THIRD QUARTER FISCAL 2026 SUMMARY
- GAAP earnings of
$138.6 million , or earnings per share (EPS) of$1.45 , compared to GAAP earnings of$149.8 million , or$1.64 per share, in the prior year. - Adjusted EPS of
$1.54 compared to$1.64 from the prior year. See non-GAAP reconciliation on page 2. - Net cash provided by operating activities of
$1.035 billion for the nine months endingJune 30, 2026 , with free cash flow of$280 million (as defined on page 25) through the same period. - The Integrated Upstream and Gathering segment benefitted from its strong hedge and marketing portfolio during the quarter, as a
$0.56 per Mcf gain more than offset the drop in NYMEX natural gas prices compared to the prior year. Supply Corporation expanded itsLine N System Upgrade Project to 294,000 dekatherms per day, executing a 20-year precedent agreement for 200,000 dekatherms per day of incremental firm transportation capacity, supporting the initial phase of the coal-to-gas conversion at the existingShippingport Power Station site in westernPennsylvania .- The Company completed the necessary financing needed to close the pending
Ohio gas utility acquisition and received its final regulatory approval during the quarter, which places the acquisition on track to close onOctober 1 of this year. - The Company maintained its longstanding focus on shareholder returns as the Board of Directors approved a 4% increase in the Company's dividend, to an annual rate of
$2.22 per share. The Company has now paid a dividend for 124 consecutive years and increased its annual dividend rate for 56 consecutive years. - The Company is revising its fiscal 2026 adjusted EPS guidance range of
$7.40 to$7.60 per share, or$7.50 per share at the midpoint, a projected 9% increase from fiscal 2025.
MANAGEMENT COMMENTS
"With this strong backdrop, National Fuel is expected to deliver approximately 7% to 10% average annual EPS growth through 2029. This growth alongside our disciplined capital allocation strategy and focus on returning an increasing amount of capital to shareholders through our long-standing dividend, positions National Fuel to deliver sustainable long-term value for shareholders."
RECONCILIATION OF GAAP EARNINGS TO ADJUSTED EARNINGS
| Three Months Ended | ||||||||||||||||
| (Thousands) | (Per Share) | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Reported GAAP Earnings | $ | 138,621 | $ | 149,818 | $ | 1.45 | $ | 1.64 | ||||||||
| Items impacting comparability: | ||||||||||||||||
| Costs related to the pending | 6,192 | — | 0.07 | — | ||||||||||||
| Tax impact of costs related to the pending | (1,435 | ) | — | (0.02 | ) | — | ||||||||||
| Impact of equity issuance related to pending | (3,566 | ) | — | 0.03 | — | |||||||||||
| Tax impact of net interest benefit from equity issuance | 826 | — | 0.01 | — | ||||||||||||
| Interest expense from long-term debt issuances for pending | 1,129 | — | 0.01 | — | ||||||||||||
| Tax impact of interest expense from long-term debt issuances, net of interest benefit | (262 | ) | — | — | — | |||||||||||
| Premiums paid on early redemption of debt | 413 | — | — | — | ||||||||||||
| Tax impact of premiums paid on early redemption of debt | (96 | ) | — | — | — | |||||||||||
| Other/rounding (refer to Segment results for details) | (840 | ) | (615 | ) | (0.01 | ) | — | |||||||||
| Adjusted Earnings | $ | 140,982 | $ | 149,203 | $ | 1.54 | $ | 1.64 | ||||||||
FISCAL 2026 GUIDANCE UPDATE
National Fuel is revising its adjusted earnings per share guidance for fiscal 2026 to a range of
Integrated Upstream and Gathering segment fiscal 2026 production is now expected to be 420 to 430 Bcf, a moderate decrease from our prior guidance, primarily reflecting the combined impact of ongoing appraisal activities and greater than anticipated well interactions related to more intensive completion design testing. While these activities affected near-term production, they will allow for further optimization of future development planning and capital allocation decisions and are not expected to impact the outlook for long-term production growth and continued improvement in capital efficiency. This guidance range also does not incorporate any price-related curtailments over the remainder of the fiscal year.
The Company is also revising its Integrated Upstream and Gathering segment capital expenditure guidance to a range of
In addition, the Company is also revising its capital expenditure guidance in the Pipeline and Storage segment, which is now expected to be between
The acquisition of CenterPoint Energy's
The Company’s other fiscal 2026 guidance assumptions are detailed in the table on page 7.
LONG-TERM OUTLOOK
National Fuel plans to provide detailed fiscal 2027 guidance after the closing of the
The Company is also updating its long-term earnings per share outlook, which it now expects to be 7% to 10% per year, on average from fiscal 2026 through fiscal 2029, using the current natural gas price outlook. In addition to significant per-share earnings growth driven by strong outlooks in each segment, the Company anticipates leveraging its best-in-class capital efficiency trend to generate between
FINANCING ACTIVITIES UPDATE
In
DISCUSSION OF THIRD QUARTER RESULTS BY SEGMENT
The following earnings discussion of each operating segment for the quarter ended
Note that management defines adjusted earnings as reported GAAP earnings adjusted for items impacting comparability, and adjusted EBITDA as reported GAAP earnings before the following items: interest expense, income taxes, depreciation, depletion and amortization, other income and deductions, impairments, and other items reflected in operating income that impact comparability.
Integrated Upstream and Gathering Segment
The Integrated Upstream and Gathering segment's exploration and production operations are carried out by
| Three Months Ended | |||||||||||
| (in thousands) | 2026 | 2025 | Variance | ||||||||
| GAAP Earnings | $ | 111,874 | $ | 116,667 | $ | (4,793 | ) | ||||
| Premiums paid on early redemption of debt | 413 | — | 413 | ||||||||
| Tax impact of premiums paid on early redemption of debt | (96 | ) | — | (96 | ) | ||||||
| Unrealized (gain) loss on derivative asset (2022 CA asset sale) | — | 45 | (45 | ) | |||||||
| Tax impact of unrealized (gain) loss on derivative asset | — | (12 | ) | 12 | |||||||
| Adjusted Earnings | $ | 112,191 | $ | 116,700 | $ | (4,509 | ) | ||||
| Adjusted EBITDA | $ | 248,528 | $ | 258,411 | $ | (9,883 | ) | ||||
The Integrated Upstream and Gathering segment's third quarter GAAP earnings decreased
Seneca’s weighted average realized natural gas price, after the impact of hedging and transportation costs, was
During the third quarter, Seneca produced 104.3 Bcf of natural gas, a decrease of 7.3 Bcf, or 7%, compared to the prior year, as production from recently turned-in-line wells was more than offset by natural declines from existing wells.
| Three Months Ended | ||||||||||||
| (Cost per Mcf) | 2026 | 2025 | Variance | |||||||||
| Upstream General and Administrative Expense (“G&A”) | $ | 0.17 | $ | 0.17 | $ | — | ||||||
| Lease Operating Expense (“LOE”) | $ | 0.15 | $ | 0.11 | $ | 0.04 | ||||||
| Adjusted Gathering Operation and Maintenance Expense ("O&M") | $ | 0.13 | $ | 0.11 | (1) | $ | 0.02 | |||||
| Taxes and Other | $ | 0.07 | $ | 0.08 | $ | (0.01 | ) | |||||
| Adjusted Total Cash Operating Costs | $ | 0.52 | $ | 0.47 | (1) | $ | 0.05 | |||||
| Depreciation, Depletion and Amortization Expense (“DD&A”) | $ | 0.80 | $ | 0.71 | $ | 0.09 | ||||||
| Adjusted Total Operating Costs | $ | 1.32 | $ | 1.18 | (1) | $ | 0.14 | |||||
| (1) | Adjusted Gathering O&M Expense of | |
On a per unit basis, third quarter adjusted total operating costs were
Pipeline and Storage Segment
The Pipeline and Storage segment’s operations are carried out by
| Three Months Ended | |||||||||||
| (in thousands) | 2026 | 2025 | Variance | ||||||||
| GAAP Earnings | $ | 28,739 | $ | 28,857 | $ | (118 | ) | ||||
| Adjusted EBITDA | $ | 66,933 | $ | 67,019 | $ | (86 | ) | ||||
The Pipeline and Storage segment’s third quarter GAAP earnings were in line with the prior year as an increase in operating revenues was offset by higher O&M and DD&A.
Operating revenues increased
Utility Segment
The Utility segment operations are carried out by
| Three Months Ended | |||||||||||
| (in thousands) | 2026 | 2025 | Variance | ||||||||
| GAAP Earnings | $ | 5,686 | $ | 4,997 | $ | 689 | |||||
| Adjusted EBITDA | $ | 27,148 | $ | 25,743 | $ | 1,405 | |||||
The Utility segment’s third quarter GAAP earnings increased
Corporate and All Other
| Three Months Ended | |||||||||||
| (in thousands) | 2026 | 2025 | Variance | ||||||||
| GAAP Earnings | $ | (7,678 | ) | $ | (703 | ) | $ | (6,975 | ) | ||
| Costs related to the pending | 6,192 | — | 6,192 | ||||||||
| Tax impact of costs related to the pending | (1,435 | ) | — | (1,435 | ) | ||||||
| Net interest benefit from equity issuance related to pending acquisition | (3,566 | ) | — | (3,566 | ) | ||||||
| Tax impact of net interest benefit from equity issuance | 826 | — | 826 | ||||||||
| Interest expense from long-term debt issuances for pending | 1,129 | — | 1,129 | ||||||||
| Tax impact of interest expense from long-term debt issuances, net of interest benefit | (262 | ) | — | (262 | ) | ||||||
| Unrealized (gain) loss on other investments | (1,064 | ) | (820 | ) | (244 | ) | |||||
| Tax impact of unrealized (gain) loss on other investments | 224 | 172 | 52 | ||||||||
| Adjusted Earnings | $ | (5,634 | ) | $ | (1,351 | ) | $ | (4,283 | ) | ||
The Company’s operations that are included in Corporate and All Other generated a combined net loss of
EARNINGS TELECONFERENCE
A conference call to discuss the results will be held on
National Fuel is an integrated energy company reporting financial results for three operating segments: Integrated Upstream and Gathering, Pipeline and Storage, and Utility. Additional information about National Fuel is available at www.nationalfuel.com.
| Analyst Contact: | 716-857-7158 | |
| Media Contact: | 716-857-7654 |
Certain statements contained herein, including statements identified by the use of the words “anticipates,” “estimates,” “expects,” “forecasts,” “intends,” “plans,” “predicts,” “projects,” “believes,” “seeks,” “will,” “may” and similar expressions, and statements which are other than statements of historical facts, are “forward-looking statements” as defined by the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve risks and uncertainties, which could cause actual results or outcomes to differ materially from those expressed in the forward-looking statements. The Company’s expectations, beliefs and projections contained herein are expressed in good faith and are believed to have a reasonable basis, but there can be no assurance that such expectations, beliefs or projections will result or be achieved or accomplished. In addition to other factors, the following are important factors that could cause actual results to differ materially from those discussed in the forward-looking statements: changes in laws, regulations or judicial interpretations to which the Company is subject, including those involving derivatives, taxes, safety, employment, climate change, other environmental matters, real property, and exploration and production activities such as hydraulic fracturing; governmental/regulatory actions, initiatives and proceedings, including those involving rate cases (which address, among other things, target rates of return, rate design, retained natural gas and system modernization), environmental/safety requirements, affiliate relationships, industry structure, and franchise renewal; changes in economic conditions, including the imposition of additional tariffs on U.S. imports and related retaliatory tariffs, inflationary pressures, supply chain issues, liquidity challenges, and global, national or regional recessions, and their effect on the demand for, and customers’ ability to pay for, the Company’s products and services; the Company’s ability to complete strategic transactions, such as the planned CenterPoint Ohio acquisition, including receipt of required regulatory clearances and satisfaction of other conditions to closing, and to recognize the anticipated benefits of such transactions; governmental/regulatory actions and/or market pressures to reduce or eliminate reliance on natural gas; the Company’s ability to estimate accurately the time and resources necessary to meet emissions targets; changes in the price of natural gas; impairments under the SEC’s full cost ceiling test for natural gas reserves; the creditworthiness or performance of the Company’s key suppliers, customers and counterparties; financial and economic conditions, including the availability of credit, and occurrences affecting the Company’s ability to obtain financing on acceptable terms for working capital, capital expenditures, other investments, and acquisitions, including any downgrades in the Company’s credit ratings and changes in interest rates and other capital market conditions; negotiations with the collective bargaining units representing the Company’s workforce, including potential work stoppages during negotiations; 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; 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.
AND SUBSIDIARIES GUIDANCE SUMMARY |
As discussed on page 2, the Company is revising its adjusted earnings per share guidance for fiscal 2026. Additional details on the Company's forecast assumptions and business segment guidance are outlined in the table below. The acquisition of CenterPoint Energy's
The revised adjusted earnings per share guidance range also excludes certain items that impacted the comparability of adjusted operating results during the nine months ended
| Previous FY 2026 Guidance | Updated FY 2026 Guidance | ||
| Consolidated Adjusted Earnings per Share | |||
| Consolidated Effective Tax Rate | ~ 25.5% | ~ 25.5% | |
| Capital Expenditures (Millions) | |||
| Integrated Upstream and Gathering | |||
| Pipeline and Storage | |||
| Utility | |||
| Consolidated Capital Expenditures | |||
| Integrated Upstream & Gathering Segment Guidance | |||
| Commodity Price Assumptions | (price for remaining six months) | (price for remaining three months) | |
| NYMEX natural gas price (per MMBtu) | |||
| Appalachian basin spot price (per MMBtu) | |||
| Production (Bcf) | 425 to 440 | 420 to 430 | |
| Integrated Operating Costs ($/Mcf) | |||
| Upstream General and Administrative Expense | |||
| Lease Operating Expense | |||
| Gathering Operation and Maintenance Expense | |||
| Depreciation, Depletion and Amortization | |||
| Pipeline and Storage Segment Revenues (Millions) | |||
| Utility Segment Guidance (Millions) | |||
| Customer Margin(2) | |||
| O&M Expense | |||
| Non-Service Pension & OPEB Income | |||
(1) Integrated Upstream and Gathering Capital Expenditures exclude
(2) Customer Margin is defined as Operating Revenues less Purchased Gas Expense.
| RECONCILIATION OF CURRENT AND PRIOR YEAR GAAP EARNINGS | |||||||||||||||||||
| QUARTER ENDED | |||||||||||||||||||
| (Unaudited) | |||||||||||||||||||
| Integrated | |||||||||||||||||||
| Upstream | Pipeline & | Corporate / | |||||||||||||||||
| (Thousands of Dollars) | & Gathering | Storage | Utility | All Other | Consolidated(1) | ||||||||||||||
| Third quarter 2025 GAAP earnings | $ | 116,667 | $ | 28,857 | $ | 4,997 | $ | (703 | ) | $ | 149,818 | ||||||||
| 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 adjusted earnings | 116,700 | 28,857 | 4,997 | (1,351 | ) | 149,203 | |||||||||||||
| Drivers of adjusted earnings(2) | |||||||||||||||||||
| Integrated Upstream and Gathering Revenues | |||||||||||||||||||
| Higher (lower) natural gas production | (15,646 | ) | (15,646 | ) | |||||||||||||||
| Higher (lower) realized natural gas prices, after hedging | 8,253 | 8,253 | |||||||||||||||||
| Higher (lower) gathering revenues | 951 | 951 | |||||||||||||||||
| Higher (lower) other operating revenues | 3,830 | 3,830 | |||||||||||||||||
| Pipeline and Storage Revenues | |||||||||||||||||||
| Higher (lower) operating revenues | 760 | 760 | |||||||||||||||||
| Utility Margins(3) | |||||||||||||||||||
| Impact of usage and weather | (689 | ) | (689 | ) | |||||||||||||||
| Impact of new rates in | 4,443 | 4,443 | |||||||||||||||||
| Regulatory revenue adjustments | 304 | 304 | |||||||||||||||||
| Higher (lower) other operating revenues | 644 | 644 | |||||||||||||||||
| Operating Expenses | |||||||||||||||||||
| Lower (higher) lease operating expenses | (2,592 | ) | (2,592 | ) | |||||||||||||||
| Lower (higher) operating expenses | (3,290 | ) | (960 | ) | (3,644 | ) | (2,500 | ) | (10,394 | ) | |||||||||
| Lower (higher) property, franchise and other taxes | 1,145 | 1,145 | |||||||||||||||||
| Lower (higher) depreciation / depletion | (2,672 | ) | (833 | ) | (3,505 | ) | |||||||||||||
| Other Income (Expense) | |||||||||||||||||||
| Higher (lower) other income | 635 | (454 | ) | 181 | |||||||||||||||
| (Higher) lower interest expense | 3,712 | (637 | ) | 3,075 | |||||||||||||||
| Income Taxes | |||||||||||||||||||
| Lower (higher) income tax expense / effective tax rate | 2,095 | 564 | (711 | ) | (712 | ) | 1,236 | ||||||||||||
| All other / rounding | (295 | ) | (284 | ) | 342 | 20 | (217 | ) | |||||||||||
| Third quarter 2026 adjusted earnings | 112,191 | 28,739 | 5,686 | (5,634 | ) | 140,982 | |||||||||||||
| Items impacting comparability: | |||||||||||||||||||
| Costs related to the pending | (6,192 | ) | (6,192 | ) | |||||||||||||||
| Tax impact of costs related to the pending | 1,435 | 1,435 | |||||||||||||||||
| Net interest benefit from equity issuance related to pending acquisition | 3,566 | 3,566 | |||||||||||||||||
| Tax impact of net interest benefit from equity issuance | (826 | ) | (826 | ) | |||||||||||||||
| Interest expense from long-term debt issuances for pending acquisition, net of interest benefit | (1,129 | ) | (1,129 | ) | |||||||||||||||
| Tax impact of interest expense from long-term debt issuances, net of interest benefit | 262 | 262 | |||||||||||||||||
| Premiums paid on early redemption of debt | (413 | ) | (413 | ) | |||||||||||||||
| Tax impact of premiums paid on early redemption of debt | 96 | 96 | |||||||||||||||||
| Unrealized gain (loss) on other investments | 1,064 | 1,064 | |||||||||||||||||
| Tax impact of unrealized gain (loss) on other investments | (224 | ) | (224 | ) | |||||||||||||||
| Third quarter 2026 GAAP earnings | $ | 111,874 | $ | 28,739 | $ | 5,686 | $ | (7,678 | ) | $ | 138,621 | ||||||||
| (1)Amounts do not reflect intercompany eliminations. | |||||||||||||||||||
| (2)Drivers of adjusted earnings have been calculated using the 21% federal statutory rate. | |||||||||||||||||||
| (3)Downstream margin defined as operating revenues less purchased gas expense. | |||||||||||||||||||
| RECONCILIATION OF CURRENT AND PRIOR YEAR GAAP EARNINGS PER SHARE | |||||||||||||||||||
| QUARTER ENDED | |||||||||||||||||||
| (Unaudited) | |||||||||||||||||||
| Integrated | |||||||||||||||||||
| Upstream | Pipeline & | Corporate / | |||||||||||||||||
| & Gathering | Storage | Utility | All Other | Consolidated(1) | |||||||||||||||
| Third quarter 2025 GAAP earnings per share | $ | 1.28 | $ | 0.32 | $ | 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 adjusted earnings per share | 1.28 | 0.32 | 0.05 | (0.01 | ) | 1.64 | |||||||||||||
| Drivers of adjusted earnings(2)(4) | |||||||||||||||||||
| Integrated Upstream and Gathering Revenues | |||||||||||||||||||
| Higher (lower) natural gas production | (0.17 | ) | (0.17 | ) | |||||||||||||||
| Higher (lower) realized natural gas prices, after hedging | 0.09 | 0.09 | |||||||||||||||||
| Higher (lower) gathering revenues | 0.01 | 0.01 | |||||||||||||||||
| Higher (lower) other operating revenues | 0.04 | 0.04 | |||||||||||||||||
| Pipeline and Storage Revenues | |||||||||||||||||||
| Higher (lower) operating revenues | 0.01 | 0.01 | |||||||||||||||||
| Utility Margins(3) | |||||||||||||||||||
| Impact of usage and weather | (0.01 | ) | (0.01 | ) | |||||||||||||||
| Impact of new rates in | 0.05 | 0.05 | |||||||||||||||||
| Regulatory revenue adjustments | — | — | |||||||||||||||||
| Higher (lower) other operating revenues | 0.01 | 0.01 | |||||||||||||||||
| Operating Expenses | |||||||||||||||||||
| Lower (higher) lease operating expenses | (0.03 | ) | (0.03 | ) | |||||||||||||||
| Lower (higher) operating expenses | (0.04 | ) | (0.01 | ) | (0.04 | ) | (0.03 | ) | (0.12 | ) | |||||||||
| Lower (higher) property, franchise and other taxes | 0.01 | 0.01 | |||||||||||||||||
| Lower (higher) depreciation / depletion | (0.03 | ) | (0.01 | ) | (0.04 | ) | |||||||||||||
| Other Income (Expense) | |||||||||||||||||||
| Higher (lower) other income | 0.01 | — | 0.01 | ||||||||||||||||
| (Higher) lower interest expense | 0.04 | (0.01 | ) | 0.03 | |||||||||||||||
| Income Taxes | |||||||||||||||||||
| Lower (higher) income tax expense / effective tax rate | 0.02 | 0.01 | (0.01 | ) | (0.01 | ) | 0.01 | ||||||||||||
| All other / rounding | 0.01 | (0.02 | ) | 0.01 | — | — | |||||||||||||
| Third quarter 2026 adjusted earnings per share(4) | 1.23 | 0.31 | 0.06 | (0.06 | ) | 1.54 | |||||||||||||
| Items impacting comparability(4): | |||||||||||||||||||
| Costs related to the pending | (0.05 | ) | (0.05 | ) | |||||||||||||||
| Impact of equity issuance related to pending acquisition, net of interest benefits | (0.06 | ) | (0.01 | ) | — | 0.03 | (0.04 | ) | |||||||||||
| Interest expense from long-term debt issuances for pending acquisition, net of tax | (0.01 | ) | (0.01 | ) | |||||||||||||||
| Premiums paid on early redemption of debt, net of tax | — | — | |||||||||||||||||
| Unrealized gain (loss) on other investments, net of tax | 0.01 | 0.01 | |||||||||||||||||
| Third quarter 2026 GAAP earnings per share | $ | 1.17 | $ | 0.30 | $ | 0.06 | $ | (0.08 | ) | $ | 1.45 | ||||||||
| (1)Amounts do not reflect intercompany eliminations. | |||||||||||||||||||
| (2)Drivers of adjusted earnings have been calculated using the 21% federal statutory rate. | |||||||||||||||||||
| (3)Downstream margin defined as operating revenues less purchased gas expense. | |||||||||||||||||||
| (4)As a result of the equity issuance, drivers of adjusted earnings, third quarter 2026 adjusted earnings per share, and items impacting comparability for the third quarter 2026 have been calculated using adjusted diluted shares of 91,333,969. | |||||||||||||||||||
| RECONCILIATION OF CURRENT AND PRIOR YEAR GAAP EARNINGS | |||||||||||||||||||
| NINE MONTHS ENDED | |||||||||||||||||||
| (Unaudited) | |||||||||||||||||||
| Integrated | |||||||||||||||||||
| Upstream | Pipeline & | Corporate / | |||||||||||||||||
| (Thousands of Dollars) | & Gathering | Storage | Utility | All Other | Consolidated(1) | ||||||||||||||
| Nine months ended | $ | 221,205 | $ | 93,019 | $ | 101,040 | $ | (4,102 | ) | $ | 411,162 | ||||||||
| 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 | 2,385 | 2,385 | |||||||||||||||||
| Tax impact of premiums paid on early redemption of debt | (642 | ) | (642 | ) | |||||||||||||||
| Unrealized (gain) loss on derivative asset | 729 | 729 | |||||||||||||||||
| Tax impact of unrealized (gain) loss on derivative asset | (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 | 328,114 | 93,019 | 101,040 | (2,696 | ) | 519,477 | |||||||||||||
| Drivers of adjusted earnings(2) | |||||||||||||||||||
| Integrated Upstream and Gathering Revenues | |||||||||||||||||||
| Higher (lower) natural gas production | 1,406 | 1,406 | |||||||||||||||||
| Higher (lower) realized natural gas prices, after hedging | 77,803 | 77,803 | |||||||||||||||||
| Higher (lower) other operating revenues | 8,880 | 8,880 | |||||||||||||||||
| Pipeline and Storage Revenues | |||||||||||||||||||
| Higher (lower) operating revenues | 2,481 | 2,481 | |||||||||||||||||
| Utility Margins(3) | |||||||||||||||||||
| Impact of usage and weather | 957 | 957 | |||||||||||||||||
| Impact of new rates in | 10,520 | 10,520 | |||||||||||||||||
| Regulatory revenue adjustments | 4,856 | 4,856 | |||||||||||||||||
| Higher (lower) other operating revenues | 1,928 | 1,928 | |||||||||||||||||
| Operating Expenses | |||||||||||||||||||
| Lower (higher) lease operating expenses | (11,316 | ) | (11,316 | ) | |||||||||||||||
| Lower (higher) operating expenses | (9,061 | ) | (1,559 | ) | (10,298 | ) | (4,453 | ) | (25,371 | ) | |||||||||
| Lower (higher) depreciation / depletion | (14,945 | ) | (2,359 | ) | (2,578 | ) | (19,882 | ) | |||||||||||
| Other Income (Expense) | |||||||||||||||||||
| Higher (lower) other income | (1,081 | ) | 862 | 708 | 489 | ||||||||||||||
| (Higher) lower interest expense | 10,510 | (717 | ) | (1,949 | ) | 7,844 | |||||||||||||
| Income Taxes | |||||||||||||||||||
| Lower (higher) income tax expense / effective tax rate | (2,288 | ) | 1,140 | (1,290 | ) | (741 | ) | (3,179 | ) | ||||||||||
| All other / rounding | (835 | ) | (76 | ) | (155 | ) | 69 | (997 | ) | ||||||||||
| Nine months ended | 388,268 | 91,565 | 105,125 | (9,062 | ) | 575,896 | |||||||||||||
| Items impacting comparability: | |||||||||||||||||||
| Costs related to the pending | (16,378 | ) | (16,378 | ) | |||||||||||||||
| Tax impact of costs related to the pending | 3,796 | 3,796 | |||||||||||||||||
| Net interest benefit from equity issuance | 7,497 | 7,497 | |||||||||||||||||
| Tax impact of net interest benefit from equity issuance | (1,738 | ) | (1,738 | ) | |||||||||||||||
| Interest expense from long-term debt issuances for pending acquisition, net of interest benefit | (1,129 | ) | (1,129 | ) | |||||||||||||||
| Tax impact of interest expense from long-term debt issuances, net of interest benefit | 262 | 262 | |||||||||||||||||
| Premiums paid on early redemption of debt | (413 | ) | (413 | ) | |||||||||||||||
| Tax impact of premiums paid on early redemption of debt | 96 | 96 | |||||||||||||||||
| Unrealized gain (loss) on other investments | 57 | 57 | |||||||||||||||||
| Tax impact of unrealized gain (loss) on other investments | (12 | ) | (12 | ) | |||||||||||||||
| Nine months ended | $ | 387,951 | $ | 91,565 | $ | 105,125 | $ | (16,707 | ) | $ | 567,934 | ||||||||
| (1)Amounts do not reflect intercompany eliminations. | |||||||||||||||||||
| (2)Drivers of adjusted earnings have been calculated using the 21% federal statutory rate. | |||||||||||||||||||
| (3)Downstream margin defined as operating revenues less purchased gas expense. | |||||||||||||||||||
| RECONCILIATION OF CURRENT AND PRIOR YEAR GAAP EARNINGS PER SHARE | |||||||||||||||||||
| NINE MONTHS ENDED | |||||||||||||||||||
| (Unaudited) | |||||||||||||||||||
| Integrated | |||||||||||||||||||
| Upstream | Pipeline & | Corporate / | |||||||||||||||||
| & Gathering | Storage | Utility | All Other | Consolidated(1) | |||||||||||||||
| Nine months ended | $ | 2.42 | $ | 1.02 | $ | 1.11 | $ | (0.04 | ) | $ | 4.51 | ||||||||
| Items impacting comparability: | |||||||||||||||||||
| Impairment of assets, net of tax | 1.14 | 1.14 | |||||||||||||||||
| Premiums paid on early redemption of debt, net of tax | 0.02 | 0.02 | |||||||||||||||||
| Unrealized (gain) loss on derivative asset, net of tax | 0.01 | 0.01 | |||||||||||||||||
| Unrealized (gain) loss on other investments, net of tax | 0.02 | 0.02 | |||||||||||||||||
| Rounding | (0.01 | ) | (0.01 | ) | |||||||||||||||
| Nine months ended | 3.59 | 1.02 | 1.11 | (0.03 | ) | 5.69 | |||||||||||||
| Drivers of adjusted earnings(2)(4) | |||||||||||||||||||
| Integrated Upstream and Gathering Revenues | |||||||||||||||||||
| Higher (lower) natural gas production | 0.02 | 0.02 | |||||||||||||||||
| Higher (lower) realized natural gas prices, after hedging | 0.85 | 0.85 | |||||||||||||||||
| Higher (lower) other operating revenues | 0.10 | 0.10 | |||||||||||||||||
| Pipeline and Storage Revenues | |||||||||||||||||||
| Higher (lower) operating revenues | 0.03 | 0.03 | |||||||||||||||||
| Utility Margins(3) | |||||||||||||||||||
| Impact of usage and weather | 0.01 | 0.01 | |||||||||||||||||
| Impact of new rates in | 0.12 | 0.12 | |||||||||||||||||
| Regulatory revenue adjustments | 0.05 | 0.05 | |||||||||||||||||
| Higher (lower) other operating revenues | 0.02 | 0.02 | |||||||||||||||||
| Operating Expenses | |||||||||||||||||||
| Lower (higher) lease operating expenses | (0.12 | ) | (0.12 | ) | |||||||||||||||
| Lower (higher) operating expenses | (0.10 | ) | (0.02 | ) | (0.11 | ) | (0.05 | ) | (0.28 | ) | |||||||||
| Lower (higher) depreciation / depletion | (0.16 | ) | (0.03 | ) | (0.03 | ) | (0.22 | ) | |||||||||||
| Other Income (Expense) | |||||||||||||||||||
| Higher (lower) other income | (0.01 | ) | 0.01 | 0.01 | 0.01 | ||||||||||||||
| (Higher) lower interest expense | 0.12 | (0.01 | ) | (0.02 | ) | 0.09 | |||||||||||||
| Income Taxes | |||||||||||||||||||
| Lower (higher) income tax expense / effective tax rate | (0.03 | ) | 0.01 | (0.01 | ) | (0.01 | ) | (0.04 | ) | ||||||||||
| All other / rounding | (0.02 | ) | — | (0.01 | ) | 0.01 | (0.02 | ) | |||||||||||
| Nine months ended | 4.25 | 1.00 | 1.15 | (0.09 | ) | 6.31 | |||||||||||||
| Items impacting comparability(4): | |||||||||||||||||||
| Costs related to the pending | (0.14 | ) | (0.14 | ) | |||||||||||||||
| Impact of equity issuance related to pending acquisition, net of interest benefits | (0.14 | ) | (0.03 | ) | (0.04 | ) | 0.06 | (0.15 | ) | ||||||||||
| Interest expense from long-term debt issuances for pending acquisition, net of tax | (0.01 | ) | (0.01 | ) | |||||||||||||||
| Premiums paid on early redemption of debt, net of tax | — | — | |||||||||||||||||
| Unrealized gain (loss) on other investments, net of tax | — | — | |||||||||||||||||
| Nine months ended | $ | 4.11 | $ | 0.97 | $ | 1.11 | $ | (0.18 | ) | $ | 6.01 | ||||||||
| (1)Amounts do not reflect intercompany eliminations. | |||||||||||||||||||
| (2)Drivers of adjusted earnings have been calculated using the 21% federal statutory rate. | |||||||||||||||||||
| (3)Downstream margin defined as operating revenues less purchased gas expense. | |||||||||||||||||||
| (4)As a result of the equity issuance, drivers of adjusted earnings, nine months ended | |||||||||||||||||||
| AND SUBSIDIARIES | |||||||||||||||
| (Thousands of Dollars, except per share amounts) | |||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||
| (Unaudited) | (Unaudited) | ||||||||||||||
| SUMMARY OF OPERATIONS | 2026 | 2025 | 2026 | 2025 | |||||||||||
| Operating Revenues: | |||||||||||||||
| Utility Revenues | $ | 165,422 | $ | 157,446 | $ | 850,258 | $ | 729,445 | |||||||
| Integrated Upstream and Gathering Revenues | 302,516 | 306,402 | 984,561 | 873,901 | |||||||||||
| Pipeline and Storage Revenues | 69,559 | 67,982 | 212,558 | 207,916 | |||||||||||
| 537,497 | 531,830 | 2,047,377 | 1,811,262 | ||||||||||||
| Operating Expenses: | |||||||||||||||
| 29,878 | 27,986 | 323,335 | 228,661 | ||||||||||||
| Operation and Maintenance: | |||||||||||||||
| Utility | 60,592 | 56,053 | 187,549 | 174,744 | |||||||||||
| Integrated Upstream and Gathering and Other | 63,534 | 47,137 | 180,904 | 137,312 | |||||||||||
| Pipeline and Storage | 31,013 | 29,814 | 88,459 | 86,544 | |||||||||||
| Property, Franchise and Other Taxes | 22,482 | 24,180 | 72,519 | 71,450 | |||||||||||
| Depreciation, Depletion and Amortization | 121,058 | 116,408 | 362,412 | 337,055 | |||||||||||
| Impairment of Assets | — | — | — | 141,802 | |||||||||||
| 328,557 | 301,578 | 1,215,178 | 1,177,568 | ||||||||||||
| Operating Income | 208,940 | 230,252 | 832,199 | 633,694 | |||||||||||
| Other Income (Expense): | |||||||||||||||
| Other Income (Deductions) | 11,866 | 8,534 | 37,100 | 31,486 | |||||||||||
| Interest Expense on Long-Term Debt | (33,181 | ) | (34,333 | ) | (96,776 | ) | (107,356 | ) | |||||||
| Other Interest Expense | (2,831 | ) | (3,556 | ) | (16,344 | ) | (13,033 | ) | |||||||
| Income Before Income Taxes | 184,794 | 200,897 | 756,179 | 544,791 | |||||||||||
| Income Tax Expense | 46,173 | 51,079 | 188,245 | 133,629 | |||||||||||
| Net Income Available for Common Stock | $ | 138,621 | $ | 149,818 | $ | 567,934 | $ | 411,162 | |||||||
| Earnings Per Common Share | |||||||||||||||
| Basic | $ | 1.46 | $ | 1.66 | $ | 6.06 | $ | 4.54 | |||||||
| Diluted | $ | 1.45 | $ | 1.64 | $ | 6.01 | $ | 4.51 | |||||||
| Weighted Average Common Shares: | |||||||||||||||
| Used in Basic Calculation | 95,034,935 | 90,358,018 | 93,730,191 | 90,546,228 | |||||||||||
| Used in Diluted Calculation | 95,736,482 | 91,139,556 | 94,445,771 | 91,247,547 | |||||||||||
| AND SUBSIDIARIES | |||||||
| CONSOLIDATED BALANCE SHEETS | |||||||
| (Unaudited) | |||||||
| (Thousands of Dollars) | 2026 | 2025 | |||||
| ASSETS | |||||||
| Property, Plant and Equipment | $ | 16,097,040 | $ | 15,406,329 | |||
| Less - Accumulated Depreciation, Depletion and Amortization | 8,002,972 | 7,693,687 | |||||
| Net Property, Plant and Equipment | 8,094,068 | 7,712,642 | |||||
| Current Assets: | |||||||
| Cash and Temporary Cash Investments | 1,235,178 | 43,166 | |||||
| Receivables - Net | 227,913 | 180,801 | |||||
| Unbilled Revenue | 16,916 | 16,219 | |||||
| Gas Stored Underground | 12,838 | 33,468 | |||||
| Materials and Supplies - at average cost | 51,232 | 50,545 | |||||
| Unrecovered Purchased Gas Costs | 2,136 | 5,769 | |||||
| Other Current Assets | 67,660 | 80,759 | |||||
| Total Current Assets | 1,613,873 | 410,727 | |||||
| Other Assets: | |||||||
| Recoverable Future Taxes | 98,996 | 89,247 | |||||
| Unamortized Debt Expense | 5,821 | 6,236 | |||||
| Other Regulatory Assets | 123,464 | 135,486 | |||||
| Deferred Charges | 117,345 | 73,941 | |||||
| Other Investments | 66,946 | 68,346 | |||||
| 5,476 | 5,476 | ||||||
| Prepaid Pension and Post-Retirement Benefit Costs | 187,737 | 169,228 | |||||
| Fair Value of Derivative Financial Instruments | 127,630 | 39,388 | |||||
| Other | 10,411 | 8,387 | |||||
| Total Other Assets | 743,826 | 595,735 | |||||
| Total Assets | $ | 10,451,767 | $ | 8,719,104 | |||
| CAPITALIZATION AND LIABILITIES | |||||||
| Capitalization: | |||||||
| Comprehensive Shareholders' Equity | |||||||
| Common Stock, | |||||||
| Outstanding - 95,035,675 Shares and 90,379,095 Shares, Respectively | $ | 95,036 | $ | 90,379 | |||
| Paid in Capital | 1,393,023 | 1,050,918 | |||||
| Earnings Reinvested in the Business | 2,426,044 | 2,012,529 | |||||
| Accumulated Other Comprehensive Income (Loss) | 9,576 | (59,222 | ) | ||||
| Total Comprehensive Shareholders' Equity | 3,923,679 | 3,094,604 | |||||
| Long-Term Debt, Net of Current Portion and Unamortized Discount and Debt Issuance Costs | 3,567,401 | 2,382,861 | |||||
| Total Capitalization | 7,491,080 | 5,477,465 | |||||
| Current and Accrued Liabilities: | |||||||
| Notes Payable to Banks and Commercial Paper | — | 150,200 | |||||
| Current Portion of Long-Term Debt | — | 300,000 | |||||
| Accounts Payable | 146,096 | 184,046 | |||||
| Amounts Payable to Customers | 752 | 968 | |||||
| Dividends Payable | 52,745 | 48,353 | |||||
| Interest Payable on Long-Term Debt | 34,475 | 14,393 | |||||
| Customer Advances | — | 17,188 | |||||
| Customer Security Deposits | 27,723 | 29,853 | |||||
| Other Accruals and Current Liabilities | 241,398 | 174,689 | |||||
| Fair Value of Derivative Financial Instruments | 1,027 | 6,074 | |||||
| Total Current and Accrued Liabilities | 504,216 | 925,764 | |||||
| Other Liabilities: | |||||||
| Deferred Income Taxes | 1,353,287 | 1,225,262 | |||||
| Taxes Refundable to Customers | 302,149 | 306,335 | |||||
| Cost of Removal Regulatory Liability | 319,921 | 307,659 | |||||
| Other Regulatory Liabilities | 116,935 | 121,944 | |||||
| Pension and Other Post-Retirement Liabilities | 3,768 | 5,252 | |||||
| Asset Retirement Obligations | 223,021 | 236,787 | |||||
| Other Liabilities | 137,390 | 112,636 | |||||
| Total Other Liabilities | 2,456,471 | 2,315,875 | |||||
| Commitments and Contingencies | — | — | |||||
| Total Capitalization and Liabilities | $ | 10,451,767 | $ | 8,719,104 | |||
| AND SUBSIDIARIES | ||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
| (Unaudited) | ||||||||
| Nine Months Ended | ||||||||
| (Thousands of Dollars) | 2026 | 2025 | ||||||
| Operating Activities: | ||||||||
| Net Income Available for Common Stock | $ | 567,934 | $ | 411,162 | ||||
| Adjustments to Reconcile Net Income to | ||||||||
| Provided by Operating Activities: | ||||||||
| Impairment of Assets | — | 141,802 | ||||||
| Depreciation, Depletion and Amortization | 362,412 | 337,055 | ||||||
| Deferred Income Taxes | 88,936 | 60,754 | ||||||
| Premium Paid on Early Redemption of Debt | 413 | 2,385 | ||||||
| Stock-Based Compensation | 14,801 | 15,721 | ||||||
| Other | 17,695 | 19,296 | ||||||
| Change in: | ||||||||
| Receivables and Unbilled Revenue | (47,233 | ) | (95,254 | ) | ||||
| Gas Stored Underground and Materials and Supplies | 19,943 | 18,803 | ||||||
| Unrecovered Purchased Gas Costs | 3,633 | (2,903 | ) | |||||
| Other Current Assets | 13,054 | 28,038 | ||||||
| Accounts Payable | 2 | 1,744 | ||||||
| Amounts Payable to Customers | (216 | ) | (18,445 | ) | ||||
| Customer Advances | (17,188 | ) | (19,373 | ) | ||||
| Customer Security Deposits | (2,130 | ) | (7,526 | ) | ||||
| Other Accruals and Current Liabilities | 57,892 | 44,283 | ||||||
| Other Assets | (15,919 | ) | (35,348 | ) | ||||
| Other Liabilities | (29,494 | ) | (39,918 | ) | ||||
| Net Cash Provided by Operating Activities | $ | 1,034,535 | $ | 862,276 | ||||
| Investing Activities: | ||||||||
| Capital Expenditures | $ | (764,515 | ) | $ | (627,316 | ) | ||
| Other | 10,302 | 9,352 | ||||||
| $ | (754,213 | ) | $ | (617,964 | ) | |||
| Financing Activities: | ||||||||
| Changes in Notes Payable to Banks and Commercial Paper | $ | (150,200 | ) | $ | (29,200 | ) | ||
| Shares Repurchased Under Repurchase Plan | — | (54,430 | ) | |||||
| Reduction of Long-Term Debt | (601,239 | ) | (1,004,086 | ) | ||||
| Net Proceeds From Issuance of Long-Term Debt | 1,481,195 | 988,731 | ||||||
| Dividends Paid on Common Stock | (150,027 | ) | (140,098 | ) | ||||
| Net Proceeds from Common Stock Sale | 338,396 | — | ||||||
| Net Repurchases of Common Stock Under Stock and | (6,435 | ) | (4,134 | ) | ||||
| Net Cash Provided by (Used in) Financing Activities | $ | 911,690 | $ | (243,217 | ) | |||
| Net Increase in Cash and Cash Equivalents | 1,192,012 | 1,095 | ||||||
| Cash and Cash Equivalents at Beginning of Period | 43,166 | 38,222 | ||||||
| Cash and Cash Equivalents at | $ | 1,235,178 | $ | 39,317 | ||||
| AND SUBSIDIARIES | |||||||||||||||||||||||
| SEGMENT OPERATING RESULTS AND STATISTICS | |||||||||||||||||||||||
| (UNAUDITED) | |||||||||||||||||||||||
| INTEGRATED UPSTREAM AND GATHERING SEGMENT | |||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
| (Thousands of Dollars, except per share amounts) | |||||||||||||||||||||||
| 2026 | 2025 | Variance | 2026 | 2025 | Variance | ||||||||||||||||||
| Total Operating Revenues | $ | 302,516 | $ | 306,402 | $ | (3,886 | ) | $ | 984,561 | $ | 873,901 | $ | 110,660 | ||||||||||
| Operating Expenses: | |||||||||||||||||||||||
| Operation and Maintenance: | |||||||||||||||||||||||
| Upstream General and Administrative Expense | 17,487 | 18,602 | (1,115 | ) | 55,365 | 56,776 | (1,411 | ) | |||||||||||||||
| Lease Operating Expense | 15,847 | 12,566 | 3,281 | 50,034 | 35,710 | 14,324 | |||||||||||||||||
| Gathering Operation and Maintenance Expense | 13,595 | 7,865 | 5,730 | 37,788 | 23,760 | 14,028 | |||||||||||||||||
| All Other Operation and Maintenance Expense | 3,366 | 3,816 | (450 | ) | 9,847 | 10,994 | (1,147 | ) | |||||||||||||||
| Property, Franchise and Other Taxes | 3,693 | 5,142 | (1,449 | ) | 12,118 | 12,572 | (454 | ) | |||||||||||||||
| Depreciation, Depletion and Amortization | 83,078 | 79,696 | 3,382 | 247,888 | 228,970 | 18,918 | |||||||||||||||||
| Impairment of Assets | — | — | — | — | 141,802 | (141,802 | ) | ||||||||||||||||
| 137,066 | 127,687 | 9,379 | 413,040 | 510,584 | (97,544 | ) | |||||||||||||||||
| Operating Income | 165,450 | 178,715 | (13,265 | ) | 571,521 | 363,317 | 208,204 | ||||||||||||||||
| Other Income (Expense): | |||||||||||||||||||||||
| Non-Service Pension and Post-Retirement Benefit Credit (Cost) | (81 | ) | 36 | (117 | ) | (244 | ) | 110 | (354 | ) | |||||||||||||
| Interest and Other Income | 414 | 44 | 370 | 986 | 568 | 418 | |||||||||||||||||
| Interest Expense on Long-Term Debt | (493 | ) | — | (493 | ) | (493 | ) | (3,283 | ) | 2,790 | |||||||||||||
| Interest Expense | (13,016 | ) | (17,795 | ) | 4,779 | (44,260 | ) | (56,746 | ) | 12,486 | |||||||||||||
| Income Before Income Taxes | 152,274 | 161,000 | (8,726 | ) | 527,510 | 303,966 | 223,544 | ||||||||||||||||
| Income Tax Expense | 40,400 | 44,333 | (3,933 | ) | 139,559 | 82,761 | 56,798 | ||||||||||||||||
| Net Income | $ | 111,874 | $ | 116,667 | $ | (4,793 | ) | $ | 387,951 | $ | 221,205 | $ | 166,746 | ||||||||||
| Net Income Per Share (Diluted) | $ | 1.17 | $ | 1.28 | $ | (0.11 | ) | $ | 4.11 | $ | 2.42 | $ | 1.69 | ||||||||||
| AND SUBSIDIARIES | |||||||||||||||||||||||
| SEGMENT OPERATING RESULTS AND STATISTICS | |||||||||||||||||||||||
| (UNAUDITED) | |||||||||||||||||||||||
| PIPELINE AND STORAGE SEGMENT | |||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
| (Thousands of Dollars, except per share amounts) | |||||||||||||||||||||||
| 2026 | 2025 | Variance | 2026 | 2025 | Variance | ||||||||||||||||||
| Revenues from External Customers | $ | 69,559 | $ | 67,982 | $ | 1,577 | $ | 212,558 | $ | 207,916 | $ | 4,642 | |||||||||||
| Intersegment Revenues | 36,982 | 37,597 | (615 | ) | 112,347 | 113,849 | (1,502 | ) | |||||||||||||||
| Total Operating Revenues | 106,541 | 105,579 | 962 | 324,905 | 321,765 | 3,140 | |||||||||||||||||
| Operating Expenses: | |||||||||||||||||||||||
| (67 | ) | (164 | ) | 97 | (74 | ) | (42 | ) | (32 | ) | |||||||||||||
| Operation and Maintenance | 31,479 | 30,264 | 1,215 | 89,913 | 87,940 | 1,973 | |||||||||||||||||
| Property, Franchise and Other Taxes | 8,196 | 8,460 | (264 | ) | 25,178 | 25,727 | (549 | ) | |||||||||||||||
| Depreciation, Depletion and Amortization | 19,656 | 18,601 | 1,055 | 58,719 | 55,733 | 2,986 | |||||||||||||||||
| 59,264 | 57,161 | 2,103 | 173,736 | 169,358 | 4,378 | ||||||||||||||||||
| Operating Income | 47,277 | 48,418 | (1,141 | ) | 151,169 | 152,407 | (1,238 | ) | |||||||||||||||
| Other Income (Expense): | |||||||||||||||||||||||
| Non-Service Pension and Post-Retirement Benefit Credit | 537 | 952 | (415 | ) | 1,610 | 2,857 | (1,247 | ) | |||||||||||||||
| Interest and Other Income | 2,077 | 1,111 | 966 | 4,441 | 4,945 | (504 | ) | ||||||||||||||||
| Interest Expense | (11,735 | ) | (11,209 | ) | (526 | ) | (35,314 | ) | (34,637 | ) | (677 | ) | |||||||||||
| Income Before Income Taxes | 38,156 | 39,272 | (1,116 | ) | 121,906 | 125,572 | (3,666 | ) | |||||||||||||||
| Income Tax Expense | 9,417 | 10,415 | (998 | ) | 30,341 | 32,553 | (2,212 | ) | |||||||||||||||
| Net Income | $ | 28,739 | $ | 28,857 | $ | (118 | ) | $ | 91,565 | $ | 93,019 | $ | (1,454 | ) | |||||||||
| Net Income Per Share (Diluted) | $ | 0.30 | $ | 0.32 | $ | (0.02 | ) | $ | 0.97 | $ | 1.02 | $ | (0.05 | ) | |||||||||
| AND SUBSIDIARIES | |||||||||||||||||||||||
| SEGMENT OPERATING RESULTS AND STATISTICS | |||||||||||||||||||||||
| (UNAUDITED) | |||||||||||||||||||||||
| UTILITY SEGMENT | |||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
| (Thousands of Dollars, except per share amounts) | |||||||||||||||||||||||
| 2026 | 2025 | Variance | 2026 | 2025 | Variance | ||||||||||||||||||
| Revenues from External Customers | $ | 165,422 | $ | 157,446 | $ | 7,976 | $ | 850,258 | $ | 729,445 | $ | 120,813 | |||||||||||
| Intersegment Revenues | 78 | 77 | 1 | 294 | 279 | 15 | |||||||||||||||||
| Total Operating Revenues | 165,500 | 157,523 | 7,977 | 850,552 | 729,724 | 120,828 | |||||||||||||||||
| Operating Expenses: | |||||||||||||||||||||||
| 66,239 | 64,292 | 1,947 | 433,384 | 337,541 | 95,843 | ||||||||||||||||||
| Operation and Maintenance | 61,652 | 57,039 | 4,613 | 190,778 | 177,742 | 13,036 | |||||||||||||||||
| Property, Franchise and Other Taxes | 10,461 | 10,449 | 12 | 34,827 | 32,761 | 2,066 | |||||||||||||||||
| Depreciation, Depletion and Amortization | 18,090 | 17,945 | 145 | 55,171 | 51,908 | 3,263 | |||||||||||||||||
| 156,442 | 149,725 | 6,717 | 714,160 | 599,952 | 114,208 | ||||||||||||||||||
| Operating Income | 9,058 | 7,798 | 1,260 | 136,392 | 129,772 | 6,620 | |||||||||||||||||
| Other Income (Expense): | |||||||||||||||||||||||
| Non-Service Pension and Post-Retirement Benefit Credit | 5,220 | 5,328 | (108 | ) | 23,032 | 23,498 | (466 | ) | |||||||||||||||
| Interest and Other Income | 1,054 | 628 | 426 | 3,426 | 1,869 | 1,557 | |||||||||||||||||
| Interest Expense | (10,764 | ) | (10,958 | ) | 194 | (33,508 | ) | (32,601 | ) | (907 | ) | ||||||||||||
| Income Before Income Taxes | 4,568 | 2,796 | 1,772 | 129,342 | 122,538 | 6,804 | |||||||||||||||||
| Income Tax Expense (Benefit) | (1,118 | ) | (2,201 | ) | 1,083 | 24,217 | 21,498 | 2,719 | |||||||||||||||
| Net Income | $ | 5,686 | $ | 4,997 | $ | 689 | $ | 105,125 | $ | 101,040 | $ | 4,085 | |||||||||||
| Net Income Per Share (Diluted) | $ | 0.06 | $ | 0.05 | $ | 0.01 | $ | 1.11 | $ | 1.11 | $ | — | |||||||||||
| AND SUBSIDIARIES | |||||||||||||||||||||||
| SEGMENT OPERATING RESULTS AND STATISTICS | |||||||||||||||||||||||
| (UNAUDITED) | |||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
| (Thousands of Dollars, except per share amounts) | |||||||||||||||||||||||
| ALL OTHER | 2026 | 2025 | Variance | 2026 | 2025 | Variance | |||||||||||||||||
| Total Operating Revenues | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||
| Operating Expenses: | |||||||||||||||||||||||
| Operation and Maintenance | — | — | — | — | — | — | |||||||||||||||||
| — | — | — | — | — | — | ||||||||||||||||||
| Operating Loss | — | — | — | — | — | — | |||||||||||||||||
| Other Income (Expense): | |||||||||||||||||||||||
| Interest and Other Income (Deductions) | (172 | ) | (131 | ) | (41 | ) | 1,053 | (489 | ) | 1,542 | |||||||||||||
| Interest Expense | (122 | ) | (141 | ) | 19 | (376 | ) | (389 | ) | 13 | |||||||||||||
| Income (Loss) before Income Taxes | (294 | ) | (272 | ) | (22 | ) | 677 | (878 | ) | 1,555 | |||||||||||||
| Income Tax Expense (Benefit) | (72 | ) | (63 | ) | (9 | ) | 154 | (204 | ) | 358 | |||||||||||||
| Net Income (Loss) | $ | (222 | ) | $ | (209 | ) | $ | (13 | ) | $ | 523 | $ | (674 | ) | $ | 1,197 | |||||||
| Net Income (Loss) Per Share (Diluted) | $ | — | $ | — | $ | — | $ | — | $ | (0.01 | ) | $ | 0.01 | ||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
| CORPORATE | 2026 | 2025 | Variance | 2026 | 2025 | Variance | |||||||||||||||||
| Revenues from External Customers | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||
| Intersegment Revenues | 1,436 | 1,341 | 95 | 4,307 | 4,024 | 283 | |||||||||||||||||
| Total Operating Revenues | 1,436 | 1,341 | 95 | 4,307 | 4,024 | 283 | |||||||||||||||||
| Operating Expenses: | |||||||||||||||||||||||
| Operation and Maintenance | 13,915 | 5,725 | 8,190 | 30,160 | 14,992 | 15,168 | |||||||||||||||||
| Property, Franchise and Other Taxes | 132 | 129 | 3 | 396 | 390 | 6 | |||||||||||||||||
| Depreciation, Depletion and Amortization | 234 | 166 | 68 | 634 | 444 | 190 | |||||||||||||||||
| 14,281 | 6,020 | 8,261 | 31,190 | 15,826 | 15,364 | ||||||||||||||||||
| Operating Loss | (12,845 | ) | (4,679 | ) | (8,166 | ) | (26,883 | ) | (11,802 | ) | (15,081 | ) | |||||||||||
| Other Income (Expense): | |||||||||||||||||||||||
| Non-Service Pension and Post-Retirement Benefit Costs | (217 | ) | (212 | ) | (5 | ) | (652 | ) | (635 | ) | (17 | ) | |||||||||||
| Interest and Other Income | 39,151 | 41,073 | (1,922 | ) | 116,316 | 123,918 | (7,602 | ) | |||||||||||||||
| Interest Expense on Long-Term Debt | (32,688 | ) | (34,333 | ) | 1,645 | (96,283 | ) | (104,073 | ) | 7,790 | |||||||||||||
| Other Interest Expense | (3,311 | ) | (3,748 | ) | 437 | (15,754 | ) | (13,815 | ) | (1,939 | ) | ||||||||||||
| Loss before Income Taxes | (9,910 | ) | (1,899 | ) | (8,011 | ) | (23,256 | ) | (6,407 | ) | (16,849 | ) | |||||||||||
| Income Tax Benefit | (2,454 | ) | (1,405 | ) | (1,049 | ) | (6,026 | ) | (2,979 | ) | (3,047 | ) | |||||||||||
| Net Loss | $ | (7,456 | ) | $ | (494 | ) | $ | (6,962 | ) | $ | (17,230 | ) | $ | (3,428 | ) | $ | (13,802 | ) | |||||
| Net Loss Per Share (Diluted) | $ | (0.08 | ) | $ | (0.01 | ) | $ | (0.07 | ) | $ | (0.18 | ) | $ | (0.03 | ) | $ | (0.15 | ) | |||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
| INTERSEGMENT ELIMINATIONS | 2026 | 2025 | Variance | 2026 | 2025 | Variance | |||||||||||||||||
| Intersegment Revenues | $ | (38,496 | ) | $ | (39,015 | ) | $ | 519 | $ | (116,948 | ) | $ | (118,152 | ) | $ | 1,204 | |||||||
| Operating Expenses: | |||||||||||||||||||||||
| (36,294 | ) | (36,142 | ) | (152 | ) | (109,975 | ) | (108,838 | ) | (1,137 | ) | ||||||||||||
| Operation and Maintenance | (2,202 | ) | (2,873 | ) | 671 | (6,973 | ) | (9,314 | ) | 2,341 | |||||||||||||
| (38,496 | ) | (39,015 | ) | 519 | (116,948 | ) | (118,152 | ) | 1,204 | ||||||||||||||
| Operating Income | — | — | — | — | — | — | |||||||||||||||||
| Other Income (Expense): | |||||||||||||||||||||||
| Interest and Other Deductions | (36,117 | ) | (40,295 | ) | 4,178 | (112,868 | ) | (125,155 | ) | 12,287 | |||||||||||||
| Interest Expense | 36,117 | 40,295 | (4,178 | ) | 112,868 | 125,155 | (12,287 | ) | |||||||||||||||
| Net Income | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||
| Net Income Per Share (Diluted) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||
| AND SUBSIDIARIES | |||||||||||||||||||||||||||
| SEGMENT INFORMATION (Continued) | |||||||||||||||||||||||||||
| (Thousands of Dollars) | |||||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||
| (Unaudited) | (Unaudited) | ||||||||||||||||||||||||||
| Increase | Increase | ||||||||||||||||||||||||||
| 2026 | 2025 | (Decrease) | 2026 | 2025 | (Decrease) | ||||||||||||||||||||||
| Capital Expenditures: | |||||||||||||||||||||||||||
| Integrated Upstream and Gathering | $ | 146,327 | (1) | $ | 150,007 | (3) | $ | (3,680 | ) | $ | 453,903 | (1)(2) | $ | 412,519 | (3)(4) | $ | 41,384 | ||||||||||
| Pipeline and Storage | 91,571 | (1) | 22,700 | (3) | 68,871 | 166,199 | (1)(2) | 58,117 | (3)(4) | 108,082 | |||||||||||||||||
| Utility | 46,956 | (1) | 50,025 | (3) | (3,069 | ) | 120,550 | (1)(2) | 128,322 | (3)(4) | (7,772 | ) | |||||||||||||||
| Total Reportable Segments | 284,854 | 222,732 | 62,122 | 740,652 | 598,958 | 141,694 | |||||||||||||||||||||
| All Other | — | — | — | — | — | — | |||||||||||||||||||||
| Corporate | 4,009 | 138 | 3,871 | 4,434 | 518 | 3,916 | |||||||||||||||||||||
| Eliminations | — | — | — | (546 | ) | (3,520 | ) | 2,974 | |||||||||||||||||||
| Total Capital Expenditures | $ | 288,863 | $ | 222,870 | $ | 65,993 | $ | 744,540 | $ | 595,956 | $ | 148,584 | |||||||||||||||
| (1) | Capital expenditures for the quarter and nine months ended | |
| (2) | Capital expenditures for the nine months ended | |
| (3) | Capital expenditures for the quarter and nine months ended | |
| (4) | Capital expenditures for the nine months ended | |
| DEGREE DAYS | ||||||||||||||
| Percent Colder | ||||||||||||||
| (Warmer) Than: | ||||||||||||||
| Three Months Ended | Normal | 2026 | 2025 | Normal(1) | Last Year(1) | |||||||||
| 843 | 797 | 825 | (5.5 | ) | (3.4 | ) | ||||||||
| 776 | 711 | 813 | (8.4 | ) | (12.5 | ) | ||||||||
| Nine Months Ended | ||||||||||||||
| 6,195 | 6,360 | 5,825 | 2.7 | 9.2 | ||||||||||
| 5,693 | 5,911 | 5,527 | 3.8 | 6.9 | ||||||||||
| (1) | Percents compare actual 2026 degree days to normal degree days and actual 2026 degree days to actual 2025 degree days. | |
| AND SUBSIDIARIES | ||||||||||||||||||||||||
| INTEGRATED UPSTREAM AND GATHERING INFORMATION | ||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||
| Increase | Increase | |||||||||||||||||||||||
| 2026 | 2025 | (Decrease) | 2026 | 2025 | (Decrease) | |||||||||||||||||||
| Gas Production/Prices: | ||||||||||||||||||||||||
| Production (MMcf) | ||||||||||||||||||||||||
| Appalachia | 104,285 | 111,588 | (7,303 | ) | 315,470 | 314,819 | 651 | |||||||||||||||||
| Average Prices (Per Mcf) | ||||||||||||||||||||||||
| Weighted Average | $ | 2.25 | $ | 2.69 | $ | (0.44 | ) | $ | 2.97 | $ | 2.66 | $ | 0.31 | |||||||||||
| Weighted Average after Hedging | $ | 2.81 | $ | 2.71 | $ | 0.10 | $ | 3.05 | $ | 2.73 | $ | 0.32 | ||||||||||||
| Selected Operating Performance Statistics: | ||||||||||||||||||||||||
| Upstream General and Administrative Expense per Mcf(1) | $ | 0.17 | $ | 0.17 | $ | — | $ | 0.18 | $ | 0.18 | $ | — | ||||||||||||
| Lease Operating Expense per Mcf(1) | $ | 0.15 | $ | 0.11 | $ | 0.04 | $ | 0.16 | $ | 0.11 | $ | 0.05 | ||||||||||||
| Adjusted Gathering Operation and Maintenance Expense per Mcf(1)(2) | $ | 0.13 | $ | 0.11 | $ | 0.02 | $ | 0.12 | $ | 0.11 | $ | 0.01 | ||||||||||||
| Depreciation, Depletion and Amortization per Mcf(1) | $ | 0.80 | $ | 0.71 | $ | 0.09 | $ | 0.79 | $ | 0.73 | $ | 0.06 | ||||||||||||
| (1) | Refer to page 15 for the Upstream General and Administrative Expense, Lease Operating Expense, Gathering Operation and Maintenance Expense, and Depreciation, Depletion, and Amortization Expense for the Integrated Upstream and Gathering segment. | |
| (2) | Adjusted Gathering O&M Expense of | |
| AND SUBSIDIARIES | ||||||||||||||||||
| Pipeline and Storage Throughput - (millions of cubic feet - MMcf) | ||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||
| Increase | Increase | |||||||||||||||||
| 2026 | 2025 | (Decrease) | 2026 | 2025 | (Decrease) | |||||||||||||
| Firm Transportation - Affiliated | 17,166 | 20,123 | (2,957 | ) | 97,184 | 101,233 | (4,049 | ) | ||||||||||
| Firm Transportation - Non-Affiliated | 162,182 | 158,910 | 3,272 | 543,183 | 515,411 | 27,772 | ||||||||||||
| Interruptible Transportation | 935 | 149 | 786 | 1,543 | 665 | 878 | ||||||||||||
| 180,283 | 179,182 | 1,101 | 641,910 | 617,309 | 24,601 | |||||||||||||
| Utility Throughput - (MMcf) | ||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||
| Increase | Increase | |||||||||||||||||
| 2026 | 2025 | (Decrease) | 2026 | 2025 | (Decrease) | |||||||||||||
| Residential Sales | 9,253 | 10,151 | (898 | ) | 64,029 | 60,738 | 3,291 | |||||||||||
| Commercial Sales | 1,260 | 1,658 | (398 | ) | 10,389 | 9,997 | 392 | |||||||||||
| 95 | 93 | 2 | 590 | 594 | (4 | ) | ||||||||||||
| 10,608 | 11,902 | (1,294 | ) | 75,008 | 71,329 | 3,679 | ||||||||||||
| Transportation | 12,756 | 13,853 | (1,097 | ) | 57,927 | 55,881 | 2,046 | |||||||||||
| 23,364 | 25,755 | (2,391 | ) | 132,935 | 127,210 | 5,725 | ||||||||||||
AND SUBSIDIARIES NON-GAAP FINANCIAL MEASURES |
In addition to financial measures calculated in accordance with generally accepted accounting principles (GAAP), this press release contains information regarding adjusted earnings, adjusted EBITDA, and free cash flow, which are non-GAAP financial measures. The Company believes that these non-GAAP financial measures are useful to investors because they provide an alternative method for assessing the Company's ongoing operating results or liquidity and for comparing the Company’s financial performance to other companies. The Company's management uses these non-GAAP financial measures for the same purpose, and for planning and forecasting purposes. The presentation of non-GAAP financial measures is not meant to be a substitute for financial measures in accordance with GAAP.
Management defines adjusted earnings as reported GAAP earnings before items impacting comparability. The following table reconciles National Fuel's reported GAAP earnings to adjusted earnings for the three and nine months ended
| Three Months Ended | Nine Months Ended | |||||||||||||||
| (in thousands except per share amounts) | 2026 | 2025 | 2026 | 2025 | ||||||||||||
| Reported GAAP Earnings | $ | 138,621 | $ | 149,818 | $ | 567,934 | $ | 411,162 | ||||||||
| Items impacting comparability: | ||||||||||||||||
| Impairment of assets | — | — | — | 141,802 | ||||||||||||
| Tax impact of impairment of assets | — | — | — | (37,169 | ) | |||||||||||
| Premiums paid on early redemption of debt | 413 | — | 413 | 2,385 | ||||||||||||
| Tax impact of premiums paid on early redemption of debt | (96 | ) | — | (96 | ) | (642 | ) | |||||||||
| Unrealized (gain) loss on derivative asset | — | 45 | — | 729 | ||||||||||||
| Tax impact of unrealized (gain) loss on derivative asset | — | (12 | ) | — | (196 | ) | ||||||||||
| Costs related to the pending | 6,192 | — | 16,378 | — | ||||||||||||
| Tax impact of costs related to the pending | (1,435 | ) | — | (3,796 | ) | — | ||||||||||
| Net interest benefit from equity issuance | (3,566 | ) | — | (7,497 | ) | — | ||||||||||
| Tax impact of net interest benefit from equity issuance | 826 | — | 1,738 | — | ||||||||||||
| Interest expense from long-term debt issuances for pending acquisition, net of interest benefit | 1,129 | — | 1,129 | — | ||||||||||||
| Tax impact of interest expense from long-term debt issuances, net of interest benefit | (262 | ) | — | (262 | ) | — | ||||||||||
| Unrealized (gain) loss on other investments | (1,064 | ) | (820 | ) | (57 | ) | 1,780 | |||||||||
| Tax impact of unrealized (gain) loss on other investments | 224 | 172 | 12 | (374 | ) | |||||||||||
| Adjusted Earnings | $ | 140,982 | $ | 149,203 | $ | 575,896 | $ | 519,477 | ||||||||
| Reported GAAP Earnings Per Share | $ | 1.45 | $ | 1.64 | $ | 6.01 | $ | 4.51 | ||||||||
| Items impacting comparability: | ||||||||||||||||
| Impairment of assets, net of tax | — | — | — | 1.14 | ||||||||||||
| Premiums paid on early redemption of debt, net of tax | — | — | — | 0.02 | ||||||||||||
| Unrealized (gain) loss on derivative asset, net of tax | — | — | — | 0.01 | ||||||||||||
| Costs related to the pending | 0.05 | — | 0.14 | — | ||||||||||||
| Impact of equity issuance related to pending acquisition, net of interest benefits | 0.04 | — | 0.15 | — | ||||||||||||
| Interest expense from long-term debt issuances for pending acquisition, net of tax | 0.01 | — | 0.01 | — | ||||||||||||
| Unrealized (gain) loss on other investments, net of tax | (0.01 | ) | (0.01 | ) | — | 0.02 | ||||||||||
| Rounding | — | 0.01 | — | (0.01 | ) | |||||||||||
| Adjusted Earnings Per Share | $ | 1.54 | $ | 1.64 | $ | 6.31 | $ | 5.69 | ||||||||
AND SUBSIDIARIES NON-GAAP FINANCIAL MEASURES |
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
| Three Months Ended | Nine Months Ended | |||||||||||||||
| (in thousands) | 2026 | 2025 | 2026 | 2025 | ||||||||||||
| Reported GAAP Earnings | $ | 138,621 | $ | 149,818 | $ | 567,934 | $ | 411,162 | ||||||||
| Depreciation, Depletion and Amortization | 121,058 | 116,408 | 362,412 | 337,055 | ||||||||||||
| Other (Income) Deductions | (11,866 | ) | (8,534 | ) | (37,100 | ) | (31,486 | ) | ||||||||
| Interest Expense | 36,012 | 37,889 | 113,120 | 120,389 | ||||||||||||
| Income Taxes | 46,173 | 51,079 | 188,245 | 133,629 | ||||||||||||
| Impairment of Assets | — | — | — | 141,802 | ||||||||||||
| Costs related to the pending | 5,025 | — | 9,531 | — | ||||||||||||
| Adjusted EBITDA | $ | 335,023 | $ | 346,660 | $ | 1,204,142 | $ | 1,112,551 | ||||||||
| Adjusted EBITDA by Segment | ||||||||||||||||
| Integrated Upstream and Gathering Adjusted EBITDA | $ | 248,528 | $ | 258,411 | $ | 819,409 | $ | 734,089 | ||||||||
| Pipeline and Storage Adjusted EBITDA | 66,933 | 67,019 | 209,888 | 208,140 | ||||||||||||
| Utility Adjusted EBITDA | 27,148 | 25,743 | 191,563 | 181,680 | ||||||||||||
| Corporate and All Other Adjusted EBITDA | (7,586 | ) | (4,513 | ) | (16,718 | ) | (11,358 | ) | ||||||||
| Total Adjusted EBITDA | $ | 335,023 | $ | 346,660 | $ | 1,204,142 | $ | 1,112,551 | ||||||||
| (1) | For the three months and nine months ended | |
AND SUBSIDIARIES NON-GAAP FINANCIAL MEASURES SEGMENT ADJUSTED EBITDA | |||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||
| (in thousands) | 2026 | 2025 | 2026 | 2025 | |||||||||||
| Integrated Upstream and Gathering Segment | |||||||||||||||
| Reported GAAP Earnings | $ | 111,874 | $ | 116,667 | $ | 387,951 | $ | 221,205 | |||||||
| Depreciation, Depletion and Amortization | 83,078 | 79,696 | 247,888 | 228,970 | |||||||||||
| Other (Income) Deductions | (333 | ) | (80 | ) | (742 | ) | (678 | ) | |||||||
| Interest Expense | 13,509 | 17,795 | 44,753 | 60,029 | |||||||||||
| Income Taxes | 40,400 | 44,333 | 139,559 | 82,761 | |||||||||||
| Impairment of Assets | — | — | — | 141,802 | |||||||||||
| Adjusted EBITDA | $ | 248,528 | $ | 258,411 | $ | 819,409 | $ | 734,089 | |||||||
| Pipeline and Storage Segment | |||||||||||||||
| Reported GAAP Earnings | $ | 28,739 | $ | 28,857 | $ | 91,565 | $ | 93,019 | |||||||
| Depreciation, Depletion and Amortization | 19,656 | 18,601 | 58,719 | 55,733 | |||||||||||
| Other (Income) Deductions | (2,614 | ) | (2,063 | ) | (6,051 | ) | (7,802 | ) | |||||||
| Interest Expense | 11,735 | 11,209 | 35,314 | 34,637 | |||||||||||
| Income Taxes | 9,417 | 10,415 | 30,341 | 32,553 | |||||||||||
| Adjusted EBITDA | $ | 66,933 | $ | 67,019 | $ | 209,888 | $ | 208,140 | |||||||
| Utility Segment | |||||||||||||||
| Reported GAAP Earnings | $ | 5,686 | $ | 4,997 | $ | 105,125 | $ | 101,040 | |||||||
| Depreciation, Depletion and Amortization | 18,090 | 17,945 | 55,171 | 51,908 | |||||||||||
| Other (Income) Deductions | (6,274 | ) | (5,956 | ) | (26,458 | ) | (25,367 | ) | |||||||
| Interest Expense | 10,764 | 10,958 | 33,508 | 32,601 | |||||||||||
| Income Taxes | (1,118 | ) | (2,201 | ) | 24,217 | 21,498 | |||||||||
| Adjusted EBITDA | $ | 27,148 | $ | 25,743 | $ | 191,563 | $ | 181,680 | |||||||
| Corporate and All Other | |||||||||||||||
| Reported GAAP Earnings | $ | (7,678 | ) | $ | (703 | ) | $ | (16,707 | ) | $ | (4,102 | ) | |||
| Depreciation, Depletion and Amortization | 234 | 166 | 634 | 444 | |||||||||||
| Other (Income) Deductions | (2,645 | ) | (435 | ) | (3,849 | ) | 2,361 | ||||||||
| Interest Expense | 4 | (2,073 | ) | (455 | ) | (6,878 | ) | ||||||||
| Income Taxes | (2,526 | ) | (1,468 | ) | (5,872 | ) | (3,183 | ) | |||||||
| Costs related to the pending | 5,025 | — | 9,531 | — | |||||||||||
| Adjusted EBITDA | $ | (7,586 | ) | $ | (4,513 | ) | $ | (16,718 | ) | $ | (11,358 | ) | |||
AND SUBSIDIARIES NON-GAAP FINANCIAL MEASURES FREE CASH FLOW |
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 following table reconciles National Fuel's free cash flow to Net Cash Provided by Operating Activities on the Consolidated Statement of Cash Flows for the nine months ended
| Nine Months Ended | ||||||||
| (in thousands) | 2026 | 2025 | ||||||
| Net Cash Provided by Operating Activities | $ | 1,034,535 | $ | 862,276 | ||||
| Less: | ||||||||
| 754,213 | 617,964 | |||||||
| Proceeds from Divestitures | — | — | ||||||
| 280,322 | 244,312 | |||||||
| Plus: | ||||||||
| Acquisitions | — | — | ||||||
| Free Cash Flow | $ | 280,322 | $ | 244,312 | ||||
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.
Investor Relations 716-857-7158 | Chief Financial Officer 716-857-6987 |
Source: 