Exhibit 99
| 6363 Main Street/Williamsville, NY 14221 | |||||||||||
| Release Date: | Immediate November 1, 2023 | Brandon J. Haspett Investor Relations 716-857-7697 | Timothy J. Silverstein Treasurer 716-857-6987 | ||||||||
NATIONAL FUEL REPORTS FOURTH QUARTER
AND FULL YEAR FISCAL 2023 EARNINGS
WILLIAMSVILLE, N.Y.: National Fuel Gas Company (“National Fuel” or the “Company”) (NYSE:NFG) today announced consolidated results for the three months and fiscal year ended September 30, 2023.
FISCAL 2023 FOURTH QUARTER SUMMARY
•GAAP net income of $73.7 million, or $0.80 per share, compared to GAAP net income of $158.1 million, or $1.71 per share, in the prior year.
•Adjusted operating results of $72.2 million, or $0.78 per share, compared to $109.3 million, or $1.19 per share, in the prior year (see non-GAAP reconciliation on page 2 for fourth quarter and fiscal 2023).
•Both E&P segment net production and Gathering segment revenue increased by 7% versus the prior year, driven by continued strong operational execution in Appalachia.
•Supply Corporation entered into a precedent agreement with Seneca for its Tioga Pathway Project, which is an estimated $90 million modernization and expansion project that will add 190,000 Dth per day of firm transportation takeaway capacity from northwest Tioga County, Pennsylvania.
FISCAL 2023 HIGHLIGHTS
•Generated consolidated net cash provided by operating activities of $1.24 billion for fiscal 2023, with free cash flow of $275 million (see non-GAAP reconciliation on page 27 for fiscal 2023).
•Increased the shareholder dividend for the 53rd consecutive year to an annual rate of $1.98 per share, an increase of 4.2%, continuing the Company’s long history of consistently returning capital to shareholders.
•Distribution Corporation settled a rate proceeding in Pennsylvania, which will increase annual base rate delivery revenues by $23 million.
•Seneca Resources bolstered its deep inventory of highly economic development locations in its Eastern Development Area with the acquisition of approximately 39,000 net acres in Tioga and Lycoming counties.
•NFG Midstream achieved certification of 100% of its assets under Equitable Origin’s EO100TM Standard for Responsible Energy Development, becoming the first gathering or midstream company to receive this ESG-focused certification.
MANAGEMENT COMMENTS
David P. Bauer, President and Chief Executive Officer of National Fuel Gas Company, stated: “Despite the headwinds of lower natural gas prices in fiscal 2023, National Fuel delivered strong results, both financially and operationally. As we move into fiscal 2024, the combination of a strong outlook for long-term growth in our regulated businesses, increasing capital efficiency in our non-regulated operations, and expectations of improving natural gas price realizations position us well to deliver long-term value to our shareholders.”
Page 2.
RECONCILIATION OF GAAP EARNINGS TO ADJUSTED OPERATING RESULTS
| Three Months Ended | Fiscal Year Ended | |||||||||||||||||||||||||
| September 30, | September 30, | |||||||||||||||||||||||||
| (in thousands except per share amounts) | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||
| Reported GAAP Earnings | $ | 73,677 | $ | 158,143 | $ | 476,866 | $ | 566,021 | ||||||||||||||||||
Items impacting comparability: | ||||||||||||||||||||||||||
| Unrealized (gain) loss on derivative asset (E&P) | (2,803) | 4,395 | 899 | 4,395 | ||||||||||||||||||||||
| Tax impact of unrealized (gain) loss on derivative asset | 775 | (1,203) | (240) | (1,203) | ||||||||||||||||||||||
Unrealized (gain) loss on other investments (Corporate / All Other) | 719 | 1,532 | (913) | 11,625 | ||||||||||||||||||||||
Tax impact of unrealized (gain) loss on other investments | (151) | (322) | 192 | (2,441) | ||||||||||||||||||||||
| Reversal of deferred tax valuation allowance | — | (24,850) | — | (24,850) | ||||||||||||||||||||||
| Remeasurement of deferred income taxes from Pennsylvania state income tax rate reduction | — | (28,406) | — | (28,406) | ||||||||||||||||||||||
Items impacting comparability from West Coast asset sale (E&P) (1) | — | — | — | 41,589 | ||||||||||||||||||||||
Tax impact of items impacting comparability from West Coast asset sale (1) | — | — | — | (10,533) | ||||||||||||||||||||||
| Reduction of other post-retirement regulatory liability (Utility) | — | — | — | (18,533) | ||||||||||||||||||||||
| Tax impact of reduction of other post-retirement regulatory liability | — | — | — | 3,892 | ||||||||||||||||||||||
| Adjusted Operating Results | $ | 72,217 | $ | 109,289 | $ | 476,804 | $ | 541,556 | ||||||||||||||||||
| Reported GAAP Earnings Per Share | $ | 0.80 | $ | 1.71 | $ | 5.17 | $ | 6.15 | ||||||||||||||||||
Items impacting comparability: | ||||||||||||||||||||||||||
| Unrealized (gain) loss on derivative asset, net of tax (E&P) | (0.02) | 0.03 | 0.01 | 0.03 | ||||||||||||||||||||||
Unrealized (gain) loss on other investments, net of tax (Corporate / All Other) | 0.01 | 0.01 | (0.01) | 0.10 | ||||||||||||||||||||||
| Reversal of deferred tax valuation allowance | — | (0.27) | — | (0.27) | ||||||||||||||||||||||
| Remeasurement of deferred income taxes from Pennsylvania state income tax rate reduction | — | (0.31) | — | (0.31) | ||||||||||||||||||||||
Items impacting comparability from West Coast asset sale, net of tax (E&P) (1) | — | — | — | 0.34 | ||||||||||||||||||||||
| Reduction of other post-retirement regulatory liability, net of tax (Utility) | — | — | — | (0.16) | ||||||||||||||||||||||
| Rounding | (0.01) | 0.02 | — | — | ||||||||||||||||||||||
| Adjusted Operating Results Per Share | $ | 0.78 | $ | 1.19 | $ | 5.17 | $ | 5.88 | ||||||||||||||||||
(1) Refer to non-GAAP reconciliation on page 24 for a separate breakout of items impacting comparability from the West Coast asset sale.
FISCAL 2024 GUIDANCE UPDATE
National Fuel is revising its fiscal 2024 earnings guidance to reflect updated forecast assumptions and projections since the Company’s preliminary guidance range was announced in August 2023. The Company is now projecting that earnings will be within the range of $5.40 to $5.90 per share, an increase of 9% from the Company’s 2023 adjusted operating results at the midpoint of the updated 2024 guidance range.
Consistent with preliminary guidance, the Company is assuming that NYMEX natural gas prices will average $3.25 per MMBtu for the fiscal year. 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.
Seneca currently has firm sales contracts in place for approximately 89% of its projected fiscal 2024 Appalachian production, limiting its exposure to in-basin markets. Approximately 69% of Seneca’s expected Appalachian production is either matched by a financial hedge, including a combination of swaps and no-cost collars, or was entered into at a fixed price. Seneca’s depreciation, depletion and amortization guidance range was also revised to reflect current expectations for the fiscal year.
The Company’s consolidated and individual segment capital expenditures guidance remain unchanged from the preliminary guidance. Other guidance assumptions remain largely unchanged from the previous guidance. The details are outlined in the table on page 7.
-more-
2
Page 3.
DISCUSSION OF FOURTH QUARTER RESULTS BY SEGMENT
The following earnings discussion of each operating segment for the quarter ended September 30, 2023 is summarized in a tabular form on pages 8 and 9 of this report (earnings drivers for the fiscal years ended September 30, 2023 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 | |||||||||||||||||
| September 30 | |||||||||||||||||
| (in thousands) | 2023 | 2022 | Variance | ||||||||||||||
| GAAP Earnings | $ | 36,772 | $ | 116,077 | $ | (79,305) | |||||||||||
| Unrealized (gain) loss on derivative asset, net of tax | (2,028) | 3,192 | (5,220) | ||||||||||||||
| Reversal of deferred tax valuation allowance | — | (28,589) | 28,589 | ||||||||||||||
| Remeasurement of deferred income tax from Pennsylvania state income tax rate reduction | — | (16,152) | 16,152 | ||||||||||||||
| Adjusted Operating Results | $ | 34,744 | $ | 74,528 | $ | (39,784) | |||||||||||
| Adjusted EBITDA | $ | 132,641 | $ | 166,238 | $ | (33,597) | |||||||||||
Seneca’s fourth quarter GAAP earnings decreased $79.3 million versus the prior year. Excluding several items impacting comparability as described below, Seneca's earnings decreased $39.8 million, with higher natural gas production more than offset by lower realized natural gas prices, higher operating expenses and higher income tax expense.
Last year’s fourth quarter earnings included two one-time items related to state deferred income taxes that impacted comparability as shown in the table above. These items consisted of a reversal of a $28.6 million valuation allowance on deferred tax assets related to certain state net operating loss and credit carryforwards, along with a $16.2 million benefit from the remeasurement of state deferred income taxes related to a series of reductions in the Pennsylvania state corporate income tax rate that was signed into law in July 2022. Earnings were also impacted by an unrealized gain of $2.8 million ($2.0 million after-tax) recognized during the current-year fourth quarter related to an increase in the fair value of the contingent consideration Seneca received in connection with the June 2022 divestiture of its California assets. In the prior-year's fourth quarter, Seneca recorded an unrealized loss of $4.4 million ($3.2 million after-tax) on that contingent consideration.
During this year's fourth quarter, Seneca produced 93.8 Bcfe, an increase of 5.9 Bcfe, or 7%, from the prior year, despite the impact of approximately 2 Bcfe of price-related curtailments due to low in-basin pricing.
Seneca’s average realized natural gas price, after the impact of hedging and transportation costs, was $2.33 per Mcf, a decrease of $0.51 per Mcf from the prior year. Lower natural gas prices, before the impact of hedging, were partially offset by an increase in the weighted average hedge price compared to the prior-year fourth quarter.
On a per unit basis, lease operating and transportation expense (“LOE”) was $0.69 per Mcfe, a decrease of $0.02 per Mcfe from the prior year. On an absolute basis, LOE increased $1.7 million primarily due to higher water management costs, partially offset by lower rental and workover expenses. An increase in transportation and gathering costs as a result of increased production also contributed to the increase in absolute LOE. LOE includes $51.2 million for gathering and compression services from NFG Midstream to connect Seneca’s production to sales points along interstate pipelines.
General and administrative (“G&A”) expense remained flat at $0.18 per Mcfe compared to the prior year. On an absolute basis, Seneca’s G&A expense increased $1.5 million primarily due to an increase in labor-related costs.
-more-
3
Page 4.
Depreciation, depletion and amortization (“DD&A”) expense was $0.71 per Mcfe, an increase of $0.11 per Mcfe from the prior year. Absolute DD&A expense increased $13.4 million due to higher natural gas production and a higher per unit DD&A rate. The higher 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 $1.7 million largely attributable to lower Impact Fees in Pennsylvania due to the decline in NYMEX natural gas prices.
Excluding the impact of last year’s fourth quarter one-time items impacting comparability shown in the table above, the increase in Seneca’s effective tax rate was primarily driven by higher state income tax expense.
Proved Reserves Year-End Update
Seneca’s total proved reserves at September 30, 2023 were 4,536 Bcfe, an increase of 364 Bcfe, or 9%, from September 30, 2022. Seneca’s proved developed reserves at the end of fiscal 2023 were 3,551 Bcfe, representing 78% of total proved reserves, compared to 79% a year ago. In fiscal 2023, Seneca added 670 Bcfe of proved reserve extensions and discoveries, 34 Bcfe of proved developed reserves as a result of two separate upstream asset purchases during fiscal 2023, and 32 Bcfe of net positive revisions due primarily to improvements in well performance and changes in development plans. Seneca replaced 198% of its fiscal 2023 production.
Midstream Businesses
Pipeline and Storage Segment
The Pipeline and Storage segment’s operations are carried out by National Fuel Gas Supply Corporation (“Supply Corporation”) and Empire Pipeline, Inc. (“Empire”). The Pipeline and Storage segment provides natural gas transportation and storage services to affiliated and non-affiliated companies through an integrated system of pipelines and underground natural gas storage fields in western New York and Pennsylvania.
| Three Months Ended | |||||||||||||||||
| September 30 | |||||||||||||||||
| (in thousands) | 2023 | 2022 | Variance | ||||||||||||||
| GAAP Earnings | $ | 23,354 | $ | 25,320 | $ | (1,966) | |||||||||||
| Adjusted EBITDA | $ | 56,236 | $ | 59,819 | $ | (3,583) | |||||||||||
The Pipeline and Storage segment’s fourth quarter GAAP earnings decreased $2.0 million versus the prior year primarily due to lower operating revenues, partially offset by an increase in other income. The decrease in operating revenues of $3.7 million was primarily attributable to contract expirations that occurred earlier in the fiscal year, partially offset by an increase in new short-term contracts. The increase in other income of $1.1 million was primarily attributable to a higher weighted average interest rate on intercompany short-term notes receivable.
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 | |||||||||||||||||
| September 30 | |||||||||||||||||
| (in thousands) | 2023 | 2022 | Variance | ||||||||||||||
| GAAP Earnings | $ | 26,517 | $ | 31,224 | $ | (4,707) | |||||||||||
| Reversal of deferred tax valuation allowance | — | 3,739 | (3,739) | ||||||||||||||
| Remeasurement of deferred income tax from Pennsylvania state income tax rate reduction | — | (11,856) | 11,856 | ||||||||||||||
| Adjusted Operating Results | $ | 26,517 | $ | 23,107 | $ | 3,410 | |||||||||||
| Adjusted EBITDA | $ | 46,874 | $ | 43,335 | $ | 3,539 | |||||||||||
-more-
4
Page 5.
The Gathering segment’s fourth quarter GAAP earnings decreased $4.7 million versus the prior year. Similar to our Exploration and Production segment, last year’s fourth quarter earnings included two one-time items impacting comparability shown in the table above related to state deferred income taxes that did not recur this year. Excluding these items, the Gathering segment’s earnings increased $3.4 million primarily due to higher operating revenues. Operating revenues increased $3.9 million, or 7%, which was the result of a 12.6 Bcf increase in gathered volumes due to an increase in natural gas throughput from both non-affiliated parties and Seneca.
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 | |||||||||||||||||
| September 30 | |||||||||||||||||
| (in thousands) | 2023 | 2022 | Variance | ||||||||||||||
| GAAP Earnings | $ | (7,179) | $ | (10,852) | $ | 3,673 | |||||||||||
| Adjusted EBITDA | $ | 6,693 | $ | 6,270 | $ | 423 | |||||||||||
The Utility segment’s fourth quarter GAAP net loss was $3.7 million lower than the net loss in the prior year’s fourth quarter due to higher customer margins (operating revenues less purchased gas sold), a decrease in non-service pension and OPEB costs, higher other income and lower income tax expense, partially offset by increases in operation and maintenance (“O&M”) expense and interest expense.
The increase in customer margin of $1.6 million was due primarily to the implementation of the recent Pennsylvania rate case settlement, which increased base rates by $23 million annually, effective August 1, 2023. Also contributing to the increase were adjustments related to certain regulatory rate and cost recovery mechanisms subject to annual reconciliation and higher revenues from the Company’s system modernization tracking mechanisms in its New York service territory. These increases were partially offset by a $1.1 million reduction in base rates in New York, which, consistent with prior quarters, was the result of a rate proceeding that temporarily reduced the Utility’s recovery of pension and other post-employment benefit (“OPEB”) expenses to zero effective October 1, 2022. In addition to lowering rates, the proceeding mandated a corresponding decrease in pension and OPEB expenses, most of which had been previously recorded in “below the line” non-service pension and OPEB costs.
The increase in other income of $1.0 million was primarily attributable to interest earned on deferred gas costs. O&M expense increased by $1.7 million, primarily driven by higher labor-related costs. Interest expense increased $1.0 million due to the Company’s long-term debt issuance in May 2023.
Corporate and All Other
The Company’s operations that are included in Corporate and All Other generated a combined net loss of $5.8 million in the current year fourth quarter, which was $2.2 million higher than the combined net loss of $3.6 million in the prior-year fourth quarter. The increase in net loss was primarily driven by higher O&M expense as a result of an increase in professional services, which was partially offset by a lower amount of unrealized losses on investment securities recognized in the current quarter as compared to the prior-year fourth quarter.
EARNINGS TELECONFERENCE
The Company will host a conference call on Thursday, November 2, 2023, 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=2be14adf&confId=56623. 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 568657. 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, November 9, 2023. To access the replay, dial U.S. toll free 1-866-813-9403 and provide Replay Access Code 693074.
-more-
5
Page 6.
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: | Brandon J. Haspett | 716-857-7697 | ||||||
| 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: 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; changes in the price of natural gas; the creditworthiness or performance of the Company’s key suppliers, customers and counterparties; financial and economic conditions, including the availability of credit, and occurrences affecting the Company’s ability to obtain financing on acceptable terms for working capital, capital expenditures and other investments, including any downgrades in the Company’s credit ratings and changes in interest rates and other capital market conditions; impairments under the SEC’s full cost ceiling test for natural gas reserves; 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; the Company’s ability to complete planned strategic transactions; changes in price differentials between similar quantities of natural gas sold at different geographic locations, and the effect of such changes on commodity production, revenues and demand for pipeline transportation capacity to or from such locations; the impact of information technology disruptions, cybersecurity or data security breaches; 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, 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; 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.
-more-
6
Page 7.
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.
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 fiscal year ending September 30, 2024, the amounts of these and other potential adjustments are not reasonably determinable at this time. As such, the Company is unable to provide earnings guidance other than on a non-GAAP basis.
| Previous FY 2024 Guidance | Updated FY 2024 Guidance | ||||||||||
| Adjusted Consolidated Earnings per Share, excluding items impacting comparability | $5.50 to $6.00 | $5.40 to $5.90 | |||||||||
| Consolidated Effective Tax Rate | ~ 25.5 - 26% | ~ 25 - 25.5% | |||||||||
Capital Expenditures (Millions) | |||||||||||
| Exploration and Production | $525 - $575 | $525 - $575 | |||||||||
| Pipeline and Storage | $120 - $140 | $120 - $140 | |||||||||
| Gathering | $90 - $110 | $90 - $110 | |||||||||
| Utility | $130 - $150 | $130 - $150 | |||||||||
| Consolidated Capital Expenditures | $865 - $975 | $865 - $975 | |||||||||
| Exploration & Production Segment Guidance | |||||||||||
| Commodity Price Assumptions | |||||||||||
| NYMEX natural gas price | $3.25 /MMBtu | $3.25 /MMBtu | |||||||||
| Appalachian basin spot price | $2.45 /MMBtu | $2.40 - $2.45 /MMBtu | |||||||||
| Production (Bcfe) | 390 to 410 | 390 to 410 | |||||||||
E&P Operating Costs ($/Mcfe) | |||||||||||
| LOE | $0.69 - $0.71 | $0.69 - $0.71 | |||||||||
| G&A | $0.17 - $0.19 | $0.17 - $0.19 | |||||||||
| DD&A | $0.66 - $0.70 | $0.69 - $0.74 | |||||||||
Other Business Segment Guidance (Millions) | |||||||||||
| Gathering Segment Revenues | $240 - $260 | $240 - $260 | |||||||||
| Pipeline and Storage Segment Revenues | $380 - $420 | $380 - $420 | |||||||||
Page 8.
| NATIONAL FUEL GAS COMPANY | |||||||||||||||||||||||||||||||||||
| RECONCILIATION OF CURRENT AND PRIOR YEAR GAAP EARNINGS | |||||||||||||||||||||||||||||||||||
| QUARTER ENDED SEPTEMBER 30, 2023 | |||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||
| Upstream | Midstream | Downstream | |||||||||||||||||||||||||||||||||
| Exploration & | Pipeline & | Corporate / | |||||||||||||||||||||||||||||||||
| (Thousands of Dollars) | Production | Storage | Gathering | Utility | All Other | Consolidated* | |||||||||||||||||||||||||||||
| Fourth quarter 2022 GAAP earnings | $ | 116,077 | $ | 25,320 | $ | 31,224 | $ | (10,852) | $ | (3,626) | $ | 158,143 | |||||||||||||||||||||||
| Items impacting comparability: | |||||||||||||||||||||||||||||||||||
| Unrealized gain (loss) on derivative asset | 4,395 | 4,395 | |||||||||||||||||||||||||||||||||
| Tax impact of unrealized gain (loss) on derivative asset | (1,203) | (1,203) | |||||||||||||||||||||||||||||||||
| Reversal of deferred tax valuation allowance | (28,589) | 3,739 | (24,850) | ||||||||||||||||||||||||||||||||
| Remeasurement of deferred income taxes from Pennsylvania state income tax rate reduction | (16,152) | (11,856) | (398) | (28,406) | |||||||||||||||||||||||||||||||
| Unrealized (gain) loss on other investments | 1,532 | 1,532 | |||||||||||||||||||||||||||||||||
Tax impact of unrealized (gain) loss on other investments | (322) | (322) | |||||||||||||||||||||||||||||||||
| Fourth quarter 2022 adjusted operating results | 74,528 | 25,320 | 23,107 | (10,852) | (2,814) | 109,289 | |||||||||||||||||||||||||||||
| Drivers of adjusted operating results** | |||||||||||||||||||||||||||||||||||
| Upstream Revenues | |||||||||||||||||||||||||||||||||||
| Higher (lower) natural gas production | 13,121 | 13,121 | |||||||||||||||||||||||||||||||||
| Higher (lower) realized natural gas prices, after hedging | (37,374) | (37,374) | |||||||||||||||||||||||||||||||||
| Higher (lower) other operating revenues | (734) | (734) | |||||||||||||||||||||||||||||||||
| Midstream Revenues | |||||||||||||||||||||||||||||||||||
| Higher (lower) operating revenues | (2,932) | 3,108 | 176 | ||||||||||||||||||||||||||||||||
| Downstream Margins*** | |||||||||||||||||||||||||||||||||||
| Impact of usage and weather | (386) | (386) | |||||||||||||||||||||||||||||||||
| Impact of new rates in Pennsylvania | 754 | 754 | |||||||||||||||||||||||||||||||||
| Impact of new rates in New York**** | (893) | (893) | |||||||||||||||||||||||||||||||||
| System modernization and improvement tracker revenues | 366 | 366 | |||||||||||||||||||||||||||||||||
| Regulatory revenue adjustments | 1,951 | 1,951 | |||||||||||||||||||||||||||||||||
| Operating Expenses | |||||||||||||||||||||||||||||||||||
| Lower (higher) lease operating and transportation expenses | (1,352) | (1,352) | |||||||||||||||||||||||||||||||||
| Lower (higher) operating expenses | (1,500) | (314) | (1,586) | (2,800) | (6,200) | ||||||||||||||||||||||||||||||
| Lower (higher) property, franchise and other taxes | 1,343 | 1,343 | |||||||||||||||||||||||||||||||||
| Lower (higher) depreciation / depletion | (10,614) | (529) | (359) | (679) | (12,181) | ||||||||||||||||||||||||||||||
| Other Income (Expense) | |||||||||||||||||||||||||||||||||||
| (Higher) lower other deductions | 815 | 1,192 | (276) | 1,731 | |||||||||||||||||||||||||||||||
| (Higher) lower interest expense | (627) | 531 | (998) | 1,283 | 189 | ||||||||||||||||||||||||||||||
| Income Taxes | |||||||||||||||||||||||||||||||||||
| Lower (higher) income tax expense / effective tax rate | (1,900) | 474 | 402 | 3,648 | (367) | 2,257 | |||||||||||||||||||||||||||||
| All other / rounding | (147) | 206 | 42 | 304 | (245) | 160 | |||||||||||||||||||||||||||||
| Fourth quarter 2023 adjusted operating results | 34,744 | 23,354 | 26,517 | (7,179) | (5,219) | 72,217 | |||||||||||||||||||||||||||||
| Items impacting comparability: | |||||||||||||||||||||||||||||||||||
| Unrealized gain (loss) on derivative asset | 2,803 | 2,803 | |||||||||||||||||||||||||||||||||
| Tax impact of unrealized gain (loss) on derivative asset | (775) | (775) | |||||||||||||||||||||||||||||||||
| Unrealized gain (loss) on other investments | (719) | (719) | |||||||||||||||||||||||||||||||||
| Tax impact of unrealized gain (loss) on other investments | 151 | 151 | |||||||||||||||||||||||||||||||||
| Fourth quarter 2023 GAAP earnings | $ | 36,772 | $ | 23,354 | $ | 26,517 | $ | (7,179) | $ | (5,787) | $ | 73,677 | |||||||||||||||||||||||
| * 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. | |||||||||||||||||||||||||||||||||||
| **** Amount is offset by corresponding decrease in other deductions and has no earnings impact for the year ended September 30, 2023. | |||||||||||||||||||||||||||||||||||
Page 9.
| NATIONAL FUEL GAS COMPANY | |||||||||||||||||||||||||||||||||||
| RECONCILIATION OF CURRENT AND PRIOR YEAR GAAP EARNINGS PER SHARE | |||||||||||||||||||||||||||||||||||
| QUARTER ENDED SEPTEMBER 30, 2023 | |||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||
| Upstream | Midstream | Downstream | |||||||||||||||||||||||||||||||||
| Exploration & | Pipeline & | Corporate / | |||||||||||||||||||||||||||||||||
| Production | Storage | Gathering | Utility | All Other | Consolidated* | ||||||||||||||||||||||||||||||
| Fourth quarter 2022 GAAP earnings per share | $ | 1.26 | $ | 0.27 | $ | 0.34 | $ | (0.12) | $ | (0.04) | $ | 1.71 | |||||||||||||||||||||||
| Items impacting comparability: | |||||||||||||||||||||||||||||||||||
| Unrealized gain (loss) on derivative asset, net of tax | 0.03 | 0.03 | |||||||||||||||||||||||||||||||||
| Reversal of deferred tax valuation allowance | (0.31) | 0.04 | (0.27) | ||||||||||||||||||||||||||||||||
| Remeasurement of deferred income taxes from Pennsylvania state income tax rate reduction | (0.18) | (0.13) | — | (0.31) | |||||||||||||||||||||||||||||||
| Unrealized (gain) loss on other investments, net of tax | 0.01 | 0.01 | |||||||||||||||||||||||||||||||||
| Rounding | 0.01 | 0.01 | 0.02 | ||||||||||||||||||||||||||||||||
| Fourth quarter 2022 adjusted operating results per share | 0.81 | 0.27 | 0.25 | (0.12) | (0.02) | 1.19 | |||||||||||||||||||||||||||||
| Drivers of adjusted operating results** | |||||||||||||||||||||||||||||||||||
| Upstream Revenues | |||||||||||||||||||||||||||||||||||
| Higher (lower) natural gas production | 0.14 | 0.14 | |||||||||||||||||||||||||||||||||
| Higher (lower) realized natural gas prices, after hedging | (0.40) | (0.40) | |||||||||||||||||||||||||||||||||
| Higher (lower) other operating revenues | (0.01) | (0.01) | |||||||||||||||||||||||||||||||||
| Midstream Revenues | |||||||||||||||||||||||||||||||||||
| Higher (lower) operating revenues | (0.03) | 0.03 | — | ||||||||||||||||||||||||||||||||
| Downstream Margins*** | |||||||||||||||||||||||||||||||||||
| Impact of usage and weather | — | — | |||||||||||||||||||||||||||||||||
| Impact of new rates in Pennsylvania | 0.01 | 0.01 | |||||||||||||||||||||||||||||||||
| Impact of new rates in New York**** | (0.01) | (0.01) | |||||||||||||||||||||||||||||||||
| System modernization and improvement tracker revenues | — | — | |||||||||||||||||||||||||||||||||
| Regulatory revenue adjustments | 0.02 | 0.02 | |||||||||||||||||||||||||||||||||
| Operating Expenses | |||||||||||||||||||||||||||||||||||
| Lower (higher) lease operating and transportation expenses | (0.01) | (0.01) | |||||||||||||||||||||||||||||||||
| Lower (higher) operating expenses | (0.02) | — | (0.02) | (0.03) | (0.07) | ||||||||||||||||||||||||||||||
| Lower (higher) property, franchise and other taxes | 0.01 | 0.01 | |||||||||||||||||||||||||||||||||
| Lower (higher) depreciation / depletion | (0.11) | (0.01) | — | (0.01) | (0.13) | ||||||||||||||||||||||||||||||
| Other Income (Expense) | |||||||||||||||||||||||||||||||||||
| (Higher) lower other deductions | 0.01 | 0.01 | — | 0.02 | |||||||||||||||||||||||||||||||
| (Higher) lower interest expense | (0.01) | 0.01 | (0.01) | 0.01 | — | ||||||||||||||||||||||||||||||
| Income Taxes | |||||||||||||||||||||||||||||||||||
| Lower (higher) income tax expense / effective tax rate | (0.02) | 0.01 | — | 0.04 | — | 0.03 | |||||||||||||||||||||||||||||
| All other / rounding | — | — | — | 0.01 | (0.02) | (0.01) | |||||||||||||||||||||||||||||
| Fourth quarter 2023 adjusted operating results per share | 0.38 | 0.25 | 0.29 | (0.08) | (0.06) | 0.78 | |||||||||||||||||||||||||||||
| 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 | |||||||||||||||||||||||||||||||||
| Fourth quarter 2023 GAAP earnings per share | $ | 0.40 | $ | 0.25 | $ | 0.29 | $ | (0.08) | $ | (0.06) | $ | 0.80 | |||||||||||||||||||||||
| * 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. | |||||||||||||||||||||||||||||||||||
| **** Amount is offset by corresponding decrease in other deductions and has no earnings impact for the year ended September 30, 2023. | |||||||||||||||||||||||||||||||||||
Page 10.
| NATIONAL FUEL GAS COMPANY | |||||||||||||||||||||||||||||||||||
| RECONCILIATION OF CURRENT AND PRIOR YEAR GAAP EARNINGS | |||||||||||||||||||||||||||||||||||
| TWELVE MONTHS ENDED SEPTEMBER 30, 2023 | |||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||
| Upstream | Midstream | Downstream | |||||||||||||||||||||||||||||||||
| Exploration & | Pipeline & | Corporate / | |||||||||||||||||||||||||||||||||
| (Thousands of Dollars) | Production | Storage | Gathering | Utility | All Other | Consolidated* | |||||||||||||||||||||||||||||
| Fiscal 2022 GAAP earnings | $ | 306,064 | $ | 102,557 | $ | 101,111 | $ | 68,948 | $ | (12,659) | $ | 566,021 | |||||||||||||||||||||||
| Items impacting comparability: | |||||||||||||||||||||||||||||||||||
| Reduction of other post-retirement regulatory liability | (18,533) | (18,533) | |||||||||||||||||||||||||||||||||
| Tax impact of reduction of other post-retirement regulatory liability | 3,892 | 3,892 | |||||||||||||||||||||||||||||||||
| Unrealized gain (loss) on derivative asset | 4,395 | 4,395 | |||||||||||||||||||||||||||||||||
| Tax impact of unrealized gain (loss) on derivative asset | (1,203) | (1,203) | |||||||||||||||||||||||||||||||||
| Gain on sale of West Coast assets | (12,736) | (12,736) | |||||||||||||||||||||||||||||||||
| Tax impact of gain on sale of West Coast assets | 3,225 | 3,225 | |||||||||||||||||||||||||||||||||
| Loss from discontinuance of crude oil cash flow hedges | 44,632 | 44,632 | |||||||||||||||||||||||||||||||||
| Tax impact of loss from discontinuance of crude oil cash flow hedges | (11,303) | (11,303) | |||||||||||||||||||||||||||||||||
| Transaction and severance costs related to West Coast asset sale | 9,693 | 9,693 | |||||||||||||||||||||||||||||||||
| Tax impact of transaction and severance costs related to West Coast asset sale | (2,455) | (2,455) | |||||||||||||||||||||||||||||||||
| Reversal of deferred tax valuation allowance | (28,589) | 3,739 | (24,850) | ||||||||||||||||||||||||||||||||
| Remeasurement of deferred income taxes from Pennsylvania state income tax rate reduction | (16,152) | (11,856) | (398) | (28,406) | |||||||||||||||||||||||||||||||
| Unrealized (gain) loss on other investments | 11,625 | 11,625 | |||||||||||||||||||||||||||||||||
Tax impact of unrealized (gain) loss on other investments | (2,441) | (2,441) | |||||||||||||||||||||||||||||||||
| Fiscal 2022 adjusted operating results | 295,571 | 102,557 | 92,994 | 54,307 | (3,873) | 541,556 | |||||||||||||||||||||||||||||
| Drivers of adjusted operating results** | |||||||||||||||||||||||||||||||||||
| Upstream Revenues | |||||||||||||||||||||||||||||||||||
| Higher (lower) natural gas production | 62,913 | 62,913 | |||||||||||||||||||||||||||||||||
| Higher (lower) crude oil production | (88,063) | (88,063) | |||||||||||||||||||||||||||||||||
| Higher (lower) realized natural gas prices, after hedging | (48,413) | (48,413) | |||||||||||||||||||||||||||||||||
| Higher (lower) other operating revenues | (2,898) | (2,898) | |||||||||||||||||||||||||||||||||
| Midstream Revenues | |||||||||||||||||||||||||||||||||||
| Higher (lower) operating revenues | 1,696 | 12,224 | 13,920 | ||||||||||||||||||||||||||||||||
| Downstream Margins*** | |||||||||||||||||||||||||||||||||||
| Impact of usage and weather | (1,104) | (1,104) | |||||||||||||||||||||||||||||||||
| Impact of new rates in Pennsylvania | 754 | 754 | |||||||||||||||||||||||||||||||||
| Impact of new rates in New York**** | (12,019) | (12,019) | |||||||||||||||||||||||||||||||||
| System modernization and improvement tracker revenues | 3,829 | 3,829 | |||||||||||||||||||||||||||||||||
| Regulatory revenue adjustments | 1,504 | 1,504 | |||||||||||||||||||||||||||||||||
| Higher (lower) other operating revenues | 1,734 | 1,734 | |||||||||||||||||||||||||||||||||
| Operating Expenses | |||||||||||||||||||||||||||||||||||
| Lower (higher) lease operating and transportation expenses | 23,984 | 23,984 | |||||||||||||||||||||||||||||||||
| Lower (higher) operating expenses | 11,145 | (5,164) | (4,851) | (8,798) | (3,389) | (11,057) | |||||||||||||||||||||||||||||
| Lower (higher) property, franchise and other taxes | 6,041 | 597 | 6,638 | ||||||||||||||||||||||||||||||||
| Lower (higher) depreciation / depletion | (26,065) | (2,470) | (1,364) | (1,335) | (31,234) | ||||||||||||||||||||||||||||||
| Other Income (Expense) | |||||||||||||||||||||||||||||||||||
| (Higher) lower other deductions | 2,735 | 3,624 | 561 | 14,030 | (3,859) | 17,091 | |||||||||||||||||||||||||||||
| (Higher) lower interest expense | (724) | (796) | 1,184 | (8,575) | 7,120 | (1,791) | |||||||||||||||||||||||||||||
| Income Taxes | |||||||||||||||||||||||||||||||||||
| Lower (higher) income tax expense / effective tax rate | (3,406) | 411 | (1,006) | 3,503 | (380) | (878) | |||||||||||||||||||||||||||||
| All other / rounding | 114 | 643 | (18) | (32) | (369) | 338 | |||||||||||||||||||||||||||||
| Fiscal 2023 adjusted operating results | 232,934 | 100,501 | 99,724 | 48,395 | (4,750) | 476,804 | |||||||||||||||||||||||||||||
| Items impacting comparability: | |||||||||||||||||||||||||||||||||||
| Unrealized gain (loss) on derivative asset | (899) | (899) | |||||||||||||||||||||||||||||||||
| Tax impact of unrealized gain (loss) on derivative asset | 240 | 240 | |||||||||||||||||||||||||||||||||
| Unrealized gain (loss) on other investments | 913 | 913 | |||||||||||||||||||||||||||||||||
| Tax impact of unrealized gain (loss) on other investments | (192) | (192) | |||||||||||||||||||||||||||||||||
| Fiscal 2023 GAAP earnings | $ | 232,275 | $ | 100,501 | $ | 99,724 | $ | 48,395 | $ | (4,029) | $ | 476,866 | |||||||||||||||||||||||
| * 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. | |||||||||||||||||||||||||||||||||||
| **** Amount is offset by corresponding decrease in other deductions and has no earnings impact for the year ended September 30, 2023. | |||||||||||||||||||||||||||||||||||
Page 11.
| NATIONAL FUEL GAS COMPANY | |||||||||||||||||||||||||||||||||||
| RECONCILIATION OF CURRENT AND PRIOR YEAR GAAP EARNINGS PER SHARE | |||||||||||||||||||||||||||||||||||
| TWELVE MONTHS ENDED SEPTEMBER 30, 2023 | |||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||
| Upstream | Midstream | Downstream | |||||||||||||||||||||||||||||||||
| Exploration & | Pipeline & | Corporate / | |||||||||||||||||||||||||||||||||
| Production | Storage | Gathering | Utility | All Other | Consolidated* | ||||||||||||||||||||||||||||||
| Fiscal 2022 GAAP earnings per share | $ | 3.32 | $ | 1.11 | $ | 1.10 | $ | 0.75 | $ | (0.13) | $ | 6.15 | |||||||||||||||||||||||
| Items impacting comparability: | |||||||||||||||||||||||||||||||||||
| Reduction of other post-retirement regulatory liability, net of tax | (0.16) | (0.16) | |||||||||||||||||||||||||||||||||
| Unrealized gain (loss) on derivative asset, net of tax | 0.03 | 0.03 | |||||||||||||||||||||||||||||||||
| Gain on sale of West Coast assets, net of tax | (0.10) | (0.10) | |||||||||||||||||||||||||||||||||
| Loss from discontinuance of crude oil cash flow hedges, net of tax | 0.36 | 0.36 | |||||||||||||||||||||||||||||||||
| Transaction and severance costs related to West Coast asset sale, net of tax | 0.08 | 0.08 | |||||||||||||||||||||||||||||||||
| Reversal of deferred tax valuation allowance | (0.31) | 0.04 | (0.27) | ||||||||||||||||||||||||||||||||
| Remeasurement of deferred income taxes from Pennsylvania state income tax rate deduction | (0.18) | (0.13) | — | (0.31) | |||||||||||||||||||||||||||||||
| Unrealized (gain) loss on other investments, net of tax | 0.10 | 0.10 | |||||||||||||||||||||||||||||||||
| Rounding | 0.01 | (0.01) | — | ||||||||||||||||||||||||||||||||
| Fiscal 2022 adjusted operating results per share | 3.21 | 1.11 | 1.01 | 0.59 | (0.04) | 5.88 | |||||||||||||||||||||||||||||
| Drivers of adjusted operating results** | |||||||||||||||||||||||||||||||||||
| Upstream Revenues | |||||||||||||||||||||||||||||||||||
| Higher (lower) natural gas production | 0.68 | 0.68 | |||||||||||||||||||||||||||||||||
| Higher (lower) crude oil production | (0.95) | (0.95) | |||||||||||||||||||||||||||||||||
Higher (lower) realized natural gas prices, after hedging | (0.52) | (0.52) | |||||||||||||||||||||||||||||||||
| Higher (lower) other operating revenues | (0.03) | (0.03) | |||||||||||||||||||||||||||||||||
| Midstream Revenues | |||||||||||||||||||||||||||||||||||
| Higher (lower) operating revenues | 0.02 | 0.13 | 0.15 | ||||||||||||||||||||||||||||||||
| Downstream Margins*** | |||||||||||||||||||||||||||||||||||
Impact of usage and weather | (0.01) | (0.01) | |||||||||||||||||||||||||||||||||
| Impact of new rates in Pennsylvania | 0.01 | 0.01 | |||||||||||||||||||||||||||||||||
| Impact of new rates in New York**** | (0.13) | (0.13) | |||||||||||||||||||||||||||||||||
| System modernization and improvement tracker revenues | 0.04 | 0.04 | |||||||||||||||||||||||||||||||||
| 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 | 0.26 | 0.26 | |||||||||||||||||||||||||||||||||
| Lower (higher) operating expenses | 0.12 | (0.06) | (0.05) | (0.10) | (0.04) | (0.13) | |||||||||||||||||||||||||||||
| Lower (higher) property, franchise and other taxes | 0.07 | 0.01 | 0.08 | ||||||||||||||||||||||||||||||||
| Lower (higher) depreciation / depletion | (0.28) | (0.03) | (0.01) | (0.01) | (0.33) | ||||||||||||||||||||||||||||||
| Other Income (Expense) | |||||||||||||||||||||||||||||||||||
| (Higher) lower other deductions | 0.03 | 0.04 | 0.01 | 0.15 | (0.04) | 0.19 | |||||||||||||||||||||||||||||
| (Higher) lower interest expense | (0.01) | (0.01) | 0.01 | (0.09) | 0.08 | (0.02) | |||||||||||||||||||||||||||||
| Income Taxes | |||||||||||||||||||||||||||||||||||
Lower (higher) income tax expense / effective tax rate | (0.04) | — | (0.01) | 0.04 | — | (0.01) | |||||||||||||||||||||||||||||
| All other / rounding | (0.02) | 0.02 | (0.01) | (0.02) | — | (0.03) | |||||||||||||||||||||||||||||
| Fiscal 2023 adjusted operating results per share | 2.52 | 1.09 | 1.08 | 0.52 | (0.04) | 5.17 | |||||||||||||||||||||||||||||
| Items impacting comparability: | |||||||||||||||||||||||||||||||||||
| Unrealized gain (loss) on derivative asset, net of tax | (0.01) | (0.01) | |||||||||||||||||||||||||||||||||
Unrealized gain (loss) on other investments, net of tax | 0.01 | 0.01 | |||||||||||||||||||||||||||||||||
| Rounding | 0.01 | (0.01) | — | ||||||||||||||||||||||||||||||||
| Fiscal 2023 GAAP earnings per share | $ | 2.52 | $ | 1.09 | $ | 1.08 | $ | 0.52 | $ | (0.04) | $ | 5.17 | |||||||||||||||||||||||
| * 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. | |||||||||||||||||||||||||||||||||||
| **** Amount is offset by corresponding decrease in other deductions and has no earnings impact for the year ended September 30, 2023. | |||||||||||||||||||||||||||||||||||
Page 12.
| NATIONAL FUEL GAS COMPANY | ||||||||||||||||||||||||||
| AND SUBSIDIARIES | ||||||||||||||||||||||||||
| (Thousands of Dollars, except per share amounts) | ||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||
| September 30, | September 30, | |||||||||||||||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||||||||||||||
| SUMMARY OF OPERATIONS | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||
| Operating Revenues: | ||||||||||||||||||||||||||
| Utility Revenues | $ | 78,865 | $ | 112,252 | $ | 941,779 | $ | 897,916 | ||||||||||||||||||
| Exploration and Production and Other Revenues | 220,348 | 252,035 | 958,455 | 1,010,629 | ||||||||||||||||||||||
| Pipeline and Storage and Gathering Revenues | 69,735 | 70,859 | 273,537 | 277,501 | ||||||||||||||||||||||
| 368,948 | 435,146 | 2,173,771 | 2,186,046 | |||||||||||||||||||||||
| Operating Expenses: | ||||||||||||||||||||||||||
| Purchased Gas | (12,865) | 22,925 | 437,595 | 392,093 | ||||||||||||||||||||||
| Operation and Maintenance: | ||||||||||||||||||||||||||
| Utility | 48,354 | 46,535 | 205,239 | 193,058 | ||||||||||||||||||||||
| Exploration and Production and Other | 37,955 | 31,554 | 124,270 | 191,572 | ||||||||||||||||||||||
| Pipeline and Storage and Gathering | 39,901 | 39,138 | 149,247 | 136,571 | ||||||||||||||||||||||
| Property, Franchise and Other Taxes | 20,701 | 23,089 | 92,700 | 101,182 | ||||||||||||||||||||||
| Depreciation, Depletion and Amortization | 109,599 | 94,109 | 409,573 | 369,790 | ||||||||||||||||||||||
| 243,645 | 257,350 | 1,418,624 | 1,384,266 | |||||||||||||||||||||||
| Gain on Sale of Assets | — | — | — | 12,736 | ||||||||||||||||||||||
| Operating Income | 125,303 | 177,796 | 755,147 | 814,516 | ||||||||||||||||||||||
| Other Income (Expense): | ||||||||||||||||||||||||||
| Other Income (Deductions) | 5,384 | (4,800) | 18,138 | (1,509) | ||||||||||||||||||||||
| Interest Expense on Long-Term Debt | (28,449) | (30,207) | (111,948) | (120,507) | ||||||||||||||||||||||
| Other Interest Expense | (4,453) | (3,289) | (19,938) | (9,850) | ||||||||||||||||||||||
| Income Before Income Taxes | 97,785 | 139,500 | 641,399 | 682,650 | ||||||||||||||||||||||
| Income Tax Expense (Benefit) | 24,108 | (18,643) | 164,533 | 116,629 | ||||||||||||||||||||||
| Net Income Available for Common Stock | $ | 73,677 | $ | 158,143 | $ | 476,866 | $ | 566,021 | ||||||||||||||||||
| Earnings Per Common Share | ||||||||||||||||||||||||||
| Basic | $ | 0.80 | $ | 1.73 | $ | 5.20 | $ | 6.19 | ||||||||||||||||||
| Diluted | $ | 0.80 | $ | 1.71 | $ | 5.17 | $ | 6.15 | ||||||||||||||||||
| Weighted Average Common Shares: | ||||||||||||||||||||||||||
| Used in Basic Calculation | 91,818,933 | 91,476,535 | 91,748,890 | 91,410,625 | ||||||||||||||||||||||
| Used in Diluted Calculation | 92,378,675 | 92,218,581 | 92,285,918 | 92,107,066 | ||||||||||||||||||||||
Page 13.
| NATIONAL FUEL GAS COMPANY | |||||||||||
| AND SUBSIDIARIES | |||||||||||
| CONSOLIDATED BALANCE SHEETS | |||||||||||
| (Unaudited) | |||||||||||
| September 30, | September 30, | ||||||||||
| (Thousands of Dollars) | 2023 | 2022 | |||||||||
| ASSETS | |||||||||||
| Property, Plant and Equipment | $13,635,303 | $12,551,909 | |||||||||
| Less - Accumulated Depreciation, Depletion and Amortization | 6,335,441 | 5,985,432 | |||||||||
Net Property, Plant and Equipment | 7,299,862 | 6,566,477 | |||||||||
| Current Assets: | |||||||||||
| Cash and Temporary Cash Investments | 55,447 | 46,048 | |||||||||
| Hedging Collateral Deposits | — | 91,670 | |||||||||
| Receivables - Net | 160,601 | 361,626 | |||||||||
| Unbilled Revenue | 16,622 | 30,075 | |||||||||
| Gas Stored Underground | 32,509 | 32,364 | |||||||||
| Materials and Supplies - at average cost | 48,989 | 40,637 | |||||||||
| Unrecovered Purchased Gas Costs | — | 99,342 | |||||||||
| Other Current Assets | 100,260 | 59,369 | |||||||||
Total Current Assets | 414,428 | 761,131 | |||||||||
| Other Assets: | |||||||||||
| Recoverable Future Taxes | 69,045 | 106,247 | |||||||||
| Unamortized Debt Expense | 7,240 | 8,884 | |||||||||
| Other Regulatory Assets | 72,138 | 67,101 | |||||||||
| Deferred Charges | 82,416 | 77,472 | |||||||||
| Other Investments | 73,976 | 95,025 | |||||||||
| Goodwill | 5,476 | 5,476 | |||||||||
| Prepaid Pension and Post-Retirement Benefit Costs | 200,301 | 196,597 | |||||||||
| Fair Value of Derivative Financial Instruments | 50,487 | 9,175 | |||||||||
| Other | 4,891 | 2,677 | |||||||||
Total Other Assets | 565,970 | 568,654 | |||||||||
| Total Assets | $8,280,260 | $7,896,262 | |||||||||
| CAPITALIZATION AND LIABILITIES | |||||||||||
| Capitalization: | |||||||||||
| Comprehensive Shareholders' Equity | |||||||||||
| Common Stock, $1 Par Value Authorized - 200,000,000 Shares; Issued and | |||||||||||
Outstanding - 91,819,405 Shares and 91,478,064 Shares, Respectively | $91,819 | $91,478 | |||||||||
| Paid in Capital | 1,040,761 | 1,027,066 | |||||||||
| Earnings Reinvested in the Business | 1,885,856 | 1,587,085 | |||||||||
| Accumulated Other Comprehensive Loss | (55,060) | (625,733) | |||||||||
| Total Comprehensive Shareholders' Equity | 2,963,376 | 2,079,896 | |||||||||
| Long-Term Debt, Net of Current Portion and Unamortized Discount and Debt Issuance Costs | 2,384,485 | 2,083,409 | |||||||||
Total Capitalization | 5,347,861 | 4,163,305 | |||||||||
| Current and Accrued Liabilities: | |||||||||||
| Notes Payable to Banks and Commercial Paper | 287,500 | 60,000 | |||||||||
| Current Portion of Long-Term Debt | — | 549,000 | |||||||||
| Accounts Payable | 152,193 | 178,945 | |||||||||
| Amounts Payable to Customers | 59,019 | 419 | |||||||||
| Dividends Payable | 45,451 | 43,452 | |||||||||
| Interest Payable on Long-Term Debt | 20,399 | 17,376 | |||||||||
| Customer Advances | 21,003 | 26,108 | |||||||||
| Customer Security Deposits | 28,764 | 24,283 | |||||||||
| Other Accruals and Current Liabilities | 160,974 | 257,327 | |||||||||
| Fair Value of Derivative Financial Instruments | 31,009 | 785,659 | |||||||||
Total Current and Accrued Liabilities | 806,312 | 1,942,569 | |||||||||
| Other Liabilities: | |||||||||||
| Deferred Income Taxes | 1,124,170 | 698,229 | |||||||||
| Taxes Refundable to Customers | 268,562 | 362,098 | |||||||||
| Cost of Removal Regulatory Liability | 277,694 | 259,947 | |||||||||
| Other Regulatory Liabilities | 165,441 | 188,803 | |||||||||
| Other Post-Retirement Liabilities | 2,915 | 3,065 | |||||||||
| Asset Retirement Obligations | 165,492 | 161,545 | |||||||||
| Other Liabilities | 121,813 | 116,701 | |||||||||
| Total Other Liabilities | 2,126,087 | 1,790,388 | |||||||||
| Commitments and Contingencies | — | — | |||||||||
| Total Capitalization and Liabilities | $8,280,260 | $7,896,262 | |||||||||
Page 14.
| NATIONAL FUEL GAS COMPANY | ||||||||||||||
| AND SUBSIDIARIES | ||||||||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||
| (Unaudited) | ||||||||||||||
| Twelve Months Ended | ||||||||||||||
| September 30, | ||||||||||||||
| (Thousands of Dollars) | 2023 | 2022 | ||||||||||||
| Operating Activities: | ||||||||||||||
| Net Income Available for Common Stock | $ | 476,866 | $ | 566,021 | ||||||||||
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | ||||||||||||||
| Gain on Sale of Assets | — | (12,736) | ||||||||||||
| Depreciation, Depletion and Amortization | 409,573 | 369,790 | ||||||||||||
| Deferred Income Taxes | 151,403 | 104,415 | ||||||||||||
| Stock-Based Compensation | 20,630 | 19,506 | ||||||||||||
| Reduction of Other Post-Retirement Regulatory Liability | — | (18,533) | ||||||||||||
| Other | 19,647 | 31,983 | ||||||||||||
| Change in: | ||||||||||||||
| Receivables and Unbilled Revenue | 213,579 | (168,769) | ||||||||||||
| Gas Stored Underground and Materials, Supplies and Emission Allowances | (8,406) | 3,109 | ||||||||||||
| Unrecovered Purchased Gas Costs | 99,342 | (66,214) | ||||||||||||
| Other Current Assets | (41,077) | 291 | ||||||||||||
| Accounts Payable | (37,095) | 11,907 | ||||||||||||
| Amounts Payable to Customers | 58,600 | 398 | ||||||||||||
| Customer Advances | (5,105) | 8,885 | ||||||||||||
| Customer Security Deposits | 4,481 | 4,991 | ||||||||||||
| Other Accruals and Current Liabilities | (67,664) | 34,260 | ||||||||||||
| Other Assets | (26,564) | (58,924) | ||||||||||||
| Other Liabilities | (31,135) | (17,859) | ||||||||||||
| Net Cash Provided by Operating Activities | $ | 1,237,075 | $ | 812,521 | ||||||||||
| Investing Activities: | ||||||||||||||
| Capital Expenditures | $ | (1,009,868) | $ | (811,826) | ||||||||||
| Net Proceeds from Sale of Oil and Gas Producing Properties | — | 254,439 | ||||||||||||
| Acquisition of Upstream Assets | (124,758) | — | ||||||||||||
| Sale of Fixed Income Mutual Fund Shares in Grantor Trust | 10,000 | 30,000 | ||||||||||||
| Other | 12,279 | 8,683 | ||||||||||||
| Net Cash Used in Investing Activities | $ | (1,112,347) | $ | (518,704) | ||||||||||
| Financing Activities: | ||||||||||||||
| Proceeds from Issuance of Short-Term Note Payable to Bank | $ | 250,000 | $ | — | ||||||||||
| Repayment of Short-Term Note Payable to Bank | (250,000) | — | ||||||||||||
| Net Change in Other Short-Term Notes Payable to Banks and Commercial Paper | 227,500 | (98,500) | ||||||||||||
| Reduction of Long-Term Debt | (549,000) | — | ||||||||||||
| Net Proceeds From Issuance of Long-Term Debt | 297,306 | — | ||||||||||||
| Dividends Paid on Common Stock | (176,096) | (168,147) | ||||||||||||
| Net Repurchases of Common Stock | (6,709) | (9,590) | ||||||||||||
| Net Cash Used in Financing Activities | $ | (206,999) | $ | (276,237) | ||||||||||
| Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash | (82,271) | 17,580 | ||||||||||||
| Cash, Cash Equivalents, and Restricted Cash at Beginning of Period | 137,718 | 120,138 | ||||||||||||
| Cash, Cash Equivalents, and Restricted Cash at September 30 | $ | 55,447 | $ | 137,718 | ||||||||||
Page 15.
| NATIONAL FUEL GAS COMPANY | |||||||||||||||||||||||||||||
| AND SUBSIDIARIES | |||||||||||||||||||||||||||||
| SEGMENT OPERATING RESULTS AND STATISTICS | |||||||||||||||||||||||||||||
| (UNAUDITED) | |||||||||||||||||||||||||||||
| UPSTREAM BUSINESS | |||||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||
| (Thousands of Dollars, except per share amounts) | September 30, | September 30, | |||||||||||||||||||||||||||
| EXPLORATION AND PRODUCTION SEGMENT | 2023 | 2022 | Variance | 2023 | 2022 | Variance | |||||||||||||||||||||||
| Total Operating Revenues | $ | 220,348 | $ | 252,035 | $ | (31,687) | $ | 958,455 | $ | 1,010,464 | $ | (52,009) | |||||||||||||||||
| Operating Expenses: | |||||||||||||||||||||||||||||
| Operation and Maintenance: | |||||||||||||||||||||||||||||
| General and Administrative Expense | 17,163 | 15,664 | 1,499 | 66,074 | 79,061 | (12,987) | |||||||||||||||||||||||
| Lease Operating and Transportation Expense | 64,412 | 62,701 | 1,711 | 253,555 | 283,914 | (30,359) | |||||||||||||||||||||||
| All Other Operation and Maintenance Expense | 2,357 | 1,957 | 400 | 9,327 | 20,140 | (10,813) | |||||||||||||||||||||||
| Property, Franchise and Other Taxes | 3,775 | 5,475 | (1,700) | 17,717 | 25,364 | (7,647) | |||||||||||||||||||||||
| Depreciation, Depletion and Amortization | 66,394 | 52,958 | 13,436 | 241,142 | 208,148 | 32,994 | |||||||||||||||||||||||
| 154,101 | 138,755 | 15,346 | 587,815 | 616,627 | (28,812) | ||||||||||||||||||||||||
| Gain on Sale of Assets | — | — | — | — | 12,736 | (12,736) | |||||||||||||||||||||||
| Operating Income | 66,247 | 113,280 | (47,033) | 370,640 | 406,573 | (35,933) | |||||||||||||||||||||||
| Other Income (Expense): | |||||||||||||||||||||||||||||
| Non-Service Pension and Post-Retirement Benefit (Costs) Credit | 347 | (186) | 533 | 1,389 | (744) | 2,133 | |||||||||||||||||||||||
| Interest and Other Income (Deductions) | 3,457 | (3,080) | 6,537 | 2,359 | (2,466) | 4,825 | |||||||||||||||||||||||
| Interest Expense | (15,268) | (14,474) | (794) | (54,317) | (53,401) | (916) | |||||||||||||||||||||||
| Income Before Income Taxes | 54,783 | 95,540 | (40,757) | 320,071 | 349,962 | (29,891) | |||||||||||||||||||||||
| Income Tax Expense (Benefit) | 18,011 | (20,537) | 38,548 | 87,796 | 43,898 | 43,898 | |||||||||||||||||||||||
| Net Income | $ | 36,772 | $ | 116,077 | $ | (79,305) | $ | 232,275 | $ | 306,064 | $ | (73,789) | |||||||||||||||||
| Net Income Per Share (Diluted) | $ | 0.40 | $ | 1.26 | $ | (0.86) | $ | 2.52 | $ | 3.32 | $ | (0.80) | |||||||||||||||||
Page 16.
| NATIONAL FUEL GAS COMPANY | |||||||||||||||||||||||||||||
| AND SUBSIDIARIES | |||||||||||||||||||||||||||||
| SEGMENT OPERATING RESULTS AND STATISTICS | |||||||||||||||||||||||||||||
| (UNAUDITED) | |||||||||||||||||||||||||||||
| MIDSTREAM BUSINESSES | |||||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||
| (Thousands of Dollars, except per share amounts) | September 30, | September 30, | |||||||||||||||||||||||||||
| PIPELINE AND STORAGE SEGMENT | 2023 | 2022 | Variance | 2023 | 2022 | Variance | |||||||||||||||||||||||
| Revenues from External Customers | $ | 64,846 | $ | 68,836 | $ | (3,990) | $ | 259,646 | $ | 265,415 | $ | (5,769) | |||||||||||||||||
| Intersegment Revenues | 29,192 | 28,913 | 279 | 119,545 | 111,629 | 7,916 | |||||||||||||||||||||||
| Total Operating Revenues | 94,038 | 97,749 | (3,711) | 379,191 | 377,044 | 2,147 | |||||||||||||||||||||||
| Operating Expenses: | |||||||||||||||||||||||||||||
| Purchased Gas | 326 | 592 | (266) | 1,436 | 1,890 | (454) | |||||||||||||||||||||||
| Operation and Maintenance | 29,154 | 28,868 | 286 | 106,654 | 100,117 | 6,537 | |||||||||||||||||||||||
| Property, Franchise and Other Taxes | 8,322 | 8,470 | (148) | 33,774 | 34,133 | (359) | |||||||||||||||||||||||
| Depreciation, Depletion and Amortization | 17,953 | 17,283 | 670 | 70,827 | 67,701 | 3,126 | |||||||||||||||||||||||
| 55,755 | 55,213 | 542 | 212,691 | 203,841 | 8,850 | ||||||||||||||||||||||||
| Operating Income | 38,283 | 42,536 | (4,253) | 166,500 | 173,203 | (6,703) | |||||||||||||||||||||||
| Other Income (Expense): | |||||||||||||||||||||||||||||
| Non-Service Pension and Post-Retirement Benefit Credit | 1,330 | 767 | 563 | 5,319 | 3,069 | 2,250 | |||||||||||||||||||||||
| Interest and Other Income | 2,017 | 1,490 | 527 | 6,670 | 3,820 | 2,850 | |||||||||||||||||||||||
| Interest Expense | (10,796) | (10,929) | 133 | (43,499) | (42,492) | (1,007) | |||||||||||||||||||||||
| Income Before Income Taxes | 30,834 | 33,864 | (3,030) | 134,990 | 137,600 | (2,610) | |||||||||||||||||||||||
| Income Tax Expense | 7,480 | 8,544 | (1,064) | 34,489 | 35,043 | (554) | |||||||||||||||||||||||
| Net Income | $ | 23,354 | $ | 25,320 | $ | (1,966) | $ | 100,501 | $ | 102,557 | $ | (2,056) | |||||||||||||||||
| Net Income Per Share (Diluted) | $ | 0.25 | $ | 0.27 | $ | (0.02) | $ | 1.09 | $ | 1.11 | $ | (0.02) | |||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||
| September 30, | September 30, | ||||||||||||||||||||||||||||
| GATHERING SEGMENT | 2023 | 2022 | Variance | 2023 | 2022 | Variance | |||||||||||||||||||||||
| Revenues from External Customers | $ | 4,889 | $ | 2,023 | $ | 2,866 | $ | 13,891 | $ | 12,086 | $ | 1,805 | |||||||||||||||||
| Intersegment Revenues | 53,129 | 52,061 | 1,068 | 216,426 | 202,757 | 13,669 | |||||||||||||||||||||||
| Total Operating Revenues | 58,018 | 54,084 | 3,934 | 230,317 | 214,843 | 15,474 | |||||||||||||||||||||||
| Operating Expenses: | |||||||||||||||||||||||||||||
| Operation and Maintenance | 11,123 | 10,725 | 398 | 44,375 | 38,234 | 6,141 | |||||||||||||||||||||||
| Property, Franchise and Other Taxes | 21 | 24 | (3) | 60 | 37 | 23 | |||||||||||||||||||||||
| Depreciation, Depletion and Amortization | 9,111 | 8,656 | 455 | 35,725 | 33,998 | 1,727 | |||||||||||||||||||||||
| 20,255 | 19,405 | 850 | 80,160 | 72,269 | 7,891 | ||||||||||||||||||||||||
| Operating Income | 37,763 | 34,679 | 3,084 | 150,157 | 142,574 | 7,583 | |||||||||||||||||||||||
| Other Income (Expense): | |||||||||||||||||||||||||||||
| Non-Service Pension and Post-Retirement Benefit (Costs) Credit | 37 | (56) | 93 | 150 | (224) | 374 | |||||||||||||||||||||||
| Interest and Other Income | 75 | 117 | (42) | 534 | 198 | 336 | |||||||||||||||||||||||
| Interest Expense | (3,433) | (4,105) | 672 | (14,989) | (16,488) | 1,499 | |||||||||||||||||||||||
| Income Before Income Taxes | 34,442 | 30,635 | 3,807 | 135,852 | 126,060 | 9,792 | |||||||||||||||||||||||
| Income Tax Expense (Benefit) | 7,925 | (589) | 8,514 | 36,128 | 24,949 | 11,179 | |||||||||||||||||||||||
| Net Income | $ | 26,517 | $ | 31,224 | $ | (4,707) | $ | 99,724 | $ | 101,111 | $ | (1,387) | |||||||||||||||||
| Net Income Per Share (Diluted) | $ | 0.29 | $ | 0.34 | $ | (0.05) | $ | 1.08 | $ | 1.10 | $ | (0.02) | |||||||||||||||||
Page 17.
| NATIONAL FUEL GAS COMPANY | |||||||||||||||||||||||||||||
| AND SUBSIDIARIES | |||||||||||||||||||||||||||||
| SEGMENT OPERATING RESULTS AND STATISTICS | |||||||||||||||||||||||||||||
| (UNAUDITED) | |||||||||||||||||||||||||||||
| DOWNSTREAM BUSINESS | |||||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||
| (Thousands of Dollars, except per share amounts) | September 30, | September 30, | |||||||||||||||||||||||||||
| UTILITY SEGMENT | 2023 | 2022 | Variance | 2023 | 2022 | Variance | |||||||||||||||||||||||
| Revenues from External Customers | $ | 78,865 | $ | 112,252 | $ | (33,387) | $ | 941,779 | $ | 897,916 | $ | 43,863 | |||||||||||||||||
| Intersegment Revenues | 81 | 60 | 21 | 581 | 305 | 276 | |||||||||||||||||||||||
| Total Operating Revenues | 78,946 | 112,312 | (33,366) | 942,360 | 898,221 | 44,139 | |||||||||||||||||||||||
| Operating Expenses: | |||||||||||||||||||||||||||||
| Purchased Gas | 14,743 | 49,692 | (34,949) | 548,195 | 497,959 | 50,236 | |||||||||||||||||||||||
| Operation and Maintenance | 49,056 | 47,369 | 1,687 | 208,539 | 196,254 | 12,285 | |||||||||||||||||||||||
| Property, Franchise and Other Taxes | 8,454 | 8,981 | (527) | 40,624 | 41,137 | (513) | |||||||||||||||||||||||
| Depreciation, Depletion and Amortization | 16,026 | 15,167 | 859 | 61,450 | 59,760 | 1,690 | |||||||||||||||||||||||
| 88,279 | 121,209 | (32,930) | 858,808 | 795,110 | 63,698 | ||||||||||||||||||||||||
| Operating Income (Loss) | (9,333) | (8,897) | (436) | 83,552 | 103,111 | (19,559) | |||||||||||||||||||||||
| Other Income (Expense): | |||||||||||||||||||||||||||||
| Non-Service Pension and Post-Retirement Benefit (Costs) Credit | 9 | (492) | 501 | 4 | 5,526 | (5,522) | |||||||||||||||||||||||
| Interest and Other Income | 1,437 | 429 | 1,008 | 6,339 | 1,591 | 4,748 | |||||||||||||||||||||||
| Interest Expense | (8,041) | (7,000) | (1,041) | (34,233) | (24,115) | (10,118) | |||||||||||||||||||||||
| Income (Loss) Before Income Taxes | (15,928) | (15,960) | 32 | 55,662 | 86,113 | (30,451) | |||||||||||||||||||||||
| Income Tax Expense (Benefit) | (8,749) | (5,108) | (3,641) | 7,267 | 17,165 | (9,898) | |||||||||||||||||||||||
| Net Income (Loss) | $ | (7,179) | $ | (10,852) | $ | 3,673 | $ | 48,395 | $ | 68,948 | $ | (20,553) | |||||||||||||||||
| Net Income (Loss) Per Share (Diluted) | $ | (0.08) | $ | (0.12) | $ | 0.04 | $ | 0.52 | $ | 0.75 | $ | (0.23) | |||||||||||||||||
Page 18.
| NATIONAL FUEL GAS COMPANY | |||||||||||||||||||||||||||||
| AND SUBSIDIARIES | |||||||||||||||||||||||||||||
| SEGMENT OPERATING RESULTS AND STATISTICS | |||||||||||||||||||||||||||||
| (UNAUDITED) | |||||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||
| (Thousands of Dollars, except per share amounts) | September 30, | September 30, | |||||||||||||||||||||||||||
| ALL OTHER | 2023 | 2022 | Variance | 2023 | 2022 | Variance | |||||||||||||||||||||||
| Revenues from External Customers | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||
| Intersegment Revenues | — | — | — | — | 6 | (6) | |||||||||||||||||||||||
| Total Operating Revenues | — | — | — | — | 6 | (6) | |||||||||||||||||||||||
| Operating Expenses: | |||||||||||||||||||||||||||||
| Purchased Gas | — | — | — | — | 6 | (6) | |||||||||||||||||||||||
| Operation and Maintenance | — | — | — | 21 | 5 | 16 | |||||||||||||||||||||||
| — | — | — | 21 | 11 | 10 | ||||||||||||||||||||||||
| Operating Loss | — | — | — | (21) | (5) | (16) | |||||||||||||||||||||||
| Other Income (Expense): | |||||||||||||||||||||||||||||
| Interest and Other Income (Deductions) | (66) | 1 | (67) | (517) | 3 | (520) | |||||||||||||||||||||||
| Interest Expense | (68) | (4) | (64) | (157) | (4) | (153) | |||||||||||||||||||||||
| Loss before Income Taxes | (134) | (3) | (131) | (695) | (6) | (689) | |||||||||||||||||||||||
| Income Tax Expense (Benefit) | (33) | (1) | (32) | (164) | 3 | (167) | |||||||||||||||||||||||
| Net Loss | $ | (101) | $ | (2) | $ | (99) | $ | (531) | $ | (9) | $ | (522) | |||||||||||||||||
| Net Loss Per Share (Diluted) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||
| September 30, | September 30, | ||||||||||||||||||||||||||||
| CORPORATE | 2023 | 2022 | Variance | 2023 | 2022 | Variance | |||||||||||||||||||||||
| Revenues from External Customers | $ | — | $ | — | $ | — | $ | — | $ | 165 | $ | (165) | |||||||||||||||||
| Intersegment Revenues | 932 | 1,183 | (251) | 4,388 | 4,430 | (42) | |||||||||||||||||||||||
| Total Operating Revenues | 932 | 1,183 | (251) | 4,388 | 4,595 | (207) | |||||||||||||||||||||||
| Operating Expenses: | |||||||||||||||||||||||||||||
| Operation and Maintenance | 8,345 | 4,801 | 3,544 | 19,115 | 14,841 | 4,274 | |||||||||||||||||||||||
| Property, Franchise and Other Taxes | 129 | 139 | (10) | 525 | 511 | 14 | |||||||||||||||||||||||
| Depreciation, Depletion and Amortization | 115 | 45 | 70 | 429 | 183 | 246 | |||||||||||||||||||||||
| 8,589 | 4,985 | 3,604 | 20,069 | 15,535 | 4,534 | ||||||||||||||||||||||||
| Operating Loss | (7,657) | (3,802) | (3,855) | (15,681) | (10,940) | (4,741) | |||||||||||||||||||||||
| Other Income (Expense): | |||||||||||||||||||||||||||||
| Non-Service Pension and Post-Retirement Benefit Costs | (354) | (1,017) | 663 | (1,417) | (4,069) | 2,652 | |||||||||||||||||||||||
| Interest and Other Income | 36,337 | 33,712 | 2,625 | 147,935 | 126,648 | 21,287 | |||||||||||||||||||||||
| Interest Expense on Long-Term Debt | (28,449) | (30,207) | 1,758 | (111,948) | (120,507) | 8,559 | |||||||||||||||||||||||
| Other Interest Expense | (6,089) | (3,262) | (2,827) | (23,370) | (8,211) | (15,159) | |||||||||||||||||||||||
| Loss before Income Taxes | (6,212) | (4,576) | (1,636) | (4,481) | (17,079) | 12,598 | |||||||||||||||||||||||
| Income Tax Benefit | (526) | (952) | 426 | (983) | (4,429) | 3,446 | |||||||||||||||||||||||
| Net Loss | $ | (5,686) | $ | (3,624) | $ | (2,062) | $ | (3,498) | $ | (12,650) | $ | 9,152 | |||||||||||||||||
| Net Loss Per Share (Diluted) | $ | (0.06) | $ | (0.04) | $ | (0.02) | $ | (0.04) | $ | (0.13) | $ | 0.09 | |||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||
| September 30, | September 30, | ||||||||||||||||||||||||||||
| INTERSEGMENT ELIMINATIONS | 2023 | 2022 | Variance | 2023 | 2022 | Variance | |||||||||||||||||||||||
| Intersegment Revenues | $ | (83,334) | $ | (82,217) | $ | (1,117) | $ | (340,940) | $ | (319,127) | $ | (21,813) | |||||||||||||||||
| Operating Expenses: | |||||||||||||||||||||||||||||
| Purchased Gas | (27,934) | (27,359) | (575) | (112,036) | (107,762) | (4,274) | |||||||||||||||||||||||
| Operation and Maintenance | (55,400) | (54,858) | (542) | (228,904) | (211,365) | (17,539) | |||||||||||||||||||||||
| (83,334) | (82,217) | (1,117) | (340,940) | (319,127) | (21,813) | ||||||||||||||||||||||||
| Operating Income | — | — | — | — | — | — | |||||||||||||||||||||||
| Other Income (Expense): | |||||||||||||||||||||||||||||
| Interest and Other Deductions | (39,242) | (36,485) | (2,757) | (150,627) | (134,861) | (15,766) | |||||||||||||||||||||||
| Interest Expense | 39,242 | 36,485 | 2,757 | 150,627 | 134,861 | 15,766 | |||||||||||||||||||||||
| Net Income | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||
| Net Income Per Share (Diluted) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||
Page 19.
| NATIONAL FUEL GAS COMPANY | |||||||||||||||||||||||||||||||||||
| AND SUBSIDIARIES | |||||||||||||||||||||||||||||||||||
| SEGMENT INFORMATION (Continued) | |||||||||||||||||||||||||||||||||||
| (Thousands of Dollars) | |||||||||||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||||||||
| September 30, | September 30, | ||||||||||||||||||||||||||||||||||
| (Unaudited) | (Unaudited) | ||||||||||||||||||||||||||||||||||
| Increase | Increase | ||||||||||||||||||||||||||||||||||
| 2023 | 2022 | (Decrease) | 2023 | 2022 | (Decrease) | ||||||||||||||||||||||||||||||
| Capital Expenditures: | |||||||||||||||||||||||||||||||||||
Exploration and Production(1) | $ | 144,938 | (2) | $ | 160,056 | (3) | $ | (15,118) | $ | 737,725 | (2)(3) | $ | 565,791 | (3)(4) | $ | 171,934 | |||||||||||||||||||
| Pipeline and Storage | 75,109 | (2) | 37,563 | (3) | 37,546 | 141,877 | (2)(3) | 95,806 | (3)(4) | 46,071 | |||||||||||||||||||||||||
| Gathering | 47,917 | (2) | 26,957 | (3) | 20,960 | 103,295 | (2)(3) | 55,546 | (3)(4) | 47,749 | |||||||||||||||||||||||||
| Utility | 51,246 | (2) | 40,061 | (3) | 11,185 | 139,922 | (2)(3) | 111,033 | (3)(4) | 28,889 | |||||||||||||||||||||||||
| Total Reportable Segments | 319,210 | 264,637 | 54,573 | 1,122,819 | 828,176 | 294,643 | |||||||||||||||||||||||||||||
| All Other | — | — | — | — | — | — | |||||||||||||||||||||||||||||
| Corporate | 305 | 549 | (244) | 754 | 1,212 | (458) | |||||||||||||||||||||||||||||
| Total Capital Expenditures | $ | 319,515 | $ | 265,186 | $ | 54,329 | $ | 1,123,573 | $ | 829,388 | $ | 294,185 | |||||||||||||||||||||||
(1)The year ended September 30, 2023 includes $124.8 million related to the acquisition of upstream assets acquired from SWN, as well as $25.0 million related to the acquisition of assets from EXCO and UGI. The acquisition cost for the assets acquired from SWN is reported as a component of Acquisition of Upstream Assets on the Consolidated Statement of Cash Flows.
(2)Capital expenditures for the quarter and year ended September 30, 2023, include accounts payable and accrued liabilities related to 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 have been excluded from the Consolidated Statement of Cash Flows at September 30, 2023, since they represent non-cash investing activities at that date.
(3)Capital expenditures for the year ended September 30, 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 year ended September 30, 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 September 30, 2023.
(4)Capital expenditures for the year ended September 30, 2022, exclude capital expenditures of $47.9 million, $39.4 million, $4.8 million and $10.6 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, 2021 and paid during the year ended September 30, 2022. These amounts were excluded from the Consolidated Statement of Cash Flows at September 30, 2021, since they represented non-cash investing activities at that date. These amounts have been included in the Consolidated Statement of Cash Flows at September 30, 2022.
| DEGREE DAYS | |||||||||||||||||||||||||||||
| Percent Colder | |||||||||||||||||||||||||||||
| (Warmer) Than: | |||||||||||||||||||||||||||||
| Three Months Ended September 30, | Normal | 2023 | 2022 | Normal (1) | Last Year (1) | ||||||||||||||||||||||||
| Buffalo, NY | 162 | 61 | 107 | (62.3) | (43.0) | ||||||||||||||||||||||||
| Erie, PA | 81 | 59 | 94 | (27.2) | (37.2) | ||||||||||||||||||||||||
| Twelve Months Ended September 30, | |||||||||||||||||||||||||||||
| Buffalo, NY | 6,617 | 5,717 | 5,769 | (13.6) | (0.9) | ||||||||||||||||||||||||
| Erie, PA | 6,104 | 5,493 | 5,368 | (10.0) | 2.3 | ||||||||||||||||||||||||
(1)Percents compare actual 2023 degree days to normal degree days and actual 2023 degree days to actual 2022 degree days.
Page 20.
| NATIONAL FUEL GAS COMPANY | ||||||||||||||||||||||||||||||||||||||
| AND SUBSIDIARIES | ||||||||||||||||||||||||||||||||||||||
| EXPLORATION AND PRODUCTION INFORMATION | ||||||||||||||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||||||||||||
| September 30, | September 30, | |||||||||||||||||||||||||||||||||||||
| Increase | Increase | |||||||||||||||||||||||||||||||||||||
| 2023 | 2022 | (Decrease) | 2023 | 2022 | (Decrease) | |||||||||||||||||||||||||||||||||
| Gas Production/Prices: | ||||||||||||||||||||||||||||||||||||||
| Production (MMcf) | ||||||||||||||||||||||||||||||||||||||
| Appalachia | 93,709 | 87,858 | 5,851 | 372,271 | 341,700 | 30,571 | ||||||||||||||||||||||||||||||||
| West Coast | — | 1 | (1) | — | 1,211 | (1,211) | ||||||||||||||||||||||||||||||||
| Total Production | 93,709 | 87,859 | 5,850 | 372,271 | 342,911 | 29,360 | ||||||||||||||||||||||||||||||||
| Average Prices (Per Mcf) | ||||||||||||||||||||||||||||||||||||||
| Appalachia | $ | 1.99 | $ | 6.16 | $ | (4.17) | $ | 2.78 | $ | 5.03 | $ | (2.25) | ||||||||||||||||||||||||||
| West Coast | N/M | N/M | N/M | N/M | 10.03 | N/M | ||||||||||||||||||||||||||||||||
| Weighted Average | 1.99 | 6.16 | (4.17) | 2.78 | 5.05 | (2.27) | ||||||||||||||||||||||||||||||||
| Weighted Average after Hedging | 2.33 | 2.84 | (0.51) | 2.55 | 2.71 | (0.16) | ||||||||||||||||||||||||||||||||
| Oil Production/Prices: | ||||||||||||||||||||||||||||||||||||||
| Production (Thousands of Barrels) | ||||||||||||||||||||||||||||||||||||||
| Appalachia | 8 | 7 | 1 | 30 | 16 | 14 | ||||||||||||||||||||||||||||||||
| West Coast | — | — | — | — | 1,588 | (1,588) | ||||||||||||||||||||||||||||||||
| Total Production | 8 | 7 | 1 | 30 | 1,604 | (1,574) | ||||||||||||||||||||||||||||||||
| Average Prices (Per Barrel) | ||||||||||||||||||||||||||||||||||||||
| Appalachia | $ | 76.02 | $ | 90.22 | $ | (14.20) | $ | 75.64 | $ | 97.82 | $ | (22.18) | ||||||||||||||||||||||||||
| West Coast | N/M | N/M | N/M | N/M | 94.06 | N/M | ||||||||||||||||||||||||||||||||
| Weighted Average | 76.02 | 90.93 | (14.91) | 75.64 | 94.10 | (18.46) | ||||||||||||||||||||||||||||||||
Weighted Average after Hedging (1) | 76.02 | 90.86 | (14.84) | 75.64 | 70.80 | 4.84 | ||||||||||||||||||||||||||||||||
| Total Production (MMcfe) | 93,757 | 87,901 | 5,856 | 372,451 | 352,535 | 19,916 | ||||||||||||||||||||||||||||||||
| Selected Operating Performance Statistics: | ||||||||||||||||||||||||||||||||||||||
General & Administrative Expense per Mcfe (2) | $ | 0.18 | $ | 0.18 | $ | — | $ | 0.18 | $ | 0.20 | $ | (0.02) | ||||||||||||||||||||||||||
Lease Operating and Transportation Expense per Mcfe (2)(3) | $ | 0.69 | $ | 0.71 | $ | (0.02) | $ | 0.68 | $ | 0.81 | $ | (0.13) | ||||||||||||||||||||||||||
Depreciation, Depletion & Amortization per Mcfe (2) | $ | 0.71 | $ | 0.60 | $ | 0.11 | $ | 0.65 | $ | 0.59 | $ | 0.06 | ||||||||||||||||||||||||||
N/M Not Meaningful (as a result of the sale of Seneca's West Coast assets in June 2022)
(1)Weighted average oil price after hedging for the twelve months ended September 30, 2022 excludes a loss on discontinuance of crude oil cash flow hedges of $44.6 million.
(2)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. General and Administrative Expense per Mcfe for the twelve months ended September 30, 2022 excludes transaction and severance costs related to the California asset sale.
(3)Amounts include transportation expense of $0.55 and $0.58 per Mcfe for the three months ended September 30, 2023 and September 30, 2022, respectively. Amounts include transportation expense of $0.57 and $0.57 per Mcfe for the twelve months ended September 30, 2023 and September 30, 2022, respectively.
Page 21.
| NATIONAL FUEL GAS COMPANY | ||||||||||||||||||||
| AND SUBSIDIARIES | ||||||||||||||||||||
| EXPLORATION AND PRODUCTION INFORMATION | ||||||||||||||||||||
| Hedging Summary for Fiscal 2024 | Volume | Average Hedge Price | ||||||||||||||||||
| Gas Swaps | ||||||||||||||||||||
| NYMEX | 134,930,000 | MMBTU | $ | 3.34 / MMBTU | ||||||||||||||||
| No Cost Collars | 65,280,000 | MMBTU | $ | 3.33 / MMBTU (Floor) / $4.17 / MMBTU (Ceiling) | ||||||||||||||||
| Fixed Price Physical Sales | 83,196,787 | MMBTU | $ | 2.44 / MMBTU | ||||||||||||||||
| Total | 283,406,787 | MMBTU | ||||||||||||||||||
| Hedging Summary for Fiscal 2025 | Volume | Average Hedge Price | ||||||||||||||||||
| Gas Swaps | ||||||||||||||||||||
| NYMEX | 88,810,000 | MMBTU | $ | 3.53 / MMBTU | ||||||||||||||||
| No Cost Collars | 43,960,000 | MMBTU | $ | 3.49 / MMBTU (Floor) / $4.65 / MMBTU (Ceiling) | ||||||||||||||||
| Fixed Price Physical Sales | 75,047,438 | MMBTU | $ | 2.49 / MMBTU | ||||||||||||||||
| Total | 207,817,438 | MMBTU | ||||||||||||||||||
| Hedging Summary for Fiscal 2026 | Volume | Average Hedge Price | ||||||||||||||||||
| Gas Swaps | ||||||||||||||||||||
| NYMEX | 38,020,000 | MMBTU | $ | 3.98 / MMBTU | ||||||||||||||||
| No Cost Collars | 42,720,000 | MMBTU | $ | 3.53 / MMBTU (Floor) / $4.76 / MMBTU (Ceiling) | ||||||||||||||||
| Fixed Price Physical Sales | 66,821,415 | MMBTU | $ | 2.39 / MMBTU | ||||||||||||||||
| Total | 147,561,415 | MMBTU | ||||||||||||||||||
| Hedging Summary for Fiscal 2027 | Volume | Average Hedge Price | ||||||||||||||||||
| Gas Swaps | ||||||||||||||||||||
| NYMEX | 13,500,000 | MMBTU | $ | 4.25 / MMBTU | ||||||||||||||||
| No Cost Collars | 3,560,000 | MMBTU | $ | 3.53 / MMBTU (Floor) / $4.76 / MMBTU (Ceiling) | ||||||||||||||||
| Fixed Price Physical Sales | 46,128,777 | MMBTU | $ | 2.39 / MMBTU | ||||||||||||||||
| Total | 63,188,777 | MMBTU | ||||||||||||||||||
| Hedging Summary for Fiscal 2028 | Volume | Average Hedge Price | ||||||||||||||||||
| Gas Swaps | ||||||||||||||||||||
| NYMEX | 1,000,000 | MMBTU | $ | 4.29 / MMBTU | ||||||||||||||||
| Fixed Price Physical Sales | 12,208,068 | MMBTU | $ | 2.48 / MMBTU | ||||||||||||||||
| Total | 13,208,068 | MMBTU | ||||||||||||||||||
| Hedging Summary for Fiscal 2029 | Volume | Average Hedge Price | ||||||||||||||||||
| Fixed Price Physical Sales | 788,352 | MMBTU | $ | 2.54 / MMBTU | ||||||||||||||||
Page 22.
| NATIONAL FUEL GAS COMPANY | ||||||||
| AND SUBSIDIARIES | ||||||||
| EXPLORATION AND PRODUCTION INFORMATION | ||||||||
| Reserve Quantity Information | ||||||||
| (Unaudited) | ||||||||
| Gas MMcf | ||||||||
| U.S. | ||||||||
| Appalachian | ||||||||
| Region | ||||||||
| Proved Developed and Undeveloped Reserves: | ||||||||
| September 30, 2022 | 4,170,662 | |||||||
| Extensions and Discoveries | 670,438 | |||||||
| Revisions of Previous Estimates | 32,379 | |||||||
| Production | (372,271) | |||||||
| Purchases of Minerals in Place | 33,876 | |||||||
| September 30, 2023 | 4,535,084 | |||||||
| Proved Developed Reserves: | ||||||||
| September 30, 2022 | 3,312,568 | |||||||
| September 30, 2023 | 3,550,034 | |||||||
| Oil Mbbl | ||||||||
| U.S. | ||||||||
| Appalachian | ||||||||
| Region | ||||||||
| Proved Developed and Undeveloped Reserves: | ||||||||
| September 30, 2022 | 250 | |||||||
| Extensions and Discoveries | — | |||||||
| Revisions of Previous Estimates | (4) | |||||||
| Production | (30) | |||||||
| September 30, 2023 | 216 | |||||||
| Proved Developed Reserves: | ||||||||
| September 30, 2022 | 250 | |||||||
| September 30, 2023 | 216 | |||||||
Page 23.
| NATIONAL FUEL GAS COMPANY | ||||||||||||||||||||||||||||||||||||||
| AND SUBSIDIARIES | ||||||||||||||||||||||||||||||||||||||
| Pipeline & Storage Throughput - (millions of cubic feet - MMcf) | ||||||||||||||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||||||||||||
| September 30, | September 30, | |||||||||||||||||||||||||||||||||||||
| Increase | Increase | |||||||||||||||||||||||||||||||||||||
| 2023 | 2022 | (Decrease) | 2023 | 2022 | (Decrease) | |||||||||||||||||||||||||||||||||
| Firm Transportation - Affiliated | 17,589 | 16,943 | 646 | 126,500 | 111,157 | 15,343 | ||||||||||||||||||||||||||||||||
| Firm Transportation - Non-Affiliated | 161,750 | 171,983 | (10,233) | 689,984 | 679,260 | 10,724 | ||||||||||||||||||||||||||||||||
| Interruptible Transportation | 168 | 3,886 | (3,718) | 2,192 | 5,612 | (3,420) | ||||||||||||||||||||||||||||||||
| 179,507 | 192,812 | (13,305) | 818,676 | 796,029 | 22,647 | |||||||||||||||||||||||||||||||||
| Gathering Volume - (MMcf) | ||||||||||||||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||||||||||||
| September 30, | September 30, | |||||||||||||||||||||||||||||||||||||
| Increase | Increase | |||||||||||||||||||||||||||||||||||||
| 2023 | 2022 | (Decrease) | 2023 | 2022 | (Decrease) | |||||||||||||||||||||||||||||||||
| Gathered Volume | 117,260 | 104,707 | 12,553 | 453,338 | 419,332 | 34,006 | ||||||||||||||||||||||||||||||||
| Utility Throughput - (MMcf) | ||||||||||||||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||||||||||||
| September 30, | September 30, | |||||||||||||||||||||||||||||||||||||
| Increase | Increase | |||||||||||||||||||||||||||||||||||||
| 2023 | 2022 | (Decrease) | 2023 | 2022 | (Decrease) | |||||||||||||||||||||||||||||||||
| Retail Sales: | ||||||||||||||||||||||||||||||||||||||
| Residential Sales | 3,765 | 4,146 | (381) | 61,401 | 64,011 | (2,610) | ||||||||||||||||||||||||||||||||
| Commercial Sales | 530 | 644 | (114) | 9,342 | 9,621 | (279) | ||||||||||||||||||||||||||||||||
| Industrial Sales | 42 | 75 | (33) | 548 | 541 | 7 | ||||||||||||||||||||||||||||||||
| 4,337 | 4,865 | (528) | 71,291 | 74,173 | (2,882) | |||||||||||||||||||||||||||||||||
| Transportation | 9,419 | 9,720 | (301) | 62,986 | 65,993 | (3,007) | ||||||||||||||||||||||||||||||||
| 13,756 | 14,585 | (829) | 134,277 | 140,166 | (5,889) | |||||||||||||||||||||||||||||||||
Page 24.
NATIONAL FUEL GAS COMPANY
AND SUBSIDIARIES
NON-GAAP FINANCIAL MEASURES
In addition to financial measures calculated in accordance with generally accepted accounting principles (GAAP), this press release contains information regarding Adjusted Operating Results, Adjusted EBITDA and free cash flow, which are non-GAAP financial measures. The Company believes that these non-GAAP financial measures are useful to investors because they provide an alternative method for assessing the Company's ongoing operating results or liquidity and for comparing the Company’s financial performance to other companies. The Company's management uses these non-GAAP financial measures for the same purpose, and for planning and forecasting purposes. The presentation of non-GAAP financial measures is not meant to be a substitute for financial measures in accordance with GAAP.
Management defines Adjusted Operating Results as reported GAAP earnings before items impacting comparability. The following table reconciles National Fuel's reported GAAP earnings to Adjusted Operating Results for the three and twelve months ended September 30, 2023 and 2022:
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||
| September 30, | September 30, | |||||||||||||||||||||||||
| (in thousands except per share amounts) | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||
| Reported GAAP Earnings | $ | 73,677 | $ | 158,143 | $ | 476,866 | $ | 566,021 | ||||||||||||||||||
Items impacting comparability: | ||||||||||||||||||||||||||
| Items related to West Coast asset sale: | ||||||||||||||||||||||||||
| Gain on sale of West Coast assets (E&P) | — | — | — | (12,736) | ||||||||||||||||||||||
| Tax impact of gain on sale of West Coast assets | — | — | — | 3,225 | ||||||||||||||||||||||
| Loss from discontinuance of crude oil cash flow hedges (E&P) | — | — | — | 44,632 | ||||||||||||||||||||||
| Tax impact of loss from discontinuance of crude oil cash flow hedges | — | — | — | (11,303) | ||||||||||||||||||||||
| Transaction and severance costs (E&P) | — | — | — | 9,693 | ||||||||||||||||||||||
| Tax impact of transaction and severance costs | — | — | — | (2,455) | ||||||||||||||||||||||
| Total items impacting comparability related to West Coast asset sale | — | — | — | 31,056 | ||||||||||||||||||||||
| Unrealized (gain) loss on derivative asset (E&P) | (2,803) | 4,395 | 899 | 4,395 | ||||||||||||||||||||||
| Tax impact of unrealized (gain) loss on derivative asset | 775 | (1,203) | (240) | (1,203) | ||||||||||||||||||||||
| Unrealized (gain) loss on other investments (Corporate / All Other) | 719 | 1,532 | (913) | 11,625 | ||||||||||||||||||||||
| Tax impact of unrealized (gain) loss on other investments | (151) | (322) | 192 | (2,441) | ||||||||||||||||||||||
| Reversal of deferred tax valuation allowance | — | (24,850) | — | (24,850) | ||||||||||||||||||||||
| Remeasurement of deferred income taxes from Pennsylvania state income tax rate reduction | — | (28,406) | — | (28,406) | ||||||||||||||||||||||
| Reduction of other post-retirement regulatory liability (Utility) | — | — | — | (18,533) | ||||||||||||||||||||||
| Tax impact of reduction of other post-retirement regulatory liability | — | — | — | 3,892 | ||||||||||||||||||||||
| Adjusted Operating Results | $ | 72,217 | $ | 109,289 | $ | 476,804 | $ | 541,556 | ||||||||||||||||||
| Reported GAAP Earnings Per Share | $ | 0.80 | $ | 1.71 | $ | 5.17 | $ | 6.15 | ||||||||||||||||||
Items impacting comparability: | ||||||||||||||||||||||||||
| Items related to West Coast asset sale: | ||||||||||||||||||||||||||
| Gain on sale of West Coast assets, net of tax (E&P) | — | — | — | (0.10) | ||||||||||||||||||||||
| Loss from discontinuance of crude oil cash flow hedges, net of tax (E&P) | — | — | — | 0.36 | ||||||||||||||||||||||
| Transaction and severance costs, net of tax (E&P) | — | — | — | 0.08 | ||||||||||||||||||||||
| Total items impacting comparability related to West Coast asset sale | — | — | — | 0.34 | ||||||||||||||||||||||
| Unrealized (gain) loss on derivative asset, net of tax (E&P) | (0.02) | 0.03 | 0.01 | 0.03 | ||||||||||||||||||||||
| Unrealized (gain) loss on other investments, net of tax (Corporate / All Other) | 0.01 | 0.01 | (0.01) | 0.10 | ||||||||||||||||||||||
| Reversal of deferred tax valuation allowance | — | (0.27) | — | (0.27) | ||||||||||||||||||||||
| Remeasurement of deferred income taxes from Pennsylvania state income tax rate reduction | — | (0.31) | — | (0.31) | ||||||||||||||||||||||
| Reduction of other post-retirement regulatory liability, net of tax (Utility) | — | — | — | (0.16) | ||||||||||||||||||||||
| Rounding | (0.01) | 0.02 | — | — | ||||||||||||||||||||||
| Adjusted Operating Results Per Share | $ | 0.78 | $ | 1.19 | $ | 5.17 | $ | 5.88 | ||||||||||||||||||
Page 25.
NATIONAL FUEL GAS COMPANY
AND SUBSIDIARIES
NON-GAAP FINANCIAL MEASURES (Continued)
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 twelve months ended September 30, 2023 and 2022:
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||
| September 30, | September 30, | |||||||||||||||||||||||||
| (in thousands) | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||
| Reported GAAP Earnings | $ | 73,677 | $ | 158,143 | $ | 476,866 | $ | 566,021 | ||||||||||||||||||
| Depreciation, Depletion and Amortization | 109,599 | 94,109 | 409,573 | 369,790 | ||||||||||||||||||||||
| Other (Income) Deductions | (5,384) | 4,800 | (18,138) | 1,509 | ||||||||||||||||||||||
| Interest Expense | 32,902 | 33,496 | 131,886 | 130,357 | ||||||||||||||||||||||
| Income Taxes | 24,108 | (18,643) | 164,533 | 116,629 | ||||||||||||||||||||||
| Gain on Sale of Assets | — | — | — | (12,736) | ||||||||||||||||||||||
| Loss from discontinuance of crude oil cash flow hedges (E&P) | — | — | — | 44,632 | ||||||||||||||||||||||
| Transaction and severance costs related to West Coast asset sale (E&P) | — | — | — | 9,693 | ||||||||||||||||||||||
| Adjusted EBITDA | $ | 234,902 | $ | 271,905 | $ | 1,164,720 | $ | 1,225,895 | ||||||||||||||||||
| Adjusted EBITDA by Segment | ||||||||||||||||||||||||||
| Pipeline and Storage Adjusted EBITDA | $ | 56,236 | $ | 59,819 | $ | 237,327 | $ | 240,904 | ||||||||||||||||||
| Gathering Adjusted EBITDA | 46,874 | 43,335 | 185,882 | 176,572 | ||||||||||||||||||||||
| Total Midstream Businesses Adjusted EBITDA | 103,110 | 103,154 | 423,209 | 417,476 | ||||||||||||||||||||||
| Exploration and Production Adjusted EBITDA | 132,641 | 166,238 | 611,782 | 656,310 | ||||||||||||||||||||||
| Utility Adjusted EBITDA | 6,693 | 6,270 | 145,002 | 162,871 | ||||||||||||||||||||||
| Corporate and All Other Adjusted EBITDA | (7,542) | (3,757) | (15,273) | (10,762) | ||||||||||||||||||||||
| Total Adjusted EBITDA | $ | 234,902 | $ | 271,905 | $ | 1,164,720 | $ | 1,225,895 | ||||||||||||||||||
Page 26.
NATIONAL FUEL GAS COMPANY
AND SUBSIDIARIES
NON-GAAP FINANCIAL MEASURES
SEGMENT ADJUSTED EBITDA
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||
| September 30, | September 30, | |||||||||||||||||||||||||
| (in thousands) | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||
| Exploration and Production Segment | ||||||||||||||||||||||||||
| Reported GAAP Earnings | $ | 36,772 | $ | 116,077 | $ | 232,275 | $ | 306,064 | ||||||||||||||||||
| Depreciation, Depletion and Amortization | 66,394 | 52,958 | 241,142 | 208,148 | ||||||||||||||||||||||
| Other (Income) Deductions | (3,804) | 3,266 | (3,748) | 3,210 | ||||||||||||||||||||||
| Interest Expense | 15,268 | 14,474 | 54,317 | 53,401 | ||||||||||||||||||||||
| Income Taxes | 18,011 | (20,537) | 87,796 | 43,898 | ||||||||||||||||||||||
| Gain on Sale of West Coast Assets | — | — | — | (12,736) | ||||||||||||||||||||||
| Loss from Discontinuance of Crude Oil Cash Flow Hedges | — | — | — | 44,632 | ||||||||||||||||||||||
| Transaction and Severance Costs related to West Coast Asset Sale | — | — | — | 9,693 | ||||||||||||||||||||||
| Adjusted EBITDA | $ | 132,641 | $ | 166,238 | $ | 611,782 | $ | 656,310 | ||||||||||||||||||
| Pipeline and Storage Segment | ||||||||||||||||||||||||||
| Reported GAAP Earnings | $ | 23,354 | $ | 25,320 | $ | 100,501 | $ | 102,557 | ||||||||||||||||||
| Depreciation, Depletion and Amortization | 17,953 | 17,283 | 70,827 | 67,701 | ||||||||||||||||||||||
| Other (Income) Deductions | (3,347) | (2,257) | (11,989) | (6,889) | ||||||||||||||||||||||
| Interest Expense | 10,796 | 10,929 | 43,499 | 42,492 | ||||||||||||||||||||||
| Income Taxes | 7,480 | 8,544 | 34,489 | 35,043 | ||||||||||||||||||||||
| Adjusted EBITDA | $ | 56,236 | $ | 59,819 | $ | 237,327 | $ | 240,904 | ||||||||||||||||||
| Gathering Segment | ||||||||||||||||||||||||||
| Reported GAAP Earnings | $ | 26,517 | $ | 31,224 | $ | 99,724 | $ | 101,111 | ||||||||||||||||||
| Depreciation, Depletion and Amortization | 9,111 | 8,656 | 35,725 | 33,998 | ||||||||||||||||||||||
| Other (Income) Deductions | (112) | (61) | (684) | 26 | ||||||||||||||||||||||
| Interest Expense | 3,433 | 4,105 | 14,989 | 16,488 | ||||||||||||||||||||||
| Income Taxes | 7,925 | (589) | 36,128 | 24,949 | ||||||||||||||||||||||
| Adjusted EBITDA | $ | 46,874 | $ | 43,335 | $ | 185,882 | $ | 176,572 | ||||||||||||||||||
| Utility Segment | ||||||||||||||||||||||||||
| Reported GAAP Earnings | $ | (7,179) | $ | (10,852) | $ | 48,395 | $ | 68,948 | ||||||||||||||||||
| Depreciation, Depletion and Amortization | 16,026 | 15,167 | 61,450 | 59,760 | ||||||||||||||||||||||
| Other (Income) Deductions | (1,446) | 63 | (6,343) | (7,117) | ||||||||||||||||||||||
| Interest Expense | 8,041 | 7,000 | 34,233 | 24,115 | ||||||||||||||||||||||
| Income Taxes | (8,749) | (5,108) | 7,267 | 17,165 | ||||||||||||||||||||||
| Adjusted EBITDA | $ | 6,693 | $ | 6,270 | $ | 145,002 | $ | 162,871 | ||||||||||||||||||
| Corporate and All Other | ||||||||||||||||||||||||||
| Reported GAAP Earnings | $ | (5,787) | $ | (3,626) | $ | (4,029) | $ | (12,659) | ||||||||||||||||||
| Depreciation, Depletion and Amortization | 115 | 45 | 429 | 183 | ||||||||||||||||||||||
| Other (Income) Deductions | 3,325 | 3,789 | 4,626 | 12,279 | ||||||||||||||||||||||
| Interest Expense | (4,636) | (3,012) | (15,152) | (6,139) | ||||||||||||||||||||||
| Income Taxes | (559) | (953) | (1,147) | (4,426) | ||||||||||||||||||||||
| Adjusted EBITDA | $ | (7,542) | $ | (3,757) | $ | (15,273) | $ | (10,762) | ||||||||||||||||||
Page 27.
NATIONAL FUEL GAS COMPANY
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 twelve months ended September 30, 2023 and 2022:
| Twelve Months Ended | ||||||||||||||
| September 30, | ||||||||||||||
| (in thousands) | 2023 | 2022 | ||||||||||||
| Net Cash Provided by Operating Activities | $ | 1,237,075 | $ | 812,521 | ||||||||||
| Less: | ||||||||||||||
| Net Cash Used in Investing Activities | 1,112,347 | 518,704 | ||||||||||||
| Proceeds from Divestitures | — | 254,439 | ||||||||||||
| 124,728 | 39,378 | |||||||||||||
| Plus: | ||||||||||||||
| Acquisitions | 124,758 | — | ||||||||||||
Upstream Acquisitions Included in Capital Expenditures(1) | 25,057 | — | ||||||||||||
| Free Cash Flow | $ | 274,543 | $ | 39,378 | ||||||||||
(1)$25.0 million related to the acquisition of assets from EXCO and UGI included in Capital Expenditures on the Consolidated Statement of Cash Flows.