Open the filing on EDGARNATIONAL FUEL REPORTS THIRD QUARTER FISCAL 2026 EARNINGS
WILLIAMSVILLE, N.Y. National Fuel Gas Company (“National Fuel” or the “Company”) (NYSE:NFG) today announced consolidated results for the third quarter of its 2026 fiscal year.
THIRD QUARTER FISCAL 2026 SUMMARY
- GAAP earnings of $138.6 million, or earnings per share (EPS) of $1.45, compared to GAAP earnings of $149.8 million, or $1.64 per share, in the prior year.
- Adjusted EPS of $1.54 compared to $1.64 from the prior year. See non-GAAP reconciliation on page 2.
- Net cash provided by operating activities of $1.035 billion for the nine months ending June 30, 2026, with free cash flow of $280 million (as defined on page 25) through the same period.
- The Integrated Upstream and Gathering segment benefitted from its strong hedge and marketing portfolio during the quarter, as a $0.56 per Mcf gain more than offset the drop in NYMEX natural gas prices compared to the prior year.
- Supply Corporation expanded its Line N System Upgrade Project to 294,000 dekatherms per day, executing a 20-year precedent agreement for 200,000 dekatherms per day of incremental firm transportation capacity, supporting the initial phase of the coal-to-gas conversion at the existing Shippingport Power Station site in western Pennsylvania.
- The Company completed the necessary financing needed to close the pending Ohio gas utility acquisition and received its final regulatory approval during the quarter, which places the acquisition on track to close on October 1 of this year.
- The Company maintained its longstanding focus on shareholder returns as the Board of Directors approved a 4% increase in the Company's dividend, to an annual rate of $2.22 per share. The Company has now paid a dividend for 124 consecutive years and increased its annual dividend rate for 56 consecutive years.
- The Company is revising its fiscal 2026 adjusted EPS guidance range of $7.40 to $7.60 per share, or $7.50 per share at the midpoint, a projected 9% increase from fiscal 2025.
MANAGEMENT COMMENTS
David P. Bauer, President and Chief Executive Officer of National Fuel Gas Company, stated: “Looking forward, with the growing demand for natural gas, the outlook for the industry and National Fuel is as strong as ever. Over the last several years, we have consistently enhanced the quality of our asset base, improved capital efficiency, and expanded our long-term growth opportunities through disciplined execution across the Company. Whether it is expanding our pipelines to serve new data center or power generation demand in the region, or producing gas supply to meet growing demand in Appalachia and across markets served by our high-quality firm transportation portfolio, our ability to benefit from these industry tailwinds is evident. In addition, our pending Ohio gas utility acquisition, once completed, will significantly increase rate base for our regulated businesses and provides an additional avenue for meaningful regulated earnings growth.
"With this strong backdrop, National Fuel is expected to deliver approximately 7% to 10% average annual EPS growth through 2029. This growth alongside our disciplined capital allocation strategy and focus on returning an increasing amount of capital to shareholders through our long-standing dividend, positions National Fuel to deliver sustainable long-term value for shareholders."
Page 2.
RECONCILIATION OF GAAP EARNINGS TO ADJUSTED EARNINGS
| Three Months Ended June 30, |
|---|
| (Thousands) | (Per Share) |
|---|
| 2026 | 2025 | 2026 | 2025 |
|---|
| Reported GAAP Earnings | $138,621 | | $149,818 | | $1.45 | | $1.64 | |
| Items impacting comparability: | | | | |
| Costs related to the pending Ohio gas utility acquisition | 6,192 | | - | | 0.07 | | - | |
| Tax impact of costs related to the pending Ohio acquisition | (1,435) | | - | | (0.02) | | - | |
| Impact of equity issuance related to pending Ohio acquisition, net of interest benefits | (3,566) | | - | | 0.03 | | - | |
| Tax impact of net interest benefit from equity issuance | 826 | | - | | 0.01 | | - | |
| Interest expense from long-term debt issuances for pending Ohio acquisition, net of interest benefit | 1,129 | | - | | 0.01 | | - | |
| Tax impact of interest expense from long-term debt issuances, net of interest benefit | (262) | | - | | - | | - | |
| Premiums paid on early redemption of debt | 413 | | - | | - | | - | |
| Tax impact of premiums paid on early redemption of debt | (96) | | - | | - | | - | |
| Other/rounding (refer to Segment results for details) | (840) | | (615) | | (0.01) | | - | |
| Adjusted Earnings | $140,982 | | $149,203 | | $1.54 | | $1.64 | |
FISCAL 2026 GUIDANCE UPDATE
National Fuel is revising its adjusted earnings per share guidance for fiscal 2026 to a range of $7.40 to $7.60. This updated range incorporates our third quarter results as well as lower expected production for the remaining three months, partially offset by lower unit costs in the Integrated Upstream and Gathering segment. The Company is maintaining an average NYMEX natural gas price assumption of $3.00 per MMBtu for the remaining three months of fiscal 2026, which approximates the current NYMEX forward curve at this time.
Integrated Upstream and Gathering segment fiscal 2026 production is now expected to be 420 to 430 Bcf, a moderate decrease from our prior guidance, primarily reflecting the combined impact of ongoing appraisal activities and greater than anticipated well interactions related to more intensive completion design testing. While these activities affected near-term production, they will allow for further optimization of future development planning and capital allocation decisions and are not expected to impact the outlook for long-term production growth and continued improvement in capital efficiency. This guidance range also does not incorporate any price-related curtailments over the remainder of the fiscal year.
The Company is also revising its Integrated Upstream and Gathering segment capital expenditure guidance to a range of $580 to $605 million, a 2% increase at the midpoint, largely as a result of higher oil and diesel prices, as well as schedule changes. In addition, this segment has implemented a new discretionary land acquisition spending program, which is expected to lead to an additional $20 to $40 million in spending outside of the aforementioned capital spending guidance. This discretionary program represents a strategic investment to expand core inventory depth in Tioga County and strengthen what the Company believes is one of the premier natural gas resource positions in North America. Over the next two years, the Company expects to invest $100 to $200 million of discretionary land capital to extend development runway, increase long-term development optionality, and support future capital efficiency improvements.
In addition, the Company is also revising its capital expenditure guidance in the Pipeline and Storage segment, which is now expected to be between $235 to $265 million. This increase is driven by the strong execution on our various modernization and expansion projects for this calendar year, several of which are proceeding at a quicker pace than previously anticipated.
The acquisition of CenterPoint Energy's Ohio natural gas utility business is expected to close on October 1 of this year. As a result, this is not expected to impact fiscal 2026 guidance, which also excludes any financing or acquisition-related costs.
The Company’s other fiscal 2026 guidance assumptions are detailed in the table on page 7.
Page 3.
LONG-TERM OUTLOOK
National Fuel plans to provide detailed fiscal 2027 guidance after the closing of the Ohio utility acquisition, which is on track to occur on October 1 of this year.
The Company is also updating its long-term earnings per share outlook, which it now expects to be 7% to 10% per year, on average from fiscal 2026 through fiscal 2029, using the current natural gas price outlook. In addition to significant per-share earnings growth driven by strong outlooks in each segment, the Company anticipates leveraging its best-in-class capital efficiency trend to generate between $1.0 and $1.5 billion of free cash flow over the next three years. The combination of significant earnings growth, a more balanced business mix following the closing of the Ohio utility acquisition, and strong free cash flow generation is expected to provide increased flexibility to allocate capital in ways that maximize per share value over the long-term. This free cash flow is projected to be utilized to reduce outstanding debt, which will further strengthen the Company's investment grade balance sheet, and support strategic investments and other opportunities to enhance shareholder returns beyond the 7% to 10% target.
FINANCING ACTIVITIES UPDATE
In June 2026, the Company issued $1.5 billion of new three-, five-, and ten-year notes (split into three equal tranches) to fund a portion of the CenterPoint acquisition and refinance the early redemption of $300 million of notes that were scheduled to mature in October 2026. In conjunction with these transactions, the Company recognized an after-tax loss of $0.3 million related to the early redemption of the October 2026 maturity, which is presented as an item impacting comparability for the quarter.
DISCUSSION OF THIRD QUARTER RESULTS BY SEGMENT
The following earnings discussion of each operating segment for the quarter ended June 30, 2026 is summarized in a tabular form on pages 8 and 9 of this report (earnings drivers for the nine months ended June 30, 2026 are summarized on pages 10 and 11).
Note that management defines adjusted earnings as reported GAAP earnings adjusted for items impacting comparability, and adjusted EBITDA as reported GAAP earnings before the following items: interest expense, income taxes, depreciation, depletion and amortization, other income and deductions, impairments, and other items reflected in operating income that impact comparability.
Integrated Upstream and Gathering Segment
The Integrated Upstream and Gathering segment's exploration and production operations are carried out by Seneca Resources Company, LLC (“Seneca”) and its gathering operations are carried out by the operating subsidiaries of National Fuel Gas Midstream Company, LLC ("Gathering"). Seneca explores for, develops, and produces primarily natural gas reserves in Pennsylvania. Gathering constructs, owns and operates natural gas gathering pipelines and compression facilities in the Appalachian region, which primarily delivers Seneca's production and, to a lesser extent, third-party Appalachian production to various interstate pipelines.
| Three Months Ended |
|---|
| June 30, |
|---|
| (in thousands) | | 2026 | | 2025 | Variance |
| GAAP Earnings | $111,874 | | $116,667 | | $(4,793) |
| Premiums paid on early redemption of debt | 413 | | - | | 413 |
| Tax impact of premiums paid on early redemption of debt | (96) | | - | | (96) |
| Unrealized (gain) loss on derivative asset (2022 CA asset sale) | - | | 45 | | (45) |
| Tax impact of unrealized (gain) loss on derivative asset | - | | (12) | | 12 |
| Adjusted Earnings | $112,191 | | $116,700 | | $(4,509) |
| Adjusted EBITDA | $248,528 | | $258,411 | | $(9,883) |
The Integrated Upstream and Gathering segment's third quarter GAAP earnings decreased $4.8 million versus the prior year. Excluding items impacting comparability, adjusted earnings decreased $4.5 million from the prior year, as the benefit of higher realized natural gas prices and lower interest expense was more than offset by lower production volumes and higher operating expenses.
Page 4.
Seneca’s weighted average realized natural gas price, after the impact of hedging and transportation costs, was $2.81 per Mcf, an increase of $0.10 per Mcf, or 4%, compared to the prior year, as gains in Seneca's hedging portfolio and tighter basis differentials more than offset lower NYMEX prices during the quarter.
During the third quarter, Seneca produced 104.3 Bcf of natural gas, a decrease of 7.3 Bcf, or 7%, compared to the prior year, as production from recently turned-in-line wells was more than offset by natural declines from existing wells.
| Three Months Ended |
|---|
| June 30, |
|---|
| (Cost per Mcf) | | 2026 | | 2025 | | Variance |
| Upstream General and Administrative Expense (“G&A”) | $0.17 | | $0.17 | | | $ - |
| Lease Operating Expense (“LOE”) | $0.15 | | $0.11 | | | $0.04 |
| Adjusted Gathering Operation and Maintenance Expense ("O&M") | $0.13 | | $0.11 | | (1) | $0.02 |
| Taxes and Other | $0.07 | | $0.08 | | | $(0.01) |
| Adjusted Total Cash Operating Costs | $0.52 | | $0.47 | | (1) | $0.05 |
| Depreciation, Depletion and Amortization Expense (“DD&A”) | $0.80 | | $0.71 | | | $0.09 |
| Adjusted Total Operating Costs | $1.32 | | $1.18 | | (1) | $0.14 |
Adjusted Gathering O&M Expense of $0.11 per Mcf for the quarter ended June 30, 2025 excludes a $0.04 per Mcf reduction to Gathering O&M Expense attributed to a change in segment reporting, which is fully offset in operating revenue.
On a per unit basis, third quarter adjusted total operating costs were $0.14 higher compared to the prior year, primarily due to higher per unit LOE and DD&A expense. Consistent with previous quarters this fiscal year, the increase in per unit LOE compared to the prior year was largely driven by additional third-party gathering expenses. The increase in DD&A expense was largely driven by the impact of ceiling test impairments Seneca recorded in fiscal 2025 that artificially lowered the per unit DD&A rate in the prior year.
Pipeline and Storage Segment
The Pipeline and Storage segment’s operations are carried out by National Fuel Gas Supply Corporation (“Supply Corporation”) and Empire Pipeline, Inc. (“Empire”). The Pipeline and Storage segment provides natural gas transportation and storage services to affiliated and non-affiliated companies through an integrated system of pipelines and underground natural gas storage fields in western New York and Pennsylvania.
| Three Months Ended |
|---|
| June 30, |
|---|
| (in thousands) | | 2026 | | 2025 | Variance |
| GAAP Earnings | $28,739 | | $28,857 | | $(118) |
| Adjusted EBITDA | $66,933 | | $67,019 | | $(86) |
The Pipeline and Storage segment’s third quarter GAAP earnings were in line with the prior year as an increase in operating revenues was offset by higher O&M and DD&A.
Operating revenues increased $1.0 million, primarily driven by higher transportation revenues related to new long-term contracts. O&M expense increased $1.2 million, primarily due to higher third-party and material costs.
Utility Segment
The Utility segment operations are carried out by National Fuel Gas Distribution Corporation (“Distribution Corporation”), which sells or transports natural gas to customers located in western New York and northwestern Pennsylvania.
| Three Months Ended |
|---|
| June 30, |
|---|
| (in thousands) | | 2026 | | 2025 | Variance |
| GAAP Earnings | $5,686 | | $4,997 | | $689 |
| Adjusted EBITDA | $27,148 | | $25,743 | | $1,405 |
Page 5.
The Utility segment’s third quarter GAAP earnings increased $0.7 million, primarily as a result of higher customer margin (operating revenue less purchased gas sold) of $6.0 million. Contributors to increased customer margin included the implementation of year two of the three-year joint settlement in New York and revenue from the Utility’s Distribution System Improvement Charge in Pennsylvania. Partially offsetting this was an increase in O&M expense driven by higher employee-related costs (which were largely the result of new collective bargaining agreements) and an increase in uncollectible expense.
Corporate and All Other
| Three Months Ended |
|---|
| June 30, |
|---|
| (in thousands) | | 2026 | | 2025 | Variance |
| GAAP Earnings | $(7,678) | | $(703) | | $(6,975) |
| Costs related to the pending Ohio gas utility acquisition | 6,192 | | - | | 6,192 |
| Tax impact of costs related to the pending Ohio acquisition | (1,435) | | - | | (1,435) |
| Net interest benefit from equity issuance related to pending acquisition | (3,566) | | - | | (3,566) |
| Tax impact of net interest benefit from equity issuance | 826 | | - | | 826 |
| Interest expense from long-term debt issuances for pending Ohio acquisition, net of interest benefit | 1,129 | | - | | 1,129 |
| Tax impact of interest expense from long-term debt issuances, net of interest benefit | (262) | | - | | (262) |
| Unrealized (gain) loss on other investments | (1,064) | | (820) | | (244) |
| Tax impact of unrealized (gain) loss on other investments | 224 | | 172 | | 52 |
| Adjusted Earnings | $(5,634) | | $(1,351) | | $(4,283) |
The Company’s operations that are included in Corporate and All Other generated a combined net loss of $7.7 million in the third quarter, largely due to transaction and financing costs related to the pending Ohio gas utility acquisition.
EARNINGS TELECONFERENCE
A conference call to discuss the results will be held on Thursday, July 30, 2026, at 9 a.m. ET. All participants must pre-register to join this conference using the Participant Registration link. A webcast link to the conference call is provided under the Events Calendar on the NFG Investor Relations website at investor.nationalfuelgas.com, and a replay of the webcast will be available on the website following the call.
National Fuel is an integrated energy company reporting financial results for three operating segments: Integrated Upstream and Gathering, Pipeline and Storage, and Utility. Additional information about National Fuel is available at www.nationalfuel.com.
Forward-looking statements notice
Certain statements contained herein, including statements identified by the use of the words “anticipates,” “estimates,” “expects,” “forecasts,” “intends,” “plans,” “predicts,” “projects,” “believes,” “seeks,” “will,” “may” and similar expressions, and statements which are other than statements of historical facts, are “forward-looking statements” as defined by the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve risks and uncertainties, which could cause actual results or outcomes to differ materially from those expressed in the forward-looking statements. The Company’s expectations, beliefs and projections contained herein are expressed in good faith and are believed to have a reasonable basis, but there can be no assurance that such expectations, beliefs or projections will result or be achieved or accomplished. In addition to other factors, the following are important factors that could cause actual results to differ materially from those discussed in the forward-looking statements: changes in laws, regulations or judicial interpretations to which the Company is subject, including those involving derivatives, taxes, safety, employment, climate change, other environmental matters, real property, and exploration and production activities such as hydraulic fracturing; governmental/regulatory actions, initiatives and proceedings, including those involving rate cases (which address, among other things, target rates of return, rate design, retained natural gas and system modernization), environmental/safety requirements, affiliate relationships, industry structure, and franchise renewal; changes in economic conditions, including the imposition of additional tariffs on U.S. imports and related retaliatory tariffs, inflationary pressures, supply chain issues, liquidity challenges, and global, national or regional recessions, and their effect on the demand for, and customers’ ability to pay for, the Company’s products and services; the Company’s ability to complete strategic transactions, such as the planned CenterPoint Ohio acquisition, including receipt of required regulatory clearances and satisfaction of other conditions to closing, and to recognize the anticipated benefits of such transactions; governmental/regulatory actions and/or market pressures to reduce or eliminate reliance on natural gas; the Company’s ability to estimate accurately the time and resources necessary to meet emissions targets; changes in the price of natural gas; impairments under the SEC’s full cost ceiling test for natural gas reserves; the creditworthiness or performance of the
Page 6.
Company’s key suppliers, customers and counterparties; financial and economic conditions, including the availability of credit, and occurrences affecting the Company’s ability to obtain financing on acceptable terms for working capital, capital expenditures, other investments, and acquisitions, including any downgrades in the Company’s credit ratings and changes in interest rates and other capital market conditions; negotiations with the collective bargaining units representing the Company’s workforce, including potential work stoppages during negotiations; changes in price differentials between similar quantities of natural gas sold at different geographic locations, and the effect of such changes on commodity production, revenues and demand for pipeline transportation capacity to or from such locations; the impact of information technology disruptions, cybersecurity or data security breaches, including the impact of issues that may arise from the use of artificial intelligence technologies; factors affecting the Company’s ability to successfully identify, drill for and produce economically viable natural gas reserves, including among others geology, lease availability and costs, title disputes, weather conditions, water availability and disposal or recycling opportunities of used water, shortages, delays or unavailability of equipment and services required in drilling operations, insufficient gathering, processing and transportation capacity, the need to obtain governmental approvals and permits, and compliance with environmental laws and regulations; increased costs or delays or changes in plans with respect to Company projects or related projects of other companies, as well as difficulties or delays in obtaining necessary governmental approvals, permits or orders or in obtaining the cooperation of interconnecting facility operators; increasing health care costs and the resulting effect on health insurance premiums and on the obligation to provide other post-retirement benefits; other changes in price differentials between similar quantities of natural gas having different quality, heating value, hydrocarbon mix or delivery date; the cost and effects of legal and administrative claims against the Company or activist shareholder campaigns to effect changes at the Company; uncertainty of natural gas reserve estimates; significant differences between the Company’s projected and actual production levels for natural gas; changes in demographic patterns and weather conditions (including those related to climate change); changes in the availability, price or accounting treatment of derivative financial instruments; changes in laws, actuarial assumptions, the interest rate environment and the return on plan/trust assets related to the Company’s pension and other post-retirement benefits, which can affect future funding obligations and costs and plan liabilities; economic disruptions or uninsured losses resulting from major accidents, fires, severe weather, natural disasters, terrorist activities or acts of war, as well as economic and operational disruptions due to third-party outages; significant differences between the Company’s projected and actual capital expenditures and operating expenses; or increasing costs of insurance, changes in coverage and the ability to obtain insurance. The Company disclaims any obligation to update any forward-looking statements to reflect events or circumstances after the date thereof.
Page 7.
NATIONAL FUEL GAS COMPANY
AND SUBSIDIARIES
GUIDANCE SUMMARY
As discussed on page 2, the Company is revising its adjusted earnings per share guidance for fiscal 2026. Additional details on the Company's forecast assumptions and business segment guidance are outlined in the table below. The acquisition of CenterPoint Energy's Ohio natural gas utility business still is expected to close in the fourth quarter of calendar 2026, as previously planned. As a result, this is not expected to impact fiscal 2026 guidance, which also excludes any financing or acquisition-related costs. Fiscal 2026 adjusted earnings per share guidance also excludes after-tax financing and acquisition related costs during the nine months ended June 30, 2026, which reduced earnings by $0.30 per share, and expected financing and acquisition related costs during the three months ending September 30, 2026.
The revised adjusted earnings per share guidance range also excludes certain items that impacted the comparability of adjusted operating results during the nine months ended June 30, 2026, including after-tax unrealized losses on other investments, which increased earnings by less than $0.01 per share. While the Company expects to record certain adjustments to unrealized gain or loss on investments during the remaining three months ending September 30, 2026, 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 2026 Guidance | Updated FY 2026 Guidance |
|---|
| Consolidated Adjusted Earnings per Share | $7.45 - $7.75 | $7.40 - $7.60 |
| Consolidated Effective Tax Rate | ~ 25.5% | ~ 25.5% |
| Capital Expenditures (Millions) | | |
| Integrated Upstream and Gathering | $560 - $610 | $580 - $605 |
| Pipeline and Storage | $210 - $250 | $235 - $265 |
| Utility | $185 - $205 | $185 - $205 |
| Consolidated Capital Expenditures | $955 - $1,065 | $1,000 - $1,075 |
| Integrated Upstream & Gathering Segment Guidance | | |
| Commodity Price Assumptions | (price for remaining six months) | (price for remaining three months) |
| NYMEX natural gas price (per MMBtu) | $3.00 | $3.00 |
| Appalachian basin spot price (per MMBtu) | $2.20 | $2.15 |
| Production (Bcf) | 425 to 440 | 420 to 430 |
| Integrated Operating Costs ($/Mcf) | | |
| Upstream General and Administrative Expense | ~$0.18 | ~$0.18 |
| Lease Operating Expense | $0.16 - $0.17 | $0.15 - $0.16 |
| Gathering Operation and Maintenance Expense | ~$0.12 | ~$0.12 |
| Depreciation, Depletion and Amortization | $0.76 - $0.81 | $0.77 - $0.80 |
| Pipeline and Storage Segment Revenues (Millions) | $420 - $435 | $420 - $435 |
| Utility Segment Guidance (Millions) | | |
| Customer Margin | $470 - $490 | $470 - $490 |
| O&M Expense | $250 - $260 | $250 - $260 |
| Non-Service Pension & OPEB Income | $23 - $27 | $23 - $27 |
(1) Integrated Upstream and Gathering Capital Expenditures exclude $20 to $40 million of discretionary land spending.
(2) Customer Margin is defined as Operating Revenues less Purchased Gas Expense.
Page 8.
| Integrated | | | | |
|---|
| Upstream | Pipeline & | | Corporate / | |
|---|
| NATIONAL FUEL GAS COMPANY | |
| RECONCILIATION OF CURRENT AND PRIOR YEAR GAAP EARNINGS | |
| QUARTER ENDED JUNE 30, 2026 | |
| (Unaudited) | |
| (Thousands of Dollars) | & Gathering | Storage | Utility | All Other | Consolidated |
| Third quarter 2025 GAAP earnings | $116,667 | $28,857 | $4,997 | $(703) | $149,818 |
| Items impacting comparability: | | | | | |
| Unrealized (gain) loss on derivative asset | 45 | | | | 45 |
| Tax impact of unrealized (gain) loss on derivative asset | (12) | | | | (12) |
| Unrealized (gain) loss on other investments | | | | (820) | (820) |
| Tax impact of unrealized (gain) loss on other investments | | | | 172 | 172 |
| Third quarter 2025 adjusted earnings | 116,700 | 28,857 | 4,997 | (1,351) | 149,203 |
| Drivers of adjusted earnings | | | | | |
| Integrated Upstream and Gathering Revenues | | | | | |
| Higher (lower) natural gas production | (15,646) | | | | (15,646) |
| Higher (lower) realized natural gas prices, after hedging | 8,253 | | | | 8,253 |
| Higher (lower) gathering revenues | 951 | | | | 951 |
| Higher (lower) other operating revenues | 3,830 | | | | 3,830 |
| Pipeline and Storage Revenues | | | | | |
| Higher (lower) operating revenues | | 760 | | | 760 |
| Utility Margins | | | | | |
| Impact of usage and weather | | | (689) | | (689) |
| Impact of new rates in New York | | | 4,443 | | 4,443 |
| Regulatory revenue adjustments | | | 304 | | 304 |
| Higher (lower) other operating revenues | | | 644 | | 644 |
| Operating Expenses | | | | | |
| Lower (higher) lease operating expenses | (2,592) | | | | (2,592) |
| Lower (higher) operating expenses | (3,290) | (960) | (3,644) | (2,500) | (10,394) |
| Lower (higher) property, franchise and other taxes | 1,145 | | | | 1,145 |
| Lower (higher) depreciation / depletion | (2,672) | (833) | | | (3,505) |
| Other Income (Expense) | | | | | |
| Higher (lower) other income | | 635 | | (454) | 181 |
| (Higher) lower interest expense | 3,712 | | | (637) | 3,075 |
| Income Taxes | | | | | |
| Lower (higher) income tax expense / effective tax rate | 2,095 | 564 | (711) | (712) | 1,236 |
| All other / rounding | (295) | (284) | 342 | 20 | (217) |
| Third quarter 2026 adjusted earnings | 112,191 | 28,739 | 5,686 | (5,634) | 140,982 |
| Items impacting comparability: | | | | | |
| Costs related to the pending Ohio gas utility acquisition | | | | (6,192) | (6,192) |
| Tax impact of costs related to the pending Ohio gas utility acquisition | | | | 1,435 | 1,435 |
| Net interest benefit from equity issuance related to pending acquisition | | | | 3,566 | 3,566 |
| Tax impact of net interest benefit from equity issuance | | | | (826) | (826) |
| Interest expense from long-term debt issuances for pending acquisition, net of interest benefit | | | | (1,129) | (1,129) |
| Tax impact of interest expense from long-term debt issuances, net of interest benefit | | | | 262 | 262 |
| Premiums paid on early redemption of debt | (413) | | | | (413) |
| Tax impact of premiums paid on early redemption of debt | 96 | | | | 96 |
| Unrealized gain (loss) on other investments | | | | 1,064 | 1,064 |
| Tax impact of unrealized gain (loss) on other investments | | | | (224) | (224) |
| Third quarter 2026 GAAP earnings | $111,874 | $28,739 | $5,686 | $(7,678) | $138,621 |
| Amounts do not reflect intercompany eliminations. | | | | | |
| Drivers of adjusted earnings have been calculated using the 21% federal statutory rate. | |
| Downstream margin defined as operating revenues less purchased gas expense. | |
Page 9.
| Integrated | | | | |
|---|
| Upstream | Pipeline & | | Corporate / | |
|---|
| & Gathering | Storage | Utility | All Other | Consolidated |
|---|
| NATIONAL FUEL GAS COMPANY | |
| RECONCILIATION OF CURRENT AND PRIOR YEAR GAAP EARNINGS PER SHARE | |
| QUARTER ENDED JUNE 30, 2026 | |
| (Unaudited) | |
| Third quarter 2025 GAAP earnings per share | $1.28 | $0.32 | $0.05 | $(0.01) | $1.64 |
| Items impacting comparability: | | | | | |
| Unrealized (gain) loss on derivative asset, net of tax | | | | | - |
| Unrealized (gain) loss on other investments, net of tax | | | | (0.01) | (0.01) |
| Rounding | | | | 0.01 | 0.01 |
| Third quarter 2025 adjusted earnings per share | 1.28 | 0.32 | 0.05 | (0.01) | 1.64 |
| Drivers of adjusted earnings(2)(4) | | | | | |
| Integrated Upstream and Gathering Revenues | | | | | |
| Higher (lower) natural gas production | (0.17) | | | | (0.17) |
| Higher (lower) realized natural gas prices, after hedging | 0.09 | | | | 0.09 |
| Higher (lower) gathering revenues | 0.01 | | | | 0.01 |
| Higher (lower) other operating revenues | 0.04 | | | | 0.04 |
| Pipeline and Storage Revenues | | | | | |
| Higher (lower) operating revenues | | 0.01 | | | 0.01 |
| Utility Margins | | | | | |
| Impact of usage and weather | | | (0.01) | | (0.01) |
| Impact of new rates in New York | | | 0.05 | | 0.05 |
| Regulatory revenue adjustments | | | - | | - |
| Higher (lower) other operating revenues | | | 0.01 | | 0.01 |
| Operating Expenses | | | | | |
| Lower (higher) lease operating expenses | (0.03) | | | | (0.03) |
| Lower (higher) operating expenses | (0.04) | (0.01) | (0.04) | (0.03) | (0.12) |
| Lower (higher) property, franchise and other taxes | 0.01 | | | | 0.01 |
| Lower (higher) depreciation / depletion | (0.03) | (0.01) | | | (0.04) |
| Other Income (Expense) | | | | | |
| Higher (lower) other income | | 0.01 | | - | 0.01 |
| (Higher) lower interest expense | 0.04 | | | (0.01) | 0.03 |
| Income Taxes | | | | | |
| Lower (higher) income tax expense / effective tax rate | 0.02 | 0.01 | (0.01) | (0.01) | 0.01 |
| All other / rounding | 0.01 | (0.02) | 0.01 | - | - |
| Third quarter 2026 adjusted earnings per share | 1.23 | 0.31 | 0.06 | (0.06) | 1.54 |
| Items impacting comparability: | | | | | |
| Costs related to the pending Ohio gas utility acquisition, net of tax | | | | (0.05) | (0.05) |
| Impact of equity issuance related to pending acquisition, net of interest benefits | (0.06) | (0.01) | - | 0.03 | (0.04) |
| Interest expense from long-term debt issuances for pending acquisition, net of tax | | | | (0.01) | (0.01) |
| Premiums paid on early redemption of debt, net of tax | - | | | | - |
| Unrealized gain (loss) on other investments, net of tax | | | | 0.01 | 0.01 |
| Third quarter 2026 GAAP earnings per share | $1.17 | $0.30 | $0.06 | $(0.08) | $1.45 |
| Amounts do not reflect intercompany eliminations. | | | | | |
| Drivers of adjusted earnings have been calculated using the 21% federal statutory rate. | |
| Downstream margin defined as operating revenues less purchased gas expense. | |
| As a result of the equity issuance, drivers of adjusted earnings, third quarter 2026 adjusted earnings per share, and items impacting comparability for the third quarter 2026 have been calculated using adjusted diluted shares of 91,333,969. | |
Page 10.
| Integrated | | | | |
|---|
| Upstream | Pipeline & | | Corporate / | |
|---|
| NATIONAL FUEL GAS COMPANY | |
| RECONCILIATION OF CURRENT AND PRIOR YEAR GAAP EARNINGS | |
| NINE MONTHS ENDED JUNE 30, 2026 | |
| (Unaudited) | |
| (Thousands of Dollars) | & Gathering | Storage | Utility | All Other | Consolidated |
| Nine months ended June 30, 2025 GAAP earnings | $221,205 | $93,019 | $101,040 | $(4,102) | $411,162 |
| Items impacting comparability: | | | | | |
| Impairment of assets | 141,802 | | | | 141,802 |
| Tax impact of impairment of assets | (37,169) | | | | (37,169) |
| Premiums paid on early redemption of debt | 2,385 | | | | 2,385 |
| Tax impact of premiums paid on early redemption of debt | (642) | | | | (642) |
| Unrealized (gain) loss on derivative asset | 729 | | | | 729 |
| Tax impact of unrealized (gain) loss on derivative asset | (196) | | | | (196) |
| Unrealized (gain) loss on other investments | | | | 1,780 | 1,780 |
| Tax impact of unrealized (gain) loss on other investments | | | | (374) | (374) |
| Nine months ended June 30, 2025 adjusted earnings | 328,114 | 93,019 | 101,040 | (2,696) | 519,477 |
| Drivers of adjusted earnings | | | | | |
| Integrated Upstream and Gathering Revenues | | | | | |
| Higher (lower) natural gas production | 1,406 | | | | 1,406 |
| Higher (lower) realized natural gas prices, after hedging | 77,803 | | | | 77,803 |
| Higher (lower) other operating revenues | 8,880 | | | | 8,880 |
| Pipeline and Storage Revenues | | | | | |
| Higher (lower) operating revenues | | 2,481 | | | 2,481 |
| Utility Margins | | | | | |
| Impact of usage and weather | | | 957 | | 957 |
| Impact of new rates in New York | | | 10,520 | | 10,520 |
| Regulatory revenue adjustments | | | 4,856 | | 4,856 |
| Higher (lower) other operating revenues | | | 1,928 | | 1,928 |
| Operating Expenses | | | | | |
| Lower (higher) lease operating expenses | (11,316) | | | | (11,316) |
| Lower (higher) operating expenses | (9,061) | (1,559) | (10,298) | (4,453) | (25,371) |
| Lower (higher) depreciation / depletion | (14,945) | (2,359) | (2,578) | | (19,882) |
| Other Income (Expense) | | | | | |
| Higher (lower) other income | | (1,081) | 862 | 708 | 489 |
| (Higher) lower interest expense | 10,510 | | (717) | (1,949) | 7,844 |
| Income Taxes | | | | | |
| Lower (higher) income tax expense / effective tax rate | (2,288) | 1,140 | (1,290) | (741) | (3,179) |
| All other / rounding | (835) | (76) | (155) | 69 | (997) |
| Nine months ended June 30, 2026 adjusted earnings | 388,268 | 91,565 | 105,125 | (9,062) | 575,896 |
| Items impacting comparability: | | | | | |
| Costs related to the pending Ohio gas utility acquisition | | | | (16,378) | (16,378) |
| Tax impact of costs related to the pending Ohio gas utility acquisition | | | | 3,796 | 3,796 |
| Net interest benefit from equity issuance | | | | 7,497 | 7,497 |
| Tax impact of net interest benefit from equity issuance | | | | (1,738) | (1,738) |
| Interest expense from long-term debt issuances for pending acquisition, net of interest benefit | | | | (1,129) | (1,129) |
| Tax impact of interest expense from long-term debt issuances, net of interest benefit | | | | 262 | 262 |
| Premiums paid on early redemption of debt | (413) | | | | (413) |
| Tax impact of premiums paid on early redemption of debt | 96 | | | | 96 |
| Unrealized gain (loss) on other investments | | | | 57 | 57 |
| Tax impact of unrealized gain (loss) on other investments | | | | (12) | (12) |
| Nine months ended June 30, 2026 GAAP earnings | $387,951 | $91,565 | $105,125 | $(16,707) | $567,934 |
| Amounts do not reflect intercompany eliminations. | | | | | |
| Drivers of adjusted earnings have been calculated using the 21% federal statutory rate. | |
| Downstream margin defined as operating revenues less purchased gas expense. | |
Page 11.
| Integrated | | | | |
|---|
| Upstream | Pipeline & | | Corporate / | |
|---|
| & Gathering | Storage | Utility | All Other | Consolidated |
|---|
| NATIONAL FUEL GAS COMPANY | |
| RECONCILIATION OF CURRENT AND PRIOR YEAR GAAP EARNINGS PER SHARE | |
| NINE MONTHS ENDED JUNE 30, 2026 | |
| (Unaudited) | |
| Nine months ended June 30, 2025 GAAP earnings per share | $2.42 | $1.02 | $1.11 | $(0.04) | $4.51 |
| Items impacting comparability: | | | | | |
| Impairment of assets, net of tax | 1.14 | | | | 1.14 |
| Premiums paid on early redemption of debt, net of tax | 0.02 | | | | 0.02 |
| Unrealized (gain) loss on derivative asset, net of tax | 0.01 | | | | 0.01 |
| Unrealized (gain) loss on other investments, net of tax | | | | 0.02 | 0.02 |
| Rounding | | | | (0.01) | (0.01) |
| Nine months ended June 30, 2025 adjusted earnings per share | 3.59 | 1.02 | 1.11 | (0.03) | 5.69 |
| Drivers of adjusted earnings(2)(4) | | | | | |
| Integrated Upstream and Gathering Revenues | | | | | |
| Higher (lower) natural gas production | 0.02 | | | | 0.02 |
| Higher (lower) realized natural gas prices, after hedging | 0.85 | | | | 0.85 |
| Higher (lower) other operating revenues | 0.10 | | | | 0.10 |
| Pipeline and Storage Revenues | | | | | |
| Higher (lower) operating revenues | | 0.03 | | | 0.03 |
| Utility Margins | | | | | |
| Impact of usage and weather | | | 0.01 | | 0.01 |
| Impact of new rates in New York | | | 0.12 | | 0.12 |
| Regulatory revenue adjustments | | | 0.05 | | 0.05 |
| Higher (lower) other operating revenues | | | 0.02 | | 0.02 |
| Operating Expenses | | | | | |
| Lower (higher) lease operating expenses | (0.12) | | | | (0.12) |
| Lower (higher) operating expenses | (0.10) | (0.02) | (0.11) | (0.05) | (0.28) |
| Lower (higher) depreciation / depletion | (0.16) | (0.03) | (0.03) | | (0.22) |
| Other Income (Expense) | | | | | |
| Higher (lower) other income | | (0.01) | 0.01 | 0.01 | 0.01 |
| (Higher) lower interest expense | 0.12 | | (0.01) | (0.02) | 0.09 |
| Income Taxes | | | | | |
| Lower (higher) income tax expense / effective tax rate | (0.03) | 0.01 | (0.01) | (0.01) | (0.04) |
| All other / rounding | (0.02) | - | (0.01) | 0.01 | (0.02) |
| Nine months ended June 30, 2026 adjusted earnings per share | 4.25 | 1.00 | 1.15 | (0.09) | 6.31 |
| Items impacting comparability: | | | | | |
| Costs related to the pending Ohio gas utility acquisition, net of tax | | | | (0.14) | (0.14) |
| Impact of equity issuance related to pending acquisition, net of interest benefits | (0.14) | (0.03) | (0.04) | 0.06 | (0.15) |
| Interest expense from long-term debt issuances for pending acquisition, net of tax | | | | (0.01) | (0.01) |
| Premiums paid on early redemption of debt, net of tax | - | | | | - |
| Unrealized gain (loss) on other investments, net of tax | | | | - | - |
| Nine months ended June 30, 2026 GAAP earnings per share | $4.11 | $0.97 | $1.11 | $(0.18) | $6.01 |
| Amounts do not reflect intercompany eliminations. | | | | | |
| Drivers of adjusted earnings have been calculated using the 21% federal statutory rate. | |
| Downstream margin defined as operating revenues less purchased gas expense. | |
| As a result of the equity issuance, drivers of adjusted earnings, nine months ended June 30, 2026 adjusted earnings per share, and items impacting comparability for the nine months ended June 30, 2026 have been calculated using adjusted diluted shares of 91,284,991. | |
Page 12.
| Three Months Ended | Nine Months Ended |
|---|
| June 30, | June 30, |
|---|
| (Unaudited) | (Unaudited) |
|---|
| NATIONAL FUEL GAS COMPANY |
| AND SUBSIDIARIES |
| (Thousands of Dollars, except per share amounts) | | | | |
| SUMMARY OF OPERATIONS | | 2026 | | 2025 | | 2026 | | 2025 |
| Operating Revenues: | | | | |
| Utility Revenues | $165,422 | | $157,446 | | $850,258 | | $729,445 | |
| Integrated Upstream and Gathering Revenues | 302,516 | | 306,402 | | 984,561 | | 873,901 | |
| Pipeline and Storage Revenues | 69,559 | | 67,982 | | 212,558 | | 207,916 | |
| 537,497 | | 531,830 | | 2,047,377 | | 1,811,262 | |
| Operating Expenses: | | | | |
| Purchased Gas | 29,878 | | 27,986 | | 323,335 | | 228,661 | |
| Operation and Maintenance: | | | | |
| Utility | 60,592 | | 56,053 | | 187,549 | | 174,744 | |
| Integrated Upstream and Gathering and Other | 63,534 | | 47,137 | | 180,904 | | 137,312 | |
| Pipeline and Storage | 31,013 | | 29,814 | | 88,459 | | 86,544 | |
| Property, Franchise and Other Taxes | 22,482 | | 24,180 | | 72,519 | | 71,450 | |
| Depreciation, Depletion and Amortization | 121,058 | | 116,408 | | 362,412 | | 337,055 | |
| Impairment of Assets | - | | - | | - | | 141,802 | |
| 328,557 | | 301,578 | | 1,215,178 | | 1,177,568 | |
| Operating Income | 208,940 | | 230,252 | | 832,199 | | 633,694 | |
| Other Income (Expense): | | | | |
| Other Income (Deductions) | 11,866 | | 8,534 | | 37,100 | | 31,486 | |
| Interest Expense on Long-Term Debt | (33,181) | | (34,333) | | (96,776) | | (107,356) | |
| Other Interest Expense | (2,831) | | (3,556) | | (16,344) | | (13,033) | |
| Income Before Income Taxes | 184,794 | | 200,897 | | 756,179 | | 544,791 | |
| Income Tax Expense | 46,173 | | 51,079 | | 188,245 | | 133,629 | |
| Net Income Available for Common Stock | $138,621 | | $149,818 | | $567,934 | | $411,162 | |
| Earnings Per Common Share | | | | |
| Basic | $1.46 | | $1.66 | | $6.06 | | $4.54 | |
| Diluted | $1.45 | | $1.64 | | $6.01 | | $4.51 | |
| Weighted Average Common Shares: | | | | |
| Used in Basic Calculation | | 95,034,935 | | 90,358,018 | | 93,730,191 | | 90,546,228 |
| Used in Diluted Calculation | | 95,736,482 | | 91,139,556 | | 94,445,771 | | 91,247,547 |
Page 13.
| June 30, | September 30, |
|---|
| NATIONAL FUEL GAS COMPANY |
| AND SUBSIDIARIES |
| CONSOLIDATED BALANCE SHEETS |
| (Unaudited) |
| (Thousands of Dollars) | | 2026 | | 2025 |
| ASSETS | | |
| Property, Plant and Equipment | $16,097,040 | | $15,406,329 | |
| Less - Accumulated Depreciation, Depletion and Amortization | 8,002,972 | | 7,693,687 | |
| Net Property, Plant and Equipment | 8,094,068 | | 7,712,642 | |
| Current Assets: | | |
| Cash and Temporary Cash Investments | 1,235,178 | | 43,166 | |
| Receivables - Net | 227,913 | | 180,801 | |
| Unbilled Revenue | 16,916 | | 16,219 | |
| Gas Stored Underground | 12,838 | | 33,468 | |
| Materials and Supplies - at average cost | 51,232 | | 50,545 | |
| Unrecovered Purchased Gas Costs | 2,136 | | 5,769 | |
| Other Current Assets | 67,660 | | 80,759 | |
| Total Current Assets | 1,613,873 | | 410,727 | |
| Other Assets: | | |
| Recoverable Future Taxes | 98,996 | | 89,247 | |
| Unamortized Debt Expense | 5,821 | | 6,236 | |
| Other Regulatory Assets | 123,464 | | 135,486 | |
| Deferred Charges | 117,345 | | 73,941 | |
| Other Investments | 66,946 | | 68,346 | |
| Goodwill | 5,476 | | 5,476 | |
| Prepaid Pension and Post-Retirement Benefit Costs | 187,737 | | 169,228 | |
| Fair Value of Derivative Financial Instruments | 127,630 | | 39,388 | |
| Other | 10,411 | | 8,387 | |
| Total Other Assets | 743,826 | | 595,735 | |
| Total Assets | $10,451,767 | | $8,719,104 | |
| CAPITALIZATION AND LIABILITIES | | |
| Capitalization: | | |
| Comprehensive Shareholders' Equity | | |
| Common Stock, $1 Par Value Authorized - 200,000,000 Shares; Issued and | | |
| Outstanding - 95,035,675 Shares and 90,379,095 Shares, Respectively | $95,036 | | $90,379 | |
| Paid in Capital | 1,393,023 | | 1,050,918 | |
| Earnings Reinvested in the Business | 2,426,044 | | 2,012,529 | |
| Accumulated Other Comprehensive Income (Loss) | 9,576 | | (59,222) | |
| Total Comprehensive Shareholders' Equity | 3,923,679 | | 3,094,604 | |
| Long-Term Debt, Net of Current Portion and Unamortized Discount and Debt Issuance Costs | 3,567,401 | | 2,382,861 | |
| Total Capitalization | 7,491,080 | | 5,477,465 | |
| Current and Accrued Liabilities: | | |
| Notes Payable to Banks and Commercial Paper | - | | 150,200 | |
| Current Portion of Long-Term Debt | - | | 300,000 | |
| Accounts Payable | 146,096 | | 184,046 | |
| Amounts Payable to Customers | 752 | | 968 | |
| Dividends Payable | 52,745 | | 48,353 | |
| Interest Payable on Long-Term Debt | 34,475 | | 14,393 | |
| Customer Advances | - | | 17,188 | |
| Customer Security Deposits | 27,723 | | 29,853 | |
| Other Accruals and Current Liabilities | 241,398 | | 174,689 | |
| Fair Value of Derivative Financial Instruments | 1,027 | | 6,074 | |
| Total Current and Accrued Liabilities | 504,216 | | 925,764 | |
| Other Liabilities: | | |
| Deferred Income Taxes | 1,353,287 | | 1,225,262 | |
| Taxes Refundable to Customers | 302,149 | | 306,335 | |
| Cost of Removal Regulatory Liability | 319,921 | | 307,659 | |
| Other Regulatory Liabilities | 116,935 | | 121,944 | |
| Pension and Other Post-Retirement Liabilities | 3,768 | | 5,252 | |
| Asset Retirement Obligations | 223,021 | | 236,787 | |
| Other Liabilities | 137,390 | | 112,636 | |
| Total Other Liabilities | 2,456,471 | | 2,315,875 | |
| Commitments and Contingencies | - | | - | |
| Total Capitalization and Liabilities | $10,451,767 | | $8,719,104 | |
Page 14.
| Nine Months Ended |
|---|
| June 30, |
|---|
| NATIONAL FUEL GAS COMPANY |
| AND SUBSIDIARIES |
| CONSOLIDATED STATEMENTS OF CASH FLOWS |
| (Unaudited) |
| (Thousands of Dollars) | | 2026 | | 2025 |
| Operating Activities: | | |
| Net Income Available for Common Stock | $567,934 | | $411,162 | |
| Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | | |
| Impairment of Assets | - | | 141,802 | |
| Depreciation, Depletion and Amortization | 362,412 | | 337,055 | |
| Deferred Income Taxes | 88,936 | | 60,754 | |
| Premium Paid on Early Redemption of Debt | 413 | | 2,385 | |
| Stock-Based Compensation | 14,801 | | 15,721 | |
| Other | 17,695 | | 19,296 | |
| Change in: | | |
| Receivables and Unbilled Revenue | (47,233) | | (95,254) | |
| Gas Stored Underground and Materials and Supplies | 19,943 | | 18,803 | |
| Unrecovered Purchased Gas Costs | 3,633 | | (2,903) | |
| Other Current Assets | 13,054 | | 28,038 | |
| Accounts Payable | 2 | | 1,744 | |
| Amounts Payable to Customers | (216) | | (18,445) | |
| Customer Advances | (17,188) | | (19,373) | |
| Customer Security Deposits | (2,130) | | (7,526) | |
| Other Accruals and Current Liabilities | 57,892 | | 44,283 | |
| Other Assets | (15,919) | | (35,348) | |
| Other Liabilities | (29,494) | | (39,918) | |
| Net Cash Provided by Operating Activities | $1,034,535 | | $862,276 | |
| Investing Activities: | | |
| Capital Expenditures | $(764,515) | | $(627,316) | |
| Other | 10,302 | | 9,352 | |
| Net Cash Used in Investing Activities | $(754,213) | | $(617,964) | |
| Financing Activities: | | |
| Changes in Notes Payable to Banks and Commercial Paper | $(150,200) | | $(29,200) | |
| Shares Repurchased Under Repurchase Plan | - | | (54,430) | |
| Reduction of Long-Term Debt | (601,239) | | (1,004,086) | |
| Net Proceeds From Issuance of Long-Term Debt | 1,481,195 | | 988,731 | |
| Dividends Paid on Common Stock | (150,027) | | (140,098) | |
| Net Proceeds from Common Stock Sale | 338,396 | | - | |
| Net Repurchases of Common Stock Under Stock and Benefit Plans | (6,435) | | (4,134) | |
| Net Cash Provided by (Used in) Financing Activities | $911,690 | | $(243,217) | |
| Net Increase in Cash and Cash Equivalents | 1,192,012 | | 1,095 | |
| Cash and Cash Equivalents at Beginning of Period | 43,166 | | 38,222 | |
| Cash and Cash Equivalents at June 30 | $1,235,178 | | $39,317 | |
Page 15.
| Three Months Ended | Nine Months Ended |
|---|
| NATIONAL FUEL GAS COMPANY |
| AND SUBSIDIARIES |
| SEGMENT OPERATING RESULTS AND STATISTICS |
| (UNAUDITED) |
| INTEGRATED UPSTREAM AND GATHERING SEGMENT |
| (Thousands of Dollars, except per share amounts) | June 30, | June 30, |
| | 2026 | | 2025 | Variance | | 2026 | | 2025 | Variance |
| Total Operating Revenues | $302,516 | | $306,402 | | $(3,886) | $984,561 | | $873,901 | | $110,660 |
| Operating Expenses: | | | | | | |
| Operation and Maintenance: | | | | | | |
| Upstream General and Administrative Expense | 17,487 | | 18,602 | | (1,115) | 55,365 | | 56,776 | | (1,411) |
| Lease Operating Expense | 15,847 | | 12,566 | | 3,281 | 50,034 | | 35,710 | | 14,324 |
| Gathering Operation and Maintenance Expense | 13,595 | | 7,865 | | 5,730 | 37,788 | | 23,760 | | 14,028 |
| All Other Operation and Maintenance Expense | 3,366 | | 3,816 | | (450) | 9,847 | | 10,994 | | (1,147) |
| Property, Franchise and Other Taxes | 3,693 | | 5,142 | | (1,449) | 12,118 | | 12,572 | | (454) |
| Depreciation, Depletion and Amortization | 83,078 | | 79,696 | | 3,382 | 247,888 | | 228,970 | | 18,918 |
| Impairment of Assets | - | | - | | - | - | | 141,802 | | (141,802) |
| 137,066 | | 127,687 | | 9,379 | 413,040 | | 510,584 | | (97,544) |
| Operating Income | 165,450 | | | 178,715 | (13,265) | 571,521 | | | 363,317 | 208,204 |
| Other Income (Expense): | | | | | | |
| Non-Service Pension and Post-Retirement Benefit Credit (Cost) | (81) | | 36 | | (117) | (244) | | 110 | | (354) |
| Interest and Other Income | 414 | | 44 | | 370 | 986 | | 568 | | 418 |
| Interest Expense on Long-Term Debt | (493) | | - | | (493) | (493) | | (3,283) | | 2,790 |
| Interest Expense | (13,016) | | (17,795) | | 4,779 | (44,260) | | (56,746) | | 12,486 |
| Income Before Income Taxes | 152,274 | | 161,000 | | (8,726) | 527,510 | | 303,966 | | 223,544 |
| Income Tax Expense | 40,400 | | 44,333 | | (3,933) | 139,559 | | 82,761 | | 56,798 |
| Net Income | $111,874 | | $116,667 | | $(4,793) | $387,951 | | $221,205 | | $166,746 |
| Net Income Per Share (Diluted) | $1.17 | | $1.28 | | $(0.11) | $4.11 | | $2.42 | | $1.69 |
Page 16.
| Three Months Ended | Nine Months Ended |
|---|
| NATIONAL FUEL GAS COMPANY |
| AND SUBSIDIARIES |
| SEGMENT OPERATING RESULTS AND STATISTICS |
| (UNAUDITED) |
| PIPELINE AND STORAGE SEGMENT |
| (Thousands of Dollars, except per share amounts) | June 30, | June 30, |
| | 2026 | | 2025 | Variance | | 2026 | | 2025 | Variance |
| Revenues from External Customers | $69,559 | | $67,982 | | $1,577 | $212,558 | | $207,916 | | $4,642 |
| Intersegment Revenues | 36,982 | | 37,597 | | (615) | 112,347 | | 113,849 | | (1,502) |
| Total Operating Revenues | 106,541 | | 105,579 | | 962 | 324,905 | | 321,765 | | 3,140 |
| Operating Expenses: | | | | | | |
| Purchased Gas | (67) | | (164) | | 97 | (74) | | (42) | | (32) |
| Operation and Maintenance | 31,479 | | 30,264 | | 1,215 | 89,913 | | 87,940 | | 1,973 |
| Property, Franchise and Other Taxes | 8,196 | | 8,460 | | (264) | 25,178 | | 25,727 | | (549) |
| Depreciation, Depletion and Amortization | 19,656 | | 18,601 | | 1,055 | 58,719 | | 55,733 | | 2,986 |
| 59,264 | | 57,161 | | 2,103 | 173,736 | | 169,358 | | 4,378 |
| Operating Income | 47,277 | | 48,418 | | (1,141) | 151,169 | | 152,407 | | (1,238) |
| Other Income (Expense): | | | | | | |
| Non-Service Pension and Post-Retirement Benefit Credit | 537 | | 952 | | (415) | 1,610 | | 2,857 | | (1,247) |
| Interest and Other Income | 2,077 | | 1,111 | | 966 | 4,441 | | 4,945 | | (504) |
| Interest Expense | (11,735) | | (11,209) | | (526) | (35,314) | | (34,637) | | (677) |
| Income Before Income Taxes | 38,156 | | 39,272 | | (1,116) | 121,906 | | 125,572 | | (3,666) |
| Income Tax Expense | 9,417 | | 10,415 | | (998) | 30,341 | | 32,553 | | (2,212) |
| Net Income | $28,739 | | $28,857 | | $(118) | $91,565 | | $93,019 | | $(1,454) |
| Net Income Per Share (Diluted) | $0.30 | | $0.32 | | $(0.02) | $0.97 | | $1.02 | | $(0.05) |
Page 17.
| Three Months Ended | Nine Months Ended |
|---|
| NATIONAL FUEL GAS COMPANY |
| AND SUBSIDIARIES |
| SEGMENT OPERATING RESULTS AND STATISTICS |
| (UNAUDITED) |
| UTILITY SEGMENT |
| (Thousands of Dollars, except per share amounts) | June 30, | June 30, |
| | 2026 | | 2025 | Variance | | 2026 | | 2025 | Variance |
| Revenues from External Customers | $165,422 | | $157,446 | | $7,976 | $850,258 | | $729,445 | | $120,813 |
| Intersegment Revenues | 78 | | 77 | | 1 | 294 | | 279 | | 15 |
| Total Operating Revenues | 165,500 | | 157,523 | | 7,977 | 850,552 | | 729,724 | | 120,828 |
| Operating Expenses: | | | | | | |
| Purchased Gas | 66,239 | | 64,292 | | 1,947 | 433,384 | | 337,541 | | 95,843 |
| Operation and Maintenance | 61,652 | | 57,039 | | 4,613 | 190,778 | | 177,742 | | 13,036 |
| Property, Franchise and Other Taxes | 10,461 | | 10,449 | | 12 | 34,827 | | 32,761 | | 2,066 |
| Depreciation, Depletion and Amortization | 18,090 | | 17,945 | | 145 | 55,171 | | 51,908 | | 3,263 |
| 156,442 | | 149,725 | | 6,717 | 714,160 | | 599,952 | | 114,208 |
| Operating Income | 9,058 | | 7,798 | | 1,260 | 136,392 | | 129,772 | | 6,620 |
| Other Income (Expense): | | | | | | |
| Non-Service Pension and Post-Retirement Benefit Credit | 5,220 | | 5,328 | | (108) | 23,032 | | 23,498 | | (466) |
| Interest and Other Income | 1,054 | | 628 | | 426 | 3,426 | | 1,869 | | 1,557 |
| Interest Expense | (10,764) | | (10,958) | | 194 | (33,508) | | (32,601) | | (907) |
| Income Before Income Taxes | 4,568 | | 2,796 | | 1,772 | 129,342 | | 122,538 | | 6,804 |
| Income Tax Expense (Benefit) | (1,118) | | (2,201) | | 1,083 | 24,217 | | 21,498 | | 2,719 |
| Net Income | $5,686 | | $4,997 | | $689 | $105,125 | | $101,040 | | $4,085 |
| Net Income Per Share (Diluted) | $0.06 | | $0.05 | | $0.01 | $1.11 | | $1.11 | | $ - |
Page 18.
| Three Months Ended | Nine Months Ended |
|---|
| NATIONAL FUEL GAS COMPANY |
| AND SUBSIDIARIES |
| SEGMENT OPERATING RESULTS AND STATISTICS |
| (UNAUDITED) |
| (Thousands of Dollars, except per share amounts) | June 30, | June 30, |
| ALL OTHER | | 2026 | | 2025 | Variance | | 2026 | | 2025 | Variance |
| Total Operating Revenues | $ - | | $ - | | $ - | $ - | | $ - | | $ - |
| Operating Expenses: | | | | | | |
| Operation and Maintenance | - | | - | | - | - | | - | | - |
| Operating Loss | - | | - | | - | - | | - | | - |
| Other Income (Expense): | | | | | | |
| Interest and Other Income (Deductions) | (172) | | (131) | | (41) | 1,053 | | (489) | | 1,542 |
| Interest Expense | (122) | | (141) | | 19 | (376) | | (389) | | 13 |
| Income (Loss) before Income Taxes | (294) | | (272) | | (22) | 677 | | (878) | | 1,555 |
| Income Tax Expense (Benefit) | (72) | | (63) | | (9) | 154 | | (204) | | 358 |
| Net Income (Loss) | $(222) | | $(209) | | $(13) | $523 | | $(674) | | $1,197 |
| Net Income (Loss) Per Share (Diluted) | $ - | | $ - | | $ - | $ - | | $(0.01) | | $0.01 |
| Three Months Ended | Nine Months Ended |
| June 30, | June 30, |
| CORPORATE | | 2026 | | 2025 | Variance | | 2026 | | 2025 | Variance |
| Revenues from External Customers | $ - | | $ - | | $ - | $ - | | $ - | | $ - |
| Intersegment Revenues | 1,436 | | 1,341 | | 95 | 4,307 | | 4,024 | | 283 |
| Total Operating Revenues | 1,436 | | 1,341 | | 95 | 4,307 | | 4,024 | | 283 |
| Operating Expenses: | | | | | | |
| Operation and Maintenance | 13,915 | | 5,725 | | 8,190 | 30,160 | | 14,992 | | 15,168 |
| Property, Franchise and Other Taxes | 132 | | 129 | | 3 | 396 | | 390 | | 6 |
| Depreciation, Depletion and Amortization | 234 | | 166 | | 68 | 634 | | 444 | | 190 |
| 14,281 | | 6,020 | | 8,261 | 31,190 | | 15,826 | | 15,364 |
| Operating Loss | (12,845) | | (4,679) | | (8,166) | (26,883) | | (11,802) | | (15,081) |
| Other Income (Expense): | | | | | | |
| Non-Service Pension and Post-Retirement Benefit Costs | (217) | | (212) | | (5) | (652) | | (635) | | (17) |
| Interest and Other Income | 39,151 | | 41,073 | | (1,922) | 116,316 | | 123,918 | | (7,602) |
| Interest Expense on Long-Term Debt | (32,688) | | (34,333) | | 1,645 | (96,283) | | (104,073) | | 7,790 |
| Other Interest Expense | (3,311) | | (3,748) | | 437 | (15,754) | | (13,815) | | (1,939) |
| Loss before Income Taxes | (9,910) | | (1,899) | | (8,011) | (23,256) | | (6,407) | | (16,849) |
| Income Tax Benefit | (2,454) | | (1,405) | | (1,049) | (6,026) | | (2,979) | | (3,047) |
| Net Loss | $(7,456) | | $(494) | | $(6,962) | $(17,230) | | $(3,428) | | $(13,802) |
| Net Loss Per Share (Diluted) | $(0.08) | | $(0.01) | | $(0.07) | $(0.18) | | $(0.03) | | $(0.15) |
| Three Months Ended | Nine Months Ended |
| June 30, | June 30, |
| INTERSEGMENT ELIMINATIONS | | 2026 | | 2025 | Variance | | 2026 | | 2025 | Variance |
| Intersegment Revenues | $(38,496) | | $(39,015) | | $519 | $(116,948) | | $(118,152) | | $1,204 |
| Operating Expenses: | | | | | | |
| Purchased Gas | (36,294) | | (36,142) | | (152) | (109,975) | | (108,838) | | (1,137) |
| Operation and Maintenance | (2,202) | | (2,873) | | 671 | (6,973) | | (9,314) | | 2,341 |
| (38,496) | | (39,015) | | 519 | (116,948) | | (118,152) | | 1,204 |
| Operating Income | - | | - | | - | - | | - | | - |
| Other Income (Expense): | | | | | | |
| Interest and Other Deductions | (36,117) | | (40,295) | | 4,178 | (112,868) | | (125,155) | | 12,287 |
| Interest Expense | 36,117 | | 40,295 | | (4,178) | 112,868 | | 125,155 | | (12,287) |
| Net Income | $ - | | $ - | | $ - | $ - | | $ - | | $ - |
| Net Income Per Share (Diluted) | $ - | | $ - | | $ - | $ - | | $ - | | $ - |
Page 19.
| Three Months Ended | Nine Months Ended |
|---|
| June 30, | June 30, |
|---|
| (Unaudited) | (Unaudited) |
|---|
| | | Increase | | | | | Increase |
|---|
| 2026 | 2025 | (Decrease) | 2026 | | 2025 | | (Decrease) |
|---|
| NATIONAL FUEL GAS COMPANY |
| AND SUBSIDIARIES |
| SEGMENT INFORMATION (Continued) |
| (Thousands of Dollars) |
| Capital Expenditures: | | | | | | | | |
| Integrated Upstream and Gathering | $146,327 | | $150,007 | | $(3,680) | $453,903 | | (1)(2) | $412,519 | | (3)(4) | $41,384 |
| Pipeline and Storage | 91,571 | | 22,700 | | 68,871 | 166,199 | | (1)(2) | 58,117 | | (3)(4) | 108,082 |
| Utility | 46,956 | | 50,025 | | (3,069) | 120,550 | | (1)(2) | 128,322 | | (3)(4) | (7,772) |
| Total Reportable Segments | 284,854 | | 222,732 | | 62,122 | 740,652 | | | 598,958 | | | 141,694 |
| All Other | - | | - | | - | - | | | - | | | - |
| Corporate | 4,009 | | 138 | | 3,871 | 4,434 | | | 518 | | | 3,916 |
| Eliminations | - | | - | | - | (546) | | | (3,520) | | | 2,974 |
| Total Capital Expenditures | $288,863 | | $222,870 | | $65,993 | $744,540 | | | $595,956 | | | $148,584 |
(1)Capital expenditures for the quarter and nine months ended June 30, 2026, include accounts payable and accrued liabilities related to capital expenditures of $65.7 million, $29.0 million, $7.2 million and $3.4 million in the Integrated Upstream and Gathering segment, Pipeline and Storage segment, Utility segment and Corporate category, respectively. These amounts have been excluded from the Consolidated Statement of Cash Flows at June 30, 2026, since they represent non-cash investing activities at that date.
(2)Capital expenditures for the nine months ended June 30, 2026, exclude capital expenditures of $87.9 million, $19.4 million and $18.0 million in the Integrated Upstream and Gathering segment, Pipeline and Storage segment and Utility segment, respectively. These amounts were in accounts payable and accrued liabilities at September 30, 2025 and paid during the nine months ended June 30, 2026. These amounts were excluded from the Consolidated Statement of Cash Flows at September 30, 2025, since they represented non-cash investing activities at that date. These amounts have been included in the Consolidated Statement of Cash Flows at June 30, 2026.
(3)Capital expenditures for the quarter and nine months ended June 30, 2025, include accounts payable and accrued liabilities related to capital expenditures of $73.1 million, $5.7 million and $9.8 million in the Integrated Upstream and Gathering segment, Pipeline and Storage segment and Utility segment, respectively. These amounts were excluded from the Consolidated Statement of Cash Flows at June 30, 2025, since they represented non-cash investing activities at that date.
(4)Capital expenditures for the nine months ended June 30, 2025, exclude capital expenditures of $85.0 million, $14.4 million and $20.6 million in the Integrated Upstream and Gathering segment, Pipeline and Storage segment and Utility segment, respectively. These amounts were in accounts payable and accrued liabilities at September 30, 2024 and paid during the nine months ended June 30, 2025. These amounts were excluded from the Consolidated Statement of Cash Flows at September 30, 2024, since they represented non-cash investing activities at that date. These amounts have been included in the Consolidated Statement of Cash Flows at June 30, 2025.
| | | | Percent Colder |
|---|
| | | | (Warmer) Than: |
|---|
| DEGREE DAYS | | | | | |
| Three Months Ended June 30, | Normal | 2026 | 2025 | Normal | Last Year |
| Buffalo, NY | 843 | 797 | 825 | (5.5) | (3.4) |
| Erie, PA | 776 | 711 | 813 | (8.4) | (12.5) |
| Nine Months Ended June 30, | | | | | |
| Buffalo, NY | 6,195 | 6,360 | 5,825 | 2.7 | 9.2 |
| Erie, PA | 5,693 | 5,911 | 5,527 | 3.8 | 6.9 |
(1)Percents compare actual 2026 degree days to normal degree days and actual 2026 degree days to actual 2025 degree days.
Page 20.
| Three Months Ended | Nine Months Ended |
|---|
| June 30, | June 30, |
|---|
| | | Increase | | | Increase |
|---|
| 2026 | 2025 | (Decrease) | 2026 | 2025 | (Decrease) |
|---|
| NATIONAL FUEL GAS COMPANY |
| AND SUBSIDIARIES |
| INTEGRATED UPSTREAM AND GATHERING INFORMATION |
| Gas Production/Prices: | | | | | | |
| Production (MMcf) | | | | | | |
| Appalachia | 104,285 | | 111,588 | | (7,303) | 315,470 | | 314,819 | | 651 |
| Average Prices (Per Mcf) | | | | | | |
| Weighted Average | $2.25 | | $2.69 | | $(0.44) | $2.97 | | $2.66 | | $0.31 |
| Weighted Average after Hedging | $2.81 | | $2.71 | | $0.10 | $3.05 | | $2.73 | | $0.32 |
| Selected Operating Performance Statistics: | | | | | | |
| Upstream General and Administrative Expense per Mcf | $0.17 | | $0.17 | | $ - | $0.18 | | $0.18 | | $ - |
| Lease Operating Expense per Mcf | $0.15 | | $0.11 | | $0.04 | $0.16 | | $0.11 | | $0.05 |
| Adjusted Gathering Operation and Maintenance Expense per Mcf (1)(2) | $0.13 | | $0.11 | | $0.02 | $0.12 | | $0.11 | | $0.01 |
| Depreciation, Depletion and Amortization per Mcf | $0.80 | | $0.71 | | $0.09 | $0.79 | | $0.73 | | $0.06 |
Refer to page 15 for the Upstream General and Administrative Expense, Lease Operating Expense, Gathering Operation and Maintenance Expense, and Depreciation, Depletion, and Amortization Expense for the Integrated Upstream and Gathering segment.
Adjusted Gathering O&M Expense of $0.11 per Mcf for both the three and nine months ended June 30, 2025, exclude a $0.04 per Mcf and $0.03 per Mcf reduction, respectively, to Gathering O&M Expense attributed to a change in segment reporting, which is fully offset in operating revenue.
Page 21.
| Three Months Ended | Nine Months Ended |
|---|
| June 30, | June 30, |
|---|
| | | Increase | | | Increase |
|---|
| 2026 | 2025 | (Decrease) | 2026 | 2025 | (Decrease) |
|---|
| NATIONAL FUEL GAS COMPANY |
| AND SUBSIDIARIES |
| Pipeline and Storage Throughput - (millions of cubic feet - MMcf) | | |
| Firm Transportation - Affiliated | 17,166 | | 20,123 | | (2,957) | 97,184 | | 101,233 | | (4,049) |
| Firm Transportation - Non-Affiliated | 162,182 | | 158,910 | | 3,272 | 543,183 | | 515,411 | | 27,772 |
| Interruptible Transportation | 935 | | 149 | | 786 | 1,543 | | 665 | | 878 |
| 180,283 | | 179,182 | | 1,101 | 641,910 | | 617,309 | | 24,601 |
| Utility Throughput - (MMcf) | | | | | | |
| Three Months Ended | Nine Months Ended |
| June 30, | June 30, |
| | | Increase | | | Increase |
| | 2026 | | 2025 | (Decrease) | | 2026 | | 2025 | (Decrease) |
| Retail Sales: | | | | | | |
| Residential Sales | 9,253 | | 10,151 | | (898) | 64,029 | | 60,738 | | 3,291 |
| Commercial Sales | 1,260 | | 1,658 | | (398) | 10,389 | | 9,997 | | 392 |
| Industrial Sales | 95 | | 93 | | 2 | 590 | | 594 | | (4) |
| 10,608 | | 11,902 | | (1,294) | 75,008 | | 71,329 | | 3,679 |
| Transportation | 12,756 | | 13,853 | | (1,097) | 57,927 | | 55,881 | | 2,046 |
| 23,364 | | 25,755 | | (2,391) | 132,935 | | 127,210 | | 5,725 |
Page 22.
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 earnings, adjusted EBITDA, and free cash flow, which are non-GAAP financial measures. The Company believes that these non-GAAP financial measures are useful to investors because they provide an alternative method for assessing the Company's ongoing operating results or liquidity and for comparing the Company’s financial performance to other companies. The Company's management uses these non-GAAP financial measures for the same purpose, and for planning and forecasting purposes. The presentation of non-GAAP financial measures is not meant to be a substitute for financial measures in accordance with GAAP.
Management defines adjusted earnings as reported GAAP earnings before items impacting comparability. The following table reconciles National Fuel's reported GAAP earnings to adjusted earnings for the three and nine months ended June 30, 2026 and 2025:
| Three Months Ended | Nine Months Ended |
|---|
| June 30, | June 30, |
|---|
| (in thousands except per share amounts) | | 2026 | | 2025 | | 2026 | | 2025 |
| Reported GAAP Earnings | $138,621 | | $149,818 | | $567,934 | | $411,162 | |
| Items impacting comparability: | | | | |
| Impairment of assets | - | | - | | - | | 141,802 | |
| Tax impact of impairment of assets | - | | - | | - | | (37,169) | |
| Premiums paid on early redemption of debt | 413 | | - | | 413 | | 2,385 | |
| Tax impact of premiums paid on early redemption of debt | (96) | | - | | (96) | | (642) | |
| Unrealized (gain) loss on derivative asset | - | | 45 | | - | | 729 | |
| Tax impact of unrealized (gain) loss on derivative asset | - | | (12) | | - | | (196) | |
| Costs related to the pending Ohio gas utility acquisition | 6,192 | | - | | 16,378 | | - | |
| Tax impact of costs related to the pending Ohio gas utility acquisition | (1,435) | | - | | (3,796) | | - | |
| Net interest benefit from equity issuance | (3,566) | | - | | (7,497) | | - | |
| Tax impact of net interest benefit from equity issuance | 826 | | - | | 1,738 | | - | |
| Interest expense from long-term debt issuances for pending acquisition, net of interest benefit | 1,129 | | - | | 1,129 | | - | |
| Tax impact of interest expense from long-term debt issuances, net of interest benefit | (262) | | - | | (262) | | - | |
| Unrealized (gain) loss on other investments | (1,064) | | (820) | | (57) | | 1,780 | |
| Tax impact of unrealized (gain) loss on other investments | 224 | | 172 | | 12 | | (374) | |
| Adjusted Earnings | $140,982 | | $149,203 | | $575,896 | | $519,477 | |
| Reported GAAP Earnings Per Share | $1.45 | | $1.64 | | $6.01 | | $4.51 | |
| Items impacting comparability: | | | | |
| Impairment of assets, net of tax | - | | - | | - | | 1.14 | |
| Premiums paid on early redemption of debt, net of tax | - | | - | | - | | 0.02 | |
| Unrealized (gain) loss on derivative asset, net of tax | - | | - | | - | | 0.01 | |
| Costs related to the pending Ohio gas utility acquisition, net of tax | 0.05 | | - | | 0.14 | | - | |
| Impact of equity issuance related to pending acquisition, net of interest benefits | 0.04 | | - | | 0.15 | | - | |
| Interest expense from long-term debt issuances for pending acquisition, net of tax | 0.01 | | - | | 0.01 | | - | |
| Unrealized (gain) loss on other investments, net of tax | (0.01) | | (0.01) | | - | | 0.02 | |
| Rounding | - | | 0.01 | | - | | (0.01) | |
| Adjusted Earnings Per Share | $1.54 | | $1.64 | | $6.31 | | $5.69 | |
Page 23.
NATIONAL FUEL GAS COMPANY
AND SUBSIDIARIES
NON-GAAP FINANCIAL MEASURES
Management defines adjusted EBITDA as reported GAAP earnings before the following items: interest expense, income taxes, depreciation, depletion and amortization, other income and deductions, impairments, and other items reflected in operating income that impact comparability. The following tables reconcile National Fuel's reported GAAP earnings to adjusted EBITDA for the three and nine months ended June 30, 2026 and 2025:
| Three Months Ended | Nine Months Ended |
|---|
| June 30, | June 30, |
|---|
| (in thousands) | | 2026 | | 2025 | | 2026 | | 2025 |
| Reported GAAP Earnings | $138,621 | | $149,818 | | $567,934 | | $411,162 | |
| Depreciation, Depletion and Amortization | 121,058 | | 116,408 | | 362,412 | | 337,055 | |
| Other (Income) Deductions | (11,866) | | (8,534) | | (37,100) | | (31,486) | |
| Interest Expense | 36,012 | | 37,889 | | 113,120 | | 120,389 | |
| Income Taxes | 46,173 | | 51,079 | | 188,245 | | 133,629 | |
| Impairment of Assets | - | | - | | - | | 141,802 | |
| Costs related to the pending Ohio gas utility acquisition | 5,025 | | - | | 9,531 | | - | |
| Adjusted EBITDA | $335,023 | | $346,660 | | $1,204,142 | | $1,112,551 | |
| Adjusted EBITDA by Segment | | | | |
| Integrated Upstream and Gathering Adjusted EBITDA | $248,528 | | $258,411 | | $819,409 | | $734,089 | |
| Pipeline and Storage Adjusted EBITDA | 66,933 | | 67,019 | | 209,888 | | 208,140 | |
| Utility Adjusted EBITDA | 27,148 | | 25,743 | | 191,563 | | 181,680 | |
| Corporate and All Other Adjusted EBITDA | (7,586) | | (4,513) | | (16,718) | | (11,358) | |
| Total Adjusted EBITDA | $335,023 | | $346,660 | | $1,204,142 | | $1,112,551 | |
For the three months and nine months ended June 30, 2026, costs represent a portion of acquisition costs recognized in O&M expense for the pending Ohio gas utility acquisition. The remaining $1.2 million and $6.8 million of acquisition costs for the three months and nine months ended June 30, 2026, respectively, are recognized in interest expense.
Page 24.
NATIONAL FUEL GAS COMPANY
AND SUBSIDIARIES
NON-GAAP FINANCIAL MEASURES
SEGMENT ADJUSTED EBITDA
| Three Months Ended | Nine Months Ended |
|---|
| June 30, | June 30, |
|---|
| (in thousands) | | 2026 | | 2025 | | 2026 | | 2025 |
| Integrated Upstream and Gathering Segment | | | | |
| Reported GAAP Earnings | $111,874 | | $116,667 | | $387,951 | | $221,205 | |
| Depreciation, Depletion and Amortization | 83,078 | | 79,696 | | 247,888 | | 228,970 | |
| Other (Income) Deductions | (333) | | (80) | | (742) | | (678) | |
| Interest Expense | 13,509 | | 17,795 | | 44,753 | | 60,029 | |
| Income Taxes | 40,400 | | 44,333 | | 139,559 | | 82,761 | |
| Impairment of Assets | - | | - | | - | | 141,802 | |
| Adjusted EBITDA | $248,528 | | $258,411 | | $819,409 | | $734,089 | |
| Pipeline and Storage Segment | | | | |
| Reported GAAP Earnings | $28,739 | | $28,857 | | $91,565 | | $93,019 | |
| Depreciation, Depletion and Amortization | 19,656 | | 18,601 | | 58,719 | | 55,733 | |
| Other (Income) Deductions | (2,614) | | (2,063) | | (6,051) | | (7,802) | |
| Interest Expense | 11,735 | | 11,209 | | 35,314 | | 34,637 | |
| Income Taxes | 9,417 | | 10,415 | | 30,341 | | 32,553 | |
| Adjusted EBITDA | $66,933 | | $67,019 | | $209,888 | | $208,140 | |
| Utility Segment | | | | |
| Reported GAAP Earnings | $5,686 | | $4,997 | | $105,125 | | $101,040 | |
| Depreciation, Depletion and Amortization | 18,090 | | 17,945 | | 55,171 | | 51,908 | |
| Other (Income) Deductions | (6,274) | | (5,956) | | (26,458) | | (25,367) | |
| Interest Expense | 10,764 | | 10,958 | | 33,508 | | 32,601 | |
| Income Taxes | (1,118) | | (2,201) | | 24,217 | | 21,498 | |
| Adjusted EBITDA | $27,148 | | $25,743 | | $191,563 | | $181,680 | |
| Corporate and All Other | | | | |
| Reported GAAP Earnings | $(7,678) | | $(703) | | $(16,707) | | $(4,102) | |
| Depreciation, Depletion and Amortization | 234 | | 166 | | 634 | | 444 | |
| Other (Income) Deductions | (2,645) | | (435) | | (3,849) | | 2,361 | |
| Interest Expense | 4 | | (2,073) | | (455) | | (6,878) | |
| Income Taxes | (2,526) | | (1,468) | | (5,872) | | (3,183) | |
| Costs related to the pending Ohio gas utility acquisition | 5,025 | | - | | 9,531 | | - | |
| Adjusted EBITDA | $(7,586) | | $(4,513) | | $(16,718) | | $(11,358) | |
Page 25.
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 nine months ended June 30, 2026 and 2025:
| Nine Months Ended |
|---|
| June 30, |
|---|
| (in thousands) | | 2026 | | 2025 |
| Net Cash Provided by Operating Activities | $1,034,535 | | $862,276 | |
| Less: | | |
| Net Cash Used in Investing Activities | 754,213 | | 617,964 | |
| Proceeds from Divestitures | - | | - | |
| 280,322 | | 244,312 | |
| Plus: | | |
| Acquisitions | - | | - | |
| Free Cash Flow | $280,322 | | $244,312 | |
The Company is unable to provide a reconciliation of any projected free cash flow measure to its comparable GAAP financial measure without unreasonable efforts. This is due to an inability to calculate the comparable GAAP projected metrics, including operating income and total production costs, given the unknown effect, timing, and potential significance of certain income statement items.
Contacts
Immediate July 29, 2026
6363 Main Street/Williamsville, NY 14221 · Ryan P. Vossler Investor Relations 716-857-7158
Timothy J. Silverstein Chief Financial Officer 716-857-6987
Analyst Contact: Media Contact:
Ryan P. Vossler · Karen L. Merkel
716-857-7158 · 716-857-7654