Attached files

file filename
8-K - NATIONAL FUEL GAS COnfg-20130808x8k.htm

Exhibit 99

National Fuel Gas Company                        Financial News

 

 

 

 

 

 

6363 Main Street/Williamsville, NY 14221

 

 

 

Release Date:

Immediate August 8, 2013

Timothy Silverstein
Investor Relations
716-857-6987

 

 

 

 

 

David P. Bauer

Treasurer
716-857-7318

 

NATIONAL FUEL REPORTS THIRD QUARTER EARNINGS

 

WILLIAMSVILLE, NY:  National Fuel Gas Company (“National Fuel” or the “Company”) (NYSE:NFG) today announced consolidated earnings for the third quarter of fiscal 2013 and for the nine months ended June  30, 2013.

 

HIGHLIGHTS

 

l    Earnings for the third quarter of fiscal 2013 of $58.5 million, or $0.69 per share, increased $15.3 million, or $0.17 per share, compared to $43.2 million, or $0.52 per share, for the prior year’s third quarter.  The increase is due to higher earnings across all segments. 

 

l    Adjusted earnings before interest, taxes, depreciation and amortization (“Adjusted EBITDA”) for the third quarter of fiscal 2013 were $215.1 million compared to $164.5 million for the prior year’s third quarter, an increase of 31%.

 

l    Seneca Resources Corporation’s (“Seneca”) third quarter production of natural gas and crude oil was 34.1 billion cubic feet equivalent (“Bcfe”), an increase of 11.9 Bcfe or approximately 54%.

 

l    The Company is updating and narrowing its GAAP earnings guidance range for fiscal 2013 to a range of $3.00 to $3.10 per share.  The previous earnings guidance had been a range of $2.95 to $3.10 per share.  This revised guidance assumes flat NYMEX equivalent pricing of $3.50 per Million British Thermal Units (“MMBtu”) for natural gas (Henry Hub) and $100 per barrel (“Bbl”) for crude oil (West Texas Intermediate) for unhedged production for the remainder of the fiscal year.  Production for the entire 2013 fiscal year is projected to be between 118 and 124 Bcfe.  The previous guidance for projected production was between 110 and 118 Bcfe.

 

l    The Company’s preliminary GAAP earnings guidance for fiscal 2014 is in the range of $3.05 to $3.30 per share.  The 2014 preliminary guidance includes oil and gas production for the Exploration and Production segment in the range of 134 to 146 Bcfe and is based on an assumed flat NYMEX price of $4.00 per MMBtu for natural gas and $90 per Bbl for oil.

 

l    A conference call is scheduled for Friday, August 9, 2013, at 11 a.m. Eastern Standard Time.

 

-more-


 

Page 2.

 

 

MANAGEMENT COMMENTS

 

Ronald J. Tanski, President and Chief Executive Officer of National Fuel Gas Company, stated:  “The third quarter was another strong quarter for National Fuel.  All of our business segments delivered impressive operating results, which translated into a 35 percent increase in consolidated quarterly earnings.

 

“The connection of new multi-well pads to our midstream production pipelines, and robust production from Seneca’s Pennsylvania wells in Tioga and Lycoming counties helped deliver a 54 percent increase in production over last year’s third quarter.  Our program to evaluate the Marcellus Shale formation across our substantial legacy acreage position also made great strides during the quarter.  Seneca achieved very promising initial results from four new delineation wells across Elk County, Pa.  While the success of these wells is certainly important for the ongoing growth of our upstream exploration and production business, continued development of this Western Development Area acreage will also create additional expansion opportunities for our midstream pipeline businesses.

 

“As we look forward to fiscal 2014, we are in a great position to achieve continued success.  With our solid financial position and considerable growth opportunities, we will remain focused on developing Seneca’s oil and natural gas reserves and building out our pipeline infrastructure to get those reserves to market.  We believe that these assets will produce long-term value for our shareholders.” 

 

 

SUMMARY OF RESULTS

 

National Fuel had consolidated earnings for the quarter ended June 30, 2013, of $58.5 million, or $0.69 per share, compared to the prior year’s third quarter of $43.2 million, or $0.52 per share, an increase of $15.3 million or $0.17 per share. The increase is due to higher earnings in all segments and the All Other category.  (Note:  All references to earnings per share are to diluted earnings per share, all amounts are stated in U.S. dollars and all amounts used in the discussion of earnings are after tax unless otherwise noted.)

 

Consolidated earnings for the nine months ended June 30, 2013, of $212.2 million, or $2.52 per share, increased $40.9 million, or $0.47 per share, from the same period in the prior year where earnings were $171.3 million or $2.05 per share.

 

 

 

 

 

 

 

 

 

 

 

-more-

2


 

Page 3.

 

OPERATING RESULTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months

 

Nine Months

 

 

Ended June 30,

 

Ended June 30,

 

 

2013

 

2012

 

2013

 

2012

(in thousands except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

Reported GAAP earnings

 

$

58,495 

 

$

43,184 

 

$

212,159 

 

$

171,275 

Items impacting comparability1:

 

 

 

 

 

 

 

 

 

 

 

 

Pennsylvania impact fee

 

 

 

 

 

 

 

 

 

 

 

4,034 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Results

 

$

58,495 

 

$

43,184 

 

$

212,159 

 

$

175,309 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported GAAP earnings per share

 

$

0.69 

 

$

0.52 

 

$

2.52 

 

$

2.05 

Items impacting comparability1:

 

 

 

 

 

 

 

 

 

 

 

 

Pennsylvania impact fee

 

 

 

 

 

 

 

 

 

 

 

0.05 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Results

 

$

0.69 

 

$

0.52 

 

$

2.52 

 

$

2.10 

 

1See discussion of these individual items below.

 

As outlined in the table above, certain items included in GAAP earnings impacted the comparability of the Company’s financial results when comparing the nine months ended June 30, 2013, to the comparable periods in fiscal 2012.  Excluding one item in the prior fiscal year, Operating Results for the nine months ended June 30, 2013, of $175.3 million, or $2.10 per share, increased $36.9 million, or $0.42 per share, compared to the same period in the prior year.  Items impacting comparability will be discussed in more detail within the discussion of segment earnings below.

 

DISCUSSION OF RESULTS BY SEGMENT  

 

The following discussion of the earnings of each segment is summarized in a tabular form at pages 9 through 12 of this report.  It may be helpful to refer to those tables while reviewing this discussion.

 

Exploration and Production Segment

 

The Exploration and Production segment operations are carried out by Seneca Resources Corporation (“Seneca”).  Seneca explores for, develops and produces natural gas and oil reserves in Appalachia and California. 

 

The Exploration and Production segment’s earnings in the third quarter of fiscal 2013 of $31.7 million, or $0.38 per share, increased $9.8 million, or $0.12 per share, when compared with the prior year’s third quarter. 

 

Overall production of natural gas and crude oil for the current quarter of 34.1 Bcfe increased approximately 11.9 Bcfe, or 54.0 percent, compared to the prior year’s third quarter.  Production from Seneca’s Appalachia properties increased approximately 12.2

-more-

3


 

Page 4.

 

Bcfe largely because of Seneca’s strong well results in Lycoming County.  California production of 5.0 Bcfe decreased 5.8 percent compared to the prior year’s third quarter primarily due to a temporary gas transportation issue and natural field decline.

 

Changes in commodity prices realized after hedging also impacted earnings.  The weighted average natural gas price received by Seneca (after hedging) for the quarter ended June 30, 2013, was $4.16 per thousand cubic feet (“Mcf”), an increase of $0.09 per Mcf compared to the prior year’s third quarter.  Higher crude oil prices realized after hedging increased earnings.  The weighted average oil price received by Seneca (after hedging) for the quarter ended June 30, 2013, was $97.90 per Bbl, an increase of $8.20 per Bbl. 

 

Depletion expense for the current year’s third quarter increased over last year’s third quarter due to the higher production activity discussed above.  On a per unit basis, depletion decreased $0.40 per thousand cubic feet equivalent (“Mcfe”) due to higher natural gas reserve balances at June 30, 2013, compared to the prior year. Lease operating and transportation expenses (“LOE”) increased due to higher production costs in Appalachia and well repair and workover costs and steam fuel costs in California.  On a per unit basis, LOE increased $0.08 per Mcfe.  General and administrative expenses (“G&A”) increased over the prior year’s third quarter due to higher labor expenses; however, on a per unit basis G&A decreased $0.13 per Mcfe. Earnings were also impacted by higher interest expense due to a higher outstanding debt balance and higher state income taxes due to increased production in Pennsylvania.  

 

The Exploration and Production segment’s earnings of $86.1 million, or $1.02 per share, for the nine months ended June 30, 2013, increased $11.7 million, or $0.13 per share, when compared with the nine months ended June 30, 2012. 

 

In February 2012, the Commonwealth of Pennsylvania passed legislation that included a “natural gas impact fee.”  The fee was retroactive and applied to wells drilled before and after the legislation was passed.  The impact fee recorded in the second quarter of fiscal 2012 that related to prior fiscal years was $6.2 million (pre-tax).  Excluding this amount from the prior year’s results, Operating Results for the nine months ended June 30, 2013, of $86.1 million, or $1.02 per share, compared to Operating Results of $78.5 million, or $0.94 per share for the prior year’s nine-month period.

 

Overall production for the nine months ended June 30, 2013, increased approximately 48.7 percent to 87.4 Bcfe.  Production from Seneca’s Appalachia properties increased approximately 29.3 Bcfe.  California production of 14.8 Bcfe decreased slightly compared with the prior year’s nine-month period for the reasons noted above.

 

Changes in commodity prices realized after hedging also impacted earnings.  The weighted average natural gas price received by Seneca (after hedging) for the nine months ended June 30, 2013, was $4.13 per Mcf, a decrease of $0.44 per Mcf compared to the prior year’s nine-month period.  Higher crude oil prices realized after hedging increased earnings.  The weighted average oil price received by Seneca (after hedging) for the nine months ended June 30, 2013, was $97.88 per Bbl, an increase of $6.38 per Bbl.

 

-more-

4


 

Page 5.

 

Depletion, LOE and G&A for the nine months ended June 30, 2013, increased compared to the prior year’s nine-month period due to the higher production activity discussed above.  On a per unit basis, depletion, LOE and G&A decreased $0.28 per Mcfe, $0.02 per Mcfe and $0.16 per Mcfe, respectively.  Earnings were also impacted by higher interest expense due to a higher outstanding debt balance and higher state income taxes as noted above for the quarter.  

 

Pipeline and Storage Segment

 

The Pipeline and Storage segment 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 western Pennsylvania.

 

The Pipeline and Storage segment’s earnings of $14.1 million, or $0.17 per share, for the quarter ended June 30, 2013, increased $1.4 million, or $0.02 per share, when compared with the same period in the prior fiscal year.  The increase in earnings is mainly due to higher non-affiliated transportation revenues from the Northern Access and Line N 2012 Expansion projects, which were completed and placed in service in the current year’s first quarter.  Earnings also increased due to lower depreciation expense, which was largely driven by a reduction in Supply Corporation’s depreciation rates as required by its 2012 rate case settlement.  Earnings were reduced by higher operating expenses, higher income taxes and a lower allowance for funds used during construction (due to the completion of the expansion projects mentioned above).

 

The Pipeline and Storage segment’s earnings of $47.8 million, or $0.57 per share, for the nine months ended June 30, 2013, increased $12.4 million, or $0.15 per share, when compared with the same period in the prior fiscal year.  The increase was mostly due to higher non-affiliated transportation revenues from the Northern Access and Line N 2012 Expansion projects and lower depreciation expense as required by Supply Corporation’s 2012 rate case settlement.  Earnings were reduced by higher operating expenses, higher income taxes and lower AFUDC as noted above for the quarter.

 

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. 

 

The Utility segment’s earnings of $7.6 million, or $0.09 per share, for the quarter ended June 30, 2013, increased $2.5 million or $0.03 per share.   Colder weather combined with higher usage in Pennsylvania was the primary reason for the increase in earnings in the current year’s third quarter.  Temperatures in Pennsylvania were 5.3 percent colder in the current year’s third quarter than the third quarter of 2012.  In New York, the impact of weather variations on earnings is mitigated by that jurisdiction’s weather normalization clause. 

 

-more-

5


 

Page 6.

 

The Utility segment’s earnings of $65.0 million, or $0.77 per share, for the nine months ended June 30, 2013, increased from earnings of $52.7 million, or $0.63 per share, for the nine months ended June 30, 2012.  Colder weather in Pennsylvania was the main reason for the increase in earnings in the current nine-month period.  Temperatures in Pennsylvania were 18.1 percent colder in the nine months ended June 30, 2013, than in the prior year’s nine-month period.  Lower operating expenses (mainly attributable to a decrease in bad debt expense), lower interest expense (mainly due to a lower outstanding debt balance) and a lower effective tax rate (as a result of a settlement with taxing authorities), also contributed to higher earnings in the Utility segment.

 

Energy Marketing Segment

 

National Fuel Resources, Inc. (“NFR”) comprises the Company’s Energy Marketing segment.  NFR markets natural gas to industrial, wholesale, commercial, public authority and residential customers primarily in western and central New York and northwestern Pennsylvania, offering competitively priced natural gas to its customers.

 

The Energy Marketing segment’s earnings for the quarter ended June 30, 2013, of $1.0 million increased by less than $0.1 million from the prior year’s third quarter earnings.  Earnings for the nine months ended June 30, 2013, of $5.7 million increased $1.1 million compared to the prior year’s nine-month period.  The increase in earnings for the nine-month period was mainly due to higher average margins largely driven by a greater benefit derived from the Energy Marketing segment’s contracts for storage capacity.

 

Corporate and All Other

 

The Corporate and All Other category includes the following active, wholly owned subsidiaries of the Company:  National Fuel Gas Midstream Corporation (“Midstream”), formed to build, own and operate natural gas processing and pipeline gathering facilities in the Appalachian region and the Northeast division of Seneca Resources Corporation that markets high quality hardwoods from Appalachian land holdings.

 

The Corporate and All Other category earnings of $4.1 million, for the quarter ended June 30, 2013, increased $1.5 million compared to the prior year’s third quarter.  Earnings for the nine months ended June 30, 2013, of $7.5 million increased $3.4 million compared to the prior year’s nine-month period.  The increase in earnings in both the current quarter and nine-month period is mainly due to higher earnings from Midstream’s pipeline gathering and natural gas processing operation.  Midstream’s Trout Run gathering system in Lycoming County, Pa., and its Covington gathering system in Tioga County, Pa., have provided the critical gathering infrastructure for transporting Seneca’s Marcellus Shale production to the interstate pipeline system.

 

 

EARNINGS GUIDANCE

 

The Company is updating and narrowing its GAAP earnings guidance range for fiscal 2013 to a range of $3.00 to $3.10 per share.  The previous earnings guidance had been a range of $2.95 to $3.10 per share.  This revised guidance assumes flat NYMEX

-more-

6


 

Page 7.

 

equivalent pricing of $3.50 per MMBtu for natural gas (Henry Hub) and $100 per Bbl for crude oil (West Texas Intermediate) for unhedged production for the remainder of the fiscal year.  Production for the entire 2013 fiscal year is projected to be between 118 and 124 Bcfe.  The previous guidance for projected production was between 110 and 118 Bcfe.

 

The Company’s preliminary GAAP earnings guidance for fiscal 2014 is in the range of $3.05 to $3.30 per share.  This includes oil and gas production for the Exploration and Production segment in the range of 134 to 146 Bcfe and is based on an assumed flat NYMEX price of $4.00 per MMBtu for natural gas and $90 per Bbl for crude oil.

 

 

EARNINGS TELECONFERENCE

 

The Company will host a conference call on Friday, August 9, 2013, at 11 a.m. (Eastern Time) to discuss this announcement.  There are two ways to access this call.  For those with Internet access, visit the investor relations page at National Fuel’s website at investor.nationalfuelgas.com.  For those without Internet access, access is also provided by dialing (toll-free) 1-866-788-0542, and using the passcode “45174998.”  For those unable to listen to the live conference call, a replay will be available at approximately 2 p.m. (Eastern Time) at the same website link and by phone at (toll-free) 1-888-286-8010 using passcode “99154741.”  Both the webcast and telephonic replay will be available until the close of business on Friday, August 16, 2013.

 

National Fuel is an integrated energy company with $6.3 billion in assets comprised of the following four operating segments: Exploration and Production, Pipeline and Storage, Utility, and Energy Marketing.  Additional information about National Fuel is available at: www.nationalfuelgas.com. 

 

 

 

 

 

 

 

 

Analyst Contact:

Timothy J. Silverstein

(716) 857-6987

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: factors affecting the Company’s ability to successfully identify, drill for and produce economically viable natural gas and oil reserves, including among others geology, lease availability, 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; 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

-more-

7


 

Page 8.

 

activities such as hydraulic fracturing; changes in the price of natural gas or oil; impairments under the SEC’s full cost ceiling test for natural gas and oil reserves; uncertainty of oil and gas reserve estimates; significant differences between the Company’s projected and actual production levels for natural gas or oil; changes in demographic patterns and weather conditions; changes in the availability, price or accounting treatment of derivative financial instruments; governmental/regulatory actions, initiatives and proceedings, including those involving rate cases (which address, among other things, allowed rates of return, rate design and retained natural gas), environmental/safety requirements, affiliate relationships, industry structure, and franchise renewal; delays or changes in costs or plans with respect to Company projects or related projects of other companies, including difficulties or delays in obtaining necessary governmental approvals, permits or orders or in obtaining the cooperation of interconnecting facility operators; 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; changes in economic conditions, including global, national or regional recessions, and their effect on the demand for, and customers’ ability to pay for, the Company’s products and services; the creditworthiness or performance of the Company’s key suppliers, customers and counterparties; economic disruptions or uninsured losses resulting from major accidents, fires, severe weather, natural disasters, terrorist activities, acts of war, cyber attacks or pest infestation; changes in price differential between similar quantities of natural gas at different geographic locations, and the effect of such changes on the demand for pipeline transportation capacity to or from such locations; other changes in price differentials between similar quantities of oil or natural gas having different quality, heating value, geographic location or delivery date; significant differences between the Company’s projected and actual capital expenditures and operating expenses; 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; the cost and effects of legal and administrative claims against the Company or activist shareholder campaigns to effect changes at the Company; increasing health care costs and the resulting effect on health insurance premiums and on the obligation to provide other post-retirement benefits; 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-

8


 

Page 9.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NATIONAL FUEL GAS COMPANY

RECONCILIATION OF CURRENT AND PRIOR YEAR GAAP EARNINGS

QUARTER ENDED JUNE 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration &

 

 

Pipeline &

 

 

 

 

 

Energy

 

 

Corporate /

 

 

 

(Thousands of Dollars)

 

 

Production

 

 

Storage

 

 

Utility

 

 

Marketing

 

 

All Other

 

 

Consolidated*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third quarter 2012 GAAP earnings

 

$

21,915 

 

$

12,627 

 

$

5,096 

 

$

923 

 

$

2,623 

 

$

43,184 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Drivers of operating results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) crude oil prices

 

 

3,780 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,780 

Higher (lower) natural gas prices

 

 

1,824 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,824 

Higher (lower) natural gas production

 

 

31,784 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31,784 

Higher (lower) crude oil production

 

 

(696)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(696)

Lower (higher) lease operating and transportation expenses

 

 

(8,761)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(8,761)

Lower (higher) depreciation / depletion

 

 

(9,602)

 

 

489 

 

 

 

 

 

 

 

 

(346)

 

 

(9,459)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) transportation and storage revenues

 

 

 

 

 

3,986 

 

 

 

 

 

 

 

 

 

 

 

3,986 

Higher (lower) gathering and processing revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,960 

 

 

3,960 

Lower (higher) operating expenses

 

 

(1,983)

 

 

(1,160)

 

 

 

 

 

 

 

 

(1,348)

 

 

(4,491)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Colder weather

 

 

 

 

 

 

 

 

423 

 

 

 

 

 

 

 

 

423 

Higher (lower) usage

 

 

 

 

 

 

 

 

985 

 

 

 

 

 

 

 

 

985 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) AFUDC**

 

 

 

 

 

(647)

 

 

 

 

 

 

 

 

 

 

 

(647)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Higher) lower interest expense

 

 

(1,346)

 

 

 

 

 

608 

 

 

 

 

 

 

 

 

(738)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lower (higher) income tax expense / effective tax rate

 

 

(5,128)

 

 

(1,337)

 

 

 

 

 

 

 

 

(883)

 

 

(7,348)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All other / rounding

 

 

(53)

 

 

117 

 

 

518 

 

 

40 

 

 

87 

 

 

709 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third quarter 2013 GAAP earnings

 

$

31,734 

 

$

14,075 

 

$

7,630 

 

$

963 

 

$

4,093 

 

$

58,495 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* Amounts do not reflect intercompany eliminations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

** AFUDC = Allowance for Funds Used During Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Page 10.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NATIONAL FUEL GAS COMPANY

RECONCILIATION OF CURRENT AND PRIOR YEAR GAAP EARNINGS PER SHARE

QUARTER ENDED JUNE 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration &

 

 

Pipeline &

 

 

 

 

 

Energy

 

 

Corporate /

 

 

 

 

 

 

Production

 

 

Storage

 

 

Utility

 

 

Marketing

 

 

All Other

 

 

Consolidated*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third quarter 2012 GAAP earnings

 

$

0.26 

 

$

0.15 

 

$

0.06 

 

$

0.01 

 

$

0.04 

 

$

0.52 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Drivers of operating results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) crude oil prices

 

 

0.04 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.04 

Higher (lower) natural gas prices

 

 

0.02 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.02 

Higher (lower) natural gas production

 

 

0.38 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.38 

Higher (lower) crude oil production

 

 

(0.01)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(0.01)

Lower (higher) lease operating and transportation expenses

 

 

(0.10)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(0.10)

Lower (higher) depreciation / depletion

 

 

(0.11)

 

 

0.01 

 

 

 

 

 

 

 

 

 -

 

 

(0.10)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) transportation and storage revenues

 

 

 

 

 

0.05 

 

 

 

 

 

 

 

 

 

 

 

0.05 

Higher (lower) gathering and processing revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.05 

 

 

0.05 

Lower (higher) operating expenses

 

 

(0.02)

 

 

(0.01)

 

 

 

 

 

 

 

 

(0.02)

 

 

(0.05)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Colder weather

 

 

 

 

 

 

 

 

0.01 

 

 

 

 

 

 

 

 

0.01 

Higher (lower) usage

 

 

 

 

 

 

 

 

0.01 

 

 

 

 

 

 

 

 

0.01 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) AFUDC**

 

 

 

 

 

(0.01)

 

 

 

 

 

 

 

 

 

 

 

(0.01)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Higher) lower interest expense

 

 

(0.02)

 

 

 

 

 

0.01 

 

 

 

 

 

 

 

 

(0.01)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lower (higher) income tax expense / effective tax rate

 

 

(0.06)

 

 

(0.02)

 

 

 

 

 

 

 

 

(0.01)

 

 

(0.09)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All other / rounding

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

(0.02)

 

 

(0.02)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third quarter 2013 GAAP earnings

 

$

0.38 

 

$

0.17 

 

$

0.09 

 

$

0.01 

 

$

0.04 

 

$

0.69 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* Amounts do not reflect intercompany eliminations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

** AFUDC = Allowance for Funds Used During Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Page 11.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NATIONAL FUEL GAS COMPANY

RECONCILIATION OF CURRENT AND PRIOR YEAR GAAP EARNINGS

NINE MONTHS ENDED JUNE 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration &

 

 

Pipeline &

 

 

 

 

 

Energy

 

 

Corporate /

 

 

 

(Thousands of Dollars)

 

 

Production

 

 

Storage

 

 

Utility

 

 

Marketing

 

 

All Other

 

 

Consolidated*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended June 30, 2012 GAAP earnings

 

$

74,422 

 

$

35,428 

 

$

52,725 

 

$

4,662 

 

$

4,038 

 

$

171,275 

Items impacting comparability:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pennsylvania impact fee

 

 

4,034 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,034 

Nine months ended June 30, 2012 operating results

 

 

78,456 

 

 

35,428 

 

 

52,725 

 

 

4,662 

 

 

4,038 

 

 

175,309 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Drivers of operating results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) crude oil prices

 

 

8,766 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,766 

Higher (lower) natural gas prices

 

 

(21,308)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(21,308)

Higher (lower) natural gas production

 

 

86,084 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

86,084 

Higher (lower) crude oil production

 

 

(3,015)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,015)

Lower (higher) lease operating and transportation expenses

 

 

(17,845)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(17,845)

Lower (higher) depreciation / depletion

 

 

(27,313)

 

 

2,202 

 

 

 

 

 

 

 

 

(1,564)

 

 

(26,675)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) transportation and storage revenues

 

 

 

 

 

14,288 

 

 

 

 

 

 

 

 

 

 

 

14,288 

Higher (lower) gathering and processing revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,505 

 

 

8,505 

Lower (higher) operating expenses

 

 

(6,804)

 

 

(1,048)

 

 

1,444 

 

 

279 

 

 

(1,718)

 

 

(7,847)

Lower (higher) property, franchise and other taxes

 

 

577 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

577 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Colder weather

 

 

 

 

 

 

 

 

6,796 

 

 

 

 

 

 

 

 

6,796 

Higher (lower) usage

 

 

 

 

 

 

 

 

500 

 

 

 

 

 

 

 

 

500 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) margins

 

 

 

 

 

 

 

 

 

 

 

869 

 

 

 

 

 

869 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) AFUDC**

 

 

 

 

 

(508)

 

 

 

 

 

 

 

 

 

 

 

(508)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lower (higher) interest expense

 

 

(5,405)

 

 

 

 

 

1,440 

 

 

 

 

 

 

 

 

(3,965)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lower (higher) income tax expense / effective tax rate

 

 

(5,360)

 

 

(2,313)

 

 

2,029 

 

 

 

 

 

(1,207)

 

 

(6,851)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All other / rounding

 

 

(708)

 

 

(246)

 

 

90 

 

 

(69)

 

 

(588)

 

 

(1,521)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended June 30, 2013 GAAP earnings

 

$

86,125 

 

$

47,803 

 

$

65,024 

 

$

5,741 

 

$

7,466 

 

$

212,159 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*Amounts do not reflect intercompany eliminations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

** AFUDC = Allowance for Funds Used During Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Page 12.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NATIONAL FUEL GAS COMPANY

RECONCILIATION OF CURRENT AND PRIOR YEAR GAAP EARNINGS PER SHARE

NINE MONTHS ENDED JUNE 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration &

 

 

Pipeline &

 

 

 

 

 

Energy

 

 

Corporate /

 

 

 

 

 

 

Production

 

 

Storage

 

 

Utility

 

 

Marketing

 

 

All Other

 

 

Consolidated*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended June 30, 2012 GAAP earnings

 

$

0.89 

 

$

0.42 

 

$

0.63 

 

$

0.06 

 

$

0.05 

 

$

2.05 

Items impacting comparability:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pennsylvania impact fee

 

 

0.05 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.05 

Nine months ended June 30, 2012 operating results

 

 

0.94 

 

 

0.42 

 

 

0.63 

 

 

0.06 

 

 

0.05 

 

 

2.10 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Drivers of operating results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) crude oil prices

 

 

0.10 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.10 

Higher (lower) natural gas prices

 

 

(0.25)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(0.25)

Higher (lower) natural gas production

 

 

1.02 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1.02 

Higher (lower) crude oil production

 

 

(0.04)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(0.04)

Lower (higher) lease operating and transportation expenses

 

 

(0.21)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(0.21)

Lower (higher) depreciation / depletion

 

 

(0.32)

 

 

0.03 

 

 

 

 

 

 

 

 

(0.02)

 

 

(0.31)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) transportation and storage revenues

 

 

 

 

 

0.17 

 

 

 

 

 

 

 

 

 

 

 

0.17 

Higher (lower) gathering and processing revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.10 

 

 

0.10 

Lower (higher) operating expenses

 

 

(0.08)

 

 

(0.01)

 

 

0.02 

 

 

 -

 

 

(0.02)

 

 

(0.09)

Lower (higher) property, franchise and other taxes

 

 

0.01 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.01 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Colder weather

 

 

 

 

 

 

 

 

0.08 

 

 

 

 

 

 

 

 

0.08 

Higher (lower) usage

 

 

 

 

 

 

 

 

0.01 

 

 

 

 

 

 

 

 

0.01 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) margins

 

 

 

 

 

 

 

 

 

 

 

0.01 

 

 

 

 

 

0.01 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) AFUDC**

 

 

 

 

 

(0.01)

 

 

 

 

 

 

 

 

 

 

 

(0.01)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lower (higher) interest expense

 

 

(0.06)

 

 

 

 

 

0.02 

 

 

 

 

 

 

 

 

(0.04)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lower (higher) income tax expense / effective tax rate

 

 

(0.06)

 

 

(0.03)

 

 

0.02 

 

 

 

 

 

(0.01)

 

 

(0.08)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All other / rounding

 

 

(0.03)

 

 

 -

 

 

(0.01)

 

 

 -

 

 

(0.01)

 

 

(0.05)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended June 30, 2013 GAAP earnings

 

$

1.02 

 

$

0.57 

 

$

0.77 

 

$

0.07 

 

$

0.09 

 

$

2.52 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*Amounts do not reflect intercompany eliminations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

** AFUDC = Allowance for Funds Used During Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Page 13.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

 

 

(Thousands of Dollars, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

June 30,

 

June 30,

 

 

(Unaudited)

 

(Unaudited)

SUMMARY OF OPERATIONS

 

2013

 

2012

 

 

2013

 

 

2012

Operating Revenues

 

$

440,008 

 

$

328,861 

 

$

1,490,688 

 

$

1,313,593 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Purchased Gas

 

 

95,164 

 

 

50,160 

 

 

426,900 

 

 

390,889 

Operation and Maintenance

 

 

108,497 

 

 

93,749 

 

 

338,533 

 

 

311,857 

Property, Franchise and Other Taxes

 

 

21,201 

 

 

20,432 

 

 

63,550 

 

 

70,138 

Depreciation, Depletion and Amortization

 

 

88,142 

 

 

74,227 

 

 

240,503 

 

 

199,925 

 

 

 

313,004 

 

 

238,568 

 

 

1,069,486 

 

 

972,809 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

 

127,004 

 

 

90,293 

 

 

421,202 

 

 

340,784 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

317 

 

 

390 

 

 

1,844 

 

 

1,686 

Other Income

 

 

1,163 

 

 

1,086 

 

 

3,666 

 

 

4,076 

Interest Expense on Long-Term Debt

 

 

(22,998)

 

 

(21,529)

 

 

(67,232)

 

 

(60,594)

Other Interest Expense

 

 

(1,303)

 

 

(828)

 

 

(2,898)

 

 

(2,851)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes

 

 

104,183 

 

 

69,412 

 

 

356,582 

 

 

283,101 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Tax Expense

 

 

45,688 

 

 

26,228 

 

 

144,423 

 

 

111,826 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Available for Common Stock

 

$

58,495 

 

$

43,184 

 

$

212,159 

 

$

171,275 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Common Share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.70 

 

$

0.52 

 

$

2.54 

 

$

2.06 

Diluted

 

$

0.69 

 

$

0.52 

 

$

2.52 

 

$

2.05 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Common Shares:

 

 

 

 

 

 

 

 

 

 

 

 

Used in Basic Calculation

 

 

83,557,968 

 

 

83,227,602 

 

 

83,481,849 

 

 

83,068,083 

Used in Diluted Calculation

 

 

84,325,465 

 

 

83,674,823 

 

 

84,242,128 

 

 

83,690,436 

 

 

 

 

 


 

Page 14.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

 

 

 

 

 

 

June 30,

 

 

September 30,

(Thousands of Dollars)

 

 

2013

 

 

2012

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Property, Plant and Equipment

 

 

$

7,102,369 

 

 

$

6,615,813 

Less - Accumulated Depreciation, Depletion and Amortization

 

 

 

2,088,337 

 

 

 

1,876,010 

Net Property, Plant and Equipment

 

 

 

5,014,032 

 

 

 

4,739,803 

 

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

Cash and Temporary Cash Investments

 

 

 

134,582 

 

 

 

74,494 

Hedging Collateral Deposits

 

 

 

694 

 

 

 

364 

Receivables - Net

 

 

 

165,047 

 

 

 

115,818 

Unbilled Utility Revenue

 

 

 

13,643 

 

 

 

19,652 

Gas Stored Underground

 

 

 

22,180 

 

 

 

49,795 

Materials and Supplies - at average cost

 

 

 

31,641 

 

 

 

28,577 

Other Current Assets

 

 

 

46,205 

 

 

 

56,121 

Deferred Income Taxes

 

 

 

15,148 

 

 

 

10,755 

Total Current Assets

 

 

 

429,140 

 

 

 

355,576 

 

 

 

 

 

 

 

 

 

Other Assets:

 

 

 

 

 

 

 

 

Recoverable Future Taxes

 

 

 

152,122 

 

 

 

150,941 

Unamortized Debt Expense

 

 

 

17,227 

 

 

 

13,409 

Other Regulatory Assets

 

 

 

556,449 

 

 

 

546,851 

Deferred Charges

 

 

 

8,051 

 

 

 

7,591 

Other Investments

 

 

 

93,749 

 

 

 

86,774 

Goodwill

 

 

 

5,476 

 

 

 

5,476 

Fair Value of Derivative Financial Instruments

 

 

 

65,170 

 

 

 

27,616 

Other

 

 

 

2,524 

 

 

 

1,105 

Total Other Assets

 

 

 

900,768 

 

 

 

839,763 

Total Assets

 

 

$

6,343,940 

 

 

$

5,935,142 

 

 

 

 

 

 

 

 

 

CAPITALIZATION AND LIABILITIES

 

 

 

 

 

 

 

 

Capitalization:

 

 

 

 

 

 

 

 

Comprehensive Shareholders' Equity

 

 

 

 

 

 

 

 

Common Stock, $1 Par Value Authorized - 200,000,000

 

 

 

 

 

 

 

 

Shares; Issued and Outstanding - 83,587,858 Shares

 

 

 

 

 

 

 

 

and 83,330,140 Shares, Respectively

 

 

$

83,588 

 

 

$

83,330 

Paid in Capital

 

 

 

686,038 

 

 

 

669,501 

Earnings Reinvested in the Business

 

 

 

1,426,148 

 

 

 

1,306,284 

Accumulated Other Comprehensive Loss

 

 

 

(58,609)

 

 

 

(99,020)

Total Comprehensive Shareholders' Equity

 

 

 

2,137,165 

 

 

 

1,960,095 

Long-Term Debt, Net of Current Portion

 

 

 

1,649,000 

 

 

 

1,149,000 

Total Capitalization

 

 

 

3,786,165 

 

 

 

3,109,095 

 

 

 

 

 

 

 

 

 

Current and Accrued Liabilities:

 

 

 

 

 

 

 

 

Notes Payable to Banks and Commercial Paper

 

 

 

 -

 

 

 

171,000 

Current Portion of Long-Term Debt

 

 

 

 -

 

 

 

250,000 

Accounts Payable

 

 

 

77,466 

 

 

 

87,985 

Amounts Payable to Customers

 

 

 

12,386 

 

 

 

19,964 

Dividends Payable

 

 

 

31,346 

 

 

 

30,416 

Interest Payable on Long-Term Debt

 

 

 

18,976 

 

 

 

29,491 

Customer Advances

 

 

 

246 

 

 

 

24,055 

Customer Security Deposits

 

 

 

16,830 

 

 

 

17,942 

Other Accruals and Current Liabilities

 

 

 

109,933 

 

 

 

79,099 

Fair Value of Derivative Financial Instruments

 

 

 

2,217 

 

 

 

24,527 

Total Current and Accrued Liabilities

 

 

 

269,400 

 

 

 

734,479 

 

 

 

 

 

 

 

 

 

Deferred Credits:

 

 

 

 

 

 

 

 

Deferred Income Taxes

 

 

 

1,237,727 

 

 

 

1,065,757 

Taxes Refundable to Customers

 

 

 

65,069 

 

 

 

66,392 

Unamortized Investment Tax Credit

 

 

 

1,685 

 

 

 

2,005 

Cost of Removal Regulatory Liability

 

 

 

151,846 

 

 

 

139,611 

Other Regulatory Liabilities

 

 

 

33,247 

 

 

 

21,014 

Pension and Other Post-Retirement Liabilities

 

 

 

511,516 

 

 

 

516,197 

Asset Retirement Obligations

 

 

 

126,879 

 

 

 

119,246 

Other Deferred Credits

 

 

 

160,406 

 

 

 

161,346 

Total Deferred Credits

 

 

 

2,288,375 

 

 

 

2,091,568 

Commitments and Contingencies

 

 

 

 -

 

 

 

 -

Total Capitalization and Liabilities

 

 

$

6,343,940 

 

 

$

5,935,142 

 

 


 

Page 15.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

Nine Months Ended

 

 

June 30,

(Thousands of Dollars)

 

2013

 

2012

 

 

 

 

 

 

 

Operating Activities:

 

 

 

 

 

 

Net Income Available for Common Stock

 

$

212,159 

 

$

171,275 

Adjustments to Reconcile Net Income to Net Cash

 

 

 

 

 

 

Provided by Operating Activities:

 

 

 

 

 

 

Depreciation, Depletion and Amortization

 

 

240,503 

 

 

199,925 

Deferred Income Taxes

 

 

141,007 

 

 

104,948 

Excess Tax Benefits Associated with Stock-Based Compensation Awards

 

 

(4,314)

 

 

(1,511)

Other

 

 

19,744 

 

 

6,618 

Change in:

 

 

 

 

 

 

Hedging Collateral Deposits

 

 

(330)

 

 

16,309 

Receivables and Unbilled Utility Revenue

 

 

(43,138)

 

 

23,008 

Gas Stored Underground and Materials and Supplies

 

 

24,551 

 

 

30,853 

Unrecovered Purchased Gas Costs

 

 

 -

 

 

(2,100)

Other Current Assets

 

 

14,228 

 

 

18,190 

Accounts Payable

 

 

11,241 

 

 

(5,825)

Amounts Payable to Customers

 

 

(7,578)

 

 

2,242 

Customer Advances

 

 

(23,809)

 

 

(19,328)

Customer Security Deposits

 

 

(1,112)

 

 

(474)

Other Accruals and Current Liabilities

 

 

3,534 

 

 

17,083 

Other Assets

 

 

(5,010)

 

 

(1,538)

Other Liabilities

 

 

5,557 

 

 

14,080 

Net Cash Provided by Operating Activities

 

$

587,233 

 

$

573,755 

 

 

 

 

 

 

 

Investing Activities:

 

 

 

 

 

 

Capital Expenditures

 

$

(513,399)

 

$

(809,661)

Other

 

 

(3,885)

 

 

(1,267)

Net Cash Used in Investing Activities

 

$

(517,284)

 

$

(810,928)

 

 

 

 

 

 

 

Financing Activities:

 

 

 

 

 

 

Changes in Notes Payable to Banks and Commercial Paper

 

$

(171,000)

 

$

30,200 

Excess Tax Benefits Associated with Stock-Based Compensation Awards

 

 

4,314 

 

 

1,511 

Reduction of Long-Term Debt

 

 

(250,000)

 

 

(150,000)

Net Proceeds From Issuance of Long-Term Debt

 

 

495,415 

 

 

496,085 

Dividends Paid on Common Stock

 

 

(91,364)

 

 

(88,404)

Net Proceeds From Issuance of Common Stock

 

 

2,774 

 

 

8,168 

Net Cash Provided By (Used in) Financing Activities

 

$

(9,861)

 

$

297,560 

Net Increase in Cash and Temporary

 

 

 

 

 

 

Cash Investments

 

 

60,088 

 

 

60,387 

Cash and Temporary Cash Investments

 

 

 

 

 

 

at Beginning of Period

 

 

74,494 

 

 

80,428 

Cash and Temporary Cash Investments

 

 

 

 

 

 

at June 30

 

$

134,582 

 

$

140,815 

 

 


 

Page 16.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SEGMENT OPERATING RESULTS AND STATISTICS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

(Thousands of Dollars, except per share amounts)

 

June 30,

 

June 30,

EXPLORATION AND PRODUCTION SEGMENT

 

 

2013

 

 

2012

 

 

Variance

 

 

2013

 

 

2012

 

 

Variance

Total Operating Revenues

 

$

195,213 

 

$

138,549 

 

$

56,664 

 

$

518,742 

 

$

411,449 

 

$

107,293 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operation and Maintenance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and Administrative Expense

 

 

15,716 

 

 

12,952 

 

 

2,764 

 

 

47,089 

 

 

41,253 

 

 

5,836 

Lease Operating and Transportation Expense

 

 

33,717 

 

 

20,238 

 

 

13,479 

 

 

87,275 

 

 

59,821 

 

 

27,454 

All Other Operation and Maintenance Expense

 

 

2,077 

 

 

1,790 

 

 

287 

 

 

9,497 

 

 

4,865 

 

 

4,632 

Property, Franchise and Other Taxes

 

 

4,471 

 

 

4,264 

 

 

207 

 

 

11,904 

 

 

18,998 

 

 

(7,094)

Depreciation, Depletion and Amortization

 

 

67,213 

 

 

52,440 

 

 

14,773 

 

 

178,282 

 

 

136,262 

 

 

42,020 

 

 

 

123,194 

 

 

91,684 

 

 

31,510 

 

 

334,047 

 

 

261,199 

 

 

72,848 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

 

72,019 

 

 

46,865 

 

 

25,154 

 

 

184,695 

 

 

150,250 

 

 

34,445 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

315 

 

 

403 

 

 

(88)

 

 

1,191 

 

 

1,070 

 

 

121 

Other Interest Expense

 

 

(10,443)

 

 

(8,372)

 

 

(2,071)

 

 

(29,180)

 

 

(20,864)

 

 

(8,316)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes

 

 

61,891 

 

 

38,896 

 

 

22,995 

 

 

156,706 

 

 

130,456 

 

 

26,250 

Income Tax Expense

 

 

30,157 

 

 

16,981 

 

 

13,176 

 

 

70,581 

 

 

56,034 

 

 

14,547 

Net Income

 

$

31,734 

 

$

21,915 

 

$

9,819 

 

$

86,125 

 

$

74,422 

 

$

11,703 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Per Share (Diluted)

 

$

0.38 

 

$

0.26 

 

$

0.12 

 

$

1.02 

 

$

0.89 

 

$

0.13 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

June 30,

 

June 30,

PIPELINE AND STORAGE SEGMENT

 

 

2013

 

 

2012

 

 

Variance

 

 

2013

 

 

2012

 

 

Variance

Revenues from External Customers

 

$

43,055 

 

$

36,631 

 

$

6,424 

 

$

132,897 

 

$

113,976 

 

$

18,921 

Intersegment Revenues

 

 

21,708 

 

 

22,076 

 

 

(368)

 

 

68,216 

 

 

64,434 

 

 

3,782 

Total Operating Revenues

 

 

64,763 

 

 

58,707 

 

 

6,056 

 

 

201,113 

 

 

178,410 

 

 

22,703 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased Gas

 

 

(47)

 

 

65 

 

 

(112)

 

 

1,048 

 

 

193 

 

 

855 

Operation and Maintenance

 

 

20,269 

 

 

18,486 

 

 

1,783 

 

 

60,142 

 

 

58,529 

 

 

1,613 

Property, Franchise and Other Taxes

 

 

5,464 

 

 

5,319 

 

 

145 

 

 

16,582 

 

 

16,232 

 

 

350 

Depreciation, Depletion and Amortization

 

 

8,810 

 

 

9,563 

 

 

(753)

 

 

26,158 

 

 

29,546 

 

 

(3,388)

 

 

 

34,496 

 

 

33,433 

 

 

1,063 

 

 

103,930 

 

 

104,500 

 

 

(570)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

 

30,267 

 

 

25,274 

 

 

4,993 

 

 

97,183 

 

 

73,910 

 

 

23,273 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

34 

 

 

46 

 

 

(12)

 

 

154 

 

 

137 

 

 

17 

Other Income

 

 

151 

 

 

524 

 

 

(373)

 

 

1,601 

 

 

2,031 

 

 

(430)

Other Interest Expense

 

 

(6,707)

 

 

(6,381)

 

 

(326)

 

 

(19,542)

 

 

(19,279)

 

 

(263)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes

 

 

23,745 

 

 

19,463 

 

 

4,282 

 

 

79,396 

 

 

56,799 

 

 

22,597 

Income Tax Expense

 

 

9,670 

 

 

6,836 

 

 

2,834 

 

 

31,593 

 

 

21,371 

 

 

10,222 

Net Income

 

$

14,075 

 

$

12,627 

 

$

1,448 

 

$

47,803 

 

$

35,428 

 

$

12,375 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Per Share (Diluted)

 

$

0.17 

 

$

0.15 

 

$

0.02 

 

$

0.57 

 

$

0.42 

 

$

0.15 

 

 

 


 

Page 17.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SEGMENT OPERATING RESULTS AND STATISTICS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

(Thousands of Dollars, except per share amounts)

 

June 30,

 

June 30,

UTILITY SEGMENT

 

 

2013

 

 

2012

 

 

Variance

 

 

2013

 

 

2012

 

 

Variance

Revenues from External Customers

 

$

141,257 

 

$

117,240 

 

$

24,017 

 

$

653,211 

 

$

622,836 

 

$

30,375 

Intersegment Revenues

 

 

3,305 

 

 

2,703 

 

 

602 

 

 

14,012 

 

 

12,643 

 

 

1,369 

Total Operating Revenues

 

 

144,562 

 

 

119,943 

 

 

24,619 

 

 

667,223 

 

 

635,479 

 

 

31,744 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased Gas

 

 

63,369 

 

 

41,628 

 

 

21,741 

 

 

337,453 

 

 

316,877 

 

 

20,576 

Operation and Maintenance

 

 

41,065 

 

 

40,719 

 

 

346 

 

 

142,657 

 

 

144,701 

 

 

(2,044)

Property, Franchise and Other Taxes

 

 

10,515 

 

 

10,057 

 

 

458 

 

 

32,924 

 

 

32,627 

 

 

297 

Depreciation, Depletion and Amortization

 

 

10,791 

 

 

11,437 

 

 

(646)

 

 

32,036 

 

 

32,503 

 

 

(467)

 

 

 

125,740 

 

 

103,841 

 

 

21,899 

 

 

545,070 

 

 

526,708 

 

 

18,362 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

 

18,822 

 

 

16,102 

 

 

2,720 

 

 

122,153 

 

 

108,771 

 

 

13,382 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

42 

 

 

99 

 

 

(57)

 

 

994 

 

 

820 

 

 

174 

Other Income

 

 

260 

 

 

(5)

 

 

265 

 

 

701 

 

 

671 

 

 

30 

Other Interest Expense

 

 

(7,175)

 

 

(8,110)

 

 

935 

 

 

(22,294)

 

 

(24,509)

 

 

2,215 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes

 

 

11,949 

 

 

8,086 

 

 

3,863 

 

 

101,554 

 

 

85,753 

 

 

15,801 

Income Tax Expense

 

 

4,319 

 

 

2,990 

 

 

1,329 

 

 

36,530 

 

 

33,028 

 

 

3,502 

Net Income

 

$

7,630 

 

$

5,096 

 

$

2,534 

 

$

65,024 

 

$

52,725 

 

$

12,299 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Per Share (Diluted)

 

$

0.09 

 

$

0.06 

 

$

0.03 

 

$

0.77 

 

$

0.63 

 

$

0.14 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

June 30,

 

June 30,

ENERGY MARKETING SEGMENT

 

 

2013

 

 

2012

 

 

Variance

 

 

2013

 

 

2012

 

 

Variance

Revenues from External Customers

 

$

59,128 

 

$

35,377 

 

$

23,751 

 

$

182,282 

 

$

161,822 

 

$

20,460 

Intersegment Revenues

 

 

446 

 

 

579 

 

 

(133)

 

 

1,080 

 

 

1,135 

 

 

(55)

Total Operating Revenues

 

 

59,574 

 

 

35,956 

 

 

23,618 

 

 

183,362 

 

 

162,957 

 

 

20,405 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased Gas

 

 

56,821 

 

 

33,114 

 

 

23,707 

 

 

169,543 

 

 

150,475 

 

 

19,068 

Operation and Maintenance

 

 

1,246 

 

 

1,347 

 

 

(101)

 

 

4,490 

 

 

4,920 

 

 

(430)

Property, Franchise and Other Taxes

 

 

10 

 

 

36 

 

 

(26)

 

 

77 

 

 

60 

 

 

17 

Depreciation, Depletion and Amortization

 

 

31 

 

 

22 

 

 

 

 

76 

 

 

69 

 

 

 

 

 

58,108 

 

 

34,519 

 

 

23,589 

 

 

174,186 

 

 

155,524 

 

 

18,662 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

 

1,466 

 

 

1,437 

 

 

29 

 

 

9,176 

 

 

7,433 

 

 

1,743 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

40 

 

 

59 

 

 

(19)

 

 

137 

 

 

127 

 

 

10 

Other Income

 

 

24 

 

 

25 

 

 

(1)

 

 

52 

 

 

88 

 

 

(36)

Other Interest Expense

 

 

(8)

 

 

(9)

 

 

 

 

(29)

 

 

(17)

 

 

(12)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes

 

 

1,522 

 

 

1,512 

 

 

10 

 

 

9,336 

 

 

7,631 

 

 

1,705 

Income Tax Expense

 

 

559 

 

 

589 

 

 

(30)

 

 

3,595 

 

 

2,969 

 

 

626 

Net Income

 

$

963 

 

$

923 

 

$

40 

 

$

5,741 

 

$

4,662 

 

$

1,079 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Per Share (Diluted)

 

$

0.01 

 

$

0.01 

 

$

 -

 

$

0.07 

 

$

0.06 

 

$

0.01 

 

 

 


 

Page 18.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SEGMENT OPERATING RESULTS AND STATISTICS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

(Thousands of Dollars, except per share amounts)

 

June 30,

 

June 30,

ALL OTHER

 

 

2013

 

 

2012

 

 

Variance

 

 

2013

 

 

2012

 

 

Variance

Revenues from External Customers

 

$

1,121 

 

$

824 

 

$

297 

 

$

2,898 

 

$

2,784 

 

$

114 

Intersegment Revenues

 

 

10,244 

 

 

4,307 

 

 

5,937 

 

 

23,622 

 

 

10,828 

 

 

12,794 

Total Operating Revenues

 

 

11,365 

 

 

5,131 

 

 

6,234 

 

 

26,520 

 

 

13,612 

 

 

12,908 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operation and Maintenance

 

 

1,606 

 

 

876 

 

 

730 

 

 

4,189 

 

 

2,794 

 

 

1,395 

Property, Franchise and Other Taxes

 

 

199 

 

 

205 

 

 

(6)

 

 

713 

 

 

569 

 

 

144 

Depreciation, Depletion and Amortization

 

 

1,097 

 

 

567 

 

 

530 

 

 

3,351 

 

 

959 

 

 

2,392 

 

 

 

2,902 

 

 

1,648 

 

 

1,254 

 

 

8,253 

 

 

4,322 

 

 

3,931 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

 

8,463 

 

 

3,483 

 

 

4,980 

 

 

18,267 

 

 

9,290 

 

 

8,977 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

44 

 

 

38 

 

 

 

 

126 

 

 

136 

 

 

(10)

Other Income

 

 

(10)

 

 

(70)

 

 

60 

 

 

(47)

 

 

(220)

 

 

173 

Other Interest Expense

 

 

(648)

 

 

(427)

 

 

(221)

 

 

(1,695)

 

 

(1,290)

 

 

(405)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes

 

 

7,849 

 

 

3,024 

 

 

4,825 

 

 

16,651 

 

 

7,916 

 

 

8,735 

Income Tax Expense

 

 

3,350 

 

 

209 

 

 

3,141 

 

 

7,202 

 

 

2,359 

 

 

4,843 

Net Income

 

$

4,499 

 

$

2,815 

 

$

1,684 

 

$

9,449 

 

$

5,557 

 

$

3,892 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Per Share (Diluted)

 

$

0.05 

 

$

0.04 

 

$

0.01 

 

$

0.11 

 

$

0.07 

 

$

0.04 

 

 

 


 

Page 19.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SEGMENT OPERATING RESULTS AND STATISTICS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

(Thousands of Dollars, except per share amounts)

 

June 30,

 

June 30,

CORPORATE

 

 

2013

 

 

2012

 

 

Variance

 

 

2013

 

 

2012

 

 

Variance

Revenues from External Customers

 

$

234 

 

$

240 

 

$

(6)

 

$

658 

 

$

726 

 

$

(68)

Intersegment Revenues

 

 

957 

 

 

780 

 

 

177 

 

 

2,462 

 

 

2,837 

 

 

(375)

Total Operating Revenues

 

 

1,191 

 

 

1,020 

 

 

171 

 

 

3,120 

 

 

3,563 

 

 

(443)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operation and Maintenance

 

 

4,482 

 

 

3,139 

 

 

1,343 

 

 

11,442 

 

 

10,195 

 

 

1,247 

Property, Franchise and Other Taxes

 

 

542 

 

 

551 

 

 

(9)

 

 

1,350 

 

 

1,652 

 

 

(302)

Depreciation, Depletion and Amortization

 

 

200 

 

 

198 

 

 

 

 

600 

 

 

586 

 

 

14 

 

 

 

5,224 

 

 

3,888 

 

 

1,336 

 

 

13,392 

 

 

12,433 

 

 

959 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Loss

 

 

(4,033)

 

 

(2,868)

 

 

(1,165)

 

 

(10,272)

 

 

(8,870)

 

 

(1,402)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

24,054 

 

 

22,799 

 

 

1,255 

 

 

71,249 

 

 

65,568 

 

 

5,681 

Other Income

 

 

738 

 

 

612 

 

 

126 

 

 

1,359 

 

 

1,506 

 

 

(147)

Interest Expense on Long-Term Debt

 

 

(22,998)

 

 

(21,529)

 

 

(1,469)

 

 

(67,232)

 

 

(60,594)

 

 

(6,638)

Other Interest Expense

 

 

(534)

 

 

(583)

 

 

49 

 

 

(2,165)

 

 

(3,064)

 

 

899 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss Before Income Taxes

 

 

(2,773)

 

 

(1,569)

 

 

(1,204)

 

 

(7,061)

 

 

(5,454)

 

 

(1,607)

Income Tax Benefit

 

 

(2,367)

 

 

(1,377)

 

 

(990)

 

 

(5,078)

 

 

(3,935)

 

 

(1,143)

Net Loss

 

$

(406)

 

$

(192)

 

$

(214)

 

$

(1,983)

 

$

(1,519)

 

$

(464)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss Per Share (Diluted)

 

$

(0.01)

 

$

 -

 

$

(0.01)

 

$

(0.02)

 

$

(0.02)

 

$

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

June 30,

 

June 30,

INTERSEGMENT ELIMINATIONS

 

 

2013

 

 

2012

 

 

Variance

 

 

2013

 

 

2012

 

 

Variance

Intersegment Revenues

 

$

(36,660)

 

$

(30,445)

 

$

(6,215)

 

$

(109,392)

 

$

(91,877)

 

$

(17,515)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased Gas

 

 

(24,979)

 

 

(24,647)

 

 

(332)

 

 

(81,144)

 

 

(76,656)

 

 

(4,488)

Operation and Maintenance

 

 

(11,681)

 

 

(5,798)

 

 

(5,883)

 

 

(28,248)

 

 

(15,221)

 

 

(13,027)

 

 

 

(36,660)

 

 

(30,445)

 

 

(6,215)

 

 

(109,392)

 

 

(91,877)

 

 

(17,515)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

(24,212)

 

 

(23,054)

 

 

(1,158)

 

 

(72,007)

 

 

(66,172)

 

 

(5,835)

Other Interest Expense

 

 

24,212 

 

 

23,054 

 

 

1,158 

 

 

72,007 

 

 

66,172 

 

 

5,835 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Per Share (Diluted)

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Page 20.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SEGMENT INFORMATION (Continued)

(Thousands of Dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase

 

 

 

 

 

 

 

 

Increase

 

 

 

2013

 

 

2012

 

 

(Decrease)

 

 

2013

 

 

2012

 

 

(Decrease)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration and Production 

 

$

124,471 

(1)

$

189,429 

(3)

$

(64,958)

 

$

385,009 

(1)(2)

$

598,560 

(3)(4)

$

(213,551)

Pipeline and Storage

 

 

3,635 

(1)

 

34,032 

(3)

 

(30,397)

 

 

41,000 

(1)(2)

 

97,253 

(3)(4)

 

(56,253)

Utility

 

 

14,472 

(1)

 

14,518 

(3)

 

(46)

 

 

42,968 

(1)(2)

 

39,858 

(3)(4)

 

3,110 

Energy Marketing

 

 

224 

 

 

154 

 

 

70 

 

 

528 

 

 

420 

 

 

108 

  Total Reportable Segments

 

 

142,802 

 

 

238,133 

 

 

(95,331)

 

 

469,505 

 

 

736,091 

 

 

(266,586)

All Other

 

 

12,323 

(1)

 

23,151 

(3)

 

(10,828)

 

 

34,939 

(1)(2)

 

66,788 

(3)(4)

 

(31,849)

Corporate

 

 

76 

 

 

121 

 

 

(45)

 

 

84 

 

 

291 

 

 

(207)

Total Capital Expenditures

 

$

155,201 

 

$

261,405 

 

$

(106,204)

 

$

504,528 

 

$

803,170 

 

$

(298,642)

 

 

 

 

(1)

Capital expenditures for the quarter and nine months ended June 30, 2013 include accounts payable and accrued liabilities related to capital expenditures of $49.1 million, $6.9 million, $0.2 million, and $2.4 million in the Exploration and Production segment, Pipeline and Storage segment, Utility segment and the All Other category, respectively.  These amounts have been excluded from the Consolidated Statement of Cash Flows at June 30, 2013 since they represent non-cash investing activities at that date. 

 

(2)  Capital expenditures for the nine months ended June 30, 2013 exclude capital expenditures of $38.9 million, $12.7 million, $3.2 million and $12.7 million in the Exploration and Production segment, Pipeline and Storage segment, Utility segment and the All Other category, respectively.  These amounts were in accounts payable and accrued liabilities at September 30, 2012 and paid during the nine months ended June 30, 2013.     These amounts were excluded from the Consolidated Statement of Cash Flows at September 30, 2012 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, 2013. 

 

(3)   Capital expenditures for the quarter and nine months ended June 30, 2012 include accounts payable and accrued liabilities related to capital expenditures of $92.2 million, $8.6 million, $1.0 million and $16.8 million in the Exploration and Production segment, Pipeline and Storage segment, Utility segment and the All Other category, respectively. These amounts have been excluded from the Consolidated Statement of Cash Flows at June 30, 2012 since they represented non-cash investing activities at that date.

 

(4)  Capital expenditures for the nine months ended June 30, 2012 exclude capital expenditures of $103.3 million, $16.4 million, $2.3 million and $3.1 million in the Exploration and Production segment, Pipeline and Storage segment, Utility segment and the All Other category, respectively.  These amounts were in accounts payable and accrued liabilities at September 30, 2011 and paid during the nine months ended June  30, 2012.  These amounts were excluded from the Consolidated Statements of Cash Flows at September  30, 2011 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, 2012.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DEGREE DAYS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent Colder

 

 

 

 

 

 

 

 

 

 

 

 

(Warmer) Than:

Three Months Ended June 30

 

 

Normal

 

 

2013

 

 

2012

 

 

 Normal (1)

 

 

Last Year (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Buffalo, NY

 

 

912 

 

 

790 

 

 

751 

 

 

(13.4)

 

 

5.2 

Erie, PA

 

 

871 

 

 

791 

 

 

751 

 

 

(9.2)

 

 

5.3 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended June 30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Buffalo, NY

 

 

6,455 

 

 

5,971 

 

 

5,171 

 

 

(7.5)

 

 

15.5 

Erie, PA

 

 

6,023 

 

 

5,756 

 

 

4,875 

 

 

(4.4)

 

 

18.1 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Percents compare actual 2013 degree days to normal degree days and actual 2013 degree days to actual 2012 degree days.

 


 

Page 21.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EXPLORATION AND PRODUCTION INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

 

 

 

 

 

 

Increase

 

 

 

 

 

 

 

 

Increase

 

 

 

2013

 

 

2012

 

 

(Decrease)

 

 

2013

 

 

2012

 

 

(Decrease)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gas Production/Prices:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production (MMcf)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Appalachia

 

 

29,038 

 

 

16,778 

 

 

12,260 

 

 

72,518 

 

 

43,125 

 

 

29,393 

West Coast

 

 

780 

 

 

1,025 

 

 

(245)

 

 

2,240 

 

 

2,670 

 

 

(430)

Total Production

 

 

29,818 

 

 

17,803 

 

 

12,015 

 

 

74,758 

 

 

45,795 

 

 

28,963 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Prices (Per Mcf)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Appalachia

 

$

3.97 

 

$

2.14 

 

$

1.83 

 

$

3.58 

 

$

2.70 

 

$

0.88 

West Coast (3)

 

 

6.73 

 

 

5.42 

 

 

1.31 

 

 

6.50 

 

 

6.64 

 

 

(0.14)

Weighted Average

 

 

4.04 

 

 

2.33 

 

 

1.71 

 

 

3.67 

 

 

2.93 

 

 

0.74 

Weighted Average after Hedging

 

 

4.16 

 

 

4.07 

 

 

0.09 

 

 

4.13 

 

 

4.57 

 

 

(0.44)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil Production/Prices:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production (Thousands of Barrels)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Appalachia

 

 

 

 

11 

 

 

(2)

 

 

21 

 

 

29 

 

 

(8)

 West Coast

 

 

700 

 

 

710 

 

 

(10)

 

 

2,093 

 

 

2,136 

 

 

(43)

Total Production

 

 

709 

 

 

721 

 

 

(12)

 

 

2,114 

 

 

2,165 

 

 

(51)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Prices (Per Barrel)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Appalachia

 

$

95.06 

 

$

95.43 

 

$

(0.37)

 

$

93.18 

 

$

94.24 

 

$

(1.06)

West Coast

 

 

101.05 

 

 

104.24 

 

 

(3.19)

 

 

102.44 

 

 

108.56 

 

 

(6.12)

Weighted Average

 

 

100.98 

 

 

104.11 

 

 

(3.13)

 

 

102.35 

 

 

108.37 

 

 

(6.02)

Weighted Average after Hedging

 

 

97.90 

 

 

89.70 

 

 

8.20 

 

 

97.88 

 

 

91.50 

 

 

6.38 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Production (Mmcfe)

 

 

34,072 

 

 

22,129 

 

 

11,943 

 

 

87,442 

 

 

58,785 

 

 

28,657 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Performance Statistics:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General & Administrative Expense per Mcfe (1)

 

$

0.46 

 

$

0.59 

 

$

(0.13)

 

$

0.54 

 

$

0.70 

 

$

(0.16)

Lease Operating and Transportation Expense per Mcfe (1)(2)

 

$

0.99 

 

$

0.91 

 

$

0.08 

 

$

1.00 

 

$

1.02 

 

$

(0.02)

Depreciation, Depletion & Amortization per Mcfe (1)

 

$

1.97 

 

$

2.37 

 

$

(0.40)

 

$

2.04 

 

$

2.32 

 

$

(0.28)

 

 

(1)

Refer to page 16 for the General and Administrative Expense, Lease Operating Expense and Depreciation, Depletion, and Amortization Expense for the Exploration and Production segment. 

(2)

Amounts include transportation expense of $0.36 and $0.23 per Mcfe for the three months ended June 30, 2013 and June 30, 2012, respectively.  Amounts include transportation expense of $0.35 and $0.22 per Mcfe for the nine months ended June 30, 2013 and June 30, 2012, respectively. 

(3)

Prices reflect revenues from gas produced on the West Coast, including natural gas liquids. 

 

 


 

Page 22.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

EXPLORATION AND PRODUCTION INFORMATION

 

 

 

 

 

 

 

Hedging Summary for the Remaining Three Months of Fiscal 2013

 

 

 

 

 

 

 

SWAPS

 

 

Volume

 

 

Average Hedge Price

Oil

 

 

0.4 MMBBL

 

$

94.92 / BBL

Gas

 

 

19.4 BCF

 

$

4.49 / MCF

 

 

 

 

 

 

 

Hedging Summary for Fiscal 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

SWAPS

 

 

Volume

 

 

Average Hedge Price

Oil

 

 

2.0 MMBBL

 

$

100.22 / BBL

Gas

 

 

63.8 BCF

 

$

4.28 / MCF

 

 

 

 

 

 

 

Hedging Summary for Fiscal 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

SWAPS

 

 

Volume

 

 

Average Hedge Price

Oil

 

 

1.1 MMBBL

 

$

94.95 / BBL

Gas

 

 

42.5 BCF

 

$

4.29 / MCF

 

 

 

 

 

 

 

Hedging Summary for Fiscal 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

SWAPS

 

 

Volume

 

 

Average Hedge Price

Oil

 

 

0.8 MMBBL

 

$

91.60 / BBL

Gas

 

 

38.2 BCF

 

$

4.35 / MCF

 

 

 

 

 

 

 

Hedging Summary for Fiscal 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

SWAPS

 

 

Volume

 

 

Average Hedge Price

Oil

 

 

0.2 MMBBL

 

$

91.50 / BBL

Gas

 

 

38.8 BCF

 

$

4.45 / MCF

 

 

 

 

 

 

 

Hedging Summary for Fiscal 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

SWAPS

 

 

Volume

 

 

Average Hedge Price

Oil

 

 

0.05 MMBBL

 

$

91.00 / BBL

Gas

 

 

5.3 BCF

 

$

4.81 / MCF

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Wells in Process of Drilling

 

 

 

 

 

 

Nine Months Ended June 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

East

 

West

 

 

Company

Wells in Process - Beginning of Period

 

 

 

 

 

 

Exploratory

1.000 

 

1.000 

 

 

2.000 

Developmental

82.000 

 

0.000 

 

 

82.000 

Wells Commenced

 

 

 

 

 

 

Exploratory

0.000 

 

4.000 

 

 

4.000 

Developmental

33.000 

 

69.000 

 

 

102.000 

Wells Completed

 

 

 

 

 

 

Exploratory

0.000 

 

5.000 

 

 

5.000 

Developmental

34.000 

 

67.000 

 

 

101.000 

Wells Plugged & Abandoned

 

 

 

 

 

 

Exploratory

1.000 

 

0.000 

 

 

1.000 

Developmental

0.000 

 

0.000 

 

 

0.000 

Wells in Process - End of Period

 

 

 

 

 

 

Exploratory

0.000 

 

0.000 

 

 

0.000 

Developmental

81.000 

 

2.000 

 

 

83.000 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Wells in Process of Drilling

 

 

 

 

 

 

Nine Months Ended June 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

East

 

West

 

 

Company

Wells in Process - Beginning of Period

 

 

 

 

 

 

Exploratory

1.000 

 

0.125 

 

 

1.125 

Developmental

59.500 

 

0.000 

 

 

59.500 

Wells Commenced

 

 

 

 

 

 

Exploratory

0.000 

 

0.500 

 

 

0.500 

Developmental

33.000 

 

68.996 

 

 

101.996 

Wells Completed

 

 

 

 

 

 

Exploratory

0.000 

 

0.625 

 

 

0.625 

Developmental

31.500 

 

66.996 

 

 

98.496 

Wells Plugged & Abandoned

 

 

 

 

 

 

Exploratory

1.000 

 

0.000 

 

 

1.000 

Developmental

0.000 

 

0.000 

 

 

0.000 

Wells in Process - End of Period

 

 

 

 

 

 

Exploratory

0.000 

 

0.000 

 

 

0.000 

Developmental

61.000 

 

2.000 

 

 

63.000 

 

 


 

Page 23.

 

 

 

 

 

 

 

 

 

NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

EXPLORATION AND PRODUCTION INFORMATION

 

 

 

 

Updated Fiscal 2014 Financial & Operating Guidance

 

 

 

 

 

 

 

Guidance

 

 

 

 

 

Total Production (Bcfe)

 

134 - 146

 

 

 

 

 

Production by Division (Bcfe)

 

 

 

East

 

114 - 124

 

West

 

20 - 22

 

 

 

 

 

Cost and Expenses $ per Mcfe

 

 

 

Lease Operating and Transportation Expenses

 

$0.90 - $1.10

 

Depreciation, Depletion and Amortization

 

$1.95 - $2.05

 

Other Taxes

 

$0.10 - $0.20

 

General and Administrative

 

$0.45 - $0.50

 

 

 

 

 

Other Operating Expenses (in millions)

 

$8 - $10

 

 

 

 

 

Capital Investment by Division (in millions)

 

 

 

 

 

 

 

East Division

 

$460 - $520

 

West Division

 

$90 - $130

 

Exploration & Production Segment Total

 

$550 - $650

 

 

 

 

Updated Pricing Guidance for Fiscal 2014

 

 

 

 

 

Guidance Based on Average Crude Oil NYMEX Price ($/Bbl) (without hedges) of $90.00

 

 

 

 

 

Forecast price differentials

 

 

 

West

 

$0.00 to +$10.00

 

 

 

 

 

Guidance Based on Average Natural Gas NYMEX Price ($/MMBtu) (without hedges) of $4.00

 

 

 

 

 

Forecast price differentials

 

 

 

East

 

-$0.10 to -$0.20

 

West

 

+$0.80 to +$0.90

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share sensitivity to changes from prices used in guidance* ^

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$0.50 change per MMBtu gas

 

$5 change per Bbl oil

 

 

 

 

 

 

 

Increase

 

Decrease

 

Increase

 

Decrease

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

+$

0.20 

 

-$

0.20 

 

+$

0.03 

 

-$

0.03 

 

 

 

 

 

 

 

*    Please refer to forward looking statement footnote beginning at page 7 of document.

 

^  This sensitivity table is current as of August 8, 2013 and only considers revenue from the Exploration and Production segment's crude oil and natural gas sales.  This revenue is based upon pricing used in the Company's earnings forecast.  For its fiscal 2014 earnings forecast, the Company is utilizing flat NYMEX equivalent commodity pricing, exclusive of basis differential, of $4.00 per MMBtu for natural gas and $90 per Bbl for crude oil.  The sensitivities will become obsolete with the passage of time, changes in Seneca's production forecast, changes in basis differential, as additional hedging contracts are entered into, and with the settling of hedge contracts at their maturity. 

 


 

Page 24.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pipeline & Storage Throughput - (millions of cubic feet - MMcf)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

June 30,

 

June 30,

 

 

 

 

 

 

Increase

 

 

 

 

 

Increase

 

 

2013

 

2012

 

(Decrease)

 

2013

 

2012

 

(Decrease)

Firm Transportation - Affiliated

 

15,177 

 

17,507 

 

(2,330)

 

86,638 

 

81,174 

 

5,464 

Firm Transportation - Non-Affiliated

 

113,844 

 

62,414 

 

51,430 

 

340,571 

 

200,405 

 

140,166 

Interruptible Transportation

 

540 

 

247 

 

293 

 

2,506 

 

1,511 

 

995 

 

 

129,561 

 

80,168 

 

49,393 

 

429,715 

 

283,090 

 

146,625 

 

 

 

 

 

 

 

 

 

 

 

 

 

Utility Throughput - (MMcf)

 

 

Three Months Ended

 

Nine Months Ended

 

 

June 30,

 

June 30,

 

 

 

 

 

 

Increase

 

 

 

 

 

Increase

 

 

2013

 

2012

 

(Decrease)

 

2013

 

2012

 

(Decrease)

Retail Sales:

 

 

 

 

 

 

 

 

 

 

 

 

Residential Sales

 

8,600 

 

7,543 

 

1,057 

 

49,124 

 

43,476 

 

5,648 

Commercial Sales

 

1,187 

 

954 

 

233 

 

7,025 

 

6,109 

 

916 

Industrial Sales

 

113 

 

168 

 

(55)

 

820 

 

456 

 

364 

 

 

9,900 

 

8,665 

 

1,235 

 

56,969 

 

50,041 

 

6,928 

Off-System Sales

 

 -

 

 -

 

 -

 

6,716 

 

9,544 

 

(2,828)

Transportation

 

13,282 

 

12,016 

 

1,266 

 

59,536 

 

51,663 

 

7,873 

 

 

23,182 

 

20,681 

 

2,501 

 

123,221 

 

111,248 

 

11,973 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy Marketing Volumes

 

 

Three Months Ended

 

Nine Months Ended

 

 

June 30,

 

June 30,

 

 

 

 

 

 

Increase

 

 

 

 

 

Increase

 

 

2013

 

2012

 

(Decrease)

 

2013

 

2012

 

(Decrease)

Natural Gas (MMcf)

 

12,508 

 

10,818 

 

1,690 

 

40,266 

 

38,857 

 

1,409 

 

 

 

 


 

Page 25.

 

 

 

 

NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

ADJUSTED EBITDA

 

In addition to financial measures calculated in accordance with generally accepted accounting principles (GAAP), this press release contains information regarding Adjusted EBITDA, which is a non-GAAP financial measure.  The Company believes that this non-GAAP financial measure is useful to investors because it provides an alternative method for assessing the Company's ongoing operating results.  The Company's management uses this non-GAAP financial measure 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 EBITDA as reported GAAP earnings before the following items:  interest expense, depreciation, depletion and amortization, interest and other income, impairments, items impacting comparability and income taxes.  Management believes Adjusted EBITDA is an important measure of the Company’s cash flow and liquidity, and a key measure for comparing the Company’s financial performance to other companies.

 

The following tables reconcile National Fuel's net income to Adjusted EBITDA for the three and nine months ended June 30, 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months

 

Nine Months

 

 

Ended June 30,

 

Ended June 30,

 

 

2013

 

2012

 

2013

 

2012

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Reported GAAP Earnings

 

$

58,495 

 

$

43,184 

 

$

212,159 

 

$

171,275 

Depreciation, Depletion and Amortization

 

 

88,142 

 

 

74,227 

 

 

240,503 

 

 

199,925 

Interest and Other Income

 

 

(1,480)

 

 

(1,476)

 

 

(5,510)

 

 

(5,762)

Interest Expense

 

 

24,301 

 

 

22,357 

 

 

70,130 

 

 

63,445 

Income Taxes

 

 

45,688 

 

 

26,228 

 

 

144,423 

 

 

111,826 

Pennsylvania Impact Fee

 

 

 -

 

 

 -

 

 

 -

 

 

6,206 

Adjusted EBITDA

 

$

215,146 

 

$

164,520 

 

$

661,705 

 

$

546,915 

 

 


 

Page 26.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended June 30 (unaudited)

 

2013

 

2012

 

 

 

 

 

 

 

Operating Revenues

 

$

440,008,000 

 

$

328,861,000 

 

 

 

 

 

 

 

Net Income Available for Common Stock

 

$

58,495,000 

 

$

43,184,000 

 

 

 

 

 

 

 

Earnings Per Common Share:

 

 

 

 

 

 

Basic

 

$

0.70 

 

$

0.52 

Diluted

 

$

0.69 

 

$

0.52 

 

 

 

 

 

 

 

Weighted Average Common Shares:

 

 

 

 

 

 

Used in Basic Calculation

 

 

83,557,968 

 

 

83,227,602 

Used in Diluted Calculation

 

 

84,325,465 

 

 

83,674,823 

 

 

 

 

 

 

 

Nine Months Ended June 30 (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Revenues

 

$

1,490,688,000 

 

$

1,313,593,000 

 

 

 

 

 

 

 

Net Income Available for Common Stock

 

$

212,159,000 

 

$

171,275,000 

 

 

 

 

 

 

 

Earnings Per Common Share:

 

 

 

 

 

 

Basic

 

$

2.54 

 

$

2.06 

Diluted

 

$

2.52 

 

$

2.05 

 

 

 

 

 

 

 

Weighted Average Common Shares:

 

 

 

 

 

 

Used in Basic Calculation

 

 

83,481,849 

 

 

83,068,083 

Used in Diluted Calculation

 

 

84,242,128 

 

 

83,690,436 

 

 

 

 

 

 

 

Twelve Months Ended June 30 (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Revenues

 

$

1,803,948,000 

 

$

1,599,626,000 

 

 

 

 

 

 

 

Net Income Available for Common Stock

 

$

260,961,000 

 

$

208,631,000 

 

 

 

 

 

 

 

Earnings Per Common Share:

 

 

 

 

 

 

Basic

 

$

3.13 

 

$

2.51 

Diluted

 

$

3.10 

 

$

2.49 

 

 

 

 

 

 

 

Weighted Average Common Shares:

 

 

 

 

 

 

Used in Basic Calculation

 

 

83,437,479 

 

 

82,986,564 

Used in Diluted Calculation

 

 

84,147,383 

 

 

83,717,869