Expand Energy Corporation Reports Third Quarter 2025 Results

OKLAHOMA CITY, Oct. 28, 2025 (GLOBE NEWSWIRE) -- Expand Energy Corporation (NASDAQ: EXE) (โ€œExpand Energyโ€ or the โ€œCompanyโ€) today reported third quarter 2025 financial and operating results.

  • Net cash provided by operating activities of $1,201 million
  • Net income of $547 million, or $2.28 per fully diluted share; adjusted net income(1) of $234 million, or $0.97 per diluted share
  • Adjusted EBITDAX(1) of $1,082 million
  • Produced ~7.33 Bcfe/d net (92% natural gas)
  • Reduced midpoint of full year 2025 capital expenditures guidance by $75 million to $2.85 billion, increased midpoint of full year 2025 production guidance by 50 MMcfe/d to 7.15 Bcfe/d
  • Signed 15-year SPA with Lake Charles Methanol to serve as sole gas supplier with start date in ~2030 and pricing premium to NYMEX; expect FID in 2026
  • Acquired ~82,500 net acres of value-accretive leasehold across Western Haynesville and Southwest Appalachia in second half of 2025
  • Upsized credit facility to $3.5 billion, providing enhanced liquidity and extending maturity to 2030

(1) Definitions of non-GAAP financial measures and reconciliations of each non-GAAP financial measure to the most directly comparable GAAP financial measure are included at the end of this release.

โ€œExpand is answering the worldโ€™s call for more affordable, reliable, lower carbon energy. In one short year, we have significantly scaled and strengthened our business and are well positioned to access and safely deliver natural gas into new and growing power, industrial and LNG markets,โ€ said Nick Dellโ€™Osso, Expand Energyโ€™s President and Chief Executive Officer. โ€œWe continue to deliver leading capital efficiency in each of our operating areas demonstrating our ability to increase returns on investment across our diverse portfolio. Importantly, as illustrated by our Lake Charles Methanol SPA, we are capitalizing on our strengths to focus not simply on value protection, but critically, on value creation. We are using our unique global scale to expand the value of each molecule, in the U.S. and abroad.โ€

Operations Update

Expand Energy operated an average of 11 rigs during the third quarter, drilling 41 wells and turning 57 wells in line, resulting in net production of approximately 7.33 Bcfe/d (92% natural gas). A detailed breakdown of third quarter production, capital expenditures and activity can be found in the supplemental slides which have been posted at https://investors.expandenergy.com/events-presentations.

2025 Synergy, Capital and Operating Outlook

Given the significant operational efficiency gains recognized through the Companyโ€™s integration efforts, Expand Energy is on track to capture approximately $500 million in annual synergies in 2025. The Company anticipates ultimately achieving $600 million in annual synergies by year end 2026.

Full year 2025 net production is expected to be 7.15 Bcfe/d, approximately 50 MMcfe/d higher than the prior production mid-point. Expand Energy reduced its full year capital investment expectations by approximately $75 million to $2.85 billion, inclusive of approximately $250 million to build productive capacity by exiting 2025 with approximately 12 rigs. Should market conditions warrant, this incremental capital investment positions the Company to efficiently grow production to approximately 7.5 Bcfe/d in 2026.

Expand Energy acquired ~7,500 acres of undeveloped Core Marcellus for $57 million during the third quarter, adding approximately 425,000 lateral feet for the equivalent of greater than 40 near-term development locations in Southwest Appalachia. Additionally, the Company has established a 75,000+ net-acre position in Western Haynesville through targeted leasing and an undeveloped leasehold acquisition, including cash consideration of approximately $117 million in the second half of 2025 and approximately $29 million of capital carry expected to be incurred over the next two years. Including the carry, total land spend to date in the Western Haynesville is approximately $178 million and has the potential to yield more than 200 locations.

A detailed breakdown of 2025 annual synergy, capital, and operating outlook can be found in the supplemental slides.

Shareholder Returns Update

Expand Energy expects to allocate $500 million to net debt paydown during the second half of 2025 to further strengthen its balance sheet and to create more balance sheet capacity at cycle lows. The Company plans to pay its quarterly base dividend of $0.575 per share on December 4, 2025 to shareholders of record at the close of business on November 13, 2025.

Conference Call Information

A conference call to discuss Expand Energyโ€™s third quarter 2025 financial and operating results and 2025 outlook has been scheduled for 9 a.m. EDT on October 29, 2025. Participants can access the live webcast at https://edge.media-server.com/mmc/p/zvf6gidw/. Participants who would like to ask a question, can register at https://register-conf.media-server.com/register/BI243c1d6afdcd4bf89aff1f85c2c3ed71, and will receive the dial-in info and a unique PIN to join the call. Links to the conference call will be provided at https://investors.expandenergy.com/. A replay will be available on the website following the call.

Financial Statements, Non-GAAP Financial Measures and 2025 Guidance and Outlook Projections

This news release contains the non-GAAP financial measures described below in the section titled โ€œNon-GAAP Financial Measures.โ€ Reconciliations of each non-GAAP financial measure used in this news release to the most directly comparable GAAP financial measure are provided below. Additional detail on the Companyโ€™s 2025 third quarter financial and operational results, along with non-GAAP measures that adjust for items typically excluded by securities analysts, are available on the Companyโ€™s website. Non-GAAP measures should not be considered as an alternative to, or more meaningful than, GAAP measures. Managementโ€™s guidance for 2025 can be found on the Companyโ€™s website at www.expandenergy.com.

Expand Energy Corporation (NASDAQ: EXE) is North Americaโ€™s largest natural gas producer, powered by dedicated and innovative employees focused on expanding the value of natural gas by connecting global scale to growing markets. Expand Energyโ€™s returns-driven strategy strives to create sustainable value for its stakeholders by leveraging its advantaged portfolio, financial strength and operational excellence. Expand Energy is committed to expanding Americaโ€™s energy reach to fuel a more affordable, reliable, lower carbon future.

Forward-Looking Statements

This release includes โ€œforward-looking statementsโ€ within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include our current expectations or forecasts of future events, including matters relating to armed conflict and instability in Europe and the Middle East, along with the effects of the current global economic environment, and the impact of each on our business, financial condition, results of operations and cash flows, actions by, or disputes among or between, members of OPEC+ and other foreign oil-exporting countries, market factors, market prices, our ability to meet debt service requirements, our ability to continue to pay cash dividends, our ability to capture synergies, the amount and timing of any cash dividends and our environmental, social, and governance (โ€œESGโ€) initiatives. Forward-looking and other statements in this news release regarding our environmental, social and other sustainability plans and goals are not an indication that these statements are necessarily material to investors or required to be disclosed in our filings with the Securities and Exchange Commission (โ€œSECโ€). In addition, historical, current, and forward-looking environmental, social and sustainability-related statements may be based on standards for measuring progress that are still developing, internal controls and processes that continue to evolve, and assumptions that are subject to change in the future. Forward-looking statements often address our expected future business, financial performance and financial condition, and often contain words such as โ€œaim,โ€ โ€œpredict,โ€ โ€œshould,โ€ โ€œexpect,โ€ โ€œcould,โ€ โ€œmay,โ€ โ€œanticipate,โ€ โ€œintend,โ€ โ€œplan,โ€ โ€œability,โ€ โ€œbelieve,โ€ โ€œseek,โ€ โ€œsee,โ€ โ€œwill,โ€ โ€œwould,โ€ โ€œestimate,โ€ โ€œforecast,โ€ โ€œtarget,โ€ โ€œguidance,โ€ โ€œoutlook,โ€ โ€œopportunityโ€ or โ€œstrategy.โ€ The absence of such words or expressions does not necessarily mean the statements are not forward-looking.

Although we believe the expectations and forecasts reflected in our forward-looking statements are reasonable, they are inherently subject to numerous risks and uncertainties, most of which are difficult to predict and many of which are beyond our control. No assurance can be given that such forward-looking statements will be correct or achieved or that the assumptions are accurate or will not change over time. Particular uncertainties that could cause our actual results to be materially different than those expressed in our forward-looking statements include:

  • Reduced demand for natural gas, oil, and natural gas liquids (โ€œNGLsโ€);
  • negative public perceptions of our industry;
  • competition in the natural gas and oil exploration and production industry;
  • the volatility of natural gas, oil and NGL prices, which are affected by general economic and business conditions, as well as increased demand for (and availability of) alternative fuels and electric vehicles;
  • risks from regional epidemics or pandemics and related economic turmoil, including supply chain constraints;
  • write-downs of our natural gas and oil asset carrying values due to low commodity prices;
  • significant capital expenditures are required to replace our reserves and conduct our business;
  • our ability to replace reserves and sustain production;
  • uncertainties inherent in estimating quantities of natural gas, oil and NGL reserves and projecting future rates of production and the amount and timing of development expenditures;
  • drilling and operating risks and resulting liabilities;
  • our ability to generate profits or achieve targeted results in drilling and well operations;
  • leasehold terms expiring before production can be established;
  • risks from our commodity price risk management activities;
  • uncertainties, risks and costs associated with natural gas and oil operations;
  • our need to secure adequate supplies of water for our drilling operations and to dispose of or recycle the water used;
  • pipeline and gathering system capacity constraints and transportation interruptions;
  • risks related to our plans to participate in the global LNG value chain;
  • terrorist activities and/or cyber-attacks adversely impacting our operations;
  • risks from failure to protect personal information and data and compliance with data privacy and security laws and regulations;
  • disruption of our business by natural or human causes beyond our control;
  • a deterioration in general economic, business or industry conditions;
  • the impact of inflation and commodity price volatility, including as a result of decisions made by OPEC+ and armed conflict and instability in Europe and the Middle East, along with the effects of the current global economic environment, on our business, financial condition, employees, contractors, vendors and the global demand for natural gas and oil and on U.S. and global financial markets;
  • our inability to access the capital markets on favorable terms;
  • the limitations on our financial flexibility due to our level of indebtedness and restrictive covenants from our indebtedness;
  • challenges with employee retention and increasingly competitive labor market;
  • risks related to acquisitions or dispositions, or potential acquisitions or dispositions;
  • security threats, including cybersecurity threats and disruptions to our business and operations from breaches of our information technology systems, or from breaches of information technology systems of third parties with whom we transact business;
  • our ability to achieve and maintain ESG certifications, goals and commitments;
  • legislative, regulatory, and ESG initiatives, including those addressing the impact of climate change or further regulating hydraulic fracturing, methane emissions, flaring or water disposal;
  • federal and state tax proposals affecting our industry;
  • risks related to an annual limitation on the utilization of our tax attributes, which was triggered upon the completion of our merger with Southwestern Energy Company, as well as trading in our common stock, additional issuance of common stock, and certain other stock transactions, which could lead to an additional, potentially more restrictive, annual limitation; and
  • other factors that are described under Risk Factors in Item 1A of Part I of our Annual Report on Form 10-K filed with the SEC.

We caution you not to place undue reliance on the forward-looking statements contained in this news release, which speak only as of the filing date, and we undertake no obligation and have no intention to update any forward-looking statement, except as required by law. We urge you to carefully review and consider the disclosures in this news release and our filings with the SEC that attempt to advise interested parties of the risks and factors that may affect our business.

All forward-looking statements attributable to us are expressly qualified in their entirety by this cautionary statement.


CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)


($ in millions, except per share data)ย September 30, 2025ย December 31, 2024
Assetsย ย ย ย 
Current assets:ย ย ย ย 
Cash and cash equivalentsย $613ย ย $317ย 
Restricted cashย ย 78ย ย ย 78ย 
Accounts receivable, netย ย 1,026ย ย ย 1,226ย 
Derivative assetsย ย 157ย ย ย 84ย 
Other current assetsย ย 367ย ย ย 292ย 
Total current assetsย ย 2,241ย ย ย 1,997ย 
Property and equipment:ย ย ย ย 
Natural gas and oil properties, successful efforts methodย ย ย ย 
Proved natural gas and oil propertiesย ย 25,577ย ย ย 23,093ย 
Unproved propertiesย ย 5,516ย ย ย 5,897ย 
Other property and equipmentย ย 702ย ย ย 654ย 
Total property and equipmentย ย 31,795ย ย ย 29,644ย 
Less: accumulated depreciation, depletion and amortizationย ย (7,559)ย ย (5,362)
Total property and equipment, netย ย 24,236ย ย ย 24,282ย 
Long-term derivative assetsย ย 10ย ย ย 1ย 
Deferred income tax assetsย ย 273ย ย ย 589ย 
Other long-term assetsย ย 846ย ย ย 1,025ย 
Total assetsย $27,606ย ย $27,894ย 
ย ย ย ย ย 
Liabilities and stockholders' equityย ย ย ย 
Current liabilities:ย ย ย ย 
Accounts payableย $830ย ย $777ย 
Current maturities of long-term debt, netย ย โ€”ย ย ย 389ย 
Accrued interestย ย 57ย ย ย 100ย 
Derivative liabilitiesย ย 12ย ย ย 71ย 
Other current liabilitiesย ย 1,867ย ย ย 1,786ย 
Total current liabilitiesย ย 2,766ย ย ย 3,123ย 
Long-term debt, netย ย 5,010ย ย ย 5,291ย 
Long-term derivative liabilitiesย ย 27ย ย ย 68ย 
Asset retirement obligations, net of current portionย ย 525ย ย ย 499ย 
Long-term contract liabilitiesย ย 1,027ย ย ย 1,227ย 
Other long-term liabilitiesย ย 101ย ย ย 121ย 
Total liabilitiesย ย 9,456ย ย ย 10,329ย 
Contingencies and commitmentsย ย ย ย 
Stockholders' equity:ย ย ย ย 
Common stock, $0.01 par value, 450,000,000 shares authorized: 238,150,070 and 231,769,886 shares issuedย ย 2ย ย ย 2ย 
Additional paid-in capitalย ย 13,733ย ย ย 13,687ย 
Retained earningsย ย 4,415ย ย ย 3,876ย 
Total stockholders' equityย ย 18,150ย ย ย 17,565ย 
Total liabilities and stockholders' equityย $27,606ย ย $27,894ย 


CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)


ย ย Three Months Ended September 30,ย Nine Months Ended September 30,
ย ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
($ in millions, except per share data)ย ย ย ย ย ย ย ย 
Revenues and other:ย ย ย ย ย ย ย ย 
Natural gas, oil and NGLย $1,850ย ย $407ย ย $6,171ย ย $1,374ย 
Marketingย ย 666ย ย ย 193ย ย ย 2,364ย ย ย 641ย 
Natural gas, oil and NGL derivativesย ย 451ย ย ย 46ย ย ย 314ย ย ย 207ย 
Gains (losses) on sales of assetsย ย (1)ย ย 2ย ย ย 3ย ย ย 12ย 
Total revenues and otherย ย 2,966ย ย ย 648ย ย ย 8,852ย ย ย 2,234ย 
Operating expenses:ย ย ย ย ย ย ย ย 
Productionย ย 169ย ย ย 50ย ย ย 467ย ย ย 158ย 
Gathering, processing and transportationย ย 608ย ย ย 152ย ย ย 1,734ย ย ย 479ย 
Severance and ad valorem taxesย ย 48ย ย ย 11ย ย ย 145ย ย ย 58ย 
Explorationย ย 3ย ย ย 2ย ย ย 30ย ย ย 7ย 
Marketingย ย 659ย ย ย 192ย ย ย 2,369ย ย ย 656ย 
General and administrativeย ย 45ย ย ย 39ย ย ย 132ย ย ย 133ย 
Separation and other termination costsย ย 5ย ย ย โ€”ย ย ย 5ย ย ย 23ย 
Depreciation, depletion and amortizationย ย 741ย ย ย 335ย ย ย 2,221ย ย ย 1,082ย 
Other operating expense (income), netย ย (37)ย ย 22ย ย ย 23ย ย ย 55ย 
Total operating expensesย ย 2,241ย ย ย 803ย ย ย 7,126ย ย ย 2,651ย 
Income (loss) from operationsย ย 725ย ย ย (155)ย ย 1,726ย ย ย (417)
Other income (expense):ย ย ย ย ย ย ย ย 
Interest expenseย ย (57)ย ย (20)ย ย (176)ย ย (59)
Gains (losses) on purchases, exchanges or extinguishments of debtย ย 1ย ย ย โ€”ย ย ย 4ย ย ย (2)
Other income, netย ย 17ย ย ย 17ย ย ย 41ย ย ย 58ย 
Total other income (expense)ย ย (39)ย ย (3)ย ย (131)ย ย (3)
Income (loss) before income taxesย ย 686ย ย ย (158)ย ย 1,595ย ย ย (420)
Income tax expense (benefit)ย ย 139ย ย ย (44)ย ย 329ย ย ย (105)
Net income (loss)ย $547ย ย $(114)ย $1,266ย ย $(315)
Earnings (loss) per common share:ย ย ย ย ย ย ย ย 
Basicย $2.30ย ย $(0.85)ย $5.34ย ย $(2.39)
Dilutedย $2.28ย ย $(0.85)ย $5.27ย ย $(2.39)
Weighted average common shares outstanding (in thousands):ย ย ย ย ย ย ย ย 
Basicย ย 238,221ย ย ย 133,794ย ย ย 236,890ย ย ย 131,958ย 
Dilutedย ย 239,893ย ย ย 133,794ย ย ย 240,373ย ย ย 131,958ย 


CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)


ย ย Three Months Ended September 30,ย Nine Months Ended September 30,
($ in millions)ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
Cash flows from operating activities:ย ย ย ย ย ย ย ย 
Net income (loss)ย $547ย ย $(114)ย $1,266ย ย $(315)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:ย ย ย ย ย ย ย ย 
Depreciation, depletion and amortizationย ย 741ย ย ย 335ย ย ย 2,221ย ย ย 1,082ย 
Deferred income tax expense (benefit)ย ย 186ย ย ย (44)ย ย 320ย ย ย (105)
Derivative gains, netย ย (451)ย ย (46)ย ย (314)ย ย (207)
Cash receipts on derivative settlements, netย ย 131ย ย ย 207ย ย ย 102ย ย ย 695ย 
Share-based compensationย ย 12ย ย ย 10ย ย ย 34ย ย ย 29ย 
(Gains) losses on sales of assetsย ย 1ย ย ย (2)ย ย (3)ย ย (12)
Contract amortizationย ย (47)ย ย โ€”ย ย ย (171)ย ย โ€”ย 
(Gains) losses on purchases, exchanges or extinguishments of debtย ย (1)ย ย โ€”ย ย ย (4)ย ย 2ย 
Otherย ย 10ย ย ย (9)ย ย 26ย ย ย (16)
Changes in assets and liabilitiesย ย 72ย ย ย 85ย ย ย 142ย ย ย 30ย 
Net cash provided by operating activitiesย ย 1,201ย ย ย 422ย ย ย 3,619ย ย ย 1,183ย 
Cash flows from investing activities:ย ย ย ย ย ย ย ย 
Capital expendituresย ย (775)ย ย (298)ย ย (1,995)ย ย (1,021)
Property acquisitionsย ย (69)ย ย โ€”ย ย ย (69)ย ย โ€”ย 
Receipts of deferred considerationย ย โ€”ย ย ย โ€”ย ย ย 116ย ย ย 116ย 
Contributions to investmentsย ย (5)ย ย (26)ย ย (14)ย ย (71)
Proceeds from divestitures of property and equipmentย ย 4ย ย ย 5ย ย ย 19ย ย ย 17ย 
Net cash used in investing activitiesย ย (845)ย ย (319)ย ย (1,943)ย ย (959)
Cash flows from financing activities:ย ย ย ย ย ย ย ย 
Proceeds from Prior Credit Facilityย ย โ€”ย ย ย โ€”ย ย ย 825ย ย ย โ€”ย 
Payments on Prior Credit Facilityย ย โ€”ย ย ย โ€”ย ย ย (825)ย ย โ€”ย 
Proceeds from warrant exerciseย ย โ€”ย ย ย โ€”ย ย ย 22ย ย ย 1ย 
Debt issuance and other financing costsย ย (11)ย ย โ€”ย ย ย (11)ย ย (4)
Cash paid to repurchase and retire common stockย ย (1)ย ย โ€”ย ย ย (100)ย ย โ€”ย 
Cash paid to purchase debtย ย (110)ย ย โ€”ย ย ย (663)ย ย โ€”ย 
Cash paid for common stock dividendsย ย (349)ย ย (78)ย ย (628)ย ย (254)
Net cash used in financing activitiesย ย (471)ย ย (78)ย ย (1,380)ย ย (257)
Net increase (decrease) in cash, cash equivalents and restricted cashย ย (115)ย ย 25ย ย ย 296ย ย ย (33)
Cash, cash equivalents and restricted cash, beginning of periodย ย 806ย ย ย 1,095ย ย ย 395ย ย ย 1,153ย 
Cash, cash equivalents and restricted cash, end of periodย $691ย ย $1,120ย ย $691ย ย $1,120ย 
ย ย ย ย ย ย ย ย ย 
Cash and cash equivalentsย $613ย ย $1,044ย ย $613ย ย $1,044ย 
Restricted cashย ย 78ย ย ย 76ย ย ย 78ย ย ย 76ย 
Total cash, cash equivalents and restricted cashย $691ย ย $1,120ย ย $691ย ย $1,120ย 


NATURAL GAS, OIL AND NGL PRODUCTION AND AVERAGE SALES PRICES (unaudited)


ย ย Three Months Ended September 30, 2025
ย ย Natural Gasย Oilย NGLย Total
ย ย MMcf per dayย $/Mcfย MBbl per dayย $/Bblย MBbl per dayย $/Bblย MMcfe per dayย $/Mcfe
Haynesvilleย 3,206ย 2.80ย โ€”ย โ€”ย โ€”ย โ€”ย 3,206ย 2.80
Northeast Appalachiaย 2,556ย 2.29ย โ€”ย โ€”ย โ€”ย โ€”ย 2,556ย 2.29
Southwest Appalachiaย 959ย 2.64ย 17ย 53.50ย 85ย 21.40ย 1,571ย 3.36
Totalย 6,721ย 2.58ย 17ย 53.50ย 85ย 21.40ย 7,333ย 2.74
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Average NYMEX Priceย ย ย 3.07ย ย ย 64.93ย ย ย ย ย ย ย ย 
Average Realized Price (including realized derivatives)ย ย ย 2.81ย ย ย 54.66ย ย ย 21.62ย ย ย 2.95


ย ย Three Months Ended September 30, 2024
ย ย Natural Gasย Oilย NGLย Total
ย ย MMcf per dayย $/Mcfย MBbl per dayย $/Bblย MBbl per dayย $/Bblย MMcfe per dayย $/Mcfe
Haynesvilleย 1,116ย 1.88ย โ€”ย โ€”ย โ€”ย โ€”ย 1,116ย 1.88
Northeast Appalachiaย 1,531ย 1.51ย โ€”ย โ€”ย โ€”ย โ€”ย 1,531ย 1.51
Totalย 2,647ย 1.67ย โ€”ย โ€”ย โ€”ย โ€”ย 2,647ย 1.67
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Average NYMEX Priceย ย ย 2.16ย ย ย โ€”ย ย ย ย ย ย ย ย 
Average Realized Price (including realized derivatives)ย ย ย 2.51ย ย ย โ€”ย ย ย โ€”ย ย ย 2.51


ย ย Nine Months Ended September 30, 2025
ย ย Natural Gasย Oilย NGLย Total
ย ย MMcf per dayย $/Mcfย MBbl per dayย $/Bblย MBbl per dayย $/Bblย MMcfe per dayย $/Mcfe
Haynesvilleย 2,935ย 3.11ย โ€”ย โ€”ย โ€”ย โ€”ย 2,935ย 3.11
Northeast Appalachiaย 2,628ย 2.90ย โ€”ย โ€”ย โ€”ย โ€”ย 2,628ย 2.90
Southwest Appalachiaย 961ย 3.04ย 16ย 56.59ย 81ย 24.81ย 1,546ย 3.79
Totalย 6,524ย 3.01ย 16ย 56.59ย 81ย 24.81ย 7,109ย 3.18
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Average NYMEX Priceย ย ย 3.39ย ย ย 66.70ย ย ย ย ย ย ย ย 
Average Realized Price (including realized derivatives)ย ย ย 3.09ย ย ย 57.63ย ย ย 24.48ย ย ย 3.25


ย ย Nine Months Ended September 30, 2024
ย ย Natural Gasย Oilย NGLย Total
ย ย MMcf per dayย $/Mcfย MBbl per dayย $/Bblย MBbl per dayย $/Bblย MMcfe per dayย $/Mcfe
Haynesvilleย 1,261ย 1.88ย โ€”ย โ€”ย โ€”ย โ€”ย 1,261ย 1.88
Northeast Appalachiaย 1,601ย 1.65ย โ€”ย โ€”ย โ€”ย โ€”ย 1,601ย 1.65
Totalย 2,862ย 1.75ย โ€”ย โ€”ย โ€”ย โ€”ย 2,862ย 1.75
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Average NYMEX Priceย ย ย 2.10ย ย ย โ€”ย ย ย ย ย ย ย ย 
Average Realized Price (including realized derivatives)ย ย ย 2.64ย ย ย โ€”ย ย ย โ€”ย ย ย 2.64


CAPITAL EXPENDITURES ACCRUED (unaudited)


ย ย Three Months Ended September 30,
ย Nine Months Ended September 30,
ย ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
($ in millions)ย ย ย ย ย ย ย ย ย ย ย ย 
Drilling and completion capital expenditures:ย ย ย ย ย ย ย ย ย ย ย ย 
Haynesvilleย $355ย ย $151ย ย $989ย ย $477ย 
Northeast Appalachiaย ย 150ย ย ย 82ย ย ย 370ย ย ย 280ย 
Southwest Appalachiaย ย 114ย ย ย โ€”ย ย ย 417ย ย ย โ€”ย 
Total drilling and completion capital expendituresย ย 619ย ย ย 233ย ย ย 1,776ย ย ย 757ย 
Non-drilling and completion - fieldย ย 67ย ย ย 32ย ย ย 209ย ย ย 106ย 
Non-drilling and completion - corporateย ย 49ย ย ย 24ย ย ย 139ย ย ย 73ย 
Total capital expendituresย $735ย ย $289ย ย $2,124ย ย $936ย 


NON-GAAP FINANCIAL MEASURES

As a supplement to the financial results prepared in accordance with U.S. GAAP, Expand Energyโ€™s quarterly earnings releases contain certain financial measures that are not prepared or presented in accordance with U.S. GAAP. These non-GAAP financial measures include Adjusted Net Income, Adjusted Diluted Earnings Per Common Share, Adjusted EBITDAX, Free Cash Flow, Adjusted Free Cash Flow and Net Debt. A reconciliation of each financial measure to its most directly comparable GAAP financial measure is included in the tables below. Management believes these adjusted financial measures are a meaningful adjunct to earnings and cash flows calculated in accordance with GAAP because (a) management uses these financial measures to evaluate the Companyโ€™s trends and performance, (b) these financial measures are comparable to estimates provided by securities analysts, and (c) items excluded generally are one-time items or items whose timing or amount cannot be reasonably estimated. Accordingly, any guidance provided by the Company generally excludes information regarding these types of items.

Expand Energyโ€™s definitions of each non-GAAP measure presented herein are provided below. Because not all companies or securities analysts use identical calculations, Expand Energyโ€™s non-GAAP measures may not be comparable to similarly titled measures of other companies or securities analysts.

Adjusted Net Income: Adjusted Net Income is defined as net income (loss) adjusted to exclude unrealized (gains) losses on natural gas, oil and NGL derivatives, (gains) losses on sales of assets, and certain items management believes affect the comparability of operating results, less a tax effect using applicable rates. Expand Energy believes that Adjusted Net Income facilitates comparisons of the Companyโ€™s period-over-period performance, by excluding the impact of items that, in the opinion of management, do not reflect Expand Energyโ€™s core operating performance. Adjusted Net Income should not be considered an alternative to, or more meaningful than, net income (loss) as presented in accordance with GAAP.

Adjusted Diluted Earnings Per Common Share: Adjusted Diluted Earnings Per Common Share is defined as diluted earnings (loss) per common share adjusted to exclude the per diluted share amounts attributed to unrealized (gains) losses on natural gas, oil and NGL derivatives, (gains) losses on sales of assets, and certain items management believes affect the comparability of operating results, less a tax effect using applicable rates. Expand Energy believes that Adjusted Diluted Earnings Per Common Share facilitates comparisons of the Companyโ€™s period-over-period performance, by excluding the impact of items that, in the opinion of management, do not reflect Expand Energyโ€™s core operating performance. Adjusted Diluted Earnings Per Common Share should not be considered an alternative to, or more meaningful than, earnings (loss) per common share as presented in accordance with GAAP.

Adjusted EBITDAX: Adjusted EBITDAX is defined as net income (loss) before interest expense, income tax expense (benefit), depreciation, depletion and amortization expense, exploration expense, unrealized (gains) losses on natural gas, oil and NGL derivatives, separation and other termination costs, (gains) losses on sales of assets, and certain items management believes affect the comparability of operating results. Adjusted EBITDAX is presented as it provides investors an indication of the Company's ability to internally fund exploration and development activities and service or incur debt. Adjusted EBITDAX should not be considered an alternative to, or more meaningful than, net income (loss) as presented in accordance with GAAP.

Free Cash Flow: Free Cash Flow is defined as net cash provided by operating activities less cash capital expenditures. Free Cash Flow is a liquidity measure that provides investors additional information regarding the Company's ability to service or incur debt and return cash to shareholders. Free Cash Flow should not be considered an alternative to, or more meaningful than, net cash provided by (used in) operating activities, or any other measure of liquidity presented in accordance with GAAP.

Adjusted Free Cash Flow: Adjusted Free Cash Flow is defined as net cash provided by operating activities less cash capital expenditures and cash contributions to investments, adjusted to exclude certain items management believes affect the comparability of operating results. Adjusted Free Cash Flow is a liquidity measure that provides investors additional information regarding the Companyโ€™s ability to service or incur debt and return cash to shareholders. Adjusted Free Cash Flow should not be considered an alternative to, or more meaningful than, net cash provided by (used in) operating activities, or any other measure of liquidity presented in accordance with GAAP.

Net Debt: Net Debt is defined as GAAP total debt excluding premiums, discounts, and deferred issuance costs less cash and cash equivalents. Net Debt is useful to investors as a widely understood measure of liquidity and leverage, but this measure should not be considered as an alternative to, or more meaningful than, total debt presented in accordance with GAAP.


RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED NET INCOME (unaudited)


ย ย Three Months Ended
September 30,
ย Nine Months Ended
September 30,
($ in millions)ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
Net income (loss) (GAAP)ย $547ย ย $(114)ย $1,266ย ย $(315)
ย ย ย ย ย ย ย ย ย 
Adjustments:ย ย ย ย ย ย ย ย 
Unrealized (gains) losses on natural gas, oil and NGL derivativesย ย (309)ย ย 160ย ย ย (182)ย ย 489ย 
Separation and other termination costsย ย 5ย ย ย โ€”ย ย ย 5ย ย ย 23ย 
(Gains) losses on sales of assetsย ย 1ย ย ย (2)ย ย (3)ย ย (12)
Other operating expense (income), netย ย (40)ย ย 23ย ย ย 18ย ย ย 58ย 
(Gains) losses on purchases, exchanges or extinguishments of debtย ย (1)ย ย โ€”ย ย ย (4)ย ย 2ย 
Contract amortizationย ย (47)ย ย โ€”ย ย ย (171)ย ย โ€”ย 
Otherย ย (8)ย ย (4)ย ย (20)ย ย (17)
Tax effect of adjustments(a)ย ย 86ย ย ย (41)ย ย 77ย ย ย (125)
Adjusted net income (Non-GAAP)ย $234ย ย $22ย ย $986ย ย $103ย 


(a) The three- and nine-month periods ended September 30, 2025 and September 30, 2024 include a tax effect attributed to reconciling adjustments using a statutory rate of 22% and 23%, respectively.


RECONCILIATION OF EARNINGS (LOSS) PER COMMON SHARE TO ADJUSTED DILUTED EARNINGS PER COMMON SHARE (unaudited)


ย ย Three Months Ended
September 30,
ย Nine Months Ended
September 30,
($/share)ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
Earnings (loss) per common share (GAAP)ย $2.30ย ย $(0.85)ย $5.34ย ย $(2.39)
Effect of dilutive securitiesย ย (0.02)ย ย โ€”ย ย ย (0.07)ย ย โ€”ย 
Diluted earnings (loss) per common share (GAAP)ย $2.28ย ย $(0.85)ย $5.27ย ย $(2.39)
ย ย ย ย ย ย ย ย ย 
Adjustments:ย ย ย ย ย ย ย ย 
Unrealized (gains) losses on natural gas, oil and NGL derivativesย ย (1.30)ย ย 1.20ย ย ย (0.77)ย ย 3.70ย 
Separation and other termination costsย ย 0.02ย ย ย โ€”ย ย ย 0.02ย ย ย 0.17ย 
(Gains) losses on sales of assetsย ย โ€”ย ย ย (0.02)ย ย (0.01)ย ย (0.09)
Other operating expense (income), netย ย (0.17)ย ย 0.17ย ย ย 0.08ย ย ย 0.44ย 
(Gains) losses on purchases, exchanges or extinguishments of debtย ย โ€”ย ย ย โ€”ย ย ย (0.02)ย ย 0.01ย 
Contract amortizationย ย (0.19)ย ย โ€”ย ย ย (0.71)ย ย โ€”ย 
Otherย ย (0.03)ย ย (0.03)ย ย (0.08)ย ย (0.13)
Tax effect of adjustments(a)ย ย 0.36ย ย ย (0.31)ย ย 0.32ย ย ย (0.95)
Effect of dilutive securitiesย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (0.03)
Adjusted diluted earnings per common share (Non-GAAP)ย $0.97ย ย $0.16ย ย $4.10ย ย $0.73ย 


(a) The three- and nine-month periods ended September 30, 2025 and September 30, 2024 include a tax effect attributed to reconciling adjustments using a statutory rate of 22% and 23%, respectively.


RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDAX (unaudited)


ย ย Three Months Ended September 30,ย Nine Months Ended September 30,
ย ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
($ in millions)ย ย ย ย ย ย ย ย 
Net income (loss) (GAAP)ย $547ย ย $(114)ย $1,266ย ย $(315)
ย ย ย ย ย ย ย ย ย 
Adjustments:ย ย ย ย ย ย ย ย 
Interest expenseย ย 57ย ย ย 20ย ย ย 176ย ย ย 59ย 
Income tax expense (benefit)ย ย 139ย ย ย (44)ย ย 329ย ย ย (105)
Depreciation, depletion and amortizationย ย 741ย ย ย 335ย ย ย 2,221ย ย ย 1,082ย 
Explorationย ย 3ย ย ย 2ย ย ย 30ย ย ย 7ย 
Unrealized (gains) losses on natural gas, oil and NGL derivativesย ย (309)ย ย 160ย ย ย (182)ย ย 489ย 
Separation and other termination costsย ย 5ย ย ย โ€”ย ย ย 5ย ย ย 23ย 
(Gains) losses on sales of assetsย ย 1ย ย ย (2)ย ย (3)ย ย (12)
Other operating expense (income), netย ย (40)ย ย 23ย ย ย 18ย ย ย 58ย 
(Gains) losses on purchases, exchanges or extinguishments of debtย ย (1)ย ย โ€”ย ย ย (4)ย ย 2ย 
Contract amortizationย ย (47)ย ย โ€”ย ย ย (171)ย ย โ€”ย 
Otherย ย (14)ย ย (15)ย ย (32)ย ย (57)
Adjusted EBITDAX (Non-GAAP)ย $1,082ย ย $365ย ย $3,653ย ย $1,231ย 


RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO ADJUSTED FREE CASH FLOW (unaudited)


ย ย Three Months Ended September 30,ย Nine Months Ended September 30,
ย ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
($ in millions)ย ย ย ย ย ย ย ย 
Net cash provided by operating activities (GAAP)ย $1,201ย ย $422ย ย $3,619ย ย $1,183ย 
Cash capital expendituresย ย (775)ย ย (298)ย ย (1,995)ย ย (1,021)
Free cash flow (Non-GAAP)ย ย 426ย ย ย 124ย ย ย 1,624ย ย ย 162ย 
Cash paid for merger expensesย ย 2ย ย ย โ€”ย ย ย 82ย ย ย โ€”ย 
Cash contributions to investmentsย ย (5)ย ย (26)ย ย (14)ย ย (71)
Adjusted free cash flow (Non-GAAP)ย $423ย ย $98ย ย $1,692ย ย $91ย 


RECONCILIATION OF TOTAL DEBT TO NET DEBT (unaudited)


ย ($ in millions)ย September 30, 2025
Total debt (GAAP)ย $5,010ย 
Premiums, discounts and issuance costs on debtย ย 15ย 
Principal amount of debtย ย 5,025ย 
Cash and cash equivalentsย ย (613)
Net debt (Non-GAAP)ย $4,412ย 


INVESTOR CONTACT:
Brittany Raiford
(405) 935-8870
ir@expandenergy.com
MEDIA CONTACT:
Brooke Coe
(405) 935-8878
media@expandenergy.com

Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  229.53
+0.42 (0.18%)
AAPL  278.78
-1.92 (-0.68%)
AMD  217.97
+1.99 (0.92%)
BAC  53.95
+0.07 (0.13%)
GOOG  322.09
+3.70 (1.16%)
META  673.42
+11.89 (1.80%)
MSFT  483.16
+2.32 (0.48%)
NVDA  182.41
-0.97 (-0.53%)
ORCL  217.58
+3.25 (1.52%)
TSLA  455.00
+0.47 (0.10%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article