| | |
Public offering
price(1) |
| |
Underwriting
discounts |
| |
Proceeds to EQT
(before expenses) |
| |||||||||
Per note
|
| | | | 99.922% | | | | | | 0.65% | | | | | | 99.272% | | |
Total
|
| | | $ | 749,415,000 | | | | | $ | 4,875,000 | | | | | $ | 744,540,000 | | |
| Mizuho | | |
PNC Capital Markets
LLC |
| |
RBC Capital Markets
LLC |
| |
BofA Securities
|
| |
Citigroup
|
|
| Scotiabank | | |
SMBC Nikko
|
| |
Truist Securities
|
| |
US Bancorp
|
|
| WauBank Securities LLC | | |
Citizens Capital
Markets |
| |
M&T Securities, Inc.
|
| |
BNY Mellon Capital
Markets, LLC |
| |
BOK Financial
Securities, Inc. |
|
| | |
Page
|
| |||
| | | | S-ii | | | |
| | | | S-iii | | | |
| | | | S-iv | | | |
| | | | S-1 | | | |
| | | | S-13 | | | |
| | | | S-16 | | | |
| | | | S-17 | | | |
| | | | S-19 | | | |
| | | | S-32 | | | |
| | | | S-37 | | | |
| | | | S-44 | | | |
| | | | S-44 | | | |
| | | | S-44 | | |
| | |
Page
|
| |||
| | | | i | | | |
| | | | i | | | |
| | | | ii | | | |
| | | | iii | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 6 | | | |
| | | | 9 | | | |
| | | | 11 | | | |
| | | | 11 | | |
| | |
Natural Gas
(Bcf) |
| |
NGLs and
Crude Oil (MMbbl) |
| |
Total
(Bcfe)(a) |
| |||||||||
Proved developed reserves
|
| | | | 18,186 | | | | | | 229 | | | | | | 19,558 | | |
Proved undeveloped reserves
|
| | | | 7,609 | | | | | | 72 | | | | | | 8,039 | | |
Total proved reserves
|
| | | | 25,795 | | | | | | 301 | | | | | | 27,597 | | |
| | |
Years ended December 31,
|
| |
Nine months ended
September 30, |
| ||||||||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Statements of consolidated operations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales of natural gas, NGLs and oil
|
| | | $ | 12,114,168 | | | | | $ | 6,804,020 | | | | | $ | 2,650,299 | | | | | $ | 3,680,566 | | | | | $ | 9,546,029 | | |
(Loss) gain on derivatives
|
| | | | (4,642,932) | | | | | | (3,775,042) | | | | | | 400,214 | | | | | | 1,167,144 | | | | | | (5,550,028) | | |
Net marketing services and other
|
| | | | 26,453 | | | | | | 35,685 | | | | | | 8,330 | | | | | | 18,214 | | | | | | 21,860 | | |
Total operating revenues
|
| | | | 7,497,689 | | | | | | 3,064,663 | | | | | | 3,058,843 | | | | | | 4,865,924 | | | | | | 4,017,861 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transportation and processing
|
| | | | 2,116,976 | | | | | | 1,942,165 | | | | | | 1,710,734 | | | | | | 1,592,934 | | | | | | 1,596,900 | | |
Production
|
| | | | 300,985 | | | | | | 225,279 | | | | | | 155,403 | | | | | | 170,071 | | | | | | 235,353 | | |
Exploration
|
| | | | 3,438 | | | | | | 24,403 | | | | | | 5,484 | | | | | | 2,602 | | | | | | 2,870 | | |
Selling, general and administrative
|
| | | | 252,645 | | | | | | 196,315 | | | | | | 174,769 | | | | | | 168,999 | | | | | | 195,603 | | |
Depreciation and depletion
|
| | | | 1,665,962 | | | | | | 1,676,702 | | | | | | 1,393,465 | | | | | | 1,230,255 | | | | | | 1,269,936 | | |
Amortization of intangible assets
|
| | | | — | | | | | | — | | | | | | 26,006 | | | | | | — | | | | | | — | | |
(Gain) loss/impairment on sale/exchange of long-lived assets
|
| | | | (8,446) | | | | | | (21,124) | | | | | | 100,729 | | | | | | 17,814 | | | | | | (2,455) | | |
Impairment of contract and other assets
|
| | | | 214,195 | | | | | | — | | | | | | 34,694 | | | | | | — | | | | | | 184,945 | | |
Impairment and expiration of
leases |
| | | | 176,606 | | | | | | 311,835 | | | | | | 306,688 | | | | | | 22,290 | | | | | | 97,536 | | |
Other operating expenses
|
| | | | 57,331 | | | | | | 70,063 | | | | | | 28,537 | | | | | | 69,265 | | | | | | 38,952 | | |
Total operating expenses
|
| | | | 4,779,692 | | | | | | 4,425,638 | | | | | | 3,936,509 | | | | | | 3,274,230 | | | | | | 3,619,640 | | |
Operating income (loss)
|
| | | | 2,717,997 | | | | | | (1,360,975) | | | | | | (877,666) | | | | | | 1,591,694 | | | | | | 398,221 | | |
Gain on Equitrans Share Exchange
|
| | | | — | | | | | | — | | | | | | (187,223) | | | | | | — | | | | | | — | | |
Loss (income) from investments
|
| | | | 4,931 | | | | | | (71,841) | | | | | | 314,468 | | | | | | (5,310) | | | | | | 14,331 | | |
Dividend and other income
|
| | | | (11,280) | | | | | | (19,105) | | | | | | (35,512) | | | | | | (869) | | | | | | (11,066) | | |
| | |
Years ended December 31,
|
| |
Nine months ended
September 30, |
| ||||||||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Loss (gain) on debt extinguishment
|
| | | | 140,029 | | | | | | 9,756 | | | | | | 25,435 | | | | | | (55) | | | | | | 139,085 | | |
Interest expense, net
|
| | | | 249,655 | | | | | | 289,753 | | | | | | 259,268 | | | | | | 146,856 | | | | | | 194,025 | | |
Income (loss) before income taxes
|
| | | | 2,334,662 | | | | | | (1,569,538) | | | | | | (1,254,102) | | | | | | 1,451,072 | | | | | | 61,846 | | |
Income tax expense (benefit)
|
| | | | 553,720 | | | | | | (428,037) | | | | | | (295,293) | | | | | | 217,975 | | | | | | (5,257) | | |
Net income (loss)
|
| | | | 1,780,942 | | | | | | (1,141,501) | | | | | | (958,809) | | | | | | 1,233,097 | | | | | | 67,103 | | |
Less: Net income (loss) attributable to noncontrolling interests
|
| | | | 9,977 | | | | | | 1,246 | | | | | | (10) | | | | | | (80) | | | | | | 8,120 | | |
Net income (loss) attributable to EQT Corporation
|
| | | $ | 1,770,965 | | | | | $ | (1,142,747) | | | | | $ | (958,799) | | | | | $ | 1,233,177 | | | | | $ | 58,983 | | |
Statements of consolidated cash flows | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 3,465,560 | | | | | $ | 1,662,448 | | | | | $ | 1,537,701 | | | | | $ | 2,554,464 | | | | | $ | 2,401,758 | | |
Investing activities
|
| | | | (1,421,753) | | | | | | (2,072,742) | | | | | | (1,555,800) | | | | | | (3,774,109) | | | | | | (1,017,138) | | |
Financing activities
|
| | | | (699,126) | | | | | | 506,047 | | | | | | 31,713 | | | | | | (174,249) | | | | | | (1,411,042) | | |
| | |
As of December 31,
|
| |
As of
September 30, |
| ||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2023
|
| |||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||
Consolidated balance sheets | | | | | | | | | | | | | | | | | | | |
Net property, plant and equipment
|
| | | $ | 18,167,333 | | | | | $ | 18,418,920 | | | | | $ | 22,922,080 | | |
Total assets
|
| | | | 22,669,926 | | | | | | 21,607,388 | | | | | | 24,554,988 | | |
Total debt
|
| | | | 5,678,965 | | | | | | 5,591,072 | | | | | | 5,915,866 | | |
Total common shareholders’ equity
|
| | | | 11,172,474 | | | | | | 9,954,763 | | | | | | 14,201,332 | | |
Total equity
|
| | | | 11,213,328 | | | | | | 9,970,999 | | | | | | 14,209,557 | | |
| | |
Year ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Statements of consolidated income | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Natural gas, NGLs and oil sales
|
| | | $ | 1,688,665 | | | | | $ | 965,870 | | | | | $ | 376,753 | | | | | $ | 845,736 | | |
Net (loss) gain on derivative instruments
|
| | | | (880,111) | | | | | | (489,444) | | | | | | 137,841 | | | | | | (528,493) | | |
Other revenue (losses)
|
| | | | 1,313 | | | | | | 4,571 | | | | | | 928 | | | | | | (515) | | |
Total revenues
|
| | | | 809,867 | | | | | | 480,997 | | | | | | 515,522 | | | | | | 316,728 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating expenses
|
| | | | 38,564 | | | | | | 20,341 | | | | | | 20,837 | | | | | | 19,230 | | |
Midstream operating expenses
|
| | | | — | | | | | | — | | | | | | 276 | | | | | | 343 | | |
Production taxes
|
| | | | 93,787 | | | | | | 48,988 | | | | | | 17,976 | | | | | | 46,414 | | |
Gathering, processing and transportation
|
| | | | 192,890 | | | | | | 170,709 | | | | | | 91,536 | | | | | | 92,992 | | |
Exploration expense
|
| | | | 16,454 | | | | | | 9,115 | | | | | | 4,931 | | | | | | 4,490 | | |
Depreciation, depletion and amortization
|
| | | | 206,738 | | | | | | 166,225 | | | | | | 120,791 | | | | | | 108,327 | | |
General and administrative
|
| | | | 19,961 | | | | | | 19,185 | | | | | | 37,446 | | | | | | 8,129 | | |
Loss (gain) on sale of other property and
equipment |
| | | | 229 | | | | | | 4,256 | | | | | | (1,009) | | | | | | 19 | | |
Total operating expenses
|
| | | | 568,623 | | | | | | 438,819 | | | | | | 292,784 | | | | | | 279,944 | | |
Income from operations
|
| | | | 241,244 | | | | | | 42,178 | | | | | | 222,738 | | | | | | 36,784 | | |
Other income (expenses): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (32,325) | | | | | | (23,864) | | | | | | (22,036) | | | | | | (12,091) | | |
Interest income
|
| | | | 327 | | | | | | 30 | | | | | | 525 | | | | | | 49 | | |
| | |
Year ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Other income
|
| | | | 19 | | | | | | — | | | | | | — | | | | | | — | | |
Total other expense
|
| | | | (31,979) | | | | | | (23,834) | | | | | | (21,511) | | | | | | (12,042) | | |
Net income
|
| | | $ | 209,265 | | | | | $ | 18,344 | | | | | $ | 201,227 | | | | | $ | 24,742 | | |
Statements of consolidated cash flows | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 431,963 | | | | | $ | 379,536 | | | | | $ | 235,170 | | | | | $ | 193,605 | | |
Investing activities
|
| | | | (531,751) | | | | | | (340,075) | | | | | | (248,030) | | | | | | (241,253) | | |
Financing activities
|
| | | | 109,701 | | | | | | (23,603) | | | | | | 13,144 | | | | | | 49,916 | | |
| | |
As of December 31,
|
| |
As of June 30,
|
| ||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2023
|
| |||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||
Consolidated balance sheets | | | | | | | | | | | | | | | | | | | |
Total property and equipment, net
|
| | | $ | 1,871,097 | | | | | $ | 1,559,542 | | | | | $ | 1,956,484 | | |
Total assets
|
| | | | 2,416,999 | | | | | | 1,863,444 | | | | | | 2,332,547 | | |
Revolving credit facility
|
| | | | 508,773 | | | | | | 547,658 | | | | | | 522,542 | | |
Total members’ equity
|
| | | | 981,736 | | | | | | 772,471 | | | | | | 1,182,963 | | |
| | |
Year ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Statements of consolidated income | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Midstream revenue
|
| | | $ | 2,448 | | | | | $ | 2,469 | | | | | $ | 603 | | | | | $ | 1,588 | | |
Midstream revenue – affiliate
|
| | | | 87,420 | | | | | | 80,183 | | | | | | 46,775 | | | | | | 44,537 | | |
Water transportation revenue – affiliate
|
| | | | — | | | | | | 6,207 | | | | | | — | | | | | | — | | |
Processing revenue
|
| | | | 31,872 | | | | | | 27,946 | | | | | | 16,139 | | | | | | 16,259 | | |
Other revenue (losses)
|
| | | | 2 | | | | | | — | | | | | | (90) | | | | | | — | | |
Total revenues
|
| | | | 121,742 | | | | | | 116,805 | | | | | | 63,427 | | | | | | 62,384 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Midstream operating expenses
|
| | | | 18,202 | | | | | | 15,398 | | | | | | 9,956 | | | | | | 8,695 | | |
Processing operating expenses
|
| | | | 4,795 | | | | | | 3,748 | | | | | | 2,661 | | | | | | 2,089 | | |
General and administrative
|
| | | | 12,595 | | | | | | 9,387 | | | | | | 10,494 | | | | | | 5,102 | | |
Depreciation, depletion, and amortization
|
| | | | 31,321 | | | | | | 30,431 | | | | | | 16,938 | | | | | | 14,876 | | |
Total operating expenses
|
| | | | 66,913 | | | | | | 58,964 | | | | | | 40,049 | | | | | | 30,762 | | |
Income from operations
|
| | | | 54,829 | | | | | | 57,841 | | | | | | 23,378 | | | | | | 31,622 | | |
Other expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
(Loss) gain on sale of assets
|
| | | | — | | | | | | (307) | | | | | | 37 | | | | | | — | | |
Interest expense
|
| | | | (8,620) | | | | | | (6,735) | | | | | | (7,066) | | | | | | (3,367) | | |
Total other expense, net
|
| | | | (8,620) | | | | | | (7,042) | | | | | | (7,029) | | | | | | (3,367) | | |
Net income
|
| | | $ | 46,209 | | | | | $ | 50,799 | | | | | $ | 16,349 | | | | | $ | 28,255 | | |
| | |
Year ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Statements of consolidated cash flows | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 84,591 | | | | | $ | 85,442 | | | | | $ | 31,066 | | | | | $ | 55,082 | | |
Investing activities
|
| | | | (71,063) | | | | | | (56,146) | | | | | | (38,823) | | | | | | (28,644) | | |
Financing activities
|
| | | | (25,585) | | | | | | (20,042) | | | | | | 7,786 | | | | | | (25,585) | | |
| | |
As of December 31,
|
| |
As of
June 30, |
| ||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2023
|
| |||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||
Consolidated balance sheets | | | | | | | | | | | | | | | | | | | |
Property and equipment, net
|
| | | $ | 610,267 | | | | | $ | 560,054 | | | | | $ | 628,472 | | |
Total assets
|
| | | | 639,771 | | | | | | 608,290 | | | | | | 659,041 | | |
Revolving credit facility, net of deferred financing costs
|
| | | | 157,251 | | | | | | 179,630 | | | | | | 167,514 | | |
Total members’ equity
|
| | | | 451,537 | | | | | | 407,914 | | | | | | 465,727 | | |
(In thousands)
|
| |
Year ended
December 31, 2022 |
| |
Six months
ended June 30, 2023 |
| ||||||
Unaudited pro forma condensed combined statements of operations data
|
| | | | | | | | | | | | |
Sales of natural gas, natural gas liquids and oil
|
| | | $ | 13,802,833 | | | | | $ | 3,055,436 | | |
Net income attributable to EQT Corporation
|
| | | | 2,565,031 | | | | | | 1,279,242 | | |
(In thousands)
|
| |
As of
June 30, 2023 |
| |||
Unaudited pro forma condensed combined balance sheet data | | | | | | | |
Net property, plant and equipment
|
| | | $ | 22,865,443 | | |
Total assets
|
| | | | 24,881,404 | | |
Total debt
|
| | | | 5,914,430 | | |
Total equity
|
| | | | 14,186,643 | | |
| | |
As of September 30, 2023
|
| |||||||||
(In thousands)
|
| |
Historical
|
| |
As Adjusted
|
| ||||||
Cash and cash equivalents
|
| | | $ | 64,750 | | | | | $ | 64,750 | | |
Debt(1): | | | | | | | | | | | | | |
Revolving credit facility(2)
|
| | | $ | — | | | | | $ | — | | |
Term Loan Credit Agreement
|
| | |
|
1,243,280
|
| | | |
|
505,522(3)
|
| |
Notes due February 1, 2025
|
| | | | 600,128 | | | | | | 600,128 | | |
Convertible Notes due May 1, 2026(4)
|
| | | | 408,450 | | | | | | 408,450 | | |
Notes due May 15, 2026
|
| | | | 389,674 | | | | | | 389,674 | | |
Debentures due July 15, 2026
|
| | | | 113,591 | | | | | | 113,591 | | |
Notes due October 1, 2027
|
| | | | 1,165,167 | | | | | | 1,165,167 | | |
Notes due April 1, 2028
|
| | | | 489,810 | | | | | | 489,810 | | |
Notes due January 15, 2029
|
| | | | 314,956 | | | | | | 314,956 | | |
Notes due February 1, 2030
|
| | | | 670,865 | | | | | | 670,865 | | |
Notes due May 15, 2031
|
| | | | 429,972 | | | | | | 429,972 | | |
Note payable to EQM Midstream Partners, LP
|
| | | | 89,973 | | | | | | 89,973 | | |
Notes offered hereby
|
| | | | — | | | | | | 741,790 | | |
Total debt
|
| | | $ | 5,915,866 | | | | | $ | 5,919,898 | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Common stock, no par value; 640,000 shares authorized and 411,311 shares
issued |
| | | $ | 11,958,441 | | | | | $ | 11,958,441 | | |
Retained earnings
|
| | | | 2,245,615 | | | | | | 2,241,583 | | |
Accumulated other comprehensive loss
|
| | | | (2,724) | | | | | | (2,724) | | |
Total common shareholders’ equity
|
| | | | 14,201,332 | | | | | | 14,197,300 | | |
Noncontrolling interest in consolidated subsidiaries
|
| | | | 8,225 | | | | | | 8,225 | | |
Total equity
|
| | | $ | 14,209,557 | | | | | $ | 14,205,525 | | |
Total capitalization
|
| | | $ | 20,125,423 | | | | | $ | 20,125,423 | | |
Underwriter
|
| |
Principal
Amount of Notes |
| |||
J.P. Morgan Securities LLC
|
| | | $ | 95,625,000 | | |
MUFG Securities Americas Inc.
|
| | | | 76,875,000 | | |
TD Securities (USA) LLC
|
| | | | 76,875,000 | | |
Wells Fargo Securities, LLC
|
| | | | 76,875,000 | | |
Mizuho Securities USA LLC
|
| | | | 52,500,000 | | |
PNC Capital Markets LLC
|
| | | | 52,500,000 | | |
RBC Capital Markets, LLC
|
| | | | 52,500,000 | | |
BofA Securities, Inc.
|
| | | | 45,000,000 | | |
Citigroup Global Markets Inc.
|
| | | | 45,000,000 | | |
Scotia Capital (USA) Inc.
|
| | | | 28,125,000 | | |
SMBC Nikko Securities America, Inc.
|
| | | | 28,125,000 | | |
Truist Securities, Inc.
|
| | | | 28,125,000 | | |
U.S. Bancorp Investments, Inc.
|
| | | | 28,125,000 | | |
WauBank Securities LLC
|
| | | | 18,750,000 | | |
Citizens JMP Securities, LLC
|
| | | | 15,000,000 | | |
M&T Securities, Inc.
|
| | | | 15,000,000 | | |
BNY Mellon Capital Markets, LLC
|
| | | | 7,500,000 | | |
BOK Financial Securities, Inc.
|
| | | | 7,500,000 | | |
Total
|
| | | $ | 750,000,000 | | |
| | |
Paid
by EQT |
| |||
Per note
|
| | | | 0.65% | | |
| | |
Page
|
| |||
| | | | i | | | |
| | | | i | | | |
| | | | ii | | | |
| | | | iii | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 6 | | | |
| | | | 9 | | | |
| | | | 11 | | | |
| | | | 11 | | |
| Mizuho | | |
PNC Capital Markets
LLC |
| |
RBC Capital Markets
LLC |
| |
BofA Securities
|
| |
Citigroup
|
|
| Scotiabank | | |
SMBC Nikko
|
| |
Truist Securities
|
| |
US Bancorp
|
|
|
WauBank
Securities LLC |
| |
Citizens Capital
Markets |
| |
M&T Securities,
Inc. |
| |
BNY Mellon Capital
Markets, LLC |
| |
BOK Financial
Securities, Inc. |
|