- EQT Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
424B3 Filing
EQT (EQT) 424B3Prospectus supplement
Filed: 5 Jun 24, 5:05pm
| ![]() | | | ![]() | |
| ![]() Toby Z. Rice President and Chief Executive Officer EQT Corporation | | | ![]() Diana M. Charletta President and Chief Executive Officer Equitrans Midstream Corporation | |
| For EQT shareholders: | | | For Equitrans shareholders: | |
| EQT Corporation Attention: Corporate Secretary 625 Liberty Avenue, Suite 1700 Pittsburgh, Pennsylvania 15222 (412) 553-5700 | | | Equitrans Midstream Corporation Attention: Corporate Secretary 2200 Energy Drive Canonsburg, Pennsylvania 15317 (724) 271-7600 | |
| D.F. King & Co., Inc. 48 Wall Street, 22nd Floor New York, New York 10005 Banks and brokers may call collect: (212) 269-5550 All others may call toll-free: (866) 207-3626 Email: eqt@dfking.com | | | Morrow Sodali LLC 333 Ludlow Street, 5th Floor, South Tower Stamford, CT 06902 Shareholders may call toll-free (800) 662-5200 Banks and brokers call (203) 658-9400 | |
| | | Page | | |||
| | | | v | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 8 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 12 | | | |
| | | | 12 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 13 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 15 | | | |
| | | | 15 | | | |
| | | | 15 | | | |
| | | | 16 | | | |
| | | | 18 | | | |
| | | | 18 | | | |
| | | | 23 | | | |
| | | | 27 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 29 | | |
| | | Page | | |||
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 30 | | | |
| | | | 30 | | | |
| | | | 31 | | | |
| | | | 31 | | | |
| | | | 31 | | | |
| | | | 31 | | | |
| | | | 32 | | | |
| | | | 32 | | | |
| | | | 32 | | | |
| | | | 32 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 36 | | | |
| | | | 37 | | | |
| | | | 37 | | | |
| | | | 37 | | | |
| | | | 37 | | | |
| | | | 37 | | | |
| | | | 38 | | | |
| | | | 39 | | | |
| | | | 39 | | | |
| | | | 39 | | | |
| | | | 39 | | | |
| | | | 39 | | | |
| | | | 40 | | | |
| | | | 40 | | | |
| | | | 42 | | | |
| | | | 42 | | | |
| | | | 42 | | | |
| | | | 42 | | | |
| | | | 43 | | | |
| | | | 43 | | | |
| | | | 43 | | | |
| | | | 44 | | | |
| | | | 45 | | | |
| | | | 46 | | | |
| | | | 47 | | | |
| | | | 47 | | | |
| | | | 48 | | |
| | | Page | | |||
| | | | 48 | | | |
| | | | 74 | | | |
| | | | 78 | | | |
| | | | 82 | | | |
| | | | 90 | | | |
| | | | 102 | | | |
| | | | 114 | | | |
| | | | 125 | | | |
| | | | 131 | | | |
| | | | 132 | | | |
| | | | 136 | | | |
| | | | 137 | | | |
| | | | 137 | | | |
| | | | 138 | | | |
| | | | 139 | | | |
| | | | 139 | | | |
| | | | 139 | | | |
| | | | 142 | | | |
| | | | 143 | | | |
| | | | 143 | | | |
| | | | 143 | | | |
| | | | 143 | | | |
| | | | 144 | | | |
| | | | 145 | | | |
| | | | 146 | | | |
| | | | 147 | | | |
| | | | 148 | | | |
| | | | 148 | | | |
| | | | 148 | | | |
| | | | 148 | | | |
| | | | 148 | | | |
| | | | 151 | | | |
| | | | 156 | | | |
| | | | 159 | | | |
| | | | 160 | | | |
| | | | 163 | | | |
| | | | 165 | | | |
| | | | 165 | | | |
| | | | 166 | | | |
| | | | 167 | | | |
| | | | 169 | | | |
| | | | 169 | | | |
| | | | 170 | | |
| | | Page | | |||
| | | | 170 | | | |
| | | | 171 | | | |
| | | | 182 | | | |
| | | | 188 | | | |
| | | | 189 | | | |
| | | | 190 | | | |
| | | | 191 | | | |
| | | | 191 | | | |
| | | | 191 | | | |
| | | | 191 | | | |
| | | | 192 | | | |
| | | | 192 | | | |
| | | | 192 | | | |
| | | | 194 | | | |
| | | | 195 | | | |
| | | | 195 | | | |
| | | | 196 | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | | | D-1 | | | |
| | | | | E-1 | | | |
| | | | | F-1 | | |
| For EQT shareholders: | | | For Equitrans shareholders: | |
| EQT Corporation | | | Equitrans Midstream Corporation | |
| Attention: Corporate Secretary | | | Attention: Corporate Secretary | |
| 625 Liberty Avenue, Suite 1700 | | | 2200 Energy Drive | |
| Pittsburgh, Pennsylvania 15222 | | | Canonsburg, Pennsylvania 15317 | |
| (412) 553-5700 | | | (724) 271-7600 | |
| D.F. King & Co., Inc. | | | Morrow Sodali LLC | |
| 48 Wall Street, 22nd Floor | | | 333 Ludlow Street, 5th Floor, South Tower | |
| New York, New York 10005 | | | Stamford, CT 06902 | |
| Banks and brokers may call collect: (212) 269-5550 | | | Shareholders may call toll-free (800) 662-5200 | |
| All others may call toll-free: (866) 207-3626 | | | Banks and brokers call (203) 658-9400 | |
| Email: eqt@dfking.com | | | | |
(In thousands, except per share amounts) | | | Year Ended December 31, 2023 | | | Three Months Ended March 31, 2024 | | ||||||
Unaudited pro forma condensed combined statements of operations data | | | | | | | | | | | | | |
Total operating revenues | | | | $ | 8,172,893 | | | | | $ | 1,550,581 | | |
Net income attributable to EQT Corporation common shareholders | | | | | 2,406,353 | | | | | | 249,415 | | |
Income per share of common stock attributable to EQT Corporation common shareholders, basic | | | | | 4.52 | | | | | | 0.42 | | |
Income per share of common stock attributable to EQT Corporation common shareholders, diluted | | | | | 4.27 | | | | | | 0.42 | | |
(In thousands) | | | As of March 31, 2024 | | |||
Unaudited pro forma condensed combined balance sheet data | | | | | | | |
Total assets | | | | $ | 40,081,233 | | |
Net property, plant and equipment | | | | | 32,403,582 | | |
Total debt | | | | | 13,195,684 | | |
Total shareholders’ equity | | | | | 20,813,480 | | |
| | | EQT Common Stock | | | Equitrans Common Stock | | | Implied Per Share Value of Common Consideration | | |||||||||
March 8, 2024 | | | | $ | 37.52 | | | | | $ | 11.15 | | | | | $ | 13.15 | | |
June 4, 2024 | | | | $ | 40.62 | | | | | $ | 14.11 | | | | | $ | 14.23 | | |
*(in BBTU/d) | | | 2024E | | | 2025E | | | 2026E | | | 2027E | | | 2028E | | |||||||||||||||
Transmission Volumes | | | | | 3,590 | | | | | | 5,063 | | | | | | 6,903 | | | | | | 7,168 | | | | | | 7,736 | | |
Gathering Volumes | | | | | 7,554 | | | | | | 8,471 | | | | | | 9,064 | | | | | | 9,909 | | | | | | 10,414 | | |
*(in $mm) | | | 2024E | | | 2025E | | | 2026E | | | 2027E | | | 2028E | | |||||||||||||||
Economic Adjusted EBITDA(2) | | | | $ | 1,433 | | | | | $ | 1,452 | | | | | $ | 1,566 | | | | | $ | 1,698 | | | | | $ | 1,620 | | |
Capital Expenditures | | | | $ | 906 | | | | | $ | 535 | | | | | $ | 432 | | | | | $ | 351 | | | | | $ | 265 | | |
Free Cash Flow(3) | | | | $ | (85) | | | | | $ | 387 | | | | | $ | 613 | | | | | $ | 795 | | | | | $ | 844 | | |
*as of 1/29/2024 | | | 2024E | | | 2025E | | | 2026E | | | 2027E | | | 2028E | | | 2029E | | ||||||||||||||||||
Gas ($/MMBtu) | | | | $ | 2.56 | | | | | $ | 3.44 | | | | | $ | 3.74 | | | | | $ | 3.75 | | | | | $ | 3.71 | | | | | $ | 3.55 | | |
*as of 2/22/2024 | | | 2024E | | | 2025E | | | 2026E | | | 2027E | | | 2028E | | | 2029E | | ||||||||||||||||||
Gas ($/MMBtu) | | | | $ | 2.45 | | | | | $ | 3.42 | | | | | $ | 3.76 | | | | | $ | 3.80 | | | | | $ | 3.75 | | | | | $ | 3.70 | | |
*as of 3/6/2024 | | | 2024E | | | 2025E | | | 2026E | | | 2027E | | | 2028E | | | 2029E | | ||||||||||||||||||
Gas ($/MMBtu) | | | | $ | 2.50 | | | | | $ | 3.51 | | | | | $ | 3.81 | | | | | $ | 3.80 | | | | | $ | 3.74 | | | | | $ | 3.70 | | |
(in $mm) | | | 2024E | | | 2025E | | | 2026E | | | 2027E | | | 2028E | | | 2029E | | ||||||||||||||||||
Adjusted EBITDA(1) | | | | $ | 1,964 | | | | | $ | 3,933 | | | | | $ | 4,458 | | | | | $ | 4,494 | | | | | $ | 5,065 | | | | | $ | 4,885 | | |
Capital Expenditures | | | | $ | 1,670 | | | | | $ | 2,085 | | | | | $ | 2,021 | | | | | $ | 1,975 | | | | | $ | 1,985 | | | | | $ | 1,514 | | |
Free Cash Flow(2) | | | | $ | 127 | | | | | $ | 1,455 | | | | | $ | 2,194 | | | | | $ | 1,943 | | | | | $ | 2,398 | | | | | $ | 2,726 | | |
(in $mm) | | | 2024E | | | 2025E | | | 2026E | | | 2027E | | | 2028E | | | 2029E | | ||||||||||||||||||
Adjusted EBITDA(1) | | | | $ | 2,096 | | | | | $ | 4,175 | | | | | $ | 4,719 | | | | | $ | 4,726 | | | | | $ | 5,181 | | | | | $ | 5,244 | | |
Capital Expenditures | | | | $ | 1,670 | | | | | $ | 2,085 | | | | | $ | 2,021 | | | | | $ | 1,975 | | | | | $ | 1,985 | | | | | $ | 1,514 | | |
Free Cash Flow(2) | | | | $ | 250 | | | | | $ | 1,646 | | | | | $ | 2,398 | | | | | $ | 2,114 | | | | | $ | 2,500 | | | | | $ | 3,014 | | |
(in $mm) | | | 2024E | | | 2025E | | | 2026E | | | 2027E | | | 2028E | | | 2029E | | ||||||||||||||||||
Adjusted EBITDA(2) | | | | $ | 1,134 | | | | | $ | 1,369 | | | | | $ | 1,515 | | | | | $ | 1,515 | | | | | $ | 1,396 | | | | | $ | 1,460 | | |
Capital Expenditures | | | | $ | 368 | | | | | $ | 456 | | | | | $ | 382 | | | | | $ | 358 | | | | | $ | 350 | | | | | $ | 312 | | |
Free Cash Flow(3) | | | | $ | 359 | | | | | $ | 382 | | | | | $ | 607 | | | | | $ | 640 | | | | | $ | 545 | | | | | $ | 619 | | |
(in $mm) | | | 2024E | | | 2025E | | | 2026E | | | 2027E | | | 2028E | | | 2029E | | ||||||||||||||||||
Adjusted EBITDA(2) | | | | $ | 1,099 | | | | | $ | 1,371 | | | | | $ | 1,510 | | | | | $ | 1,501 | | | | | $ | 1,386 | | | | | $ | 1,443 | | |
Capital Expenditures | | | | $ | 549 | | | | | $ | 439 | | | | | $ | 309 | | | | | $ | 306 | | | | | $ | 327 | | | | | $ | 280 | | |
Free Cash Flow(3) | | | | $ | 117 | | | | | $ | 370 | | | | | $ | 646 | | | | | $ | 644 | | | | | $ | 523 | | | | | $ | 642 | | |
(in $mm) | | | 2024E | | | 2025E | | | 2026E | | | 2027E | | | 2028E | | | 2029E | | ||||||||||||||||||
Adjusted EBITDA(3) | | | | $ | 3,099 | | | | | $ | 5,392 | | | | | $ | 5,999 | | | | | $ | 6,035 | | | | | $ | 6,486 | | | | | $ | 6,370 | | |
Capital Expenditures | | | | $ | 1,972 | | | | | $ | 2,349 | | | | | $ | 2,309 | | | | | $ | 2,273 | | | | | $ | 2,274 | | | | | $ | 1,764 | | |
Free Cash Flow(4) | | | | $ | 572 | | | | | $ | 2,217 | | | | | $ | 2,741 | | | | | $ | 2,862 | | | | | $ | 3,266 | | | | | $ | 3,773 | | |
(in $mm) | | | 2024E | | | 2025E | | | 2026E | | | 2027E | | | 2028E | | | 2029E | | ||||||||||||||||||
Adjusted EBITDA(3) | | | | $ | 3,195 | | | | | $ | 5,712 | | | | | $ | 6,331 | | | | | $ | 6,328 | | | | | $ | 6,667 | | | | | $ | 6,786 | | |
Capital Expenditures | | | | $ | 2,120 | | | | | $ | 2,356 | | | | | $ | 2,295 | | | | | $ | 2,246 | | | | | $ | 2,277 | | | | | $ | 1,757 | | |
Free Cash Flow(4) | | | | $ | 527 | | | | | $ | 2,503 | | | | | $ | 3,080 | | | | | $ | 3,171 | | | | | $ | 3,456 | | | | | $ | 4,071 | | |
| EQT Share Price as of March 8, 2024 | | | | $ | 37.52 | | |
| | | Reference Range for EQT Stand-alone Financial Analyses | | |||||||||
($ per share) | | | Low | | | High | | ||||||
Financial Analyses | | | | | | | | | | | | | |
Discounted Cash Flow Analysis | | | | $ | 37.47 | | | | | $ | 50.63 | | |
Selected Publicly Traded Companies Analysis | | | | $ | 24.50 | | | | | $ | 41.71 | | |
For Informational Reference Purposes | | | | | | | | | | | | | |
Net Asset Value Analysis | | | | $ | 35.55 | | | | | $ | 44.45 | | |
EQT’s Stock Price Range During Twelve Month Period Prior to March 8, 2024 | | | | $ | 28.11 | | | | | $ | 45.23 | | |
Wall Street Equity Research Price Targets | | | | $ | 36.18 | | | | | $ | 46.38 | | |
| | | Enterprise Value / 2024E Adjusted EBITDA | | | Enterprise Value / 2025E Adjusted EBITDA | | ||||||
EQT (Forecast) | | | | | 7.1x | | | | | | 5.3x | | |
EQT (Consensus) | | | | | 6.5x | | | | | | 4.4x | | |
Antero Resources Corporation | | | | | 8.2x | | | | | | 5.1x | | |
Chesapeake Energy Corporation(1) | | | | | 4.8x | | | | | | 3.7x | | |
CNX Resources Corp | | | | | 5.4x | | | | | | 5.1x | | |
Range Resources Corp | | | | | 7.7x | | | | | | 6.1x | | |
Statistical Summary | | | | | | | | | | | | | |
25th Percentile | | | | | 5.3x | | | | | | 4.2x | | |
Median | | | | | 6.8x | | | | | | 5.1x | | |
75th Percentile | | | | | 7.8x | | | | | | 5.5x | | |
| Equitrans Common Stock Share Price as of March 8, 2024 | | | | $ | 11.15 | | |
| | | Reference Range for Equitrans Stand-alone Financial Analyses | | |||||||||
($ per share) | | | Low | | | High | | ||||||
Financial Analyses | | | | | | | | | | | | | |
Discounted Cash Flow Analysis (Excluding MVP Expansion Project): | | | | | | | | | | | | | |
Equitrans Stand-Alone DCF Valuation | | | | $ | 6.14 | | | | | $ | 15.14 | | |
Equitrans Stand-Alone DCF Valuation plus Estimated Synergies | | | | $ | 10.21 | | | | | $ | 20.72 | | |
Discounted Cash Flow Analysis (Including MVP Expansion Project): | | | | | | | | | | | | | |
Equitrans Stand-Alone DCF Valuation | | | | $ | 6.81 | | | | | $ | 16.22 | | |
Equitrans Stand-Alone DCF Valuation plus Estimated Synergies | | | | $ | 10.87 | | | | | $ | 21.80 | | |
Selected Midstream Precedent Transactions Analysis | | | | $ | 9.71 | | | | | $ | 16.25 | | |
Selected Publicly Traded Companies Analysis | | | | $ | 7.11 | | | | | $ | 15.05 | | |
For Informational Reference Purposes | | | | | | | | | | | | | |
Equitrans Common Stock Price Range During Twelve Month Period Prior to March 8, 2024 | | | | $ | 4.60 | | | | | $ | 11.21 | | |
Precedent Premia Paid | | | | $ | 10.99 | | | | | $ | 13.61 | | |
Wall Street Equity Research | | | | $ | 9.56 | | | | | $ | 14.35 | | |
Date Announced | | | Acquiror | | | Target | | | Enterprise Value / Y+1 EBITDA | |
May 2019 | | | IFM Investors Pty Ltd | | | Buckeye Partners, L.P. | | | 11.7x | |
September 2019 | | | Energy Transfer LP | | | SemGroup Corp. | | | 12.1x | |
February 2021 | | | Energy Transfer LP | | | Enable Midstream Partners LP | | | 7.2x | |
October 2021 | | | Crestwood Equity Partners LP | | | Oasis Midstream Partners LP | | | 8.8x | |
May 2023 | | | ONEOK, Inc. | | | Magellan Midstream Partners, L.P. | | | 12.1x | |
August 2023 | | | Energy Transfer LP | | | Crestwood Equity Partners LP | | | 9.3x | |
January 2024 | | | Sunoco LP | | | NuStar Energy LP | | | 9.9x | |
High | | | | | | | | | 12.1x | |
Median | | | | | | | | | 9.9x | |
Low | | | | | | | | | 7.2x | |
| | | Enterprise Value / 2024E Adjusted EBITDA | | | Enterprise Value / 2025E Adjusted EBITDA | | ||||||
Equitrans (Forecast) | | | | | 9.5x | | | | | | 10.1x | | |
Equitrans (Consensus) | | | | | 10.7x | | | | | | 9.6x | | |
Antero Midstream Corporation | | | | | 9.2x | | | | | | 9.0x | | |
DT Midstream, Inc. | | | | | 9.4x | | | | | | 8.9x | | |
EnLink Midstream, LLC | | | | | 8.9x | | | | | | 8.5x | | |
Hess Midstream LP | | | | | 9.7x | | | | | | 8.8x | | |
Kinetik Holdings Inc. | | | | | 9.6x | | | | | | 9.0x | | |
Western Midstream Partners LP | | | | | 9.2x | | | | | | 8.8x | | |
Williams Companies Inc. | | | | | 10.2x | | | | | | 9.5x | | |
Statistical Summary | | | | | | | | | | | | | |
25th Percentile | | | | | 9.2x | | | | | | 8.8x | | |
Median | | | | | 9.5x | | | | | | 9.0x | | |
75th Percentile | | | | | 10.0x | | | | | | 9.6x | | |
| Exchange Ratio | | | | | 0.3504x | | |
| | | Implied Exchange Ratio | | |||||||||
| | | Low | | | High | | ||||||
Financial Analyses | | | | | | | | | | | | | |
Discounted Cash Flow Analysis | | | | | | | | | | | | | |
Excluding MVP Expansion Project | | | | | 0.1213x | | | | | | 0.4040x | | |
Excluding MVP Expansion Project (plus Estimated Synergies) | | | | | 0.2016x | | | | | | 0.5529x | | |
Including MVP Expansion Project | | | | | 0.1345x | | | | | | 0.4329x | | |
Including MVP Expansion Project (plus Estimated Synergies) | | | | | 0.2148x | | | | | | 0.5819x | | |
Selected Publicly Traded Companies Analysis | | | | | 0.1704x | | | | | | 0.6142x | | |
For Informational Reference Purposes | | | | | | | | | | | | | |
Stock Price Range During Twelve Month Period Prior to March 8, 2024 | | | | | 0.1017x | | | | | | 0.3989x | | |
Wall Street Equity Research Price Targets | | | | | 0.2061x | | | | | | 0.3966x | | |
| | | Low | | | High | | | Median | | |||||||||
Enterprise Value to 2024 Economic Adjusted EBITDA | | | | | 7.9x | | | | | | 10.5x | | | | | | 9.2x | | |
Enterprise Value to 2025 Economic Adjusted EBITDA | | | | | 7.6x | | | | | | 9.8x | | | | | | 8.7x | | |
| | | Low | | | High | | | Median | | |||||||||
Enterprise Value to 2024 EBITDA | | | | | 4.5x | | | | | | 8.1x | | | | | | 5.4x | | |
Enterprise Value to 2025 EBITDA | | | | | 3.8x | | | | | | 6.1x | | | | | | 5.2x | | |
Enterprise Value to Proved Reserves ($/Bcfe) | | | | $ | 0.53 | | | | | $ | 1.02 | | | | | $ | 0.66 | | |
Enterprise Value to Latest Daily Production ($/MMcfe/d) | | | | $ | 2,979 | | | | | $ | 4,496 | | | | | $ | 3,310 | | |
Equity Value to 2024 CFFO | | | | | 2.7x | | | | | | 8.2x | | | | | | 4.1x | | |
Equity Value to 2025 CFFO | | | | | 2.2x | | | | | | 5.8x | | | | | | 3.8x | | |
Equity Value to 2024 FCF | | | | | 1.3% | | | | | | 8.2% | | | | | | 4.9% | | |
Equity Value to 2025 FCF | | | | | 2.1% | | | | | | 11.6% | | | | | | 9.3% | | |
Date Announced | | | Buyer | | | Seller | |
11/6/2023 | | | Kinder Morgan, Inc. | | | NextEra Energy Partners, LP (STX Midstream) | |
7/24/2023 | | | Global Infrastructure Partners | | | TC Energy Corporation (40% interest in Columbia Gas and Columbia Gulf pipelines) | |
12/15/2022 | | | The Williams Companies, Inc. | | | Southwest Gas Holdings, Inc. (MountainWest Natural Gas Transmission and Storage Business) | |
12/11/2022 | | | I Squared Capital | | | WhiteWater Whistler (62.5% interest in pipeline) | |
9/29/2022 | | | DT Midstream, Inc. | | | National Grid plc (26.25% interest in Millenium pipeline) | |
1/3/2022 | | | ArcLight Capital Partners, LLC | | | Targa Resources Corp. (Gulf Coast Express pipeline) | |
10/5/2021 | | | Southwest Gas Holdings, Inc. | | | Dominion Energy, Inc. (Questar Pipelines and affiliates) | |
7/5/2020 | | | Berkshire Hathaway Energy | | | Dominion Energy, Inc. (substantially all of Dominion Energy, Inc.’s Gas Transmission & Storage segment assets) | |
1/31/2019 | | | Blackstone Infrastructure Partners / GIC Private Limited | | | Tallgrass Energy | |
7/31/2017 | | | Blackstone Energy Partners | | | Energy Transfer Partners (Rover Pipeline project) | |
7/10/2016 | | | Southern Company | | | Kinder Morgan, Inc. (Southern Natural Gas Co. LLC) | |
Date Announced | | | Buyer | | | Seller | |
11/30/2023 | | | The Williams Companies, Inc. | | | Tailwater Capital LLC (Cureton Front Range, LLC) and KKR & Co. Inc. (50% interest in Rocky Mountain Midstream Holdings LLC) | |
9/5/2023 | | | Western Midstream Partners, LP | | | Meritage Midstream Services II, LLC | |
8/16/2023 | | | Energy Transfer LP | | | Crestwood Equity Partners LP | |
10/17/2022 | | | Summit Midstream Partners, LP | | | Outrigger Energy II LLC (Outrigger DJ Midstream LLC) and Sterling Investment Holdings LLC (Sterling Energy Investments LLC, Grasslands Energy Marketing LLC and Centennial Water Pipelines LLC) | |
9/12/2022 | | | Antero Midstream Corporation | | | Crestwood Equity Partners LP (Marcellus gas gathering and compression assets) | |
6/16/2022 | | | Targa Resources Corp. | | | Lucid Energy Group | |
5/25/2022 | | | EnLink Midstream, LLC | | | Crestwood Equity Partners LP (North Texas gathering and processing assets) | |
5/25/2022 | | | Crestwood Equity Partners LP | | | Sendero Midstream Partners, LP & First Reserve (50% interest in Crestwood Permian Basin Holdings LLC) | |
4/11/2022 | | | Delek Logistics Partners, LP | | | 3Bear Energy, LLC (3Bear Delaware Holding — NM, LLC) | |
3/14/2022 | | | The Williams Companies, Inc. | | | Trace Midstream (Haynesville gathering and processing assets) | |
1/10/2022 | | | Enterprise Products Partners L.P. | | | Navitas Midstream Partners, LLC | |
Date Announced | | | Buyer | | | Seller | |
4/11/2022 | | | Delek Logistics Partners, LP | | | 3Bear Energy, LLC (3Bear Delaware Holding — NM, LLC) | |
9/26/2019 | | | NGL Energy Partners LP | | | Hillstone Environmental Partners, LLC (water infrastructure assets) | |
5/14/2019 | | | NGL Energy Partners LP | | | Mesquite Disposals Unlimited, LLC (water infrastructure assets) | |
11/8/2018 | | | Oasis Midstream Partners | | | Oasis Petroleum Inc. (water infrastructure assets) | |
10/31/2018 | | | WaterBridge Resources LLC | | | Halcón Resources Corporation (water infrastructure assets) | |
2/7/2018 | | | Tallgrass Energy Partners, LP | | | Buckhorn SWD Solutions, LLC (water infrastructure assets) | |
| | | Low | | | High | | | Median | | | Mean | | ||||||||||||
EV/EBITDA FY + 1 | | | | | 8.0x | | | | | | 12.0x | | | | | | 10.5x | | | | | | 10.3x | | |
| | | Low | | | High | | | Median | | | Mean | | ||||||||||||
EV/EBITDA FY + 1 | | | | | 4.0x | | | | | | 8.3x | | | | | | 7.0x | | | | | | 6.4x | | |
| | | Low | | | High | | | Median | | | Mean | | ||||||||||||
EV/EBITDA FY + 1 | | | | | 5.0x | | | | | | 10.0x | | | | | | 6.9x | | | | | | 7.1x | | |
Equitrans Operating Segment | | | Multiples | | | Economic Adjusted EBITDA | | | Selected Multiple Ranges | | |||
Transmission | | | Enterprise Value to 2024 EBITDA | | | | $ | 322 | | | | 9.0x – 10.0x | |
Gathering | | | Enterprise Value to 2024 EBITDA | | | | $ | 870 | | | | 7.0x – 8.0x | |
Water | | | Enterprise Value to 2024 EBITDA | | | | $ | 48 | | | | 5.0x – 6.0x | |
Mountain Valley Pipeline | | | Enterprise Value to 2025 EBITDA | | | | $ | 421 | | | | 11.0x – 12.0x | |
Other | | | Enterprise Value to 2024 EBITDA | | | | $ | 31 | | | | 7.4x – 8.4x | |
Henry Hub Upside | | | Value of one-time cash payment | | | | $ | 13 | | | | N/A | |
Date Announced | | | Acquirer | | | Seller | |
2/21/2024 | | | Chord Energy Corporation | | | Enerplus Corporation | |
2/12/2024 | | | Diamondback Energy, Inc. | | | Endeavor Energy Resources, L.P. | |
1/11/2024 | | | Chesapeake Energy Corporation | | | Southwestern Energy Company | |
1/4/2024 | | | APA Corporation | | | Callon Petroleum Company | |
10/11/2023 | | | Exxon Mobil Corporation | | | Pioneer Natural Resources Company | |
8/21/2023 | | | Permian Resources Corporation | | | Earthstone Energy, Inc. | |
5/22/2023 | | | Chevron Corporation | | | PDC Energy, Inc. | |
5/24/2021 | | | Cabot Oil & Gas Corporation | | | Cimarex Energy Co. | |
10/20/2020 | | | Pioneer Natural Resources Company | | | Parsley Energy Inc. | |
10/19/2020 | | | ConocoPhillips | | | Concho Resources Inc. | |
9/28/2020 | | | Devon Energy Corporation | | | WPX Energy, Inc. | |
7/20/2020 | | | Chevron Corporation | | | Noble Energy, Inc. | |
| | | Low | | | High | | | Median | | | Mean | | ||||||||||||
EV/EBITDA FY + 1 | | | | | 2.8x | | | | | | 6.5x | | | | | | 4.7x | | | | | | 4.7x | | |
Gas ($/MMBtu) | | | 2024E | | | 2025E | | | 2026E | | | 2027E | | | 2028E | | | Thereafter | | ||||||||||||||||||
NYMEX Strip | | | | $ | 2.44 | | | | | $ | 3.42 | | | | | $ | 3.76 | | | | | $ | 3.80 | | | | | $ | 3.75 | | | | | $ | 3.70 | | |
Crude Oil ($/bbl) | | | 2024E | | | 2025E | | | 2026E | | | 2027E | | | 2028E | | | Thereafter | | ||||||||||||||||||
NYMEX Strip | | | | $ | 76.01 | | | | | $ | 71.22 | | | | | $ | 67.67 | | | | | $ | 65.49 | | | | | $ | 64.38 | | | | | $ | 64.10 | | |
| Implied Exchange Ratio Reference Ranges Based On: | | | Exchange Ratio | | |||||||||
| CY2024E EBITDA | | | CY2025E EBITDA | | | CY2024E CAFD/CFPS | | | CY2025E CAFD/CFPS | | | | |
| 0.224x – 0.365x | | | 0.191x – 0.491x | | | 0.217x – 0.380x | | | 0.234x – 0.404x | | | 0.3504x | |
| Announced | | | Acquiror | | | Target | |
| September 2023 | | | Western Midstream Partners, LP | | | Meritage Midstream Services II, LLC | |
| August 2023 | | | AltaGas Ltd. | | | Tidewater Midstream and Infrastructure Ltd. (certain projects, facilities, terminals and related systems) | |
| October 2022 | | | Summit Midstream Partners, LP | | | Outrigger DJ Midstream LLC | |
| September 2022 | | | Antero Midstream Corporation | | | Crestwood Equity Partners LP (certain gathering and compression assets) | |
| June 2022 | | | Targa Resources Corp. | | | Lucid Energy Delaware, LLC | |
| May 2022 | | | Crestwood Equity Partners LP | | | Sendero Midstream Partners, LP | |
| May 2022 | | | EnLink Midstream, LLC | | | Crestwood Equity Partners LP (certain gathering and processing assets) | |
| April 2022 | | | Delek Logistics Partners, LP | | | 3Bear Delaware Holding — NM, LLC | |
| March 2022 | | | The Williams Companies, Inc. | | | Trace Midstream (certain gathering and processing assets) | |
| January 2022 | | | Enterprise Products Partners L.P. | | | Navitas Midstream Partners, LLC | |
| January 2022 | | | UGI Corporation | | | Stonehenge Appalachia, LLC | |
| May 2020 | | | National Fuel Gas Company | | | SWEPI LP | |
| Announced | | | Acquiror | | | Target | |
| July 2023 | | | Global Infrastructure Partners | | | TC Energy Corporation (interest in Columbia Gas Transmission, LLC) | |
| January 2023 | | | Targa Resources Corp. | | | Blackstone Energy Partners (interest in Targa Resources Corp.’s Grand Prix NGL Pipeline) | |
| December 2022 | | | The Williams Companies, Inc. | | | MountainWest Pipelines Holding Company | |
| May 2022 | | | ArcLight Capital Partners, LLC | | | Targa Resources Corp. (interest in Gulf Coast Express Pipeline) | |
| October 2021 | | | Southwest Gas Holdings, Inc. | | | Dominion Energy Questar Pipeline, LLC | |
| June 2021 | | | Kinder Morgan, Inc. | | | Stagecoach Gas Services LLC | |
| February 2021 | | | ArcLight Capital Partners, LLC | | | Kinder Morgan, Inc./Brookfield Infrastructure Partners L.P. (interest in Natural Gas Pipeline Company of America LLC) | |
| July 2020 | | | Berkshire Hathaway Inc. | | | Dominion Energy, Inc. (gas transmission and storage segment assets) | |
| September 2019 | | | NextEra Energy Partners, LP | | | Meade Pipeline Co LLC | |
| February 2019 | | | First Infrastructure Capital Advisors, LLC | | | WhiteWater Midstream / Interest in Agua Blanca | |
| January 2019 | | | Blackstone Infrastructure Partners. | | | Tallgrass Energy, LP | |
| Announced | | | Acquiror | | | Target | |
| November 2022 | | | Select Energy Services, Inc. | | | Breakwater Energy Partners, LLC | |
| December 2021 | | | Select Energy Services, Inc. | | | Nuverra Environmental Solutions, Inc. | |
| July 2021 | | | Select Energy Services, Inc. | | | Complete Energy Services, Inc. | |
| September 2018 | | | NGL Energy Partners LP | | | Beckham and McCloy ranches | |
| Implied Exchange Ratio Reference Range | | | Exchange Ratio | | |||
| 0.205x – 0.350x | | | | | 0.3504x | | |
Name | | | Restricted Shares | | | Equitrans PSU Awards(1) | | | Equitrans Phantom Unit Awards(2) | | |||||||||
Executive Officers | | | | | | | | | | | | | | | | | | | |
Diana M. Charletta | | | | | 334,160 | | | | | | 533,705 | | | | | | — | | |
Thomas F. Karam | | | | | 642,280 | | | | | | 1,121,070 | | | | | | 4,888 | | |
Stephen M. Moore | | | | | 174,370 | | | | | | 289,850 | | | | | | — | | |
Brian P. Pietrandrea(3) | | | | | 52,620 | | | | | | 84,945 | | | | | | — | | |
Kirk R. Oliver | | | | | 213,480 | | | | | | 353,570 | | | | | | — | | |
Nathan P. Tetlow | | | | | 67,700 | | | | | | 111,455 | | | | | | — | | |
Justin S. Macken | | | | | 72,570 | | | | | | 120,450 | | | | | | — | | |
Non-Employee Directors | | | | | | | | | | | | | | | | | | | |
Vicky A. Bailey | | | | | — | | | | | | — | | | | | | 186,348 | | |
Sarah M. Barpoulis | | | | | — | | | | | | — | | | | | | 119,487 | | |
Kenneth M. Burke | | | | | — | | | | | | — | | | | | | 162,799 | | |
D. Mark Leland | | | | | — | | | | | | — | | | | | | 119,161 | | |
Norman J. Szydlowski | | | | | — | | | | | | — | | | | | | 202,683 | | |
Robert F. Vagt | | | | | — | | | | | | — | | | | | | 143,339 | | |
Name | | | Cash(1) | | | Equity(2) | | | Total | | |||||||||
Diana M. Charletta | | | | $ | 4,456,205 | | | | | $ | 11,009,898 | | | | | $ | 15,466,103 | | |
Thomas Karam | | | | $ | 3,501,705 | | | | | $ | 22,740,748 | | | | | $ | 26,242,453 | | |
Kirk R. Oliver | | | | $ | 7,531,364 | | | | | $ | 7,248,768 | | | | | $ | 14,780,132 | | |
Stephen M. Moore | | | | $ | 6,796,364 | | | | | $ | 5,935,771 | | | | | $ | 12,732,135 | | |
Brian P. Pietrandrea | | | | $ | 2,435,773 | | | | | $ | 1,754,358 | | | | | $ | 4,190,131 | | |
| | | EQT Historical | | | Equitrans Historical | | | Pro Forma Adjustments | | | | | | | | | Pro Forma Combined | | ||||||||||||
| | | (Thousands) | | |||||||||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 648,048 | | | | | $ | 51,287 | | | | | $ | (648,048) | | | | | | (a) | | | | | $ | 51,287 | | |
Accounts receivable, net | | | | | 445,156 | | | | | | 242,017 | | | | | | 1,197 | | | | | | (a) | | | | | | 528,712 | | |
| | | | | | | | | | | | | | | | | (159,658) | | | | | | (c) | | | | | | | | |
Derivative instruments, at fair value | | | | | 817,996 | | | | | | — | | | | | | — | | | | | | | | | | | | 817,996 | | |
Income tax receivable | | | | | 90,665 | | | | | | — | | | | | | (8,508) | | | | | | (k) | | | | | | 82,157 | | |
Prepaid expenses and other | | | | | 93,914 | | | | | | 68,693 | | | | | | 9,479 | | | | | | (a) | | | | | | 136,459 | | |
| | | | | | | | | | | | | | | | | (29,310) | | | | | | (c) | | | | | | | | |
| | | | | | | | | | | | | | | | | (6,317) | | | | | | (c) | | | | | | | | |
Total current assets | | | | | 2,095,779 | | | | | | 361,997 | | | | | | (841,165) | | | | | | | | | | | | 1,616,611 | | |
Property, plant and equipment | | | | | 34,360,921 | | | | | | 9,831,728 | | | | | | (450,728) | | | | | | (a) | | | | | | 43,741,921 | | |
Less: Accumulated depreciation and depletion | | | | | 11,338,339 | | | | | | 1,823,590 | | | | | | (1,823,590) | | | | | | (a) | | | | | | 11,338,339 | | |
Net property, plant and equipment | | | | | 23,022,582 | | | | | | 8,008,138 | | | | | | 1,372,862 | | | | | | | | | | | | 32,403,582 | | |
Investment in Mountain Valley Pipeline, LLC | | | | | — | | | | | | 2,194,117 | | | | | | 855,883 | | | | | | (a) | | | | | | 3,050,000 | | |
Intangible assets, net | | | | | — | | | | | | 505,928 | | | | | | (325,928) | | | | | | (a) | | | | | | 202,236 | | |
| | | | | | | | | | | | | | | | | 22,236 | | | | | | (b) | | | | | | | | |
Goodwill | | | | | — | | | | | | 486,698 | | | | | | 1,819,494 | | | | | | (a) | | | | | | 2,306,192 | | |
Other assets | | | | | 319,959 | | | | | | 291,963 | | | | | | (6,437) | | | | | | (a) | | | | | | 502,612 | | |
| | | | | | | | | | | | | | | | | (22,236) | | | | | | (b) | | | | | | | | |
| | | | | | | | | | | | | | | | | (80,637) | | | | | | (c) | | | | | | | | |
Total assets | | | | $ | 25,438,320 | | | | | $ | 11,848,841 | | | | | $ | 2,794,072 | | | | | | | | | | | $ | 40,081,233 | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current portion of debt | | | | $ | 606,967 | | | | | $ | 299,846 | | | | | $ | (6,317) | | | | | | (c) | | | | | $ | 900,496 | | |
Accounts payable | | | | | 1,124,918 | | | | | | 51,872 | | | | | | (159,658) | | | | | | (c) | | | | | | 1,017,132 | | |
Derivative instruments, at fair value | | | | | 336,104 | | | | | | — | | | | | | (29,310) | | | | | | (c) | | | | | | 306,794 | | |
Capital contributions payable to Mountain Valley Pipeline, LLC | | | | | — | | | | | | 46,835 | | | | | | — | | | | | | | | | | | | 46,835 | | |
Accrued interest | | | | | — | | | | | | 95,200 | | | | | | (95,200) | | | | | | (b) | | | | | | — | | |
Accrued liabilities | | | | | — | | | | | | 82,457 | | | | | | (82,457) | | | | | | (b) | | | | | | — | | |
Other current liabilities | | | | | 305,644 | | | | | | — | | | | | | (2,508) | | | | | | (a) | | | | | | 607,485 | | |
| | | | | | | | | | | | | | | | | 177,657 | | | | | | (b) | | | | | | | | |
| | | | | | | | | | | | | | | | | 126,692 | | | | | | (d) | | | | | | | | |
Total current liabilities | | | | | 2,373,633 | | | | | | 576,210 | | | | | | (71,101) | | | | | | | | | | | | 2,878,742 | | |
Revolving credit facility borrowings | | | | | — | | | | | | 850,000 | | | | | | 26,656 | | | | | | (a) | | | | | | 876,656 | | |
Term loan facility borrowings | | | | | 497,390 | | | | | | — | | | | | | — | | | | | | | | | | | | 497,390 | | |
Senior notes | | | | | 4,319,747 | | | | | | 6,640,152 | | | | | | (38,757) | | | | | | (a) | | | | | | 10,921,142 | | |
Note payable to EQM Midstream Partners, LP | | | | | 80,637 | | | | | | — | | | | | | (80,637) | | | | | | (c) | | | | | | — | | |
Deferred income taxes | | | | | 1,928,228 | | | | | | 26,254 | | | | | | 910,557 | | | | | | (a) | | | | | | 2,844,719 | | |
| | | | | | | | | | | | | | | | | (20,320) | | | | | | (k) | | | | | | | | |
Contract liability | | | | | — | | | | | | 1,358,238 | | | | | | (1,358,238) | | | | | | (a) | | | | | | — | | |
Other liabilities and credits | | | | | 1,067,284 | | | | | | 181,820 | | | | | | — | | | | | | | | | | | | 1,249,104 | | |
Total liabilities | | | | | 10,266,919 | | | | | | 9,632,674 | | | | | | (631,840) | | | | | | | | | | | | 19,267,753 | | |
Mezzanine equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equitrans preferred stock | | | | | — | | | | | | 681,842 | | | | | | (681,842) | | | | | | (a) | | | | | | — | | |
Shareholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total common shareholders’ equity | | | | | 15,164,209 | | | | | | 1,076,831 | | | | | | 5,632,959 | | | | | | (a) | | | | | | 20,682,288 | | |
| | | | | | | | | | | | | | | | | (1,191,711) | | | | | | (j) | | | | | | | | |
Noncontrolling interest in consolidated subsidiaries | | | | | 7,192 | | | | | | 457,494 | | | | | | (333,494) | | | | | | (a) | | | | | | 131,192 | | |
Total shareholders’ equity | | | | | 15,171,401 | | | | | | 1,534,325 | | | | | | 4,107,754 | | | | | | | | | | | | 20,813,480 | | |
Total liabilities and equity | | | | $ | 25,438,320 | | | | | $ | 11,848,841 | | | | | $ | 2,794,072 | | | | | | | | | | | $ | 40,081,233 | | |
| | | EQT Historical | | | Equitrans Historical | | | Pro Forma Adjustments | | | | | | | | | Pro Forma Combined | | ||||||||||||
| | | (Thousands, except per share amounts) | | |||||||||||||||||||||||||||
Operating revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales of natural gas, natural gas liquids and oil | | | | $ | 1,303,905 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 1,303,905 | | |
Gain on derivatives | | | | | 106,511 | | | | | | — | | | | | | (18,765) | | | | | | (c) | | | | | | 87,746 | | |
Pipeline, net marketing services and other | | | | | 1,852 | | | | | | — | | | | | | 364,274 | | | | | | (b) | | | | | | 158,930 | | |
| | | | | | | | | | | | | | | | | (207,196) | | | | | | (c) | | | | | | | | |
Operating revenues | | | | | — | | | | | | 364,274 | | | | | | (364,274) | | | | | | (b) | | | | | | — | | |
Total operating revenues | | | | | 1,412,268 | | | | | | 364,274 | | | | | | (225,961) | | | | | | | | | | | | 1,550,581 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transportation and processing | | | | | 545,181 | | | | | | — | | | | | | (245,399) | | | | | | (c) | | | | | | 299,782 | | |
Production | | | | | 102,319 | | | | | | — | | | | | | (12,498) | | | | | | (b) | | | | | | 89,757 | | |
| | | | | | | | | | | | | | | | | (64) | | | | | | (c) | | | | | | | | |
Operating and maintenance | | | | | — | | | | | | 45,228 | | | | | | 12,498 | | | | | | (b) | | | | | | 57,726 | | |
Exploration | | | | | 916 | | | | | | — | | | | | | — | | | | | | | | | | | | 916 | | |
Selling, general and administrative | | | | | 73,053 | | | | | | 44,329 | | | | | | (4,409) | | | | | | (b) | | | | | | 112,799 | | |
| | | | | | | | | | | | | | | | | (174) | | | | | | (e) | | | | | | | | |
Depreciation and depletion | | | | | 486,750 | | | | | | 71,672 | | | | | | (359) | | | | | | (b) | | | | | | 549,528 | | |
| | | | | | | | | | | | | | | | | (8,535) | | | | | | (f) | | | | | | | | |
Amortization of intangible assets | | | | | — | | | | | | 16,205 | | | | | | 359 | | | | | | (b) | | | | | | 3,359 | | |
| | | | | | | | | | | | | | | | | (13,205) | | | | | | (g) | | | | | | | | |
Loss on sale/exchange of long-lived assets | | | | | 147 | | | | | | — | | | | | | — | | | | | | | | | | | | 147 | | |
Impairment and expiration of leases | | | | | 9,209 | | | | | | — | | | | | | — | | | | | | | | | | | | 9,209 | | |
Other operating expenses | | | | | 11,973 | | | | | | 5,684 | | | | | | 4,409 | | | | | | (b) | | | | | | 22,066 | | |
Total operating expenses | | | | | 1,229,548 | | | | | | 183,118 | | | | | | (267,377) | | | | | | | | | | | | 1,145,289 | | |
Operating income | | | | | 182,720 | | | | | | 181,156 | | | | | | 41,416 | | | | | | | | | | | | 405,292 | | |
Income from investments | | | | | (2,260) | | | | | | (73,005) | | | | | | — | | | | | | | | | | | | (75,265) | | |
Other (income) expense | | | | | (205) | | | | | | 3,976 | | | | | | (4,672) | | | | | | (c) | | | | | | (901) | | |
Loss on debt extinguishment | | | | | 3,449 | | | | | | — | | | | | | — | | | | | | | | | | | | 3,449 | | |
Interest expense, net | | | | | 54,371 | | | | | | 118,896 | | | | | | 360 | | | | | | (h) | | | | | | 174,087 | | |
| | | | | | | | | | | | | | | | | 460 | | | | | | (i) | | | | | | | | |
Income before income taxes | | | | | 127,365 | | | | | | 131,289 | | | | | | 45,268 | | | | | | | | | | | | 303,922 | | |
Income tax expense | | | | | 24,302 | | | | | | 19,400 | | | | | | 8,340 | | | | | | (k) | | | | | | 52,042 | | |
Net income | | | | | 103,063 | | | | | | 111,889 | | | | | | 36,928 | | | | | | | | | | | | 251,880 | | |
Less: Net (loss) income attributable to noncontrolling interests | | | | | (425) | | | | | | 2,890 | | | | | | — | | | | | | | | | | | | 2,465 | | |
Net income attributable to EQT Corporation | | | | | 103,488 | | | | | | 108,999 | | | | | | 36,928 | | | | | | | | | | | | 249,415 | | |
Preferred dividends | | | | | — | | | | | | 14,628 | | | | | | (14,628) | | | | | | (a) | | | | | | — | | |
Net income attributable to EQT Corporation common shareholders | | | | $ | 103,488 | | | | | $ | 94,371 | | | | | $ | 51,556 | | | | | | | | | | | $ | 249,415 | | |
Income per share of common stock attributable to EQT Corporation common shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average common stock outstanding | | | | | 439,459 | | | | | | | | | | | | 151,955 | | | | | | (a) | | | | | | 591,414 | | |
Net income attributable to EQT Corporation common shareholders | | | | $ | 0.24 | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 0.42 | | |
Diluted: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average common stock outstanding | | | | | 444,967 | | | | | | | | | | | | 151,955 | | | | | | (a) | | | | | | 596,922 | | |
Net income attributable to EQT Corporation common shareholders | | | | $ | 0.23 | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 0.42 | | |
| | | EQT Pro Forma(1) | | | Equitrans Historical | | | Pro Forma Adjustments | | | | | | | | | Pro Forma Combined | | ||||||||||||
| | | (Thousands, except per share amounts) | | |||||||||||||||||||||||||||
Operating revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales of natural gas, natural gas liquids and oil | | | | $ | 5,509,497 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 5,509,497 | | |
Gain on derivatives | | | | | 1,996,570 | | | | | | — | | | | | | 48,075 | | | | | | (c) | | | | | | 2,044,645 | | |
Pipeline, net marketing services and other | | | | | 27,720 | | | | | | — | | | | | | 1,393,929 | | | | | | (b) | | | | | | 618,751 | | |
| | | | | | | | | | | | | | | | | (802,898) | | | | | | (c) | | | | | | | | |
Operating revenues | | | | | — | | | | | | 1,393,929 | | | | | | (1,393,929) | | | | | | (b) | | | | | | — | | |
Total operating revenues | | | | | 7,533,787 | | | | | | 1,393,929 | | | | | | (754,823) | | | | | | | | | | | | 8,172,893 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transportation and processing | | | | | 2,198,121 | | | | | | — | | | | | | (1,033,537) | | | | | | (c) | | | | | | 1,164,584 | | |
Production | | | | | 314,579 | | | | | | — | | | | | | (28,591) | | | | | | (b) | | | | | | 285,738 | | |
| | | | | | | | | | | | | | | | | (250) | | | | | | (c) | | | | | | | | |
Operating and maintenance | | | | | — | | | | | | 177,972 | | | | | | 28,591 | | | | | | (b) | | | | | | 206,563 | | |
Exploration | | | | | 3,330 | | | | | | — | | | | | | — | | | | | | | | | | | | 3,330 | | |
Selling, general and administrative | | | | | 279,951 | | | | | | 187,374 | | | | | | (1,046) | | | | | | (b) | | | | | | 466,212 | | |
| | | | | | | | | | | | | | | | | (67) | | | | | | (e) | | | | | | | | |
Depreciation and depletion | | | | | 1,951,005 | | | | | | 279,386 | | | | | | (1,426) | | | | | | (b) | | | | | | 2,202,126 | | |
| | | | | | | | | | | | | | | | | (26,839) | | | | | | (f) | | | | | | | | |
Amortization of intangible assets | | | | | — | | | | | | 64,819 | | | | | | 1,426 | | | | | | (b) | | | | | | 13,426 | | |
| | | | | | | | | | | | | | | | | (52,819) | | | | | | (g) | | | | | | | | |
Loss on sale/exchange of long-lived assets | | | | | 16,436 | | | | | | — | | | | | | — | | | | | | | | | | | | 16,436 | | |
Impairment and expiration of leases | | | | | 114,352 | | | | | | — | | | | | | — | | | | | | | | | | | | 114,352 | | |
Other operating expenses | | | | | 92,113 | | | | | | — | | | | | | 126,692 | | | | | | (d) | | | | | | 219,851 | | |
| | | | | | | | | | | | | | | | | 1,046 | | | | | | (b) | | | | | | | | |
Total operating expenses | | | | | 4,969,887 | | | | | | 709,551 | | | | | | (986,820) | | | | | | | | | | | | 4,692,618 | | |
Operating income | | | | | 2,563,900 | | | | | | 684,378 | | | | | | 231,997 | | | | | | | | | | | | 3,480,275 | | |
Income from investments | | | | | (7,596) | | | | | | (175,215) | | | | | | — | | | | | | | | | | | | (182,811) | | |
Other income | | | | | (1,268) | | | | | | (3,222) | | | | | | 1,531 | | | | | | (c) | | | | | | (2,959) | | |
Loss on debt extinguishment | | | | | 80 | | | | | | — | | | | | | — | | | | | | | | | | | | 80 | | |
Interest expense, net | | | | | 271,321 | | | | | | 426,884 | | | | | | 2,115 | | | | | | (h) | | | | | | 702,159 | | |
| | | | | | | | | | | | | | | | | 1,839 | | | | | | (i) | | | | | | | | |
Income before income taxes | | | | | 2,301,363 | | | | | | 435,931 | | | | | | 226,512 | | | | | | | | | | | | 2,963,806 | | |
Income tax expense (benefit) | | | | | 389,657 | | | | | | (18,823) | | | | | | 177,782 | | | | | | (k) | | | | | | 548,616 | | |
Net income | | | | | 1,911,706 | | | | | | 454,754 | | | | | | 48,730 | | | | | | | | | | | | 2,415,190 | | |
Less: Net (loss) income attributable to noncontrolling interests | | | | | (688) | | | | | | 9,525 | | | | | | — | | | | | | | | | | | | 8,837 | | |
Net income attributable to EQT Corporation | | | | | 1,912,394 | | | | | | 445,229 | | | | | | 48,730 | | | | | | | | | | | | 2,406,353 | | |
Preferred dividends | | | | | — | | | | | | 58,512 | | | | | | (58,512) | | | | | | (a) | | | | | | — | | |
Net income attributable to EQT Corporation common shareholders | | | | $ | 1,912,394 | | | | | $ | 386,717 | | | | | $ | 107,242 | | | | | | | | | | | $ | 2,406,353 | | |
Income per share of common stock attributable to EQT Corporation common shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average common stock outstanding | | | | | 380,902 | | | | | | | | | | | | 151,955 | | | | | | (a) | | | | | | 532,857 | | |
Net income attributable to EQT Corporation common shareholders | | | | $ | 5.02 | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 4.52 | | |
Diluted: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average common stock outstanding | | | | | 413,224 | | | | | | | | | | | | 151,955 | | | | | | (a) | | | | | | 565,179 | | |
Net income attributable to EQT Corporation common shareholders | | | | $ | 4.65 | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 4.27 | | |
| | | Preliminary Purchase Price Allocation | | |||
| | | (Thousands) | | |||
Consideration: | | | | | | | |
Equity | | | | $ | 5,632,959 | | |
Redemption of Equitrans preferred stock | | | | | 674,704 | | |
Settlement of pre-existing relationships | | | | | (275,922) | | |
Total consideration | | | | $ | 6,031,741 | | |
Fair value of assets acquired: | | | | | | | |
Cash and cash equivalents | | | | $ | 51,287 | | |
Accounts receivable, net | | | | | 83,556 | | |
Prepaid expenses and other | | | | | 42,545 | | |
Property, plant and equipment | | | | | 9,381,000 | | |
Investment in Mountain Valley Pipeline, LLC | | | | | 3,050,000 | | |
Intangible assets, net | | | | | 180,000 | | |
Other assets | | | | | 204,889 | | |
Noncontrolling interest in consolidated subsidiaries | | | | | (124,000) | | |
Amount attributable to assets acquired | | | | $ | 12,869,277 | | |
Fair value of liabilities assumed: | | | | | | | |
Current portion of debt | | | | $ | 299,846 | | |
Accounts payable | | | | | 51,872 | | |
Capital contributions payable to Mountain Valley Pipeline, LLC | | | | | 46,835 | | |
Other current liabilities | | | | | 175,149 | | |
Revolving credit facility borrowings | | | | | 850,000 | | |
Senior notes | | | | | 6,601,395 | | |
Deferred income taxes | | | | | 936,811 | | |
Other liabilities and credits | | | | | 181,820 | | |
Amount attributable to liabilities assumed | | | | $ | 9,143,728 | | |
Goodwill | | | | $ | 2,306,192 | | |
Natural gas, NGLs and oil | | | EQT Historical | | | Pro Forma Adjustments | | | Pro Forma Combined | | |||||||||
| | | | | | | | | (MMcfe) | | | | | | | | |||
Proved developed and undeveloped reserves: | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2023 | | | | | 25,002,589 | | | | | | — | | | | | | 25,002,589 | | |
Revision of previous estimates | | | | | (1,402,039) | | | | | | 78,076 | | | | | | (1,323,963) | | |
Purchase of hydrocarbons in place | | | | | 2,600,667 | | | | | | — | | | | | | 2,600,667 | | |
Extensions, discoveries and other additions | | | | | 3,411,750 | | | | | | 18 | | | | | | 3,411,768 | | |
Production | | | | | (2,016,273) | | | | | | — | | | | | | (2,016,273) | | |
Balance at December 31, 2023 | | | | | 27,596,694 | | | | | | 78,094 | | | | | | 27,674,788 | | |
Proved developed reserves: | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2023 | | | | | 17,513,645 | | | | | | — | | | | | | 17,513,645 | | |
Balance at December 31, 2023 | | | | | 19,558,176 | | | | | | 78,094 | | | | | | 19,636,270 | | |
Proved undeveloped reserves: | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2023 | | | | | 7,488,944 | | | | | | — | | | | | | 7,488,944 | | |
Balance at December 31, 2023 | | | | | 8,038,518 | | | | | | — | | | | | | 8,038,518 | | |
Natural gas | | | EQT Historical | | | Pro Forma Adjustments | | | Pro Forma Combined | | |||||||||
| | | | | | | | | (MMcf) | | | | | | | | |||
Proved developed and undeveloped reserves: | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2023 | | | | | 23,824,887 | | | | | | — | | | | | | 23,824,887 | | |
Revision of previous estimates | | | | | (1,461,305) | | | | | | 74,113 | | | | | | (1,387,192) | | |
Purchase of natural gas in place | | | | | 2,012,159 | | | | | | — | | | | | | 2,012,159 | | |
Extensions, discoveries and other additions | | | | | 3,326,736 | | | | | | 18 | | | | | | 3,326,754 | | |
Production | | | | | (1,907,343) | | | | | | — | | | | | | (1,907,343) | | |
Balance at December 31, 2023 | | | | | 25,795,134 | | | | | | 74,131 | | | | | | 25,869,265 | | |
Proved developed reserves: | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2023 | | | | | 16,541,017 | | | | | | — | | | | | | 16,541,017 | | |
Balance at December 31, 2023 | | | | | 18,186,432 | | | | | | 74,131 | | | | | | 18,260,563 | | |
Proved undeveloped reserves: | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2023 | | | | | 7,283,870 | | | | | | — | | | | | | 7,283,870 | | |
Balance at December 31, 2023 | | | | | 7,608,702 | | | | | | — | | | | | | 7,608,702 | | |
NGLs | | | EQT Historical | | | Pro Forma Adjustments | | | Pro Forma Combined | | |||||||||
| | | | | | | | | (Mbbl) | | | | | | | | |||
Proved developed and undeveloped reserves: | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2023 | | | | | 186,141 | | | | | | — | | | | | | 186,141 | | |
Revision of previous estimates | | | | | 11,558 | | | | | | 656 | | | | | | 12,214 | | |
Purchase of NGLs in place | | | | | 90,604 | | | | | | — | | | | | | 90,604 | | |
Extensions, discoveries and other additions | | | | | 13,592 | | | | | | — | | | | | | 13,592 | | |
Production | | | | | (16,550) | | | | | | — | | | | | | (16,550) | | |
Balance at December 31, 2023 | | | | | 285,345 | | | | | | 656 | | | | | | 286,001 | | |
Proved developed reserves: | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2023 | | | | | 154,921 | | | | | | — | | | | | | 154,921 | | |
Balance at December 31, 2023 | | | | | 218,523 | | | | | | 656 | | | | | | 219,179 | | |
Proved undeveloped reserves: | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2023 | | | | | 31,220 | | | | | | — | | | | | | 31,220 | | |
Balance at December 31, 2023 | | | | | 66,822 | | | | | | — | | | | | | 66,822 | | |
Oil | | | EQT Historical | | | Pro Forma Adjustments | | | Pro Forma Combined | | |||||||||
| | | | | | | | | (Mbbl) | | | | | | | | |||
Proved developed and undeveloped reserves: | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2023 | | | | | 10,142 | | | | | | — | | | | | | 10,142 | | |
Revision of previous estimates | | | | | (1,680) | | | | | | 5 | | | | | | (1,675) | | |
Purchase of oil in place | | | | | 7,481 | | | | | | — | | | | | | 7,481 | | |
Extensions, discoveries and other additions | | | | | 577 | | | | | | — | | | | | | 577 | | |
Production | | | | | (1,605) | | | | | | — | | | | | | (1,605) | | |
Balance at December 31, 2023 | | | | | 14,915 | | | | | | 5 | | | | | | 14,920 | | |
Proved developed reserves: | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2023 | | | | | 7,183 | | | | | | — | | | | | | 7,183 | | |
Balance at December 31, 2023 | | | | | 10,101 | | | | | | 5 | | | | | | 10,106 | | |
Proved undeveloped reserves: | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2023 | | | | | 2,959 | | | | | | — | | | | | | 2,959 | | |
Balance at December 31, 2023 | | | | | 4,814 | | | | | | — | | | | | | 4,814 | | |
| | | EQT Historical | | | Pro Forma Adjustments | | | Pro Forma Combined | | |||||||||
| | | (Thousands) | | |||||||||||||||
Future cash inflows | | | | $ | 52,916,665 | | | | | $ | 142,521 | | | | | $ | 53,059,186 | | |
Future production costs | | | | | (24,357,033) | | | | | | 6,677,004 | | | | | | (17,680,029) | | |
Future development costs | | | | | (4,298,372) | | | | | | (223,255) | | | | | | (4,521,627) | | |
Future income tax expenses | | | | | (5,230,629) | | | | | | (1,338,627) | | | | | | (6,569,256) | | |
Future net cash flows | | | | | 19,030,631 | | | | | | 5,257,643 | | | | | | 24,288,274 | | |
10% annual discount for estimated timing of cash flows | | | | | (9,768,282) | | | | | | (2,654,051) | | | | | | (12,422,333) | | |
Standardized measure of discounted future net cash flows | | | | $ | 9,262,349 | | | | | $ | 2,603,592 | | | | | $ | 11,865,941 | | |
| | | EQT Historical | | | Pro Forma Adjustments | | | Pro Forma Combined | | |||||||||
| | | (Thousands) | | |||||||||||||||
Net sales and transfers of natural gas and oil produced | | | | $ | (2,632,808) | | | | | $ | — | | | | | $ | (2,632,808) | | |
Net changes in prices, production and development costs | | | | | (48,739,248) | | | | | | 2,018,580 | | | | | | (46,720,668) | | |
Extensions, discoveries and improved recovery, net of related costs | | | | | 6,347,387 | | | | | | — | | | | | | 6,347,387 | | |
Development costs incurred | | | | | 1,296,380 | | | | | | — | | | | | | 1,296,380 | | |
Net purchase of minerals in place | | | | | 2,131,567 | | | | | | — | | | | | | 2,131,567 | | |
Revisions of previous quantity estimates | | | | | (2,768,922) | | | | | | 44,504 | | | | | | (2,724,418) | | |
Accretion of discount | | | | | 4,006,452 | | | | | | — | | | | | | 4,006,452 | | |
Net change in income taxes | | | | | 9,190,460 | | | | | | 540,508 | | | | | | 9,730,968 | | |
Timing and other | | | | | 366,557 | | | | | | — | | | | | | 366,557 | | |
Net (decrease) increase | | | | | (30,802,175) | | | | | | 2,603,592 | | | | | | (28,198,583) | | |
Balance at January 1, 2023 | | | | | 40,064,524 | | | | | | — | | | | | | 40,064,524 | | |
Balance at December 31, 2023 | | | | $ | 9,262,349 | | | | | $ | 2,603,592 | | | | | $ | 11,865,941 | | |
| | | Equitrans | | | EQT | | | ||
Authorized Capital Stock | | | Equitrans is authorized under the Equitrans Articles to issue 1,250,000,000 shares of common stock, no par value, and 50,000,000 shares of preferred stock, no par value. | | | EQT is authorized under the EQT Articles to issue 640,000,000 shares of common stock, no par value, and 3,000,000 shares of preferred stock, no par value. If the Articles Amendment Proposal is approved by EQT shareholders, EQT will be authorized to issue 1,280,000,000 shares of common stock, no par value, and 3,000,000 shares of preferred stock, no par value. | | | ||
Preferred Stock | | | As of June 4, 2024, 30,018,446 shares of Equitrans preferred stock were issued and outstanding | | | As of June 4, 2024, there were no shares of EQT preferred stock issued and outstanding. | | | ||
| | | Under the Equitrans Articles and the EQT Articles, the Equitrans Board and the EQT Board, respectively, may, from time to time, divide any or all of the shares of preferred stock into series and set the terms, preferences, conversion or other rights, voting powers, restrictions, limitations as to dividends, qualifications, or terms or conditions of redemption of such series. | | | |||||
Dividends | | | Under Section 1551 of the PBCL, subject to restrictions in the bylaws of a corporation, if any, the board of directors of the corporation may authorize, and the corporation may make, distributions on the shares of its capital stock. However, no distribution may be made if it would result in the corporation becoming unable to pay its debts as they become due in the usual course of business or if the corporation’s total assets would be less than the sum of its total liabilities plus (unless the articles of incorporation provide otherwise) the amount that would be needed, if the corporation were dissolved, to satisfy the shareholders whose preferential rights are superior to those receiving the distribution. | | | | |
| | | Equitrans | | | EQT | |
| | | Equitrans Common Stock Dividends. Consistent with the requirements of the PBCL, holders of Equitrans common stock may not receive dividends prior to the paying in full of all quarterly dividends that are payable to the holders of Equitrans preferred stock. Equitrans Preferred Stock Dividends. Pursuant to the Equitrans Articles, the holders of Equitrans preferred stock are entitled to receive dividends consistent with Pennsylvania law and subject to the terms of the Equitrans Articles. The holders of Equitrans preferred stock are entitled to receive cash dividends on the Issue Price (as defined in the Equitrans Articles), computed on the basis of a 365-year, at the Dividend Rate (as defined in the Equitrans Articles). Subject to the terms of the Equitrans Articles, unpaid dividends will accrue on a day-to-day basis pursuant to the terms of the Equitrans Articles. | | | EQT Preferred Stock Dividends. EQT currently has no outstanding preferred stock. | |
Shareholder Vote — Plan of Merger and Other Business Combinations | | | Under Section 321(c) of the PBCL, a plan of merger or consolidation may be adopted if, among other conditions, it receives the affirmative vote of a majority of the votes cast by all shareholders entitled to vote thereon. Under Section 321(d) of the PBCL, no shareholder vote is required for a merger where the articles of incorporation of the surviving corporation are identical to those of the corporation being merged, or for a merger of an 80%-owned subsidiary into the parent. | | |||
| | | | | | The EQT Articles require that, subject to certain exceptions as described in the EQT Articles, 80% of the voting power of the then outstanding shares of capital stock of EQT entitled to vote in an annual election of directors, voting together as a single class, is required for the approval or authorization of any Business Combination (as defined in the EQT Articles) involving a Related Person (as defined in the EQT Articles). | |
| | | Equitrans | | | EQT | |
Amendment to the Articles of Incorporation | | | Under the PBCL, an amendment to the articles of incorporation can be proposed by adoption of a resolution by the board of directors. | | |||
| Pursuant to the Equitrans Articles, an amendment must be submitted to a vote and requires the consent or affirmative vote of the holders of at least 66 /3% of the outstanding shares of the Equitrans preferred stock if such amendment is deemed to have an adverse impact, pursuant to the terms of the Equitrans Articles, on the rights of the holders of Equitrans preferred stock. | | | Pursuant to the EQT Articles, an amendment must be submitted to a vote and approved by a majority of the votes cast at a duly organized meeting of shareholders entitled to vote thereon and, if any class or series of shares is entitled to vote thereon as a class, the affirmative vote of a majority of the votes cast in each such class vote, except for amendments on matters specified in Section 1914(c) of the PBCL that do not require shareholder approval and for those matters specified to require a higher vote under the EQT Articles. | | ||
Amendment to the Bylaws | | | The Equitrans Board and the EQT Board may make, amend and repeal their respective Bylaws with respect to those matters which are not, by statute, reserved exclusively to their respective shareholders, subject to the power of their respective shareholders to change such action. The Equitrans Board and the EQT Board, unless otherwise limited, may amend, alter, repeal or add bylaws by a vote of the majority of directors present at any regular or special meeting duly convened, but only if notice of the specific sections to be amended, altered, repealed or added is included in the notice of meeting. However, the Equitrans Board and the EQT Board may not adopt or change a bylaw on certain subjects committed expressly to the shareholders by Section 1504(b) of the PBCL. | | |||
| | | | | | No bylaw of EQT may be made, amended, or repealed by the shareholders unless such action is approved by the vote specified by applicable law for valid shareholder action. | |
Dissenters’ Rights | | | Under Section 1571(b) of the PBCL, dissenters’ rights are not generally conferred to shareholders in a merger if their shares are (i) listed on a national securities exchange or designated as a national market system security on an interdealer quotation system by the National Association of Securities Dealers, Inc.; or (ii) held beneficially or of record by more than 2,000 persons. Because Equitrans common stock and EQT common stock are registered on the NYSE, a national securities exchange, their respective shareholders would not have dissenters rights in such a transaction with respect to shares of common stock. Under Sections 317 and 1571(c) of the PBCL, the bylaws or a resolution of the board of directors may direct that all or part of the shareholders shall have dissenters’ rights in connection with any corporation action or transaction that would not otherwise entitle such shareholders to dissenters’ rights. The Equitrans Bylaws and the EQT Bylaws do not provide for any additional dissenters’ rights, | |
| | | Equitrans | | | EQT | | | ||
| | | and Equitrans and EQT have not adopted any resolution providing for additional dissenters’ rights. | | | |||||
| | | Because shares of Equitrans preferred stock are not listed on a national securities exchange and are not held of record by more than 2,000 holders, holders of Equitrans preferred stock would have dissenters’ rights in such a transaction. For a discussion of dissenters’ rights with respect to the holders of Equitrans preferred stock see discussion below under “Dissenters’ Rights.” | | | | | | ||
Special Meetings of Shareholders | | | Under the Equitrans Bylaws, special meetings of Equitrans shareholders may be called only by the chief executive officer of Equitrans or the Equitrans Board. | | | Under the EQT Bylaws, special meetings of EQT shareholders may be called only by the chief executive officer of EQT, the EQT Board or shareholders holding at least 25% of EQT’s outstanding voting stock. | | | ||
Shareholder Action by Written Consent | | | Section 1766 of the PBCL provides that, unless otherwise restricted by a corporation’s bylaws, any action required or permitted to be taken at a meeting of the shareholders of the corporation may be taken without a meeting by unanimous written consent of the shareholders. Section 2524 of the PBCL provides that an action may be authorized by the shareholders of a registered corporation without a meeting by less than unanimous consent only if permitted by its articles. Neither the Equitrans Articles or Bylaws nor the EQT Articles or Bylaws contain any provisions permitting action by written consent of shareholders. | | | |||||
Shareholder Proposals and Nominations | | | Each of the Equitrans Bylaws and the EQT Bylaws generally permit shareholders to bring a proposal or nomination before an annual meeting if the nominating or proposing shareholder (i) was a shareholder of record at the time of giving of the notice required by the bylaws, (ii) is entitled to vote at the meeting and (iii) has given to the respective corporate secretary timely written notice, in proper form, of the shareholder’s intention to bring that proposal or nomination before the meeting. To be timely, a shareholder’s notice must be delivered to the corporate secretary at Equitrans’ or EQT’s principal executive offices, as applicable, not less than 90 days nor more than 120 days prior to the one-year anniversary of the date of the preceding year’s annual meeting. However, if the date of the annual meeting changes by more than 30 days from the anniversary date of the prior year’s annual meeting, to be timely, notice by the shareholder must be delivered not earlier than 120 days prior to the date of such annual meeting and not later than the date that is later of (i) 90 days prior to such annual meeting or (ii) 10 days following the day on which public announcement of the date of such meeting is first made by Equitrans or EQT, as applicable. | | | |||||
Proxy Access for Director Nominations | | | The Equitrans Bylaws and the EQT Bylaws provide that when each corporation solicits proxies with respect to the election of directors at an annual meeting of | | | | |
| | | Equitrans | | | EQT | | | ||
| | | shareholders, subject to certain limitations, such corporations shall include in its proxy statement and proxy card for such annual meeting, in addition to any persons nominated for election by its board of directors or any committee thereof, the name and certain required information of any person nominated for its board of directors by a shareholder or group of no more than 20 shareholders that satisfies certain requirements, and who expressly elects to have its nominee included in such corporation’s proxy materials. The limitations and requirements include, among other things, a maximum number of shareholder nominees that can be included on the proxy statement (the greater of (x) two and (y) the largest whole number that does not exceed 20% of the number of directors in office as of the last day on which a valid proxy access notice may be delivered to the corporation), the nominating shareholder or group of shareholders must have continually owned 3% or more of the aggregate voting power of the corporation’s outstanding capital stock for at least 3 years, and the nominating shareholder or group of shareholders must deliver a notice to such corporation satisfying certain timeliness and substantive criteria. To be timely, the notice must be delivered to the principal executive offices of such corporation not later than the close of business on the 120th day nor earlier than the close of business on the 150th day prior to the first anniversary of the date that such corporation mailed its proxy statement for the preceding year’s annual meeting of shareholders. | | | | | |||
Board of Directors | | | | | | | | | ||
Number of Directors | | | Equitrans and EQT provide that the number of directors on the Equitrans Board and the EQT Board, respectively, shall not be less than five nor more than 15, with the exact number to be fixed from time to time by the Equitrans Board and the EQT Board, respectively. | | | |||||
| | | Presently, the number of directors is fixed at eight directors. | | | Presently, the number of directors is fixed at 11 directors. Upon consummation of the Merger, the number of directors may be increased to up to 14 directors. | | | ||
Classified Board | | | Neither Equitrans nor EQT has a classified board of directors. | | | |||||
Removal | | | Under the Equitrans Articles, subject to the rights of the holders of any preferred stock, a director may be removed with or without cause by the affirmative vote of a majority of the votes cast by all shareholders entitled to vote at an annual election of directors. | | | Under the EQT Articles and Bylaws, a director may be removed with or without cause by the affirmative vote of a majority of the votes cast by all shareholders entitled to vote thereon. | | | ||
| | | In addition, under Section 1726(c) of the PBCL, a court may remove a director upon application in a derivative suit in cases of fraudulent or dishonest acts, gross abuse of authority or discretion, or for any other proper cause. Section 1726(a)(4) of the PBCL also provides that the board of directors may be removed at any time with or without cause by the unanimous vote or written consents of shareholders entitle to vote thereon. | | |
| | | Equitrans | | | EQT | |
Vacancies | | | Vacancies in the Equitrans Board and the EQT Board, including vacancies resulting from an increase in the number of directors, may be filled by a majority of the remaining directors though less than a quorum except that vacancies resulting from removal from office by a vote of the shareholders may be filled by the shareholders at the same meeting at which such removal occurs. Any directors elected in these circumstances will hold office for a term expiring at the next annual meeting of shareholders held immediately following such person being elected to fill the vacancy. | | |||
Special Meetings of the Board | | | Special meetings of the Equitrans Board and the EQT Board may be called by the chief executive officer of Equitrans and EQT, respectively, or by the president of Equitrans and EQT, respectively, in the absence of the chief executive officer, or by the secretary of Equitrans and EQT, respectively, at the request of any two members of the Equitrans Board and the EQT Board, respectively. | | |||
Directors Liability and Indemnification | | | The Equitrans Articles and the Equitrans Bylaws and the EQT Articles and the EQT Bylaws provide that a director shall to the maximum extent permitted by Pennsylvania law, have no personal liability or monetary damages for any action taken, or any failure to take any action as a director. The Equitrans Articles and the Equitrans Bylaws and the EQT Articles and the EQT Bylaws also provide for indemnification for directors, officers, employees, or agents serving at the request of the corporation to the fullest extent permitted by Pennsylvania law. The Equitrans Bylaws and the EQT Bylaws also permit the advancement of expenses. | | |||
Rights Plan | | | Neither Equitrans nor EQT has a shareholder rights plan currently in effect. | |
| EQT Corporation Attention: Corporate Secretary 625 Liberty Avenue, Suite 1700 Pittsburgh, Pennsylvania 15222 (412) 553-5700 | | | Equitrans Midstream Corporation Attention: Corporate Secretary 2200 Energy Drive Canonsburg, Pennsylvania 15317 (724) 271-7600 | |
| ARTICLE I | | |||||||||
| THE MERGERS | | |||||||||
| | | | | A-2 | | | | |||
| | | | | A-2 | | | | |||
| | | | | A-2 | | | | |||
| | | | | A-2 | | | | |||
| | | | | A-3 | | | | |||
| | | | | A-3 | | | | |||
| | | | | A-3 | | | | |||
| ARTICLE II | | |||||||||
| EFFECT OF MERGERS; EXCHANGE OF CERTIFICATES | | |||||||||
| | | | | A-3 | | | | |||
| | | | | A-4 | | | | |||
| | | | | A-5 | | | | |||
| | | | | A-8 | | | | |||
| | | | | A-10 | | | | |||
| ARTICLE III | | |||||||||
| REPRESENTATIONS AND WARRANTIES OF THE COMPANY | | |||||||||
| | | | | A-12 | | | | |||
| | | | | A-12 | | | | |||
| | | | | A-13 | | | | |||
| | | | | A-14 | | | | |||
| | | | | A-15 | | | | |||
| | | | | A-15 | | | | |||
| | | | | A-15 | | | | |||
| | | | | A-16 | | | | |||
| | | | | A-16 | | | | |||
| | | | | A-17 | | | | |||
| | | | | A-17 | | | | |||
| | | | | A-18 | | | | |||
| | | | | A-18 | | | | |||
| | | | | A-18 | | | | |||
| | | | | A-20 | | | | |||
| | | | | A-20 | | | | |||
| | | | | A-21 | | | | |||
| | | | | A-22 | | | | |||
| | | | | A-22 | | | | |||
| | | | | A-22 | | | | |||
| | | | | A-24 | | | | |||
| | | | | A-24 | | | | |||
| | | | | A-24 | | | |
| | | | | A-24 | | | | | |||||
| | | | | A-24 | | | | | |||||
| | | | | A-24 | | | | | |||||
| ARTICLE IV | | | |||||||||||
| REPRESENTATIONS AND WARRANTIES OF PARENT AND MERGER SUBS | | | |||||||||||
| | | | | A-25 | | | | | |||||
| | | | | A-26 | | | | | |||||
| | | | | A-27 | | | | | |||||
| | | | | A-28 | | | | | |||||
| | | | | A-28 | | | | | |||||
| | | | | A-29 | | | | | |||||
| | | | | A-29 | | | | | |||||
| | | | | A-29 | | | | | |||||
| | | | | A-30 | | | | | |||||
| | | | | A-31 | | | | | |||||
| | | | | A-31 | | | | | |||||
| | | | | A-31 | | | | | |||||
| | | | | A-31 | | | | | |||||
| | | | | A-32 | | | | | |||||
| | | | | A-33 | | | | | |||||
| | | | | A-33 | | | | | |||||
| | | | | A-34 | | | | | |||||
| | | | | A-35 | | | | | |||||
| | | | | A-35 | | | | | |||||
| | | | | A-36 | | | | | |||||
| | | | | A-36 | | | | | |||||
| | | | | A-36 | | | | | |||||
| | | | | A-36 | | | | | |||||
| | | | | A-37 | | | | | |||||
| | | | | A-37 | | | | | |||||
| ARTICLE V | | | |||||||||||
| COVENANTS AND AGREEMENTS | | | | | |||||||||
| | | | | A-38 | | | | | |||||
| | | | | A-42 | | | | | |||||
| | | | | A-43 | | | | | |||||
| | | | | A-44 | | | | | |||||
| | | | | A-48 | | | | | |||||
| | | | | A-52 | | | | | |||||
| | | | | A-53 | | | | | |||||
| | | | | A-55 | | | | | |||||
| | | | | A-57 | | | | |
| | | | | A-58 | | | | | |||||
| | | | | A-58 | | | | | |||||
| | | | | A-59 | | | | | |||||
| | | | | A-60 | | | | | |||||
| | | | | A-60 | | | | | |||||
| | | | | A-60 | | | | | |||||
| | | | | A-60 | | | | | |||||
| | | | | A-61 | | | | | |||||
| | | | | A-61 | | | | | |||||
| | | | | A-61 | | | | | |||||
| | | | | A-62 | | | | | |||||
| | | | | A-63 | | | | | |||||
| ARTICLE VI | | | |||||||||||
| CONDITIONS TO THE FIRST MERGER | | | | | |||||||||
| | | | | A-64 | | | | | |||||
| | | | | A-64 | | | | | |||||
| | | | | A-65 | | | | | |||||
| | | | | A-66 | | | | | |||||
| ARTICLE VII | | | |||||||||||
| TERMINATION | | | |||||||||||
| | | | | A-66 | | | | | |||||
| | | | | A-67 | | | | | |||||
| | | | | A-67 | | | | | |||||
| | | | | A-67 | | | | | |||||
| ARTICLE VIII | | | |||||||||||
| MISCELLANEOUS | | | |||||||||||
| | | | | A-69 | | | | | |||||
| | | | | A-69 | | | | | |||||
| | | | | A-69 | | | | | |||||
| | | | | A-69 | | | | | |||||
| | | | | A-70 | | | | | |||||
| | | | | A-70 | | | | | |||||
| | | | | A-70 | | | | | |||||
| | | | | A-71 | | | | | |||||
| | | | | A-72 | | | | | |||||
| | | | | A-72 | | | | | |||||
| | | | | A-72 | | | | | |||||
| | | | | A-72 | | | | | |||||
| | | | | A-72 | | | | | |||||
| | | | | A-72 | | | | | |||||
| | | | | A-73 | | | | |
| Exhibit A First Step Surviving Corporation Certificate of Incorporation | | | | |
| Exhibit B First Step Surviving Corporation Bylaws | | | | |
| Exhibit C Surviving Company Certificate of Formation | | | | |
| Exhibit D Surviving Company Limited Liability Company Agreement | | | | |
| Exhibit E Parent Tax Certificate | | | | |
| Exhibit F Company Tax Certificate | | | | |
| Action | | | Section 5.11(b) | |
| Agreement | | | Preamble | |
| Balance Sheet Date | | | Section 3.6 | |
| Book-Entry Shares | | | Section 2.4(b)(i) | |
| Closing | | | Section 1.2 | |
| Closing Date | | | Section 1.2 | |
| COBRA | | | Section 3.9(c) | |
| Code | | | Recitals | |
| Common Consideration | | | Section 2.1(b)(i) | |
| Common Conversion Election | | | Section 2.5(a) | |
| Company | | | Preamble | |
| Company 401(k) Plan | | | Section 5.7(h) | |
| Company Board | | | Recitals | |
| Company Change of Recommendation | | | Section 5.4(f)(v) | |
| Company Designees | | | Section 1.7 | |
| Company Disclosure Schedule | | | Preamble to Article III | |
| Company Intellectual Property | | | Section 3.16(a) | |
| Company Leased Real Property | | | Section 3.17(a) | |
| Company Material Contracts | | | Section 3.20(a) | |
| Company Midstream Contracts | | | Section 3.20(a)(xi) | |
| Company MVP PSU Award | | | Section 2.3(e) | |
| Company Organizational Documents | | | Section 3.1(b) | |
| Company Option | | | Section 2.3(a) | |
| Company Owned Real Property | | | Section 3.17(a) | |
| Company Permits | | | Section 3.7(b) | |
| Company Personal Property | | | Section 3.24(a) | |
| Company Phantom Unit Award | | | Section 2.3(f) | |
| Company PSU Award | | | Section 2.3(d) | |
| Company Real Property Leases | | | Section 3.17(a) | |
| Company Recommendation | | | Section 3.3(a) | |
| Company Restricted Stock Award | | | Section 2.3(b) | |
| Company RSU Award | | | Section 2.3(c) | |
| Company SEC Documents | | | Section 3.4(a) | |
| Company Shareholder Approval | | | Section 3.3(a) | |
| Company Shareholders’ Meeting | | | Section 3.3(b) | |
| Company Tax Certificate | | | Section 5.14(c) | |
| Confidentiality Agreement | | | Section 5.3(b) | |
| Continuing Employee | | | Section 5.7(a) | |
| Contract | | | Section 3.20(a) | |
| Delaware LLC Act | | | Section 3.2(e) | |
| Delaware LP Act | | | Section 3.2(e) | |
| DGCL | | | Section 1.1(a) | |
| Dissenting Shares | | | Section 2.4(g)(ii) | |
| Earned PSUs | | | Section 2.3(d) | |
| Effective Time | | | Section 1.3 | |
| Election | | | Section 2.5(a) | |
| Election Deadline | | | Section 2.5(c) | |
| Election Form | | | Section 2.5(a) | |
| Election Form Record Date | | | Section 2.5(a) | |
| Eligible Shares | | | Section 2.1(b)(i) | |
| End Date | | | Section 7.1(b) | |
| Entity Transactions Law | | | Section 1.1 | |
| Exchange Act | | | Section 3.4(a) | |
| Exchange Agency Agreement | | | Section 2.4(a) | |
| Exchange Agent | | | Section 2.4(a) | |
| Exchange Fund | | | Section 2.4(a) | |
| Exchange Ratio | | | Section 2.1(b)(i) | |
| Excluded Benefits | | | Section 5.7(a) | |
| Excluded Shares | | | Section 2.1(b)(iii) | |
| FERC | | | Section 3.13(a) | |
| Final Offering Period | | | Section 2.3(g) | |
| First Merger | | | Recitals | |
| First Step Certificate of Merger | | | Section 1.3(a) | |
| First Step Statement of Merger | | | Section 1.3(a) | |
| First Step Surviving Corporation | | | Section 1.1(a) | |
| FPA | | | Section 3.13(b) | |
| GAAP | | | Section 3.4(b) | |
| HSR Act | | | Section 3.3(b) | |
| Indemnified Party | | | Section 5.11(b) | |
| Labor Agreement | | | Section 3.15(a) | |
| Law or Laws | | | Section 3.7(a) | |
| Lien | | | Section 3.3(c) | |
| LLC Sub | | | Preamble | |
| Mailing Date | | | Section 2.5(a) | |
| Maximum Amount | | | Section 5.11(c) | |
| Merger Consideration | | | Section 2.1(b)(ii) | |
| Merger Sub | | | Preamble | |
| Merger Documents | | | Section 1.3(a) | |
| Mergers | | | Recitals | |
| MVP Approval | | | Section 5.17 | |
| New Plans | | | Section 5.7(b) | |
| NGA | | | Section 3.13(c) | |
| NGPA | | | Section 3.13(c) | |
| NYSE | | | Section 3.3(b) | |
| Offer Documents | | | Section 5.21(a) | |
| Old Plans | | | Section 5.7(c) | |
| Parent | | | Preamble | |
| Parent Board | | | Recitals | |
| Parent Charter Amendment | | | Section 5.6(c) | |
| Parent Disclosure Schedule | | | Preamble to Article IV | |
| Parent Intellectual Property | | | Section 4.16(a) | |
| Parent Leased Real Property | | | Section 4.17(a) | |
| Parent Material Contracts | | | Section 4.19(a) | |
| Parent Organizational Documents | | | Section 4.1(b) | |
| Parent Owned Real Property | | | Section 4.17(a) | |
| Parent Permits | | | Section 4.7(b) | |
| Parent Preferred Stock | | | Section 4.2(a) | |
| Parent Real Property Leases | | | Section 4.17(a) | |
| Parent Reserve Engineer | | | Section 4.23(a) | |
| Parent Reserve Reports | | | Section 4.23(a) | |
| Parent RSU Award | | | Section 2.3(b) | |
| Parent SEC Documents | | | Section 4.4(a) | |
| Parent Shareholders’ Meeting | | | Section 3.3(b) | |
| Parent Tax Certificate | | | Section 5.14(c) | |
| Party or Parties | | | Preamble | |
| PBCL | | | Section 1.1 | |
| PHMSA | | | Section 3.13(c) | |
| Preferred Consideration | | | Section 2.1(b)(ii) | |
| Premerger Closure | | | Section 5.8(b) | |
| Proxy Statement/Prospectus | | | Section 3.3(b) | |
| PUHCA | | | Section 3.13(a) | |
| Redemption Election | | | Section 2.5(a) | |
| Registration Statement | | | Section 4.3(b) | |
| Remain Outstanding Election | | | Section 2.5(a) | |
| Remedies Exceptions | | | Section 3.17(a) | |
| Remedy Action | | | Section 5.8(c) | |
| Representatives | | | Section 5.3(a) | |
| Sarbanes-Oxley Act | | | Section 3.5 | |
| SEC | | | Section 3.4(a) | |
| Second Merger | | | Recitals | |
| Second Step Statement of Merger | | | Section 1.3(a) | |
| Securities Act | | | Section 3.4(a) | |
| Senior Notes Offer | | | Section 5.21(a) | |
| Share Issuance | | | Recitals | |
| Specified Assumptions | | | Section 3.3(c) | |
| Substantially Equivalent Security Election | | | Section 2.5(a) | |
| Surviving Company | | | Section 1.1(a) | |
| Tax Opinions | | | Section 5.14(c) | |
| Termination Date | | | Section 5.1(a) | |
| WARN Act | | | Section 3.15(b) | |
| | | | EQT CORPORATION | |
| | | | By: /s/ Toby Z. Rice Name: Toby Z. Rice Title: Chief Executive Officer | |
| | | | HUMPTY MERGER SUB INC. | |
| | | | By: /s/ Toby Z. Rice Name: Toby Z. Rice Title: President | |
| | | | HUMPTY MERGER SUB LLC | |
| | | | By: /s/ Toby Z. Rice Name: Toby Z. Rice Title: President | |
| | | | EQUITRANS MIDSTREAM CORPORATION | |
| | | | By: /s/ Diana M. Charletta Name: Diana M. Charletta Title: President and Chief Executive Officer | |
| | | | By: Name: Title: | |
| | | | MEMBER: | |
| | | | EQT Investments Holdings, LLC | |
| | | | By: Name: Title: | |
| ![]() | | | Guggenheim Securities, LLC 330 Madison Avenue New York, New York 10017 GuggenheimPartners.com | |
| ![]() | | | 745 Seventh Avenue New York, NY 10019 United States | |