XML 60 R39.htm IDEA: XBRL DOCUMENT v3.25.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2024
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]  
Schedule of Allocation of Purchase Price The Company expects to complete the purchase price allocation once it has received all necessary information, at which time the value of the assets acquired and liabilities assumed will be revised if necessary.
Preliminary Purchase Price Allocation
(Thousands)
Consideration:
Equity$5,548,608 
Cash (paid in lieu of fractional shares)29 
Redemption of Equitrans Midstream preferred stock685,337 
Settlement of pre-existing relationships(239,741)
Total consideration$5,994,233 
Fair value of assets acquired:
Cash and cash equivalents$58,767 
Accounts receivable, net82,072 
Income tax receivable2,142 
Prepaid expenses and other22,048 
Property, plant and equipment9,379,642 
Investments in unconsolidated entities3,363,336 
Net intangible assets200,000 
Other assets249,846 
Noncontrolling interest in consolidated subsidiaries(162,993)
Amount attributable to assets acquired$13,194,860 
Fair value of liabilities assumed:
Current portion of debt$699,837 
Accounts payable65,006 
Accrued interest47,996 
Other current liabilities70,951 
Revolving credit facility borrowings1,035,000 
Senior notes6,273,941 
Deferred income taxes935,106 
Other liabilities and credits152,271 
Amount attributable to liabilities assumed$9,280,108 
Goodwill$2,079,481 
Schedule of Post-Acquisition Operating Results The table below summarizes amounts contributed by the assets acquired in the Equitrans Midstream Merger, inclusive of intercompany eliminations, to the Company's consolidated results for the period beginning on July 22, 2024 and ending on December 31, 2024.
July 22, 2024 through December 31, 2024
(Thousands)
Loss on derivatives$(16,763)
Pipeline, net marketing services and other274,646 
Total operating revenues$257,883 
Net loss (a)$(136,946)
Less: Net income attributable to noncontrolling interests12,879 
Net loss attributable to EQT Corporation$(149,825)

(a)Net loss includes $280.6 million of transaction costs related to the Equitrans Midstream Merger.
Such unaudited pro forma information is provided for informational purposes only and does not represent what consolidated results of operations would have been had the Equitrans Midstream Merger occurred on January 1, 2023 nor are they indicative of future consolidated results of operations.
Years Ended December 31,
 20242023
(Thousands, except per share amounts)
Pro forma operating revenues:
Pro forma sales of natural gas, NGLs and oil$4,934,366 $5,044,768 
Pro forma gain on derivatives17,685 1,887,016 
Pro forma pipeline, net marketing services and other621,214 616,245 
Pro forma total operating revenues$5,573,265 $7,548,029 
Pro forma net income (a)$489,503 $2,439,515 
Less: Pro forma net income attributable to noncontrolling interests28,303 30,037 
Pro forma net income attributable to EQT Corporation$461,200 $2,409,478 
Pro forma income per share of common stock attributable to EQT Corporation:
Pro forma net income attributable to EQT Corporation – Basic$0.78 $4.52 
Pro forma net income attributable to EQT Corporation – Diluted$0.77 $4.27 

(a)Pro forma net income for the year ended December 31, 2024 includes $304.8 million of transaction costs related to the Equitrans Midstream Merger.