PITTSBURGH, Oct. 21, 2025 /PRNewswire/ -- EQT Corporation (NYSE: EQT) today announced financial and operational results for the third quarter of 2025.
Third Quarter 2025 Results:
- Production: Sales volume of 634 Bcfe, toward the high-end of guidance driven by strong well performance and compression project outperformance
- Capital Expenditures: $618 million, 10% below the mid-point of guidance due to continued efficiency gains and midstream cost optimization
- Realized Pricing: Differential $0.12 tighter than the mid-point of guidance due to strong gas marketing optimization results and tactical curtailment strategy
- Operating Costs: Record low per unit operating costs of $1.00 per Mcfe, 7% below the mid-point of guidance driven by lower-than-expected gathering, LOE and SG&A expense
- Cash Flow: Net cash provided by operating activities of $1,018 million; generated $484 million of free cash flow attributable to EQT(1)
- Balance Sheet: Exited the quarter with $8.2 billion total debt and just under $8.0 billion net debt(1)
Recent Highlights:
- Olympus Integration: Achieved operational integration of all upstream and midstream assets acquired from Olympus Energy 34 days after closing, the fastest operational transition in EQT's acquisition history; drilled two deep Utica wells ~30% faster than Olympus' historic performance, saving $2 million per well
- Operational Efficiencies: Set multiple EQT records, including highest pumping hours in a month, fastest quarterly completion pace and the most lateral footage drilled and completed in a 24-hour period
- MVP Boost: Exceptionally strong and oversubscribed open season with capacity upsized by 20% to 600 MDth/d due to strong utility demand; projected build multiple of approximately 3.0x adjusted EBITDA(1)
- LNG Offtake: Signed LNG offtake agreements for 4.5 million tonnes per annum in aggregate with Sempra, NextDecade and Commonwealth LNG beginning in 2030-2031; represents patient and successful execution of LNG strategy underpinned by direct connectivity to end users globally
- Dividend Increased: Increased dividend by 5% to $0.66 per share, annualized; compounded annual dividend growth rate of ~8% since 2022 with durability underpinned by material cost structure improvements and synergy capture over this period
President and CEO Toby Z. Rice stated, "Third quarter results built upon EQT's extensive track record of delivering operational and financial outperformance. Production, operating expenses, capital spending and price realizations were all at the favorable end of guidance, highlighting the efficiency gains and tangible synergy capture of our vertically integrated platform. We rapidly integrated the Olympus assets and are already seeing material operational outperformance with EQT at the helm. Simply put, our execution machine is firing on all cylinders, and the benefits are accruing to shareholders via significant free cash flow outperformance relative to both internal and consensus expectations."
Rice continued, "We also completed the highly successful MVP Boost open season and elected to upsize capacity to 600 MDth/d due to strong demand from leading utilities. This project will provide gas supply from Appalachia into Northern Virginia and the Southeast regions, unleashing affordable, reliable, low emissions natural gas into areas that are seeing significant demand growth. MVP Boost represents just one of several strategic growth initiatives in our project pipeline, which offer highly attractive, full cycle returns and create the option to sustainably grow our upstream business in the years ahead."
| (1) | A non-GAAP financial measure. See the Non-GAAP Disclosures section of this news release for the definition of, and other important information regarding, this non-GAAP financial measure. |
Third Quarter 2025 Financial and Operational Performance
| | Three Months Ended September 30, | | | ||
| ($ millions, except average realized price and EPS) | 2025 | | 2024 | | Change |
| | | | | | |
| Total sales volume (Bcfe) | 634 | | 581 | | 53 |
| Average realized price ($/Mcfe) | $ 2.76 | | $ 2.38 | | $ 0.38 |
| Net income (loss) attributable to EQT | $ 336 | | $ (301) | | $ 637 |
| Adjusted net income attributable to EQT (a) | $ 329 | | $ 91 | | $ 238 |
| Diluted income (loss) per share (EPS) | $ 0.53 | | $ (0.54) | | $ 1.07 |
| Adjusted EPS (a) | $ 0.52 | | $ 0.16 | | $ 0.36 |
| Net income (loss) | $ 407 | | $ (297) | | $ 704 |
| Adjusted EBITDA (a) | $ 1,328 | | $ 832 | | $ 496 |
| Adjusted EBITDA attributable to EQT (a) | $ 1,200 | | $ 824 | | $ 376 |
| Net cash provided by operating activities | $ 1,018 | | $ 593 | | $ 425 |
| Adjusted operating cash flow (a) | $ 1,221 | | $ 522 | | $ 699 |
| Adjusted operating cash flow attributable to EQT (a) | $ 1,094 | | $ 517 | | $ 577 |
| Capital expenditures | $ 618 | | $ 558 | | $ 60 |
| Capital contributions to equity method investments | $ 2 | | $ 85 | | $ (83) |
| Free cash flow (a) | $ 601 | | $ (121) | | $ 722 |
| Free cash flow attributable to EQT (a) | $ 484 | | $ (125) | | $ 609 |
| | |
| (a) | A non-GAAP financial measure. See the Non-GAAP Disclosures section of this news release for the definition of, and other important information regarding, this non-GAAP financial measure. |
Per Unit Operating Costs
The following table presents certain of the Company's consolidated operating costs on a per unit basis.(a)
| | Three Months Ended September 30, | | Nine Months Ended September 30, | ||||
| Per Unit ($/Mcfe) | 2025 | | 2024 | | 2025 | | 2024 |
| | | | | | | | |
| Gathering | $ 0.06 | | $ 0.20 | | $ 0.07 | | $ 0.44 |
| Transmission | 0.40 | | 0.43 | | 0.43 | | 0.37 |
| Processing | 0.13 | | 0.13 | | 0.14 | | 0.13 |
| Lease operating expense (LOE) | 0.09 | | 0.09 | | 0.09 | | 0.09 |
| Production taxes | 0.06 | | 0.07 | | 0.07 | | 0.08 |
| Operating and maintenance (O&M) | 0.10 | | 0.07 | | 0.09 | | 0.04 |
| Selling, general and administrative (SG&A) | 0.16 | | 0.15 | | 0.15 | | 0.14 |
| Operating costs | $ 1.00 | | $ 1.14 | | $ 1.04 | | $ 1.29 |
| | | | | | | | |
| Production depletion | $ 0.95 | | $ 0.91 | | $ 0.95 | | $ 0.90 |
| | |
| (a) | References in this release to the "Company" refer to EQT Corporation together with its consolidated subsidiaries. As used throughout this release, per unit operating costs reflect, for each period presented, the consolidated amount of such operating cost for the Company (aggregated irrespective of business segment) divided by total sales volume (Mcfe). |
Gathering expense per Mcfe decreased for the three months ended September 30, 2025 compared to the same period in 2024 due primarily to the Company's ownership of the gathering, transmission and storage assets acquired in the Company's acquisition of Equitrans Midstream Corporation (the Equitrans Midstream Merger) completed in the third quarter of 2024. In addition, gathering expense per unit decreased due to the Company's divestiture of assets in Northeast Pennsylvania completed in December 2024 and increased sales volume.
Transmission expense per Mcfe decreased for the three months ended September 30, 2025 compared to the same period in 2024 due primarily to increased sales volume.
O&M expense per Mcfe increased for the three months ended September 30, 2025 compared to the same period in 2024 as a result of the Company's operation of the gathering, transmission and storage assets acquired in the Equitrans Midstream Merger.
Production depletion expense per Mcfe increased for the three months ended September 30, 2025 compared to the same period in 2024 due to increased sales volume and higher annual depletion rate.
Liquidity
As of September 30, 2025, the Company had no borrowings outstanding under EQT Corporation's $3.5 billion revolving credit facility. Total liquidity, excluding available capacity under Eureka Midstream, LLC's (Eureka Midstream) revolving credit facility, as of September 30, 2025 was $3.7 billion.
As of September 30, 2025, total debt and net debt(1) were $8.2 billion and $8.0 billion, respectively, compared to $9.3 billion and $9.1 billion, respectively, as of December 31, 2024.
| (1) | A non-GAAP financial measure. See the Non-GAAP Disclosures section of this news release for the definition of, and other important information regarding, this non-GAAP financial measure. |
Fourth Quarter 2025 Outlook
The Company expects total sales volume of 550 - 600 Bcfe in the fourth quarter of 2025, which includes the impact of 15 - 20 Bcfe of strategic curtailments. Total capital expenditures in the fourth quarter of 2025 are expected to be $635 - $735 million, including $555 - $635 million of maintenance capital expenditures. The Company plans to turn-in-line (TIL) 18 - 28 net wells in the fourth quarter of 2025.
2025 Guidance
| Production | | Q4 2025 | | Full Year 2025 |
| Total sales volume (Bcfe) | | 550 - 600 | | 2,325 - 2,375 |
| Liquids sales volume, excluding ethane (Mbbl) | | 4,100 - 4,400 | | 16,400 - 16,700 |
| Ethane sales volume (Mbbl) | | 1,700 - 1,850 | | 7,150 - 7,300 |
| Total liquids sales volume (Mbbl) | | 5,800 - 6,250 | | 23,550 - 24,000 |
| | | | | |
| Btu uplift (MMBtu/Mcf) | | 1.055 - 1.065 | | 1.055 - 1.065 |
| | | | | |
| Average differential ($/Mcf) | | ($0.60) - ($0.50) | | ($0.60) - ($0.50) |
| | | | | |
| Resource Counts | | | | |
| Top-hole rigs | | 2 - 3 | | 2 - 3 |
| Horizontal rigs | | 3 - 4 | | 3 - 4 |
| Frac crews | | 2 - 3 | | 2 - 3 |
| | | | | |
| Third-party Midstream Revenue ($ Millions) | | $135 - $160 | | $590 - $615 |
| | | | | |
| Per Unit Operating Costs ($/Mcfe) | | | | |
| Gathering | | $0.07 - $0.09 | | $0.07 - $0.09 |
| Transmission | | $0.42 - $0.44 | | $0.42 - $0.44 |
| Processing | | $0.13 - $0.15 | | $0.13 - $0.15 |
| LOE | | $0.10 - $0.12 | | $0.09 - $0.11 |
| Production taxes | | $0.06 - $0.08 | | $0.07 - $0.09 |
| O&M | | $0.09 - $0.11 | | $0.09 - $0.11 |
| SG&A | | $0.19 - $0.21 | | $0.16 - $0.18 |
| Operating costs | | $1.06 - $1.20 | | $1.03 - $1.17 |
| | | | | |
| Equity Method Investments and Midstream JV Noncontrolling Interest ($ Millions) | ||||
| Distributions from Mountain Valley Pipeline, LLC (the MVP Joint | | $45 - $55 | | $250 - $260 |
| Distributions to Pipebox LLC (the Midstream JV) Noncontrolling | | $90 - $105 | | $350 - $365 |
| | | | | |
| Capital Expenditures and Capital Contributions ($ Millions) | | | ||
| Upstream maintenance | | $420 - $480 | | $1,540 - $1,600 |
| Midstream maintenance | | $90 - $100 | | $280 - $290 |
| Corporate & capitalized costs | | $45 - $55 | | $190 - $200 |
| Total maintenance capital expenditures | | $555 - $635 | | $2,010 - $2,090 |
| Strategic growth capital expenditures | | $80 - $100 | | $290 - $310 |
| Total capital expenditures | | $635 - $735 | | $2,300 - $2,400 |
| | | | | |
| Capital contributions to equity method investments (b) | | $35 - $45 | | $80 - $90 |
| | |
| (a) | Assumes Midstream JV cash distributions of 60% to third-party noncontrolling interest. |
| (b) | Includes capital contributions to the MVP Joint Venture (including the MVP mainline, MVP Southgate and MVP Boost) and LMM. |
Third Quarter 2025 Earnings Webcast Information
The Company's conference call with securities analysts begins at 10:00 a.m. ET on Wednesday October 22, 2025 and will be broadcast live via webcast. An accompanying presentation is available on the Company's investor relations website, www.ir.eqt.com under "Events & Presentations." To access the live audio webcast, visit the Company's investor relations website at ir.eqt.com. A replay will be archived and available for one year in the same location after the conclusion of the live event.
Hedging (as of October 15, 2025)
The following table summarizes the approximate volume and prices of the Company's NYMEX hedge positions. The difference between the fixed price and NYMEX price is included in average differential presented in the Company's price reconciliation.
| | Q4 2025 (a) | | Q1 2026 | | Q2 2026 | | Q3 2026 | | Q4 2026 | | Q1 2027 |
| Hedged Volume (MMDth) | 332 | | 80 | | 31 | | 29 | | 27 | | 9 |
| Hedged Volume (MMDth/d) | 3.6 | | 0.9 | | 0.3 | | 0.3 | | 0.3 | | 0.1 |
| Swaps - Short | | | | | | | | | | | |
| Volume (MMDth) | 95 | | - | | - | | - | | - | | - |
| Avg. Price ($/Dth) | $ 3.28 | | $ - | | $ - | | $ - | | $ - | | $ - |
| Calls - Short | | | | | | | | | | | |
| Volume (MMDth) | 189 | | 80 | | 31 | | 29 | | 27 | | 9 |
| Avg. Strike ($/Dth) | $ 5.34 | | $ 5.77 | | $ 4.22 | | $ 4.17 | | $ 4.35 | | $ 4.25 |
| Puts - Long | | | | | | | | | | | |
| Volume (MMDth) | 237 | | 80 | | 31 | | 29 | | 27 | | 9 |
| Avg. Strike ($/Dth) | $ 3.35 | | $ 3.79 | | $ 3.31 | | $ 3.29 | | $ 3.40 | | $ 3.30 |
| Option Premiums | | | | | | | | | | | |
| Cash Settlement of Deferred | $ (45) | | $ - | | $ - | | $ - | | $ - | | $ - |
| | |
| (a) | October 1 through December 31. |
The Company has also entered into transactions to hedge basis. The Company may use other contractual agreements from time to time to implement its commodity hedging strategy.
Non-GAAP Disclosures
This news release includes the non-GAAP financial measures described below. These non-GAAP measures are intended to provide additional information only and should not be considered as alternatives to, or more meaningful than, net income attributable to EQT Corporation, diluted EPS, net income, net cash provided by operating activities, total Production operating revenues, total debt, or any other measure calculated in accordance with GAAP. Certain items excluded from these non-GAAP measures are significant components in understanding and assessing a company's financial performance, such as a company's cost of capital, tax structure, and historic costs of depreciable assets.
Adjusted Net Income Attributable to EQT and Adjusted EPS
Adjusted net income attributable to EQT is defined as net income (loss) attributable to EQT Corporation, excluding (gain) loss on sale/exchange of long-lived assets, impairments, the revenue impact of changes in the fair value of derivative instruments prior to settlement and certain other items that the Company's management believes do not reflect the Company's core operating performance. Adjusted EPS is defined as adjusted net income attributable to EQT divided by diluted weighted average common shares outstanding.
As a result of the Class B Unitholder's noncontrolling equity interest ownership in the Midstream JV that commenced on December 30, 2024, the Company has adjusted its non-GAAP measure of adjusted net income attributable to EQT. Beginning in the first quarter of 2025, adjusted net income attributable to EQT and the related non-GAAP financial measure of adjusted EPS are no longer adjusted for income from investments, distributions received from equity method investments or non-cash interest expense (amortization). Adjusted net income attributable to EQT and adjusted EPS presented in this news release for the comparative period have also been calculated based on the updated definition.
The Company's management believes adjusted net income attributable to EQT and adjusted EPS provide useful information to investors regarding the Company's financial condition and results of operations because it helps facilitate comparisons of operating performance and earnings trends across periods by excluding the impact of items that, in their opinion, do not reflect the Company's core operating performance. For example, adjusted net income attributable to EQT and adjusted EPS reflect only the impact of settled derivative contracts; thus, the measures exclude the often-volatile revenue impact of changes in the fair value of derivative instruments prior to settlement.
The table below reconciles adjusted net income attributable to EQT and adjusted EPS with net income (loss) attributable to EQT Corporation and diluted EPS, respectively, the most comparable financial measures calculated in accordance with GAAP, each as derived from the Statements of Condensed Consolidated Operations to be included in EQT Corporation's Quarterly Report on Form 10-Q for the quarter ended September 30, 2025.
| | Three Months Ended September 30, | | Nine Months Ended September 30, | ||||
| | 2025 | | 2024 | | 2025 | | 2024 |
| | | | | | | | |
| | (Thousands, except per share amounts) | ||||||
| Net income (loss) attributable to EQT | $ 335,862 | | $ (300,823) | | $ 1,362,148 | | $ (187,818) |
| (Deduct) add: | | | | | | | |
| (Gain) loss on sale/exchange of long-lived | (5,623) | | 10,117 | | (2,402) | | (309,865) |
| Impairment and expiration of leases | 3,476 | | 12,095 | | 9,391 | | 58,963 |
| Gain on derivatives | (135,784) | | (66,816) | | (176,829) | | (234,660) |
| Net cash settlements received (paid) on | 74,960 | | 288,136 | | (118,390) | | 1,037,321 |
| Premiums paid for derivatives that settled | - | | (4,971) | | - | | (44,565) |
| Other expenses (a) | 28,962 | | 279,751 | | 182,693 | | 328,913 |
| Loss on debt extinguishment | 1,909 | | 365 | | 19,478 | | 5,651 |
| Tax impact of non-GAAP items (b) | 24,818 | | (126,420) | | 38,774 | | (235,254) |
| Adjusted net income attributable to EQT | $ 328,580 | | $ 91,434 | | $ 1,314,863 | | $ 418,686 |
| | | | | | | | |
| Diluted weighted average common shares | 628,324 | | 563,956 | | 611,427 | | 484,526 |
| Diluted EPS | $ 0.53 | | $ (0.54) | | $ 2.23 | | $ (0.39) |
| Adjusted EPS | $ 0.52 | | $ 0.16 | | $ 2.15 | | $ 0.86 |
| | |
| (a) | Other expenses consist primarily of transaction costs associated with acquisitions and other strategic transactions and costs related to exploring new venture opportunities. Other expenses for the three and nine months ended September 30, 2025 included the impact of $21.0 million and $24.5 million, respectively, of cash transaction costs related to the Company's acquisition of Olympus Energy (the Olympus Energy Acquisition). In addition, other expenses for the nine months ended September 30, 2025 and 2024 included the impact of $133.7 million and $17.5 million, respectively, of net expense related to a securities class action settlement. |
| (b) | The tax impact of non-GAAP items represents the incremental tax expense/benefit that would have been incurred by the Company had these items been excluded from net income (loss) attributable to EQT Corporation, which resulted in a blended tax rate of 24.7% and 24.4% for the three months ended September 30, 2025 and 2024, respectively, and 25.1% and 27.9% for the nine months ended September 30, 2025 and 2024, respectively. The blended tax rates differ from the Company's statutory tax rate due primarily to state taxes, including valuation allowances limiting certain state tax benefits. |
Adjusted EBITDA, Adjusted EBITDA Attributable to Noncontrolling Interests and Adjusted EBITDA Attributable to EQT
Adjusted EBITDA is defined as net income excluding net interest expense, income tax expense (benefit), depreciation, depletion and amortization, (gain) loss on sale/exchange of long-lived assets, impairments, the revenue impact of changes in the fair value of derivative instruments prior to settlement and certain other items that the Company's management believes do not reflect the Company's core operating performance. Adjusted EBITDA attributable to EQT is defined as adjusted EBITDA less adjusted EBITDA attributable to noncontrolling interests. Adjusted EBITDA attributable to noncontrolling interests is defined as the proportionate share of adjusted EBITDA attributable to the third-party ownership interests in the Non-Wholly-Owned Consolidated Subsidiaries (defined below).
As a result of the Company's completion of the Equitrans Midstream Merger in July 2024, which meaningfully increased the Company's equity method investments, the Company adjusted its non-GAAP measure of adjusted EBITDA. Beginning in the third quarter of 2024, adjusted EBITDA was changed to include distributions received from equity method investments. In addition, as a result of the Class B Unitholder's noncontrolling equity interest ownership in the Midstream JV that commenced on December 30, 2024, beginning in the first quarter of 2025, the amounts attributable to noncontrolling interests meaningfully impacted the Company's consolidated results, and, therefore, the Company began presenting adjusted EBITDA attributable to noncontrolling interests. Adjusted EBITDA attributable to noncontrolling interests presented in this news release for the prior comparative period has also been calculated based on the updated definition, and, certain prior period amounts have been recast for comparability.
The Company's management believes that these measures provide useful information to investors regarding the Company's financial condition and results of operations because they help facilitate comparisons of operating performance and earnings trends across periods by excluding the impact of items that, in their opinion, do not reflect the Company's core operating performance. For example, adjusted EBITDA reflects only the impact of settled derivative instruments and excludes the often-volatile revenue impact of changes in the fair value of derivative instruments prior to settlement. In addition, adjusted EBITDA includes the impact of distributions received from equity method investments, which excludes the impact of depreciation included within equity earnings from equity method investments and helps facilitate comparisons of the core operating performance of the Company's equity method investments.
The table below reconciles adjusted EBITDA and adjusted EBITDA attributable to EQT with net income, the most comparable financial measure as calculated in accordance with GAAP, as reported in the Statements of Condensed Consolidated Operations to be included in EQT Corporation's Quarterly Report on Form 10-Q for the quarter ended September 30, 2025.
| | Three Months Ended September 30, | | Nine Months Ended September 30, | ||||
| | 2025 | | 2024 | | 2025 | | 2024 |
| | | | | | | | |
| | (Thousands) | ||||||
| Net income (loss) | $ 407,216 | | $ (297,432) | | $ 1,579,290 | | $ (185,130) |
| Add (deduct): | | | | | | | |
| Interest expense, net | 109,929 | | 158,299 | | 333,166 | | 268,390 |
| Income tax expense (benefit) | 129,266 | | (104,870) | | 443,549 | | (124,790) |
| Depreciation, depletion and amortization | 688,382 | | 589,299 | | 1,932,628 | | 1,542,031 |
| (Gain) loss on sale/exchange of long-lived | (5,623) | | 10,117 | | (2,402) | | (309,865) |
| Impairment and expiration of leases | 3,476 | | 12,095 | | 9,391 | | 58,963 |
| Gain on derivatives | (135,784) | | (66,816) | | (176,829) | | (234,660) |
| Net cash settlements received (paid) on | 74,960 | | 288,136 | | (118,390) | | 1,037,321 |
| Premiums paid for derivatives that settled | - | | (4,971) | | - | | (44,565) |
| Other expenses (a) | 28,962 | | 279,751 | | 182,693 | | 328,913 |
| Income from investments | (44,638) | | (34,242) | | (138,274) | | (36,674) |
| Distributions from equity method investments | 69,679 | | 2,212 | | 202,560 | | 11,187 |
| Loss on debt extinguishment | 1,909 | | 365 | | 19,478 | | 5,651 |
| Adjusted EBITDA | 1,327,734 | | 831,943 | | 4,266,860 | | 2,316,772 |
| Deduct: Adjusted EBITDA attributable to | (128,230) | | (7,783) | | (390,194) | | (7,339) |
| Adjusted EBITDA attributable to EQT | $ 1,199,504 | | $ 824,160 | | $ 3,876,666 | | $ 2,309,433 |
| | |
| (a) | Other expenses consist primarily of transaction costs associated with acquisitions and other strategic transactions and costs related to exploring new venture opportunities. Other expenses for the three and nine months ended September 30, 2025 included the impact of $21.0 million and $24.5 million, respectively, of cash transaction costs related to the Olympus Energy Acquisition. In addition, other expenses for the nine months ended September 30, 2025 and 2024 included the impact of $133.7 million and $17.5 million, respectively, of net expense related to a securities class action settlement. |
| (b) | A non-GAAP financial measure. See below for a reconciliation of this non-GAAP financial measure to the most comparable financial measure as calculated in accordance with GAAP. |
The Company consolidates its controlling equity interests in the Midstream JV, Eureka Midstream Holdings, LLC (Eureka Midstream Holdings) and Teralytic Holdings Inc. (Teralytic, and, together with the Midstream JV and Eureka Midstream Holdings, the Non-Wholly-Owned Consolidated Subsidiaries). The table below reconciles adjusted EBITDA of the Non-Wholly-Owned Consolidated Subsidiaries and adjusted EBITDA attributable to noncontrolling interests with net income of the Non-Wholly-Owned Consolidated Subsidiaries, the most comparable financial measure as calculated in accordance with GAAP. The Company's management believes adjusted EBITDA attributable to noncontrolling interests provides useful information to investors regarding the impact of the third-party ownership interest in the Non-Wholly-Owned Consolidated Subsidiaries on the Company's financial condition and results of operations.
| | Three Months Ended September 30, | | Nine Months Ended September 30, | ||||
| | 2025 | | 2024 | | 2025 | | 2024 |
| | | | | | | | |
| | (Thousands) | ||||||
| Non-Wholly-Owned Consolidated Subsidiaries: | | | | | | | |
| Net income | $ 158,088 | | $ 8,320 | | $ 500,966 | | $ 6,366 |
| Add (deduct): | | | | | | | |
| Interest expense, net | 3,742 | | 5,087 | | 11,014 | | 5,087 |
| Depreciation and amortization | 34,879 | | 5,989 | | 96,723 | | 6,707 |
| Loss on sale/exchange of long-lived assets | - | | - | | 349 | | - |
| Income from investments | (42,078) | | - | | (125,652) | | - |
| Distributions from equity method investments | 66,579 | | - | | 191,090 | | - |
| Adjusted EBITDA | 221,210 | | 19,396 | | 674,490 | | 18,160 |
| Deduct: Adjusted EBITDA of the Non-Wholly- | (92,980) | | (11,613) | | (284,296) | | (10,821) |
| Adjusted EBITDA attributable to | $ 128,230 | | $ 7,783 | | $ 390,194 | | $ 7,339 |
| | |
| (a) | Adjusted EBITDA of the Non-Wholly-Owned Consolidated Subsidiaries attributable to EQT is calculated based on EQT Corporation's current 40% Class A Unitholder share of available cash flow distributions from the Midstream JV, 60% ownership interest in Eureka Midstream Holdings and approximate 34% ownership interest in Teralytic. The Company believes that using its distribution share from the Midstream JV in the calculation of adjusted EBITDA of the Non-Wholly-Owned Consolidated Subsidiaries attributable to EQT best reflects the economic impact of the Company's investment in the Midstream JV on adjusted EBITDA and earnings trends. |
The Company has not provided projected net income or a reconciliation of projected adjusted EBITDA to projected net income, the most comparable financial measure calculated in accordance with GAAP. Net income includes the impact of depreciation, depletion and amortization expense, income tax expense (benefit), the revenue impact of changes in the projected fair value of derivative instruments prior to settlement and certain other items that impact comparability between periods and the tax effect of such items, which may be significant and difficult to project with a reasonable degree of accuracy. Therefore, projected net income, and a reconciliation of projected adjusted EBITDA to projected net income, are not available without unreasonable effort.
Adjusted Operating Cash Flow, Adjusted Operating Cash Flow Attributable to EQT, Free Cash Flow and Free Cash Flow Attributable to EQT
Adjusted operating cash flow is defined as net cash provided by operating activities less changes in other assets and liabilities. Adjusted operating cash flow attributable to EQT is defined as adjusted operating cash flow less adjusted EBITDA attributable to noncontrolling interests excluding net interest expense attributable to noncontrolling interests. Free cash flow is defined as adjusted operating cash flow less accrual-based capital expenditures and capital contributions to equity method investments. Free cash flow attributable to EQT is defined as adjusted operating cash flow attributable to EQT less accrual-based capital expenditures and capital contributions to equity method investments excluding the proportionate share of accrual-based capital expenditures and capital contributions to equity method investments attributable to the third-party ownership interests in the Non-Wholly-Owned Consolidated Subsidiaries.
As a result of the Company's completion of the Equitrans Midstream Merger in July 2024, which meaningfully increased the Company's equity method investments, the Company adjusted its non-GAAP measure of free cash flow. Beginning in the third quarter of 2024, free cash flow was changed to exclude capital contributions to equity method investments. In addition, as a result of the Class B Unitholder's noncontrolling equity interest ownership in the Midstream JV that commenced on December 30, 2024, the amounts attributable to noncontrolling interests meaningfully impacted the Company's consolidated cash flows, and, therefore, the Company began presenting free cash flow attributable to EQT. Free cash flow attributable to EQT presented in this news release for the prior comparative period has also been calculated based on the updated definition, and, certain prior period amounts have been recast for comparability.
The Company's management believes these measures provide useful information to investors regarding the Company's liquidity, including the Company's ability to generate cash flow in excess of its capital requirements and return cash to shareholders.
The tables below reconcile adjusted operating cash flow, adjusted operating cash flow attributable to EQT, free cash flow and free cash flow attributable to EQT with net cash provided by operating activities, the most comparable financial measure calculated in accordance with GAAP, as derived from the Statements of Condensed Consolidated Cash Flows to be included in EQT Corporation's Quarterly Report on Form 10-Q for the quarter ended September 30, 2025.
| | Three Months Ended September 30, | | Nine Months Ended September 30, | ||||
| | 2025 | | 2024 | | 2025 | | 2024 |
| | | | | | | | |
| | (Thousands) | ||||||
| Net cash provided by operating activities | $ 1,017,699 | | $ 592,989 | | $ 4,000,565 | | $ 2,070,697 |
| Decrease (increase) in changes in other assets | 203,441 | | (70,703) | | (194,779) | | (192,830) |
| Adjusted operating cash flow (a) | 1,221,140 | | 522,286 | | 3,805,786 | | 1,877,867 |
| Deduct: | | | | | | | |
| Capital expenditures | (617,893) | | (557,889) | | (1,668,896) | | (1,683,011) |
| Capital contributions to equity method | (2,359) | | (85,196) | | (44,406) | | (87,804) |
| Free cash flow (a) | $ 600,888 | | $ (120,799) | | $ 2,092,484 | | $ 107,052 |
| | |
| (a) | Adjusted operating cash flow and free cash flow for the three and nine months ended September 30, 2025 included the impact of $21.0 million and $24.5 million, respectively, of cash transaction costs related to the Olympus Energy Acquisition. In addition, these measures for the nine months ended September 30, 2025 and 2024 included the impact of $133.7 million and $17.5 million, respectively, of net expense related to a securities class action settlement. |
| | Three Months Ended September 30, | | Nine Months Ended September 30, | ||||
| | 2025 | | 2024 | | 2025 | | 2024 |
| | | | | | | | |
| | (Thousands) | ||||||
| Net cash provided by operating activities | $ 1,017,699 | | $ 592,989 | | $ 4,000,565 | | $ 2,070,697 |
| Decrease (increase) in changes in other assets | 203,441 | | (70,703) | | (194,779) | | (192,830) |
| Adjusted operating cash flow (a) | 1,221,140 | | 522,286 | | 3,805,786 | | 1,877,867 |
| (Deduct) add: | | | | | | | |
| Adjusted EBITDA attributable to | (128,230) | | (7,783) | | (390,194) | | (7,339) |
| Net interest expense attributable to | 1,190 | | 2,035 | | 3,470 | | 2,035 |
| Adjusted operating cash flow attributable to | 1,094,100 | | 516,538 | | 3,419,062 | | 1,872,563 |
| (Deduct) add: | | | | | | | |
| Capital expenditures | (617,893) | | (557,889) | | (1,668,896) | | (1,683,011) |
| Capital contributions to equity method | (2,359) | | (85,196) | | (44,406) | | (87,804) |
| Capital expenditures attributable to | 9,962 | | 1,664 | | 30,051 | | 1,664 |
| Capital contributions to equity method | - | | - | | 23,123 | | - |
| Free cash flow attributable to EQT (a) (c) | $ 483,810 | | $ (124,883) | | $ 1,758,934 | | $ 103,412 |
| | |
| (a) | Adjusted operating cash flow, adjusted operating cash flow attributable to EQT and free cash flow attributable to EQT for the three and nine months ended September 30, 2025 included the impact of $21.0 million and $24.5 million, respectively, of cash transaction costs related to the Olympus Energy Acquisition. In addition, these measures for the nine months ended September 30, 2025 and 2024 included the impact of $133.7 million and $17.5 million, respectively, of net expense related to a securities class action settlement. |
| (b) | A non-GAAP financial measure. See above for a reconciliation of this non-GAAP financial measure to the most comparable financial measure as calculated in accordance with GAAP. |
| (c) | Adjusted operating cash flow attributable to EQT and free cash flow attributable to EQT are calculated based on EQT Corporation's current 40% Class A Unitholder share of available cash flow distributions from the Midstream JV, 60% ownership interest in Eureka Midstream Holdings and approximate 34% ownership interest in Teralytic. The Company believes that using its distribution share from the Midstream JV in the calculation of these measures best reflect the economic impact of the Company's investment in the Midstream JV on adjusted operating cash flow, free cash flow and earnings trends. |
The tables below present adjusted operating cash flow, free cash flow, adjusted operating cash flow attributable to EQT and free cash flow attributable to EQT for the quarters ended September 30, 2025, June 30, 2025, March 31, 2025 and December 31, 2024 as derived from (i) the Statements of Condensed Consolidated Cash Flows to be included in EQT Corporation's Quarterly Report on Form 10-Q for the quarter ended September 30, 2025, (ii) the Statements of Condensed Consolidated Cash Flows included in EQT Corporation's Quarterly Reports on Form 10-Q for the quarters ended June 30, 2025 and March 31, 2025 and (iii) the Statements of Consolidated Cash Flows included in EQT Corporation's Annual Report on Form 10-K for the year ended December 31, 2024.
| | Three Months Ended | ||||||
| | September 30, | | June 30, | | March 31, | | December 31, |
| | | | | | | | |
| | (Thousands) | ||||||
| Net cash provided by operating | $ 1,017,699 | | $ 1,241,699 | | $ 1,741,167 | | $ 756,276 |
| Decrease (increase) in changes in | 203,441 | | (323,821) | | (74,399) | | 474,635 |
| Adjusted operating cash flow (a) | 1,221,140 | | 917,878 | | 1,666,768 | | 1,230,911 |
| Deduct: | | | | | | | |
| Capital expenditures | (617,893) | | (553,559) | | (497,444) | | (582,937) |
| Capital contributions to equity | (2,359) | | (24,101) | | (17,946) | | (60,245) |
| Free cash flow (a) | $ 600,888 | | $ 340,218 | | $ 1,151,378 | | $ 587,729 |
| | |
| (a) | Adjusted operating cash flow and free cash flow for the three months ended September 30, 2025 included the impact of $21.0 million of cash transaction costs related to the Olympus Energy Acquisition. In addition, adjusted operating cash flow and free cash flow for the three months ended June 30, 2025 included the impact of $133.7 million of net expense related to a securities class action settlement. |
| | Three Months Ended | ||||||
| | September 30, | | June 30, | | March 31, | | December 31, |
| | | | | | | | |
| | (Thousands) | ||||||
| Net cash provided by operating | $ 1,017,699 | | $ 1,241,699 | | $ 1,741,167 | | $ 756,276 |
| Decrease (increase) in changes in | 203,441 | | (323,821) | | (74,399) | | 474,635 |
| Adjusted operating cash flow (a) | 1,221,140 | | 917,878 | | 1,666,768 | | 1,230,911 |
| (Deduct) add: | | | | | | | |
| Adjusted EBITDA attributable to | (128,230) | | (125,164) | | (136,800) | | (12,286) |
| Net interest expense attributable to | 1,190 | | 1,028 | | 1,252 | | 2,472 |
| Adjusted operating cash flow | 1,094,100 | | 793,742 | | 1,531,220 | | 1,221,097 |
| (Deduct) add: | | | | | | | |
| Capital expenditures | (617,893) | | (553,559) | | (497,444) | | (582,937) |
| Capital contributions to equity | (2,359) | | (24,101) | | (17,946) | | (60,245) |
| Capital expenditures attributable to | 9,962 | | 9,907 | | 10,182 | | 2,308 |
| Capital contributions to equity | - | | 13,587 | | 9,536 | | - |
| Free cash flow attributable to EQT | $ 483,810 | | $ 239,576 | | $ 1,035,548 | | $ 580,223 |
| | |
| (a) | Adjusted operating cash flow, adjusted operating cash flow attributable to EQT and free cash flow attributable to EQT for the three months ended September 30, 2025 included the impact of $21.0 million of cash transaction costs related to the Olympus Energy Acquisition. In addition, adjusted operating cash flow, adjusted operating cash flow attributable to EQT and free cash flow attributable to EQT for the three months ended June 30, 2025 included the impact of $133.7 million of net expense related to a securities class action settlement. |
| (b) | A non-GAAP financial measure. See above for a reconciliation of this non-GAAP financial measure to the most comparable financial measure as calculated in accordance with GAAP. |
| (c) | Adjusted operating cash flow attributable to EQT and free cash flow attributable to EQT are calculated based on EQT Corporation's current 40% Class A Unitholder share of available cash flow distributions from the Midstream JV, 60% ownership interest in Eureka Midstream Holdings and approximate 34% ownership interest in Teralytic. The Company believes that using its distribution share from the Midstream JV in the calculation of these measures best reflect the economic impact of the Company's investment in the Midstream JV on adjusted operating cash flow, free cash flow and earnings trends. |
Production Adjusted Operating Revenues
Production adjusted operating revenues (also referred to as total natural gas and liquids sales, including cash settled derivatives) is defined as total Production operating revenues, less the revenue impact of changes in the fair value of derivative instruments prior to settlement and Production other revenues. The Company's management believes that this measure provides useful information to investors regarding the Company's financial condition and results of operations because it helps facilitate comparisons of operating performance and earnings trends across periods. Production adjusted operating revenues reflects only the impact of settled derivative contracts; thus, the measure excludes the often-volatile revenue impact of changes in the fair value of derivative instruments prior to settlement. The measure also excludes Production other revenues because it is unrelated to the revenue from the Company's natural gas and liquids production.
The table below reconciles Production adjusted operating revenues with total Production operating revenues, the most comparable financial measure calculated in accordance with GAAP, as reported in the Statements of Condensed Consolidated Operations to be included in EQT Corporation's Quarterly Report on Form 10-Q for the quarter ended September 30, 2025.
| | Three Months Ended September 30, | | Nine Months Ended September 30, | ||||
| | 2025 | | 2024 | | 2025 | | 2024 |
| | | | | | | | |
| | (Thousands, unless otherwise noted) | ||||||
| Total Production operating revenues | $ 1,815,766 | | $ 1,178,067 | | $ 5,805,591 | | $ 3,536,264 |
| (Deduct) add: | | | | | | | |
| Production gain on derivatives | (135,784) | | (72,489) | | (176,829) | | (240,333) |
| Net cash settlements received (paid) on | 74,960 | | 288,136 | | (118,390) | | 1,037,321 |
| Premiums paid for derivatives that settled | - | | (4,971) | | - | | (44,565) |
| Production other revenues | (2,365) | | (5,826) | | (5,919) | | (2,757) |
| Production adjusted operating revenues | $ 1,752,577 | | $ 1,382,917 | | $ 5,504,453 | | $ 4,285,930 |
| | | | | | | | |
| Total sales volume (MMcfe) | 634,395 | | 581,414 | | 1,773,373 | | 1,622,976 |
| Average sales price ($/Mcfe) | $ 2.64 | | $ 1.89 | | $ 3.17 | | $ 2.03 |
| Average realized price ($/Mcfe) | $ 2.76 | | $ 2.38 | | $ 3.10 | | $ 2.64 |
Net Debt
Net debt is defined as total debt less cash and cash equivalents. Total debt includes the Company's current portion of debt, revolving credit facility borrowings, term loan facility borrowings and senior notes. The Company's management believes net debt provides useful information to investors regarding the Company's financial condition and assists them in evaluating the Company's leverage since the Company could choose to use its cash and cash equivalents to retire debt.
The table below reconciles net debt with total debt, the most comparable financial measure calculated in accordance with GAAP, as derived from the Condensed Consolidated Balance Sheets to be included in EQT Corporation's Quarterly Report on Form 10-Q for the quarter ended September 30, 2025 and the Condensed Consolidated Balance Sheets included in EQT Corporation's Quarterly Report on Form 10-Q for the quarter ended September 30, 2024.
| | September 30, | | December 31, | | September 30, |
| | | | | | |
| | (Thousands) | ||||
| Current portion of debt (a) | $ 506,690 | | $ 320,800 | | $ 400,150 |
| Revolving credit facility borrowings (b) | 278,000 | | 150,000 | | 2,297,000 |
| Term loan facility borrowings | - | | - | | 497,970 |
| Senior notes | 7,433,132 | | 8,853,377 | | 10,598,428 |
| Total debt | 8,217,822 | | 9,324,177 | | 13,793,548 |
| Less: Cash and cash equivalents | 235,736 | | 202,093 | | 88,980 |
| Net debt | $ 7,982,086 | | $ 9,122,084 | | $ 13,704,568 |
| | |
| (a) | As of September 30, 2025, the current portion of debt included EQT Corporation's 3.125% senior notes and 7.75% debentures. As of December 31, 2024, the current portion of debt included borrowings outstanding under Eureka Midstream's revolving credit facility. Eureka Midstream is a wholly-owned subsidiary of Eureka Midstream Holdings. As of September 30, 2024, the current portion of debt included EQM Midstream Partners, LP's 6.000% senior notes. |
| (b) | As of September 30, 2025, revolving credit facility borrowings included borrowings outstanding under Eureka Midstream's revolving credit facility. As of December 31, 2024, revolving credit facility borrowings included borrowings outstanding under EQT Corporation's revolving credit facility. As of September 30, 2024, revolving credit facility borrowings included borrowings outstanding under EQT Corporation's and Eureka Midstream's revolving credit facilities. |
Investor Contact
Cameron Horwitz
Managing Director, Investor Relations & Strategy
412.445.8454
[email protected]
About EQT Corporation
EQT Corporation is a premier, vertically integrated American natural gas company with production and midstream operations focused in the Appalachian Basin. We are dedicated to responsibly developing our world-class asset base and being the operator of choice for our stakeholders. By leveraging a culture that prioritizes operational efficiency, technology and sustainability, we seek to continuously improve the way we produce environmentally responsible, reliable and low-cost energy. We have a longstanding commitment to the safety of our employees, contractors, and communities, and to the reduction of our overall environmental footprint. Our values are evident in the way we operate and in how we interact each day - trust, teamwork, heart, and evolution are at the center of all we do.
EQT management speaks to investors from time to time and the analyst presentation for these discussions, which is updated periodically, is available via EQT's investor relations website at https://ir.eqt.com.
Cautionary Statements Regarding Forward-Looking Statements
This news release contains, and certain statements made during the above referenced conference call will be, forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and Section 27A of the Securities Act of 1933, as amended. Statements that do not relate strictly to historical or current facts are forward-looking. Without limiting the generality of the foregoing, forward-looking statements contained in this news release or made during the above referenced conference call specifically include the expectations of plans, strategies, objectives and growth and anticipated financial and operational performance of EQT Corporation (EQT) and its consolidated subsidiaries (collectively, the Company), including guidance regarding the Company's strategy to develop its reserves; drilling plans and programs (including the number and type of drilling rigs and the number of frac crews to be utilized by the Company, the projected amount of wells to be turned-in-line and the timing thereof); projected natural gas prices, basis and average differential; the impact of commodity prices on the Company's business; total resource potential; projected production and sales volumes; projected capital expenditures and per unit operating costs; the Company's ability to successfully implement and execute its operational, organizational, technological and environmental, social and governance (ESG) initiatives, the timing thereof and the Company's ability to achieve the anticipated results of such initiatives; the Company's plans, objectives, expectations, goals and projections relating to the Company's in-basin growth projects; the projected volumes, incremental capacity, geographic scope, timing of in-service and projected cost and investment returns of MVP Boost; the Company's ability to achieve the intended operational, financial and strategic benefits from any proposed and recently completed strategic transactions, including the Olympus Energy Acquisition, and the anticipated synergies therefrom; the amount and timing of any redemptions, repayments or repurchases of EQT's common stock, the Company's outstanding debt securities or other debt instruments; the Company's ability to reduce its debt and the timing of such reductions, if any; projected free cash flow; liquidity and financing requirements, including funding sources and availability; the Company's hedging strategy and projected margin posting obligations; the Company's tax position and projected effective tax rate; and the expected impact of changes in laws.
The forward-looking statements included in this news release or made during the above referenced conference call involve risks and uncertainties that could cause actual results to differ materially from projected results. Accordingly, investors should not place undue reliance on forward-looking statements as a prediction of actual results. The Company has based these forward-looking statements on current expectations and assumptions about future events, taking into account all information currently known by the Company. While the Company considers these expectations and assumptions to be reasonable, they are inherently subject to significant business, economic, competitive, regulatory and other risks and uncertainties, many of which are difficult to predict and beyond the Company's control. These risks and uncertainties include, but are not limited to, volatility of commodity prices; the costs and results of drilling and operations; uncertainties about estimates of reserves, identification of drilling locations and the ability to add proved reserves in the future; the assumptions underlying production forecasts; the quality of technical data; the Company's ability to appropriately allocate capital and other resources among its strategic opportunities; access to and cost of capital; the Company's hedging and other financial contracts; inherent hazards and risks normally incidental to drilling for, producing, transporting, storing and processing natural gas, natural gas liquids (NGLs) and oil; operational risks and hazards incidental to the gathering, transmission and storage of natural gas as well as unforeseen interruptions; cyber security risks and acts of sabotage; availability and cost of drilling rigs, completion services, equipment, supplies, personnel, oilfield services and pipe, sand and water required to execute the Company's exploration and development plans, including as a result of inflationary pressures or tariffs; risks associated with operating primarily in the Appalachian Basin; the ability to obtain environmental and other permits and the timing thereof; construction, business, economic, competitive, regulatory, judicial, environmental, political and legal uncertainties related to the development and construction by the Company or its joint ventures of pipeline and storage facilities and transmission assets and the optimization of such assets; the Company's ability to renew or replace expiring gathering, transmission or storage contracts at favorable rates, on a long-term basis or at all; risks relating to the Company's joint venture arrangements; government regulation or action, including regulations pertaining to methane and other greenhouse gas emissions; negative public perception of the fossil fuels industry; increased consumer demand for alternatives to natural gas; environmental and weather risks, including the possible impacts of climate change; and disruptions to the Company's business due to recently completed or pending divestitures, acquisitions and other significant strategic transactions, including the Olympus Energy Acquisition. These and other risks and uncertainties are described under the "Risk Factors" section and elsewhere in EQT Corporation's Annual Report on Form 10-K for the year ended December 31, 2024 and other documents EQT Corporation subsequently files from time to time with the Securities and Exchange Commission. In addition, the Company may be subject to currently unforeseen risks that may have a materially adverse impact on it.
Any forward-looking statement speaks only as of the date on which such statement is made, and, except as required by law, EQT Corporation does not intend to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise.
| EQT CORPORATION AND SUBSIDIARIES | |||||||
| STATEMENTS OF CONDENSED CONSOLIDATED OPERATIONS (UNAUDITED) | |||||||
| | |||||||
| | Three Months Ended September 30, | | Nine Months Ended September 30, | ||||
| | 2025 | | 2024 | | 2025 | | 2024 |
| | | | | | | | |
| | (Thousands, except per share amounts) | ||||||
| Operating revenues: | | | | | | | |
| Sales of natural gas, natural gas liquids and | $ 1,677,617 | | $ 1,099,752 | | $ 5,622,843 | | $ 3,293,174 |
| Gain on derivatives | 135,784 | | 66,816 | | 176,829 | | 234,660 |
| Pipeline and other | 145,170 | | 117,234 | | 456,468 | | 120,748 |
| Total operating revenues | 1,958,571 | | 1,283,802 | | 6,256,140 | | 3,648,582 |
| Operating expenses: | | | | | | | |
| Transportation and processing | 377,133 | | 440,845 | | 1,144,458 | | 1,529,093 |
| Production | 98,302 | | 93,842 | | 278,258 | | 273,042 |
| Operating and maintenance | 60,302 | | 40,518 | | 161,582 | | 65,824 |
| Exploration | 331 | | 282 | | 2,655 | | 2,576 |
| Selling, general and administrative | 98,720 | | 88,470 | | 271,770 | | 228,730 |
| Depreciation, depletion and amortization | 688,382 | | 589,299 | | 1,932,628 | | 1,542,031 |
| (Gain) loss on sale/exchange of long-lived | (5,623) | | 10,117 | | (2,402) | | (309,865) |
| Impairment and expiration of leases | 3,476 | | 12,095 | | 9,391 | | 58,963 |
| Other operating expenses | 34,338 | | 290,174 | | 224,302 | | 354,337 |
| Total operating expenses | 1,355,361 | | 1,565,642 | | 4,022,642 | | 3,744,731 |
| Operating income (loss) | 603,210 | | (281,840) | | 2,233,498 | | (96,149) |
| Income from investments | (44,638) | | (34,242) | | (138,274) | | (36,674) |
| Other income | (472) | | (3,960) | | (3,711) | | (23,596) |
| Loss on debt extinguishment | 1,909 | | 365 | | 19,478 | | 5,651 |
| Interest expense, net | 109,929 | | 158,299 | | 333,166 | | 268,390 |
| Income (loss) before income taxes | 536,482 | | (402,302) | | 2,022,839 | | (309,920) |
| Income tax expense (benefit) | 129,266 | | (104,870) | | 443,549 | | (124,790) |
| Net income (loss) | 407,216 | | (297,432) | | 1,579,290 | | (185,130) |
| Less: Net income attributable to noncontrolling | 71,354 | | 3,391 | | 217,142 | | 2,688 |
| Net income (loss) attributable to EQT | $ 335,862 | | $ (300,823) | | $ 1,362,148 | | $ (187,818) |
| | | | | | | | |
| Income (loss) per share of common stock attributable to EQT Corporation: | |||||||
| Basic: | | | |
| | | |
| Weighted average common stock outstanding | 624,532 | | 559,603 | | 607,245 | | 480,354 |
| Net income (loss) attributable to EQT | $ 0.54 | | $ (0.54) | | $ 2.24 | | $ (0.39) |
| | | | | | | | |
| Diluted: | | | | | | | |
| Weighted average common stock outstanding | 628,324 | | 559,603 | | 611,427 | | 480,354 |
| Net income (loss) attributable to EQT | $ 0.53 | | $ (0.54) | | $ 2.23 | | $ (0.39) |
| EQT CORPORATION AND SUBSIDIARIES | |||
| CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) | |||
| | |||
| | September 30, 2025 | | December 31, 2024 |
| | | | |
| | (Thousands) | ||
| ASSETS | | | |
| Current assets: | | | |
| Cash and cash equivalents | $ 235,736 | | $ 202,093 |
| Accounts receivable (less allowance for credit losses: $1,127 and | 803,909 | | 1,132,608 |
| Derivative instruments, at fair value | 123,559 | | 143,581 |
| Income tax receivable | - | | 97,378 |
| Prepaid expenses and other | 103,788 | | 139,019 |
| Total current assets | 1,266,992 | | 1,714,679 |
| | | | |
| Property, plant and equipment | 47,904,599 | | 44,505,504 |
| Less: Accumulated depreciation and depletion | 14,294,604 | | 12,757,686 |
| Net property, plant and equipment | 33,609,995 | | 31,747,818 |
| | | | |
| Investments in unconsolidated entities | 3,600,537 | | 3,617,397 |
| Net intangible assets | 204,179 | | 215,257 |
| Goodwill | 2,062,462 | | 2,079,481 |
| Other assets | 451,125 | | 455,623 |
| Total assets | $ 41,195,290 | | $ 39,830,255 |
| | | | |
| LIABILITIES AND EQUITY | | | |
| Current liabilities: | | | |
| Current portion of debt | $ 506,690 | | $ 320,800 |
| Accounts payable | 1,119,957 | | 1,177,656 |
| Derivative instruments, at fair value | 189,635 | | 446,519 |
| Accrued interest | 135,331 | | 167,157 |
| Other current liabilities | 239,833 | | 349,417 |
| Total current liabilities | 2,191,446 | | 2,461,549 |
| | | | |
| Revolving credit facility borrowings | 278,000 | | 150,000 |
| Senior notes | 7,433,132 | | 8,853,377 |
| Deferred income taxes | 3,265,089 | | 2,851,103 |
| Asset retirement obligations and other liabilities | 1,237,320 | | 1,236,090 |
| Total liabilities | 14,404,987 | | 15,552,119 |
| | | | |
| Equity: | | | |
| Common stock, no par value, shares authorized: 1,280,000, shares issued: 624,064 and 596,870 | 19,490,656 | | 18,014,711 |
| Retained earnings | 3,663,136 | | 2,585,238 |
| Accumulated other comprehensive loss | (2,170) | | (2,321) |
| Total common shareholders' equity | 23,151,622 | | 20,597,628 |
| Noncontrolling interest in consolidated subsidiaries | 3,638,681 | | 3,680,508 |
| Total equity | 26,790,303 | | 24,278,136 |
| Total liabilities and equity | $ 41,195,290 | | $ 39,830,255 |
| EQT CORPORATION AND SUBSIDIARIES | |||
| STATEMENTS OF CONDENSED CONSOLIDATED CASH FLOWS (UNAUDITED) | |||
| | |||
| | Nine Months Ended September 30, | ||
| | 2025 | | 2024 |
| | | | |
| | (Thousands) | ||
| Cash flows from operating activities: | | ||
| Net income (loss) | $ 1,579,290 | | $ (185,130) |
| Adjustments to reconcile net income (loss) to net cash provided by | | | |
| Deferred income tax expense (benefit) | 446,674 | | (123,725) |
| Depreciation, depletion and amortization | 1,932,628 | | 1,542,031 |
| Gain on sale/exchange of long-lived assets | (2,402) | | (309,865) |
| Impairments | 9,391 | | 58,963 |
| Income from investments | (138,274) | | (36,674) |
| Loss on debt extinguishment | 19,478 | | 5,651 |
| Share-based compensation expense | 43,824 | | 141,578 |
| Distributions from equity method investments | 202,560 | | 11,187 |
| Other | 7,836 | | 13,160 |
| Gain on derivatives | (176,829) | | (234,660) |
| Net cash settlements (paid) received on derivatives | (118,390) | | 1,037,321 |
| Net premiums paid on derivatives | - | | (41,970) |
| Changes in other assets and liabilities: | | | |
| Accounts receivable | 296,345 | | 331,452 |
| Accounts payable | (4,487) | | (122,252) |
| Income tax receivable and payable | 97,378 | | 815 |
| Other current assets | 42,697 | | (10,965) |
| Other items, net | (237,154) | | (6,220) |
| Net cash provided by operating activities | 4,000,565 | | 2,070,697 |
| Cash flows from investing activities: | | | |
| Capital expenditures | (1,675,691) | | (1,662,112) |
| Cash paid for acquisitions, net of cash acquired | (484,807) | | (864,242) |
| Net cash (paid) received for sale/exchange of assets | (8,603) | | 451,906 |
| Capital contributions to equity method investments | (44,406) | | (87,804) |
| Other investing activities | (10,388) | | (80) |
| Net cash used in investing activities | (2,223,895) | | (2,162,332) |
| Cash flows from financing activities: | | | |
| Proceeds from revolving credit facility borrowings | 3,018,000 | | 3,578,000 |
| Repayment of revolving credit facility borrowings | (3,210,800) | | (2,316,000) |
| Proceeds from issuance of debt | - | | 750,000 |
| Proceeds from net settlement of Capped Call Transactions | - | | 93,290 |
| Debt issuance costs | (9,623) | | (18,854) |
| Repayment and retirement of debt | (905,698) | | (1,655,706) |
| Net premiums paid on debt extinguishment | (29,507) | | (1,543) |
| Dividends paid | (286,662) | | (232,603) |
| Distributions to noncontrolling interest | (259,217) | | (1,640) |
| Cash paid for taxes to net settle share-based incentive awards | (53,830) | | (92,492) |
| Other financing activities | (5,690) | | (2,814) |
| Net cash (used in) provided by financing activities | (1,743,027) | | 99,638 |
| Net change in cash and cash equivalents | 33,643 | | 8,003 |
| Cash and cash equivalents at beginning of period | 202,093 | | 80,977 |
| Cash and cash equivalents at end of period | $ 235,736 | | $ 88,980 |
| EQT CORPORATION AND SUBSIDIARIES | |||||||
| PRICE RECONCILIATION | |||||||
| | |||||||
| | Three Months Ended September 30, | | Nine Months Ended September 30, | ||||
| | 2025 | | 2024 | | 2025 | | 2024 |
| | | | | | | | |
| | (Thousands, unless otherwise noted) | ||||||
| NATURAL GAS | | | | | | | |
| Sales volume (MMcf) | 595,642 | | 547,225 | | 1,666,421 | | 1,520,574 |
| NYMEX price ($/MMBtu) | $ 3.07 | | $ 2.15 | | $ 3.37 | | $ 2.12 |
| Btu uplift | 0.17 | | 0.12 | | 0.19 | | 0.12 |
| Natural gas price ($/Mcf) | $ 3.24 | | $ 2.27 | | $ 3.56 | | $ 2.24 |
| | | | | | | | |
| Basis ($/Mcf) (a) | $ (0.70) | | $ (0.56) | | $ (0.50) | | $ (0.40) |
| Cash settled basis swaps ($/Mcf) | 0.02 | | (0.09) | | (0.02) | | (0.10) |
| Average differential, including cash settled basis swaps ($/Mcf) | (0.68) | | (0.65) | | (0.52) | | (0.50) |
| Average adjusted price ($/Mcf) | 2.56 | | 1.62 | | 3.04 | | 1.74 |
| Cash settled derivatives ($/Mcf) | 0.10 | | 0.61 | | (0.05) | | 0.75 |
| Average natural gas price, including cash settled derivatives ($/Mcf) | $ 2.66 | | $ 2.23 | | $ 2.99 | | $ 2.49 |
| Natural gas sales, including cash settled derivatives | $ 1,586,374 | | $ 1,222,498 | | $ 4,987,247 | | $ 3,786,058 |
| | | | | | | | |
| LIQUIDS | | | | | | | |
| NGLs, excluding ethane: | | | | | | | |
| Sales volume (MMcfe) (b) | 23,650 | | 22,253 | | 66,997 | | 63,393 |
| Sales volume (Mbbl) | 3,942 | | 3,710 | | 11,166 | | 10,566 |
| NGLs price ($/Bbl) | $ 31.82 | | $ 35.20 | | $ 37.12 | | $ 38.18 |
| Cash settled derivatives ($/Bbl) | 0.70 | | (0.11) | | (0.21) | | (0.20) |
| Average NGLs price, including cash settled derivatives ($/Bbl) | $ 32.52 | | $ 35.09 | | $ 36.91 | | $ 37.98 |
| NGLs sales, including cash settled derivatives | $ 128,183 | | $ 130,140 | | $ 412,206 | | $ 401,232 |
| Ethane: | | | | | | | |
| Sales volume (MMcfe) (b) | 12,157 | | 9,864 | | 32,759 | | 32,416 |
| Sales volume (Mbbl) | 2,026 | | 1,644 | | 5,460 | | 5,403 |
| Ethane price ($/Bbl) | $ 6.86 | | $ 5.56 | | $ 8.01 | | $ 5.97 |
| Ethane sales | $ 13,901 | | $ 9,135 | | $ 43,730 | | $ 32,237 |
| Oil: | | | | | | | |
| Sales volume (MMcfe) (b) | 2,946 | | 2,072 | | 7,196 | | 6,593 |
| Sales volume (Mbbl) | 491 | | 345 | | 1,199 | | 1,099 |
| Oil price ($/Bbl) | $ 49.12 | | $ 61.25 | | $ 51.09 | | $ 60.43 |
| Oil sales | $ 24,119 | | $ 21,144 | | $ 61,270 | | $ 66,403 |
| | | | | | | | |
| Total liquids sales volume (MMcfe) (b) | 38,753 | | 34,189 | | 106,952 | | 102,402 |
| Total liquids sales volume (Mbbl) | 6,459 | | 5,699 | | 17,825 | | 17,068 |
| Total liquids sales | $ 166,203 | | $ 160,419 | | $ 517,206 | | $ 499,872 |
| | | | | | | | |
| TOTAL | | | | | | | |
| Total natural gas and liquids sales, including cash settled derivatives (c) | $ 1,752,577 | | $ 1,382,917 | | $ 5,504,453 | | $ 4,285,930 |
| Total sales volume (MMcfe) | 634,395 | | 581,414 | | 1,773,373 | | 1,622,976 |
| Average realized price ($/Mcfe) | $ 2.76 | | $ 2.38 | | $ 3.10 | | $ 2.64 |
| | |
| (a) | Basis represents the difference between the ultimate sales price for natural gas, including the effects of delivered price benefit or deficit associated with the Company's firm transportation agreements, and the NYMEX natural gas price. |
| (b) | NGLs, ethane and oil were converted to Mcfe at a rate of six Mcfe per barrel. |
| (c) | Also referred to herein as Production adjusted operating revenues, a non-GAAP supplemental financial measure. |
SOURCE EQT Corporation (EQT-IR)
