Use these links to rapidly review the document
TABLE OF CONTENTS
TABLE OF CONTENTS

Table of Contents

Filed Pursuant to Rule 424(b)(5)
Registration Number 333-214092

The information in this preliminary prospectus supplement is not complete and may be changed. This preliminary prospectus supplement and the accompanying prospectus are not an offer to sell these securities and are not soliciting an offer to buy these securities in any jurisdiction where such offer or sale is not permitted.

Subject to Completion
Preliminary Prospectus Supplement dated September 27, 2017

P R O S P E C T U S    S U P P L E M E N T
(To Prospectus dated October 14, 2016)

$            

LOGO

EQT CORPORATION

$            % Senior Notes due 20   
$            % Senior Notes due 20   
$            % Senior Notes due 20    



         EQT (as defined herein) is offering $            aggregate principal amount of        % Senior Notes due 20    (the 20    notes), $            aggregate principal amount of        % Senior Notes due 20    (the 20    notes) and $            aggregate principal amount of        % Senior Notes due 20    (the 20    notes and, together with the 20    notes and the 20    notes, the notes). The 20    notes will mature on                        , 20    , the 20    notes will mature on                        , 20    and the 20    notes will mature on                        , 20    . Interest on the notes will be paid semi-annually in arrears on                and                in each year, commencing on                        , 2018. EQT may redeem some or all of the notes of each series at its option, at any time and from time to time, in whole or in part. The redemption prices are described in this prospectus supplement under the heading "Description of Notes—Optional Redemption."

         If (x) the consummation of the Rice Merger (as defined herein) does not occur on or before May 19, 2018 or (y) EQT notifies the Trustee (as defined herein) that EQT will not pursue the consummation of the Rice Merger, EQT will be required to redeem the notes of each series then outstanding at a redemption price equal to 101% of the principal amount of the notes to be redeemed plus accrued and unpaid interest to, but excluding, the Special Mandatory Redemption Date (as defined herein). See "Description of Notes—Special Mandatory Redemption."

         The notes will be the senior unsecured debt obligations of EQT and will rank equally with all of EQT's other unsecured and unsubordinated debt obligations from time to time outstanding.

         Investing in the notes involves risks, including those described in the "Risk Factors" section beginning on page S-14 of this prospectus supplement and the section entitled "Risk Factors" beginning on page 19 of our most recent Annual Report on Form 10-K for the year ended December 31, 2016, as updated by Part II, Item 1A, "Risk Factors" in our subsequently filed Quarterly Reports on Form 10-Q, which are incorporated by reference into this prospectus supplement and the accompanying prospectus.

 
  Public
offering price(1)
  Underwriting
discount
  Proceeds to
EQT Corporation
(before expenses)
Per 20    note                       %                       %                       %

Total

  $                       $                       $                    
Per 20    note                       %                       %                       %

Total

  $                       $                       $                    
Per 20    note                       %                       %                       %

Total

  $                       $                       $                    
Total   $                       $                       $                    

(1)
Plus accrued interest, if any, from                        , 2017, if settlement occurs after that date.

         Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this prospectus supplement or the accompanying prospectus is truthful or complete. Any representation to the contrary is a criminal offense.

         The underwriters expect to deliver the notes to purchasers in book-entry form only through The Depository Trust Company for the accounts of its participants, including Clearstream and Euroclear, on or about                        , 2017.



Joint Book-Running Managers

Citigroup

  BofA Merrill Lynch   Deutsche Bank Securities   Wells Fargo Securities

   

The date of this prospectus supplement is                        , 2017.


Table of Contents


TABLE OF CONTENTS

Prospectus Supplement

 
  Page  

INFORMATION IN THIS PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS

    S-ii  

DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS

   
S-ii
 

SUMMARY

   
S-1
 

RISK FACTORS

   
S-14
 

USE OF PROCEEDS

   
S-19
 

CAPITALIZATION

   
S-20
 

RATIO OF EARNINGS TO FIXED CHARGES

   
S-21
 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

   
S-22
 

DESCRIPTION OF NOTES

   
S-39
 

MATERIAL U.S. FEDERAL INCOME TAX CONSIDERATIONS

   
S-55
 

UNDERWRITING (CONFLICTS OF INTEREST)

   
S-60
 

LEGAL MATTERS

   
S-66
 

EXPERTS

   
S-66
 

WHERE YOU CAN FIND MORE INFORMATION

   
S-67
 

Prospectus

 
  Page  

ABOUT THIS PROSPECTUS

    ii  

WHERE YOU CAN FIND MORE INFORMATION

   
ii
 

INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

   
ii
 

DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS

   
iii
 

EQT CORPORATION

   
1
 

RISK FACTORS

   
1
 

USE OF PROCEEDS

   
1
 

RATIO OF EARNINGS TO FIXED CHARGES

   
2
 

DESCRIPTION OF CAPITAL STOCK

   
2
 

DESCRIPTION OF DEBT SECURITIES

   
6
 

PLAN OF DISTRIBUTION

   
9
 

LEGAL MATTERS

   
11
 

EXPERTS

   
11
 

S-i


Table of Contents


INFORMATION IN THIS PROSPECTUS SUPPLEMENT
AND THE ACCOMPANYING PROSPECTUS

        This prospectus supplement and the accompanying prospectus are part of a registration statement that EQT filed with the Securities and Exchange Commission (the SEC) using a shelf registration process. Under the shelf registration process, EQT may offer, issue and sell unsecured debt securities which may be senior, subordinated or junior subordinated debt securities, preferred stock and common stock. In the accompanying prospectus, we provide you with a general description of the securities EQT may offer from time to time under our shelf registration statement. In this prospectus supplement, we provide you with specific information about the notes that EQT is selling in this offering. Both this prospectus supplement and the accompanying prospectus include important information about us, EQT's debt securities and other information you should know before investing. This prospectus supplement also adds, updates and changes information contained in the accompanying prospectus. To the extent that any statement that we make in this prospectus supplement is inconsistent with the statements made in the accompanying prospectus, the statements made in the accompanying prospectus are deemed modified or superseded by the statements made in this prospectus supplement. You should read both this prospectus supplement and the accompanying prospectus as well as additional information described under "Where You Can Find More Information" on page S-69 of this prospectus supplement before investing in the notes.

        You should rely only on the information incorporated by reference or provided in this prospectus supplement and the accompanying prospectus or any free writing prospectus prepared by or on behalf of us. Neither we nor the underwriters have authorized anyone to provide you with additional or different information. If anyone provided you with additional or different information, you should not rely on it. Neither we nor the underwriters are making an offer to sell these securities in any jurisdiction where the offer or sale is not permitted. You should assume that the information contained in this prospectus supplement, the accompanying prospectus and the documents incorporated by reference is accurate only as of their respective dates. Our business, financial condition, results of operations and prospects may have changed since those dates.


DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS

        Disclosures in this prospectus supplement, the accompanying prospectus and the documents incorporated by reference contain certain forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended (the Exchange Act), and Section 27A of the Securities Act of 1933, as amended (the Securities Act). Statements that do not relate strictly to historical or current facts are forward-looking and usually identified by the use of words such as "anticipate," "estimate," "could," "would," "will," "may," "forecast," "approximate," "expect," "project," "intend," "plan," "believe" and other words of similar meaning in connection with any discussion of future operating or financial matters. Without limiting the generality of the foregoing, forward-looking statements contained in this prospectus supplement, the accompanying prospectus and the documents incorporated by reference include the matters discussed in the sections captioned "Outlook" in "Management's Discussion and Analysis of Financial Condition and Results of Operations" of EQT's Annual Report on Form 10-K for the year ended December 31, 2016 and EQT's Quarterly Reports on Form 10-Q for the quarters ended March 31, 2017 and June 30, 2017, and the expectations of plans, strategies, objectives and growth and anticipated financial and operational performance of EQT and its subsidiaries, including guidance regarding the Company's strategy to develop its Marcellus, Utica, Upper Devonian and other reserves; drilling plans and programs (including the number, type, feet of pay and location of wells to be drilled and the availability of capital to complete these plans and programs); production sales volumes (including liquids volumes) and growth rates; gathering and transmission volumes; infrastructure programs (including the timing, cost and capacity of the gathering and transmission expansion projects); the cost, capacity, timing of

S-ii


Table of Contents

regulatory approval, and anticipated in-service date of the Mountain Valley Pipeline project; technology (including drilling and completion techniques); monetization transactions, including asset sales, joint ventures or other transactions involving the Company's assets; acquisition transactions; the Company's ability to complete, the timing of, and the Company's financing of the funds required for, the Rice Merger (as defined below); natural gas prices, changes in basis and the impact of commodity prices on the Company's business; reserves; potential future impairments of the Company's assets; projected capital expenditures and capital contributions; the amount and timing of any repurchases under the Company's share repurchase authorization; liquidity and financing requirements, including funding sources and availability; hedging strategy; the effects of government regulation and litigation; and tax position. The forward-looking statements included in this prospectus supplement, the accompanying prospectus and the documents incorporated by reference 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. While EQT 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. The risks and uncertainties that may affect the operations, performance and results of the Company's business and forward-looking statements include, but are not limited to, those set forth under Item 1A, "Risk Factors", and elsewhere in EQT's Annual Report on Form 10-K for the year ended December 31, 2016, as updated by Part II, Item 1A, "Risk Factors" in EQT's subsequently filed Quarterly Reports on Form 10-Q.

        Any forward-looking statement speaks only as of the date on which such statement is made, and the Company does not intend to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise.

S-iii


Table of Contents



SUMMARY

        This summary highlights selected information more fully described elsewhere in this prospectus supplement and the accompanying prospectus. This summary does not contain all of the information you should consider before investing in the notes. You should read this prospectus supplement, the accompanying prospectus, any free writing prospectus and the documents incorporated by reference herein and therein carefully, especially the risks of investing in the notes discussed in "Risk Factors" below and in the incorporated documents. References herein to a fiscal year mean the fiscal year ended December 31. Throughout this prospectus supplement, except as otherwise indicated, references to "EQT Corporation" or "EQT" refer to EQT Corporation, a Pennsylvania corporation, and not its consolidated subsidiaries, and references to "we," "us," "our," and the "Company" refer collectively to EQT Corporation and its consolidated subsidiaries. References to "Appalachian Basin" refer to the area of the United States composed of those portions of West Virginia, Pennsylvania, Ohio, Maryland, Kentucky and Virginia that lie in the Appalachian Mountains; "BBtu" refer to billion British thermal units; "Bcfe" refer to billion cubic feet of natural gas equivalents, with one barrel of natural gas liquids (NGLs) and crude oil being equivalent to 6,000 cubic feet of natural gas; "Mcfe" refer to thousand cubic feet of natural gas equivalents, with one barrel of NGLs and crude oil being equivalent to 6,000 cubic feet of natural gas; and "Tcfe" refer to trillion cubic feet of natural gas equivalents, with one barrel of NGLs and crude oil being equivalent to 6,000 cubic feet of natural gas.


Our Company

        The Company conducts its business through three business segments: EQT Production, EQT Gathering and EQT Transmission. EQT Production is the largest natural gas producer in the Appalachian Basin, based on average daily sales volumes, with 13.5 Tcfe of proved natural gas, NGLs and crude oil reserves across approximately 3.6 million gross acres, including approximately 790,000 gross acres in the Marcellus play, as of December 31, 2016. EQT Gathering and EQT Transmission provide gathering, transmission and storage services for the Company's produced gas, as well as for independent third parties across the Appalachian Basin, through EQT's ownership and control of EQT Midstream Partners, LP (EQM) (NYSE: EQM), a publicly traded limited partnership formed by EQT to own, operate, acquire and develop midstream assets in the Appalachian Basin.

        In 2015, EQT formed EQT GP Holdings, LP (EQGP) (NYSE: EQGP), a Delaware limited partnership, to own EQT's partnership interests, including the incentive distribution rights (IDRs), in EQM. As of June 30, 2017, EQT owned the entire non-economic general partner interest and 239,715,000 common units, which represented a 90.1% limited partner interest, in EQGP. As of June 30, 2017, EQGP's only cash-generating assets were the following EQM partnership interests: 21,811,643 EQM common units, representing a 26.6% limited partner interest in EQM; 1,443,015 EQM general partner units, representing a 1.8% general partner interest in EQM; and all of EQM's IDRs, which entitle EQGP to receive 48.0% of all incremental cash distributed in a quarter after $0.5250 has been distributed in respect of each common unit and general partner unit of EQM for that quarter. EQT is the ultimate parent company of EQGP and EQM.

        Due to EQT's ownership and control of EQGP and EQM, the results of EQGP and EQM are both consolidated in EQT's financial statements. EQT records the noncontrolling interests of the public limited partners of EQGP and EQM in its financial statements.

        As of June 30, 2017, EQT was the largest natural gas producer in the Appalachian Basin and the fourth largest producer in the United States based on average daily sales volumes. Significant events in 2016 and the first half of 2017 for the Company include:

S-1


Table of Contents


Rice

General

        Rice is an independent natural gas and oil company focused on the acquisition, exploration and development of natural gas, oil and NGL properties in the Appalachian Basin. Rice operates in three business segments, which are managed separately due to their distinct operational differences. Rice's three reporting segments are as follows:

        Exploration and Production—This segment is engaged in the acquisition, exploration and development of natural gas, oil and NGLs.

        Rice Midstream Holdings—This segment is engaged in the gathering and compression of natural gas production in Belmont and Monroe Counties, Ohio.

        Rice Midstream Partners—This segment is engaged in the gathering and compression of natural gas production in Washington and Greene Counties, Pennsylvania, and in the provision of water services to support the well completion services of Rice and third parties in Washington and Greene Counties, Pennsylvania and in Belmont County, Ohio.

S-2


Table of Contents

Rice Significant Accomplishments in 2016


Recent Developments

Rice Merger

        On June 19, 2017, EQT and a wholly owned subsidiary of EQT entered into an Agreement and Plan of Merger (the Rice Merger Agreement) with Rice, which provides for the Rice Merger. If the Rice Merger is completed, each share of the common stock of Rice issued and outstanding immediately prior to the effective time of the Rice Merger (other than shares excluded by the Rice Merger Agreement) will be converted into the right to receive 0.37 of a share of the common stock of EQT and $5.30 in cash (the Merger Consideration). In connection with the closing of the Rice Merger, EQT also intends to extinguish approximately $1.9 billion of net debt and preferred equity of Rice and its subsidiaries (based on anticipated balances as of October 31, 2017) through the redemption, satisfaction and discharge or other retirement of Rice's 6.25% Senior Notes due 2022 and 7.25% Senior Notes due 2023, the prepayment, termination or other retirement of the senior secured credit facilities of Rice and Rice Midstream Holdings LLC (Rice Midstream Holdings) and the redemption of Rice Midstream Holdings' outstanding Series B preferred equity interest (collectively, the Rice Refinancings) and will assume other assets and liabilities of Rice.

S-3


Table of Contents

Bridge Facility

        On June 19, 2017, in connection with its entry into the Rice Merger Agreement, EQT also entered into a commitment letter with Citigroup Global Markets Inc. (Citi), pursuant to which Citi and its affiliates committed to provide, subject to the terms and conditions set forth therein, up to $1.4 billion of senior unsecured bridge loans (the Bridge Facility), the proceeds of which may be used to pay the cash portion of the Merger Consideration, to refinance certain existing indebtedness of EQT, Rice and their respective subsidiaries, and to pay fees and expenses in connection with the Rice Merger and related transactions. On July 14, 2017, EQT entered into a joinder letter pursuant to which 16 additional banks assumed a portion of Citi's commitment under the Bridge Facility. We intend to issue the notes in this offering in lieu of borrowing under the Bridge Facility.

Board Committee to Address Sum-of-the-Parts Discount

        On September 13, 2017, EQT announced that, immediately upon the closing of the Rice Merger, it will establish a committee of the EQT board of directors to evaluate options for addressing EQT's sum-of-the-parts discount. The committee will be led by Stephen A. Thorington and include select EQT independent directors. Based on the committee's recommendation, EQT's board of directors will announce a decision by the end of the first quarter 2018.

S-4


Table of Contents

 


The Offering

Issuer

  EQT Corporation.

Securities Offered

 

$            million aggregate principal amount of        % Senior Notes due 20    .

 

$            million aggregate principal amount of        % Senior Notes due 20    .

 

$            million aggregate principal amount of        % Senior Notes due 20    .

Maturity Date

 

The 20    notes will mature on                        , 20    .

 

The 20    notes will mature on                        , 20    .

 

The 20    notes will mature on                        , 20    .

Interest Rate

 

The 20    notes will bear interest at the rate of        % per annum.

 

The 20    notes will bear interest at the rate of        % per annum.

 

The 20    notes will bear interest at the rate of        % per annum.

Interest Payment Dates

 

Interest on the notes will be paid semi-annually in arrears on            and            in each year, commencing on                        , 2018.

Optional Redemption

 

EQT may redeem some or all of the notes of each series at its option, at any time and from time to time, in whole or in part, at the redemption prices described in this prospectus supplement under the heading "Description of Notes—Optional Redemption."

 

Notwithstanding the foregoing, if the 20    notes are redeemed on or after                        , 20    (    months prior to the maturity date of the 20    notes), the 20    notes are redeemed on or after                        , 20    (    months prior to the maturity date of the 20    notes) or the 20    notes are redeemed on or after                        , 20    (    months prior to the maturity date of the 20    notes), the redemption price will be 100% of the principal amount of the notes to be redeemed plus accrued and unpaid interest to, but excluding, the redemption date on the principal amount of the notes being redeemed. See "Description of Notes—Optional Redemption."

S-5


Table of Contents

Special Mandatory Redemption

 

If (x) the consummation of the Rice Merger does not occur on or before May 19, 2018 or (y) EQT notifies the Trustee that EQT will not pursue the consummation of the Rice Merger, EQT will be required to redeem the notes of each series then outstanding at a redemption price equal to 101% of the principal amount of the notes to be redeemed plus accrued and unpaid interest to, but excluding, the Special Mandatory Redemption Date. See "Description of Notes—Special Mandatory Redemption."

Ranking

 

The notes will be the senior unsecured debt obligations of EQT and will rank equally with all of EQT's other unsecured and unsubordinated debt obligations from time to time outstanding.

 

The notes will be effectively subordinated to any of EQT's existing and future secured debt to the extent of the assets securing that debt, and structurally subordinated to all existing and any future debt and any other liabilities of EQT's subsidiaries. As of June 30, 2017, EQT had approximately $3.3 billion outstanding indebtedness with which the notes will rank pari passu.

Further Issues

 

EQT may at any time and from time to time, without notice to or consent of the holders, issue additional debt securities of the same tenor, coupon and other terms of a series of notes. Any such additional notes, together with the notes of such series offered hereby, will constitute a single series of notes of such series under the applicable Indenture (as defined herein); provided, that any such additional notes that are not fungible with the notes of such series for U.S. Federal income tax purposes will have a separate CUSIP, ISIN and/or other identifying number, if applicable, than the notes of such series.

Certain Covenants

 

The Indentures governing the notes will contain covenants that limit the ability of EQT and its subsidiaries to incur debt secured by liens and enter into sale and leaseback transactions and that limit the ability of EQT to consolidate, merge or sell other than for cash or lease its assets substantially as an entirety to another entity or to purchase the assets of another entity substantially as an entirety. These covenants are subject to important exceptions and qualifications, which are described in the "Description of Notes" section of this prospectus supplement.

Use of Proceeds

 

We expect to use the net proceeds from the offering of the notes, together with cash on hand and borrowings under EQT's revolving credit facility, to fund the cash consideration payable by us for the Rice Merger, to pay expenses related to the Rice Merger and the other transactions contemplated by the Rice Merger Agreement (including the Rice Refinancings) and for general corporate purposes.

S-6


Table of Contents

Governing Law

 

The notes and the Indentures will be governed by the laws of the State of New York.

Trustee, Registrar and Paying Agent

 

The Bank of New York Mellon.

Material U.S. Federal Income Tax Considerations

 

You should consult your own tax advisors as to the particular tax consequences to you of the ownership and disposition of the notes, including with respect to the applicability and effect of any U.S. federal, state, local or non-U.S. income tax laws or any tax treaty, and any changes (or proposed changes) in tax laws or interpretations thereof. See "Material U.S. Federal Income Tax Considerations."

Risk Factors

 

See "Risk Factors" beginning on page S-14 of this prospectus supplement and other information included or incorporated by reference in this prospectus supplement and the accompanying prospectus, including the section entitled "Risk Factors" beginning on page 19 of our Annual Report on Form 10-K for the year ended December 31, 2016, as updated by Part II, Item 1A, "Risk Factors" in our subsequently filed Quarterly Reports on Form 10-Q, for a discussion of the factors you should carefully consider before deciding to invest in the notes.

Conflicts of Interest

 

Affiliates of certain underwriters will receive more than 5% of the net proceeds of this offering in connection with the consummation of this offering. See "Use of Proceeds" in this prospectus supplement. In such event, this offering will be made in compliance with the requirements of the Financial Industry Regulatory Authority ("FINRA") Rule 5121. Because the notes will be rated investment grade, pursuant to FINRA Rule 5121, the appointment of a qualified independent underwriter is not necessary. See "Underwriting (Conflicts of Interest)—Conflicts of Interest."

   

S-7


Table of Contents



Summary Historical Financial Data of EQT

        You should read the summary historical consolidated financial data set forth below in conjunction with "Management's Discussion and Analysis of Financial Condition and Results of Operations" and the consolidated financial statements and the related notes included in EQT's Annual Report on Form 10-K for the fiscal year ended December 31, 2016 and EQT's Quarterly Report on Form 10-Q for the six months ended June 30, 2017, which are incorporated by reference into this prospectus supplement and the accompanying prospectus. EQT derived the following summary historical financial statement of consolidated operations data and summary historical cash flow data for the years ended December 31, 2016, 2015 and 2014 and the summary historical balance sheet data as of December 31, 2016, 2015 and 2014 from its audited consolidated financial statements, and it derived the following summary historical financial statement of consolidated operations data and summary historical cash

S-8


Table of Contents

flow data for the six months ended June 30, 2017 and 2016 and the summary historical balance sheet data as of June 30, 2017 and 2016 from its unaudited consolidated financial statements.

 
  Years ended December 31,   Six months ended June 30,  
(dollars in thousands)
  2016   2015   2014   2017   2016  
 
   
   
   
  (unaudited)
 

Statements of consolidated operations

                               

Revenues:

                               

Sales of natural gas, oil and NGLs

  $ 1,594,997   $ 1,690,360   $ 2,132,409   $ 1,250,179   $ 668,959  

Pipeline and net marketing services          

    262,342     263,640     256,359     151,169     129,339  

(Loss) gain on derivatives not designated as hedges

    (248,991 )   385,762     80,942     187,068     (125,698 )

Total operating revenues

    1,608,348     2,339,762     2,469,710     1,588,416     672,600  

Operating expenses:

                               

Transportation and processing

    365,817     275,348     202,203     268,524     161,400  

Operation and maintenance

    73,266     69,760     54,528     40,867     33,489  

Production

    174,826     177,935     187,243     90,182     87,093  

Exploration

    13,410     61,970     21,716     6,603     6,714  

Selling, general and administrative

    272,747     249,925     238,134     129,067     135,335  

Depreciation, depletion and amortization

    927,920     819,216     679,298     472,735     445,860  

Impairment of long-lived assets

    66,687     122,469     267,339          

Total operating expenses

    1,894,673     1,776,623     1,650,461     1,007,978     869,891  

Gain on sale / exchange of assets

    8,025         34,146          

Operating (loss) income

    (278,300 )   563,139     853,395     580,438     (197,291 )

Other income

    31,693     9,953     6,853     10,019     12,484  

Interest expense

    147,920     146,531     136,537     86,733     72,485  

Income tax (benefit) expense

    (263,464 )   104,675     214,092     130,374     (164,910 )

(Loss) income from continuing operations

    (131,063 )   321,886     509,619     373,350     (92,382 )

Income from discontinued operations, net of tax

            1,371          

Net (loss) income

    (131,063 )   321,886     510,990     373,350     (92,382 )

Less: Net income attributable to noncontrolling interests

    321,920     236,715     124,025     168,232     160,627  

Net (loss) income attributable to EQT Corporation

  $ (452,983 ) $ 85,171   $ 386,965   $ 205,118   $ (253,009 )

Amounts attributable to EQT Corporation:

                               

(Loss) income from continuing operations

  $ (452,983 ) $ 85,171   $ 385,594   $ 205,118   $ (253,009 )

Income from discontinued operations, net of tax

            1,371          

Net (loss) income

  $ (452,983 ) $ 85,171   $ 386,965   $ 205,118   $ (253,009 )

S-9


Table of Contents

 

 
  Years ended December 31,   Six months ended June 30,  
(dollars in thousands)
  2016   2015   2014   2017   2016  
 
   
   
   
  (unaudited)
 

Statements of consolidated cash flows

                               

Net cash provided by (used in):

                               

Operating activities

  $ 1,064,320   $ 1,216,940   $ 1,414,742   $ 808,994   $ 493,404  

Investing activities

    (2,961,481 )   (2,525,607 )   (2,444,212 )   (1,192,845 )   (859,868 )

Financing activities

    1,399,469     1,832,470     1,261,258     (147,345 )   1,022,249  

 

 
  As of December 31,   As of June 30,  
(dollars in thousands)
  2016   2015   2017   2016  
 
   
   
  (unaudited)
 

Consolidated balance sheets

                         

Total assets

  $ 15,472,922   $ 13,976,172   $ 15,724,011   $ 14,783,186  

Net property, plant and equipment

    13,162,216     11,472,021     14,257,262     11,842,031  

Long-term debt, including current portion

    3,289,459     2,793,343     3,292,162     2,795,620  

Total common shareholders' equity

    5,860,281     5,077,791     6,062,176     6,057,710  

Total equity

    9,119,247     8,028,042     9,377,570     9,257,453  

 

 
  Years ended December 31,   Six months ended June 30,  
(dollars in thousands)
  2016   2015   2014   2017   2016  
 
   
   
   
  (unaudited)
 

Financial information by business segment

                               

Revenues from external customers, including affiliates:

                               

EQT Production

  $ 1,387,054   $ 2,131,664   $ 2,285,138   $ 1,459,763   $ 560,660  

EQT Gathering

    397,494     335,105     233,945     214,474     198,164  

EQT Transmission

    338,120     297,831     255,273     187,918     165,664  

Less intersegment revenues, net

    (514,320 )   (424,838 )   (304,646 )   (273,739 )   (251,888 )

Total

  $ 1,608,348   $ 2,339,762   $ 2,469,710   $ 1,588,416   $ 672,600  

Operating (loss) income:

   
 
   
 
   
 
   
 
   
 
 

EQT Production(a)

  $ (719,731 ) $ 132,008   $ 556,918   $ 310,195   $ (453,213 )

EQT Gathering

    289,027     243,257     147,426     156,899     145,779  

EQT Transmission

    237,922     207,779     185,169     129,306     120,370  

Unallocated expenses(b)

    (85,518 )   (19,905 )   (36,118 )   (15,962 )   (10,227 )

Total operating (loss) income

  $ (278,300 ) $ 563,139   $ 853,395   $ 580,438   $ (197,291 )

 

 
  As of December 31,   As of June 30,  
(dollars in thousands)
  2016   2015   2017   2016  
 
   
   
  (unaudited)
 

Segment assets:

                         

EQT Production

  $ 10,923,824   $ 9,905,344   $ 11,884,454   $ 9,680,979  

EQT Gathering

    1,225,686     1,019,004     1,329,333     1,175,514  

EQT Transmission

    1,399,201     1,169,517     1,429,385     1,369,317  

Total operating segments

    13,548,711     12,093,865     14,643,172     12,225,810  

Headquarters assets, including cash and short-term investments

    1,924,211     1,882,307     1,080,839     2,557,376  

Total assets

  $ 15,472,922   $ 13,976,172   $ 15,724,011   $ 14,783,186  

S-10


Table of Contents

 

 
  Years ended December 31,   Six months ended
June 30,
 
(dollars in thousands)
  2016   2015   2014   2017   2016  
 
   
   
   
  (unaudited)
 

Depreciation, depletion and amortization:

                               

EQT Production

  $ 859,018   $ 765,298   $ 630,115   $ 430,308   $ 414,485  

EQT Gathering

    30,422     24,360     23,977     18,415     14,857  

EQT Transmission

    32,269     25,535     25,084     23,532     13,681  

Other

    6,211     4,023     122     480     2,837  

Total

  $ 927,920   $ 819,216   $ 679,298   $ 472,735   $ 445,860  

Expenditures for segment assets:(c)

   
 
   
 
   
 
   
 
   
 
 

EQT Production(d)

  $ 2,073,907   $ 1,893,750   $ 2,505,365   $ 1,401,179   $ 471,891  

EQT Gathering

    295,315     225,537     253,638     102,546     159,365  

EQT Transmission

    292,049     203,706     137,317     51,367     176,017  

Other

    7,002     21,421     3,866     4,595     5,702  

Total

  $ 2,668,273   $ 2,344,414   $ 2,900,186   $ 1,559,687   $ 812,975  

(a)
Gains on sales / exchanges of assets of $8.0 million and $34.1 million are included in EQT Production operating income for the years ended December 31, 2016 and 2014, respectively. Impairment of long-lived assets of $6.9 million, $122.5 million and $267.3 million are included in EQT Production operating income for the years ended December 31, 2016, 2015 and 2014, respectively.

(b)
Unallocated expenses generally include incentive compensation expense and administrative costs. In addition, the year ended December 31, 2016 includes a $59.7 million impairment on gathering assets prior to the sale to EQM, and the year ended December 31, 2014 includes a $20.0 million contribution to the EQT Foundation. The six months ended June 30, 2017 includes Rice Merger acquisition-related expenses.

(c)
Includes the capitalized portion of non-cash stock-based compensation costs, non-cash acquisitions and the impact of capital accruals. These non-cash items are excluded from capital expenditures on the statements of consolidated cash flows. The net impact of these non-cash items was $77 million, $(90) million and $448 million for the years ended December 31, 2016, 2015 and 2014, respectively. The impact of accrued capital expenditures includes the reversal of the prior period accrual as well as the current period estimate, both of which are non-cash items. The year ended December 31, 2016 included $87.6 million of non-cash capital expenditures related to acquisitions, and the year ended December 31, 2014 included $349.2 million of non-cash capital expenditures for the exchange of assets with Range Resources Corporation (Range). The six months ended June 30, 2017 and 2016 excluded capitalized non-cash stock-based compensation expense and accruals of $58.4 million and $(8.8) million, respectively. The six months ended June 30, 2017 also excludes non-cash capital expenditures of $9.7 million related to the Company's acquisitions.

(d)
Expenditures for segment assets in the EQT Production segment included $1,284.0 million, $182.3 million and $724.4 million for property acquisitions for the years ended December 31, 2016, 2015 and 2014, respectively. Included in the $1,284.0 million of property acquisitions for the year ended December 31, 2016 was $1,051.2 million of capital expenditures and $87.6 million of non-cash capital expenditures for acquisitions. Included in the $724.4 million of property acquisitions for the year ended December 31, 2014 was $349.2 million of non-cash capital expenditures for the exchange of assets with Range. In addition, $94.9 million and $68.1 million for general leasing activity are included for the six months ended June 30, 2017 and 2016, respectively. The six months ended June 30, 2017 also includes $811.2 million of cash capital expenditures for property acquisitions and $9.7 million of non-cash capital expenditures for property acquisitions.

S-11


Table of Contents



Summary Historical Financial Data of Rice

        You should read the summary historical consolidated financial data set forth below in conjunction with "Management's Discussion and Analysis of Financial Condition and Results of Operations" and the consolidated financial statements and the related notes included in Rice's Annual Report on Form 10-K for the fiscal year ended December 31, 2016 and Rice's Quarterly Report on Form 10-Q for the six months ended June 30, 2017, which are incorporated by reference into this prospectus supplement and the accompanying prospectus. The following summary historical financial statement of consolidated income data and summary historical cash flow data for the years ended December 31, 2016, 2015 and 2014 and the summary historical balance sheet data as of December 31, 2016 and 2015 is derived from Rice's audited consolidated financial statements, and the following summary historical financial statement of consolidated income data and summary historical cash flow data for the six months ended June 30, 2017 and 2016 and the summary historical balance sheet data as of June 30, 2017 and 2016 is derived from its unaudited consolidated financial statements.

 
  As of and for the Year Ended
December 31,
  As of and for the
Six Months Ended
June 30,
 
(in thousands)
  2016   2015   2014   2017   2016  
 
   
   
   
  (unaudited)
 

Statement of operations data:

                               

Total operating revenues

  $ 778,906   $ 502,141   $ 390,942   $ 792,113   $ 295,940  

Total operating expenses

    843,936     940,308     401,364     636,457     377,109  

Operating (loss) income

    (65,030 )   (438,167 )   (10,422 )   155,656     (81,169 )

Net (loss) income

    (248,820 )   (267,999 )   219,035     135,760     (135,404 )

Net (loss) income attributable to Rice Energy Inc. 

    (269,751 )   (291,336 )   218,454     57,227     (174,274 )

Net (loss) income attributable to Rice Energy Inc. common stockholders

    (298,201 )   (291,336 )   218,454     28,239     (185,676 )

Balance sheet data (at period end):

                               

Cash

  $ 470,043   $ 151,901   $ 256,130   $ 161,540   $ 565,514  

Total property, plant and equipment, net           

    6,117,912     3,243,131     2,461,331     6,446,251     3,514,759  

Total assets

    7,817,522     3,949,098     3,527,949     7,995,050     4,406,879  

Total debt

    1,522,481     1,435,790     900,680     1,599,779     1,302,684  

Total equity before noncontrolling interest

    2,908,202     1,279,897     1,522,710     3,124,869     1,449,579  

Net cash provided by (used in):

                               

Operating activities

  $ 485,885   $ 412,987   $ 85,075   $ 326,451   $ 202,894  

Investing activities

    (1,917,560 )   (1,217,019 )   (1,481,465 )   (666,030 )   (492,273 )

Financing activities

    1,749,817     699,803     1,620,908     31,076     702,992  

S-12


Table of Contents


Summary Unaudited Pro Forma Condensed Combined Financial Information

        The following summary unaudited pro forma condensed combined balance sheet data gives effect to the Rice Merger as if it had occurred on June 30, 2017 while the unaudited pro forma combined statement of operations data for the six months ended June 30, 2017 and the year ended December 31, 2016 is presented as if the pro forma events had occurred on January 1, 2016.

        The following summary unaudited pro forma condensed combined financial information have been prepared for informational purposes only and do not purport to represent what the actual consolidated results of operations or the consolidated position of the Company would have been had the pro forma events occurred on the dates assumed, nor are they necessarily indicative of future consolidated results of operations or consolidated financial position. Future results may vary significantly from the results reflected because of various factors, including those discussed in the section entitled "Risk Factors." The following summary unaudited pro forma condensed combined financial information should be read in conjunction with the section titled "Unaudited Pro Forma Condensed Combined Financial Statements" and related notes included in this prospectus supplement.

 
  Six Months Ended
June 30, 2017
  Year Ended
December 31, 2016
 
 
  (in millions)
 

Unaudited Pro Forma Statements of Combined Operations Data

             

Sale of Natural Gas, Oil and NGLs

  $ 1,955.9   $ 2,391.7  

Net Income (Loss)

    482.4     (493.5 )

 

 
  As of June 30, 2017  
 
  (in millions)
 

Unaudited Pro Forma Condensed Combined Balance Sheet Data

       

Cash

  $  

Total Assets

    28,132.1  

Long-Term Debt (Including Current Portion)

    5,485.5  

Total Shareholders' Equity

    16,670.2  

S-13


Table of Contents


RISK FACTORS

        Any investment in the notes involves a high degree of risk. You should carefully consider the risks described below and all of the information contained in this prospectus supplement, the accompanying prospectus, any free writing prospectus and the documents incorporated by reference herein and therein before deciding whether to purchase the notes. In addition, you should carefully consider, among other things, the matters discussed under "Risk Factors" in EQT's Annual Report on Form 10-K for the year ended December 31, 2016, and in other documents that EQT subsequently files with the SEC, all of which are incorporated by reference to this prospectus supplement and the accompanying prospectus. The risks and uncertainties described below are not the only risks and uncertainties we face. Additional risks and uncertainties not presently known to us or that we currently deem immaterial may also impair our business operations. If any of the following risks actually occur, our business, financial condition and results of operations would suffer. The risks discussed below also include forward-looking statements and our actual results may differ substantially from those discussed in these forward-looking statements. See "Disclosure Regarding Forward-Looking Statements."


Risks Related to This Offering

The notes are structurally subordinated to the liabilities of our subsidiaries and effectively subordinated to any existing and future secured debt to the extent of the assets securing any such secured debt. We may not have sufficient funds to fulfill our obligations under the notes.

        The notes are obligations exclusively of EQT. EQT is a holding company and, accordingly, substantially all of our operations are conducted through EQT's subsidiaries. As a result, EQT's debt is "structurally subordinated" to all existing and future debt, trade creditors, and other liabilities of EQT's subsidiaries and "effectively subordinated" to any existing and future secured debt to the extent of the assets securing any such secured debt. EQT's rights, and hence the rights of its creditors, to participate in any distribution of assets of any subsidiary upon its liquidation or reorganization or otherwise would be subject to the prior claims of that subsidiary's creditors, except to the extent that EQT's claims as a creditor of such subsidiary may be recognized. As a result of the foregoing and due to other factors, EQT may not have sufficient funds to fulfill its obligations under the notes.

The Indentures do not limit the amount of debt that we may incur.

        The Indentures governing the notes will not restrict EQT's or its subsidiaries' ability to incur indebtedness, including a certain amount of secured indebtedness or an unlimited amount of secured indebtedness to the extent the notes are secured equally and ratably with such indebtedness, to pay dividends or make distributions on, or redeem or repurchase our equity securities, or to engage in highly leveraged transactions that would increase the level of our indebtedness.

EQT depends upon its subsidiaries to service its debt.

        EQT's cash flow and its ability to service its debt, including the notes, is dependent upon the earnings of its subsidiaries. EQT's subsidiaries are separate and distinct legal entities. They have no obligation to pay any amounts due under the notes or to provide EQT with funds for its payment obligations. Payment to EQT by its subsidiaries will also be contingent upon its subsidiaries' earnings and other business considerations.

Our substantial indebtedness could adversely affect our financial condition.

        We currently have, and after the completion of this offering, we will continue to have, a significant amount of indebtedness. This significant amount of indebtedness could limit our ability to obtain additional financing for working capital, capital expenditures, stock repurchases, acquisitions, debt service requirements or other purposes. It may also increase our vulnerability to adverse economic,

S-14


Table of Contents

market and industry conditions, limit our flexibility in planning for, or reacting to, changes in our business operations or to our industry overall, and place us at a disadvantage in relation to our competitors that have lower debt levels. Any or all of the above events and/or factors could have an adverse effect on our results of operations and financial condition.

EQT may issue additional notes.

        EQT may from time to time without notice to, or the consent of, the holders of any series of notes, create and issue additional notes of such series, which notes will be equal in rank to the notes of that series so that the new notes may be consolidated and form a single series with the existing notes of such series and have the same terms as to status, redemption or otherwise as such notes (except for the issue date and, under certain circumstances, the issue price, the initial interest payment date and the date from which interest thereon will begin to accrue).

Redemption may adversely affect your return on the notes.

        The notes are redeemable at EQT's option, and therefore EQT may choose to redeem the notes at times when prevailing interest rates are relatively low. As a result, you may not be able to reinvest the proceeds you receive from the redemption in a comparable security at an effective interest rate as high as the interest rate on your notes being redeemed.

There is no public market for the notes.

        We can give no assurances concerning the liquidity of any market that may develop for the notes offered hereby, the ability of any investor to sell the notes, or the prices at which investors would be able to sell them. If a market for the notes does not develop, investors may be unable to resell the notes for an extended period of time, if at all. If a market for the notes does develop, it may not continue or it may not be sufficiently liquid to allow holders to resell any of the notes. Consequently, investors may not be able to liquidate their investment readily, and lenders may not readily accept the notes as collateral for loans.


Risks Related to the Rice Merger

The transactions contemplated by the Rice Merger Agreement are subject to conditions, including certain conditions that may not be satisfied, or completed on a timely basis, if at all. Failure to complete the transactions contemplated by the Rice Merger Agreement, including the Rice Merger, could have material and adverse effects on us.

        Completion of the Rice Merger is subject to a number of conditions, including the approval by EQT's shareholders of issuance of EQT's common stock that forms a portion of the Merger Consideration and approval by stockholders of Rice of a proposal to adopt the Rice Merger Agreement, which make the completion and timing of the completion of the transactions uncertain. Also, either EQT or Rice may terminate the Rice Merger Agreement if the Rice Merger has not been consummated by February 19, 2018 or, at either party's discretion—if the only conditions to closing that have not been satisfied or waived by that date are those related to the termination or expiration of any waiting period under the Hart-Scott-Rodino Antitrust Improvements Act or the issuance of an order, decree, ruling, injunction or other action that is in effect and is restraining, enjoining or otherwise prohibiting the consummation of the Rice Merger—May 19, 2018, except that this right to terminate the Rice Merger Agreement will not be available to any party whose material breach of a representation, warranty, covenant or other agreement of such party under the Rice Merger Agreement resulted in the failure of the transactions to be consummated on or before that date.

S-15


Table of Contents

        If the transactions contemplated by the Rice Merger Agreement are not completed, our ongoing business may be adversely affected and, without realizing any of the benefits of having completed the transactions, we will be subject to a number of risks, including the following:

If EQT does not complete the Rice Merger on or prior to May 19, 2018, or if EQT notifies the Trustee that EQT will not pursue the consummation of the Rice Merger, EQT will be required to redeem the notes of each series then outstanding and may not have or be able to obtain all the funds necessary to redeem such notes. In addition, if EQT is required to redeem the notes, you may not obtain your expected return on the redeemed notes.

        EQT may not be able to consummate the Rice Merger within the timeframe specified in the section entitled "Description of Notes—Special Mandatory Redemption." EQT's ability to consummate the Rice Merger is subject to various closing conditions, many of which are beyond our control, and we may not be able to consummate the Rice Merger.

        If (x) the consummation of the Rice Merger does not occur on or before May 19, 2018 or (y) EQT notifies the Trustee that EQT will not pursue the consummation of the Rice Merger, EQT will be required to redeem the notes of each series then outstanding at a redemption price equal to 101% of the principal amount of the notes to be redeemed plus accrued and unpaid interest to, but excluding the Special Mandatory Redemption Date. However, there is no escrow account or security interest for the benefit of the noteholders and it is possible that EQT will not have sufficient financial resources available to satisfy its obligations to redeem the notes required to be redeemed in connection with the Special Mandatory Redemption (as defined herein). In addition, even if EQT is able to redeem the notes pursuant to the provisions relating to the Special Mandatory Redemption, you may not obtain your expected return on the notes to be redeemed in connection therewith and may not be able to reinvest the proceeds from the Special Mandatory Redemption in an investment that results in a comparable return. Your decision to invest in the notes is made at the time of the offering of the notes. You will have no rights under the provisions relating to the Special Mandatory Redemption as long as the Rice Merger is consummated on or prior to May 19, 2018, nor will you have any right to require EQT to repurchase your notes if, between the closing of the notes offering and the closing of the Rice Merger, we experience any changes in our business or financial condition, or if the terms of the Rice Merger or the financing thereof change.

The Rice Merger is subject to the receipt of approvals, consents or clearances from regulatory authorities that may impose conditions that could have an adverse effect on us or, if not obtained, could prevent completion of the transactions.

        Completion of the Rice Merger is conditioned upon the receipt of certain governmental approvals. Although each party has agreed to use their respective reasonable best efforts to obtain the requisite governmental approvals, there can be no assurance that these approvals will be obtained and that the other conditions to completing the Rice Merger will be satisfied. In addition, the governmental

S-16


Table of Contents

authorities from which the regulatory approvals are required may impose conditions on the completion of the Rice Merger or require changes to the terms of the Rice Merger or other agreements to be entered into in connection with the Rice Merger Agreement. Such conditions or changes and the process of obtaining regulatory approvals could have the effect of delaying or impeding consummation of the transactions or of imposing additional costs or limitations on us or Rice following completion of the Rice Merger, any of which might have an adverse effect on us or Rice following completion of the Rice Merger.

We and Rice will be subject to business uncertainties while the Rice Merger is pending, which could adversely affect our business.

        In connection with the pendency of the transactions, it is possible that certain persons with whom we and Rice have a business relationship may delay or defer certain business decisions or might decide to seek to terminate, change or renegotiate their relationships with us or Rice, as the case may be, as a result of the transactions, which could negatively affect our or Rice's revenues, earnings and cash flows, as well as the market price of our respective common stock, regardless of whether the Rice Merger is completed.

        Under the terms of the Rice Merger Agreement, each of we and Rice are subject to certain restrictions on the conduct of our business prior to the effective time of the Rice Merger, which may adversely affect our and Rice's ability to execute certain of our and Rice's business strategies, including the ability in certain cases to enter into contracts, acquire or dispose of assets, incur indebtedness or incur capital expenditures, as applicable. Such limitations could negatively affect our businesses and operations prior to the completion of the transactions.

In connection with the Rice Merger, we will incur or assume significant additional indebtedness, which could adversely affect us, including by decreasing our business flexibility and increasing our interest expense.

        We anticipate a substantial increase in our consolidated indebtedness as a result of the Rice Merger in comparison to our indebtedness on a recent historical basis. This increased indebtedness could have the effect, among other things, of reducing our flexibility to respond to changing business and economic conditions and increasing our interest expense. In addition, the amount of cash required to pay interest on our indebtedness following completion of the Rice Merger and thus the demands on our cash resources, will be greater than the amount of cash required to service our indebtedness prior to the transaction. The increased levels of indebtedness following completion of the Rice Merger could therefore reduce funds available for working capital, capital expenditures, acquisitions and other general corporate purposes and may create competitive disadvantages for us relative to other companies with lower debt levels.

        In connection with the debt financing, it is anticipated that EQT will seek ratings of its indebtedness from one or more nationally recognized credit rating agencies. EQT's credit ratings reflect each rating organization's opinion of EQT's financial strength, operating performance and ability to meet its debt obligations. EQT's credit ratings affect the cost and availability of future borrowings and, accordingly, our cost of capital. There can be no assurance that EQT will achieve a particular rating or maintain a particular rating in the future.

The unaudited pro forma condensed combined financial information in this prospectus supplement is presented for illustrative purposes only and may not be reflective of our operating results and financial condition following completion of the pro forma events.

        The unaudited pro forma condensed combined financial information in this prospectus supplement is presented for illustrative purposes only and is not necessarily indicative of what our actual financial position or results of operations would have been had the pro forma events been completed on the

S-17


Table of Contents

dates indicated. Further, our actual results and financial position after the pro forma events may differ materially and adversely from the unaudited pro forma condensed combined financial data that is included in this prospectus supplement. The unaudited pro forma condensed combined financial information has been prepared with the assumption that we will be identified as the acquirer under U.S. generally accepted accounting principles and reflects adjustments based upon preliminary estimates of the fair value of assets to be acquired and liabilities to be assumed.

We are expected to incur substantial expenses related to the completion of the transactions.

        The combined company is expected to incur substantial expenses in connection with the completion of the Rice Merger and the transactions contemplated by the Rice Merger Agreement. While we have assumed that a certain level of expenses would be incurred, there are many factors beyond our and Rice's control that could affect the total amount or the timing of the expenses.

S-18


Table of Contents


USE OF PROCEEDS

        We estimate that the net proceeds from this offering, after deducting underwriters' discounts and estimated offering expenses of approximately $             million, will be approximately $             million. We expect to use the net proceeds from the offering of the notes, together with cash on hand and borrowings under EQT's revolving credit facility, to fund the cash consideration payable by us for the Rice Merger, to pay expenses related to the Rice Merger and the other transactions contemplated by the Rice Merger Agreement (including the Rice Refinancings) and for general corporate purposes. We intend to issue the notes in this offering in lieu of borrowing under the Bridge Facility.

        As of June 30, 2017, borrowings outstanding under the senior secured credit facilities of Rice and Rice Midstream Holdings were $0 and $112.5 million, respectively. We anticipate that, as of October 31, 2017, borrowings under the senior secured credit facilities of Rice and Rice Midstream Holdings will be $75 million and $185 million, respectively. The current borrowings under the senior secured credit facility of Rice Midstream Holdings were incurred for general corporate purposes.

        Interest was incurred on the currently-outstanding borrowings under the senior secured credit facility of Rice Midstream Holdings at a weighted average interest rate of approximately 3.2% for the six months ended June 30, 2017. The senior secured credit facility of Rice has a maturity date of October 19, 2021 and bears interest at LIBOR plus an applicable margin ranging from 225 to 325 basis points, in the case of eurodollar loans, or at a base rate plus an applicable margin ranging from 125 to 225 basis points, in the case of base rate loans, in each case depending on the percentage of borrowing base utilized. The senior secured credit facility of Rice Midstream Holdings has a maturity date of December 22, 2019 and bears interest at LIBOR plus an applicable margin ranging from 225 to 300 basis points, in the case of eurodollar loans, or at a base rate plus an applicable margin ranging from 125 to 200 basis points, in the case of base rate loans, in each case depending on the leverage ratio then in effect.

        Certain affiliates of the underwriters are lenders under the senior secured credit facilities of Rice and Rice Midstream Holdings and, as such, will receive a portion of the net proceeds from this offering pursuant to the repayment of borrowings under such facilities. See "Underwriting (Conflicts of Interest)."

        As of June 30, 2017, there were $900 million of Rice's 6.25% Senior Notes due 2022 outstanding and $400 million of Rice's 7.25% Senior Notes due 2023 outstanding. Rice's 6.25% Senior Notes due 2022 mature on May 1, 2022 and bear interest at a rate of 6.25% per annum. Rice's 7.25% Senior Notes due 2023 mature on May 1, 2023 and bear interest at a rate of 7.25% per annum.

        Certain affiliates of the underwriters hold Rice's 6.25% Senior Notes due 2022 and/or Rice's 7.25% Senior Notes due 2023 and, accordingly, may receive a portion of the net proceeds of this offering in connection with the redemption of those notes.

S-19


Table of Contents


CAPITALIZATION

        The following table sets forth our cash and cash equivalents and our capitalization as of June 30, 2017:

        This table should be read in conjunction with "Management's Discussion and Analysis of Financial Condition and Results of Operations" and the consolidated financial statements and notes thereto included in our Quarterly Report on Form 10-Q for the quarter ended June 30, 2017, which is incorporated by reference in this prospectus supplement and the accompanying prospectus and the pro forma financial information included in this prospectus supplement.

 
  As of June 30, 2017  
 
  Historical   As Adjusted(a)  
 
  (in thousands)
 

Cash and cash equivalents

  $ 572,344   $    

Debt:

             

Revolving credit facilities

  $   $    

Existing senior notes(b)

    3,292,162        

20    notes offered hereby

           

20    notes offered hereby

           

20    notes offered hereby

           

Total debt

  $ 3,292,162   $    

Mezzanine equity:

        125,000  

Shareholders' equity:

             

Preferred stock, no par value: 3,000 shares authorized; none issued

  $   $  

Common stock, no par value: 320,000 shares authorized; 177,896 issued historical; 270,094 issued as adjusted

    3,440,691     9,212,691  

Retained earnings

    2,703,778     2,644,589  

Accumulated other comprehensive loss

    (293 )   (293 )

Treasury stock at cost

    (82,000 )   (82,000 )

Total common shareholders' equity

  $ 6,062,176   $ 11,774,987  

Noncontrolling interests in consolidated subsidiaries

    3,315,394     4,895,246  

Total equity

    9,377,570     16,670,233  

Total capitalization

  $ 13,242,076   $    

(a)
It is currently anticipated that, as of October 31, 2017, borrowings under the senior secured credit facilities of Rice and Rice Midstream Holdings will be approximately $75 million and $185 million, respectively. EQT intends to extinguish all amounts then outstanding under the senior secured credit facilities of Rice and Rice Midstream Holdings in connection with the consummation of the Rice Merger.

(b)
Net of unamortized discount and debt issuance costs of approximately $26.0 million.

S-20


Table of Contents


RATIO OF EARNINGS TO FIXED CHARGES

        The following table sets forth our consolidated ratio of earnings to fixed charges for the periods indicated.

 
  Six Months
Ended
June 30,
  Year Ended December 31,  
 
  2017   2016   2015   2014   2013   2012  
 
  (in thousands, except ratio data)
 

Earnings

                                     

Income (loss) before income taxes, noncontrolling interests, discontinued operations and cumulative effect of accounting changes

  $ 503,724   $ (394,527 ) $ 426,561   $ 723,711   $ 521,158   $ 220,379  

Minus: equity earnings of nonconsolidated investments

    (9,388 )   (9,898 )   (2,566 )   (3,385 )   (7,615 )   (6,146 )

Plus: distributions of income of equity investees

                9,463     9,000     12,750  

Plus: fixed charges

    108,522     196,874     204,840     191,393     180,552     214,820  

Minus: capitalized interest and allowance for borrowed funds used during construction

    (12,090 )   (28,828 )   (42,082 )   (40,775 )   (27,247 )   (19,613 )

Total earnings

  $ 590,768   $ (236,379 ) $ 586,753   $ 880,407   $ 675,848   $ 422,190  

Fixed charges

                                     

Interest expense

  $ 91,022   $ 158,800   $ 150,726   $ 139,620   $ 143,720   $ 186,420  

Plus: capitalized interest and allowance for borrowed funds used during construction

    12,090     28,828     42,082     40,775     27,247     19,613  

Plus: estimated interest component of rental expense

    5,410     9,246     12,032     10,998     9,585     8,787  

Total fixed charges

  $ 108,522   $ 196,874   $ 204,840   $ 191,393   $ 180,552   $ 214,820  

Ratio of earnings to fixed charges

    5.44       *   2.86     4.60     3.74     1.97  

*
Earnings for the year ended December 31, 2016 were inadequate to cover fixed charges by $433.3 million.

        For purposes of calculating the ratios, earnings consist of:

        For purposes of calculating the ratios, fixed charges consist of:

As of the date of this prospectus supplement, we have not issued any shares of preferred stock.

S-21


Table of Contents


UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

Introduction

        The following unaudited pro forma condensed combined financial statements (the pro forma financial statements) have been prepared to reflect the effects of the Rice Merger on the financial statements of EQT. The unaudited pro forma condensed combined balance sheet (the pro forma balance sheet) is presented as if the Rice Merger had occurred on June 30, 2017. The unaudited pro forma combined statements of operations (the pro forma statements of operations) for the year ended December 31, 2016, and the six months ended June 30, 2017, are presented as if the Rice Merger had occurred on January 1, 2016. The historical consolidated financial information has been adjusted to reflect factually supportable items that are directly attributable to the Rice Merger and, with respect to the statements of operations only, are expected to have a continuing impact on the combined results.

        The following unaudited pro forma financial statements, derived from the historical consolidated financial statements of EQT and Rice, have been adjusted to reflect the following:

        The pro forma financial statements have been prepared using the acquisition method of accounting using the accounting guidance in Accounting Standards Codification 805, Business Combinations (ASC 805), with EQT treated as the acquirer. The acquisition method of accounting is dependent upon certain valuations and other studies that have yet to commence or progress to a stage where there is

S-22


Table of Contents

sufficient information for a definitive measure. Accordingly, the pro forma adjustments are preliminary, have been made solely for the purpose of providing pro forma financial statements, and are subject to revision based on a final determination of fair value as of the date of acquisition. Differences between these preliminary estimates and the final acquisition accounting may have a material impact on the accompanying pro forma financial statements and the combined company's future results of operations and financial position.

        The pro forma financial statements are provided for informational purposes only and do not purport to represent what the actual consolidated results of operations or the consolidated financial position of EQT would have been had the Rice Merger occurred on the dates assumed, nor are they necessarily indicative of future consolidated results of operations or consolidated financial position. The pro forma financial statements should be read in conjunction with:

S-23


Table of Contents


EQT CORPORATION
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
JUNE 30, 2017

 
  EQT
Historical
  Rice Energy
Historical
  Pro Forma
Adjustments
   
  EQT Pro Forma
Combined
 
 
  (Thousands)
 

ASSETS

                             

Current assets:

                             

Cash and cash equivalents

  $ 572,344   $ 161,540   $ (1,751,000 ) (a)   $  

                1,017,116   (c)        

Accounts receivable

    310,975     339,419     (9,699 ) (b)     640,695  

Derivative instruments, at fair value

    85,442     10,624     214,337   (j)     310,403  

Prepaid expenses and other

    28,092     11,347             39,439  

Total current assets

    996,853     522,930     (529,246 )       990,537  

Property, plant and equipment, net

    14,257,262     6,446,251     3,423,894   (a)     24,127,407  

Investment in nonconsolidated entity

    260,737                 260,737  

Other assets

    209,159     789     5,332   (j)     215,280  

Gas collateral account

        5,332     (5,332 ) (j)      

Deferred financing costs, net

        33,274     (22,781 ) (a)     16,603  

                6,110   (c)        

Goodwill

        879,011     509,475   (a)     1,388,486  

Intangible assets, net

        43,717     1,071,284   (a)     1,115,001  

Acquisition deposit

        18,033             18,033  

Derivative assets

        45,713     (45,713 ) (j)      

TOTAL ASSETS

  $ 15,724,011   $ 7,995,050   $ 4,413,023       $ 28,132,084  

LIABILITIES AND EQUITY

                             

Current portion of long-term debt

  $ 707,189   $   $       $ 707,189  

Short term debt

            539,559   (c)     539,559  

Accounts payable

    368,422     24,131     (9,699 ) (b)     745,951  

                82,412   (d)        

                280,685   (j)        

Derivative instruments, at fair value

    107,880     39,061     193,215   (j)     340,156  

Other current liabilities

    172,235     90,194     19,870   (j)     282,299  

Royalties payable

        104,091     (104,091 ) (j)      

Accrued capital expenditures

        176,594     (176,594 ) (j)      

Accrued interest

        14,540     (14,208 ) (c)      

                (332 ) (j)        

Embedded derivative liability

        15,417     (15,417 ) (a)      

Leasehold payable

        19,538     (19,538 ) (j)      

Total current liabilities

    1,355,726     483,566     775,862         2,615,154  

Long-term debt

    2,584,973     1,599,779     95,721   (a)     4,778,348  

                497,875   (c)        

Deferred income taxes

    1,876,324     362,767     1,095,580   (a)     3,311,448  

                (23,223 ) (i)        

Other liabilities and credits

    529,418     90,204     12,279   (j)     631,901  

Derivative liabilities

        24,591     (24,591 ) (j)      

Leasehold payable

        12,279     (12,279 ) (j)      

TOTAL LIABILITIES

    6,346,441     2,573,186     2,417,224         11,336,851  

Mezzanine equity

        396,711     (271,711 ) (a)     125,000  

Shareholders' equity:

                             

Common stock

    3,440,691     2,117     (2,117 ) (e)     9,212,691  

                5,772,000   (a)        

Additional paid in capital

          3,473,266     (3,473,266 ) (e)      

Treasury stock, shares at cost

    (82,000 )               (82,000 )

Retained earnings

    2,703,778     (350,514 )   (82,412 ) (d)     2,644,589  

                350,514   (e)        

                23,223   (i)        

Accumulated other comprehensive income

    (293 )               (293 )

Total common shareholders' equity

    6,062,176     3,124,869     2,587,942         11,774,987  

Noncontrolling interests in consolidated subsidiaries

    3,315,394     1,900,284     (320,432 ) (a)     4,895,246  

Total shareholders' equity

    9,377,570     5,025,153     2,267,510         16,670,233  

TOTAL LIABILITIES AND EQUITY

  $ 15,724,011   $ 7,995,050   $ 4,413,023       $ 28,132,084  

See accompanying notes to unaudited pro forma condensed combined financial statements.

S-24


Table of Contents


EQT CORPORATION

UNAUDITED PRO FORMA STATEMENT OF COMBINED OPERATIONS
SIX MONTHS ENDED JUNE 30, 2017

 
  EQT
Historical
  Rice Energy
Historical
  Pro Forma
Adjustments
   
  EQT Pro Forma
Combined
 
 
  (Thousands, except per share amounts)
 

Revenues:

                             

Sale of natural gas, oil and NGLs

  $ 1,250,179   $ 705,726   $       $ 1,955,905  

Pipeline and net marketing services

    151,169         (19,881 ) (b)     217,675  

                86,387   (j)        

Gain (loss) on derivatives not designated as hedges

    187,068         88,779   (j)     275,847  

Gathering, compression and water distribution

        68,408     (68,408 ) (j)      

Other revenue

        17,979     (17,979 ) (j)      

Total operating revenues

    1,588,416     792,113     68,898         2,449,427  

Operating expenses:

                             

Transportation and processing

    268,524     78,557     (19,881 ) (b)     327,200  

Operation and maintenance

    40,867     14,998             55,865  

Production

    90,182     12,832     40,294   (j)     143,308  

Exploration

    6,603     11,118             17,721  

Selling, general and administrative

    129,067     73,050     10,298   (j)     207,177  

                (5,238 ) (d)        

Depreciation, depletion, and amortization            

    472,735     282,782     39,001   (f)     794,518  

Impairment of long-lived assets

        92,355             92,355  

Lease operating

        40,294     (40,294 ) (j)      

Incentive unit expense

        7,683     (7,683 ) (j)      

Acquisition expense

        2,615     (2,615 ) (j)      

Other expense

        19,365             19,365  

Amortization of intangible assets

        808     17,775   (g)     18,583  

Total operating expenses

    1,007,978     636,457     31,657         1,676,092  

Operating income (loss)

    580,438     155,656     37,241         773,335  

Other income

    10,019     453             10,472  

Interest expense

    86,733     54,292     (4,495 ) (c)     137,812  

                (817 ) (d)        

                2,099   (j)        

Gain on derivative instruments

        88,779     (88,779 ) (j)      

Loss on embedded derivatives

        15,417     (15,417 ) (h)      

Amortization of deferred financing costs            

        6,078     (3,979 ) (c)      

                (2,099 ) (j)        

Income (loss) before income taxes

    503,724     169,101     (26,830 )       645,995  

Income tax expense (benefit)

    130,374     33,341     (103 ) (i)     163,612  

Net income

    373,350     135,760     (26,727 )       482,383  

Less: Net income attributable to noncontrolling interests                  

    (168,232 )   (78,533 )   16,841   (e)     (220,193 )

                5,316   (f)        

                4,415   (g)        

Less: Preferred dividends and accretion of redeemable noncontrolling interests                  

        (28,988 )   28,988   (h)      

Net income attributable to EQT Corporation

  $ 205,118   $ 28,239   $ 28,833       $ 262,190  

Earnings per share of common stock attributable to EQT Corporation:

                             

Basic:

                             

Weighted average common stock outstanding

    173,320           92,198   (a)     265,518  

Net income

  $ 1.18         $       $ 0.99  

Diluted:

                             

Weighted average common stock outstanding

    173,525           92,198   (a)     265,723  

Net income

  $ 1.18         $       $ 0.99  

Dividends declared per common share

  $ 0.06   $   $       $ 0.06  

See accompanying notes to unaudited pro forma condensed combined financial statements.

S-25


Table of Contents


EQT CORPORATION
UNAUDITED PRO FORMA STATEMENT OF COMBINED OPERATIONS
YEAR ENDED DECEMBER 31, 2016

 
  EQT
Historical
  Rice Energy
Pro Forma
(Note 3)
  Pro Forma
Adjustments
   
  EQT Pro Forma
Combined
 
 
  (Thousands, except per share amounts)
 

Revenues:

                             

Sale of natural gas, oil and NGLs

  $ 1,594,997   $ 796,735   $       $ 2,391,732  

Pipeline and net marketing services

    262,342         (41,493 ) (b)     359,753  

                138,904   (j)        

(Loss) on derivatives not designated as hedges

    (248,991 )       (213,889 ) (j)     (462,880 )

Gathering, compression and water services

        114,496     (114,496 ) (j)      

Other revenue

        24,408     (24,408 ) (j)      

Total operating revenues

    1,608,348     935,639     (255,382 )       2,288,605  

Operating expenses:

                             

Transportation and processing

    365,817     144,576     (41,493 ) (b)     468,900  

Operation and maintenance

    73,266     28,898             102,164  

Production

    174,826     21,173     63,578   (j)     259,577  

Exploration

    13,410     21,434             34,844  

Selling, general and administrative

    272,747     131,489     57,870   (j)     462,106  

Depreciation, depletion, and amortization            

    927,920     469,837     194,607   (f)     1,592,364  

Impairment of long-lived assets

    66,687     23,057     20,853   (j)     110,597  

Lease operating

        63,578     (63,578 ) (j)      

Incentive unit expense

        51,761     (51,761 ) (j)      

Acquisition expense

        6,109     (6,109 ) (j)      

Other expense

        28,039             28,039  

Amortization of intangible assets

        1,634     35,533   (g)     37,167  

Impairment of gas properties

        20,853     (20,853 ) (j)      

Total operating expenses

    1,894,673     1,012,438     188,647         3,095,758  

Gain on sale / exchange of assets

    8,025                 8,025  

Operating (loss)

    (278,300 )   (76,799 )   (444,029 )       (799,128 )

Other income

    31,693     1,268             32,961  

Interest expense

    147,920     133,879     (39,143 ) (c)     244,135  

                1,479   (j)        

Loss on derivative instruments

        213,889     (213,889 ) (j)      

Amortization of deferred financing costs            

        7,545     (6,066 ) (c)      

                (1,479 ) (j)        

(Loss) before income taxes

    (394,527 )   (430,844 )   (184,931 )       (1,010,302 )

Income tax (benefit)

    (263,464 )   (162,136 )   (91,242 ) (i)     (516,842 )

Net (loss)

    (131,063 )   (268,708 )   (93,689 )       (493,460 )

Less Net income attributable to noncontrolling interests

    (321,920 )   (31,419 )   (64,415 ) (e)     (398,297 )

                10,631   (f)        

                8,826   (g)        

Less: Preferred dividends and accretion of redeemable noncontrolling assets

        (28,450 )   28,450   (h)      

Net (loss) attributable to EQT Corporation            

  $ (452,983 ) $ (328,577 ) $ (110,197 )     $ (891,757 )

Earnings per share of common stock attributable to EQT corporation:

                             

Basic:

                             

Weighted average common stock outstanding

    166,978           92,198   (a)     259,176  

Net (loss)

  $ (2.71 )       $       $ (3.44 )

Diluted:

                             

Weighted average common stock outstanding

    166,978           92,198   (a)     259,176  

Net (loss)

  $ (2.71 )       $       $ (3.44 )

Dividends declared per common share

  $ 0.12   $   $       $ 0.12  

See accompanying notes to unaudited pro forma condensed combined financial statements.

S-26


Table of Contents


EQT CORPORATION
NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

1.     Basis of Presentation

        The pro forma financial statements have been prepared to reflect the effects of the Rice Merger on the financial statements of EQT. The pro forma balance sheet is presented as if the Rice Merger had occurred on June 30, 2017. The pro forma statements of operations for the year ended December 31, 2016, and the six months ended June 30, 2017, are presented as if the Rice Merger had occurred on January 1, 2016. The historical consolidated financial information has been adjusted to reflect factually supportable items that are directly attributable to the Rice Merger and, with respect to the statements of operations only, are expected to have a continuing impact on the combined results.

        The pro forma financial statements have been prepared using the acquisition method of accounting using the accounting guidance in ASC 805, with EQT treated as the acquirer. The acquisition method of accounting is dependent upon certain valuations and other studies that have yet to commence or progress to a stage where there is sufficient information for a definitive measure. Accordingly, the pro forma adjustments are preliminary, have been made solely for the purpose of providing pro forma financial statements, and are subject to revision based on a final determination of fair value as of the date of acquisition. Differences between these preliminary estimates and the final acquisition accounting may have a material impact on the accompanying pro forma financial statements and the combined company's future results of operations and financial position.

        The pro forma financial statements are provided for informational purposes only and do not purport to represent what the actual consolidated results of operations or the consolidated financial position of EQT would have been had the Rice Merger occurred on the dates assumed, nor are they necessarily indicative of future consolidated results of operations or consolidated financial position.

2.     Pro Forma Adjustments and Assumptions

        The adjustments are based on currently available information and certain assumptions that EQT believes are reasonable. The actual effects of these transactions will differ from the pro forma adjustments. A general description of these transactions and adjustments are provided as follows:

S-27


Table of Contents

 
  Preliminary
Purchase Price
Allocation
(in thousands)
 

Consideration:

       

Fair value of EQT common stock to be issued

  $ 5,772,000  

Cash consideration

    1,751,000  

Total consideration

    7,523,000  

Fair value of liabilities assumed:

       

Current liabilities

    448,611  

Interest bearing debt

    1,695,500  

Leasehold payables

    31,817  

Deferred income taxes

    1,458,347  

Other long term liabilities

    114,795  

Amount attributable to liabilities assumed

    3,749,070  

Fair value of assets acquired:

       

Cash

    161,540  

Current assets

    361,390  

Natural gas and oil properties

    7,938,260  

Other property, plant, and equipment

    1,931,885  

Intangible assets

    1,115,001  

Other long term assets

    80,360  

Mezzanine equity

    (125,000 )

Noncontrolling interests

    (1,579,852 )

Amount attributable to assets acquired

    9,883,584  

Goodwill as of June 30, 2017

  $ 1,388,486  

S-28


Table of Contents

Proved properties

  $ 4,324,140  

Unproved properties

    3,614,120  

Pro forma fair value of natural gas and oil properties acquired

  $ 7,938,260  

S-29


Table of Contents

S-30


Table of Contents

S-31


Table of Contents

S-32


Table of Contents

        The pro forma financial statements do not reflect any compensation related adjustments as certain personnel matters are evolving and any recurring impact from compensation adjustments would not be factually supportable. In addition, the combined pro forma financial statements do not reflect the realization of any expected cost savings or other synergies from the Rice Merger as a result of restructuring activities and other cost savings initiatives. Although EQT believes cost savings and other synergies will be realized following the business combination, there can be no assurance that cost savings or any other synergies will be achieved in full or at all. In addition, the pro forma financial statements do not reflect the planned restructuring charges associated with these cost savings, which are expected to be expensed in EQT's statement of operations.

3.     Rice's Unaudited Pro Forma Condensed Combined Statements of Operations

        Rice's unaudited pro forma statement of operations for the year ended December 31, 2016 included in the unaudited pro forma condensed combined statement of operations gives effect to Rice's acquisition of Vantage and their subsidiaries pursuant to the terms of the Purchase and Sale Agreement

S-33


Table of Contents

dated September 26, 2016 between Rice and Vantage. Rice's unaudited pro forma combined statement of operations is presented as if Rice had acquired Vantage on January 1, 2016:

 
  Rice Energy
Historical(1)
  Vantage
Historical(2)
  Pro Forma
Adjustments
  Rice Energy
Pro Forma
Combined
 
 
  (Thousands, except per share amounts)
 

Revenues:

                         

Sale of natural gas, oil and NGLs

  $ 653,441   $ 143,294   $   $ 796,735  

Gathering, compression and water services

    101,057     13,439         114,496  

Other revenue

    24,408             24,408  

Total operating revenues

    778,906     156,733         935,639  

Operating expenses:

                         

Transportation and processing

    123,852     20,724         144,576  

Operation and maintenance

    23,215     5,683         28,898  

Production

    13,866     7,307         21,173  

Exploration

    15,159         6,275 (a)   21,434  

Selling, general and administrative

    118,093     13,396         131,489  

Depreciation, depletion, and amortization

    368,455     64,314     37,068 (b)   469,837  

Impairment of long-lived assets

    23,057             23,057  

Lease operating

    50,574     13,004         63,578  

Incentive unit expense

    51,761             51,761  

Acquisition expense

    6,109             6,109  

Other expense

    27,308     731         28,039  

Amortization of intangible assets

    1,634             1,634  

Impairment of gas properties

    20,853     237,668     (237,668) (c)   20,853  

Total operating expenses

    843,936     362,827     (194,325 )   1,012,438  

Operating (loss) income

    (65,030 )   (206,094 )   194,325     (76,799 )

Other income (loss)

    1,406     (138 )       1,268  

Interest expense

    99,627     34,252         133,879  

Loss (gain) on derivative instruments          

    220,236     (6,347 )       213,889  

Amortization of deferred financing costs

    7,545             7,545  

(Loss) income before income taxes          

    (391,032 )   (234,137 )   194,325     (430,844 )

Income tax (benefit) expense

    (142,212 )       (19,924) (d)   (162,136 )

Net (loss)

    (248,820 )   (234,137 )   214,249     (268,708 )

Less: Net income attributable to noncontrolling interests

    (20,931 )       (20,420) (e)   (31,419 )

                9,932 (f)      

Net (loss) attributable to Rice

    (269,751 )   (234,137 )   203,761     (300,127 )

Less: Preferred dividends and accretion of redeemable noncontrolling assets

    (28,450 )           (28,450 )

Net (loss) attributable to Rice common stockholders

  $ (298,201 ) $ (234,137 ) $ 203,761   $ (328,577 )

Earnings per share of common stock attributable to Rice corporation:

                         

Basic and Diluted:

                         

Weighted average common stock outstanding

    162,226                 162,226  

Net (loss)

  $ (1.84 )             $ (2.03 )

(1)
Includes Vantage amounts from October 19, 2016 through December 31, 2016.

S-34


Table of Contents

(2)
Represents the amounts on the Vantage Statement of Operations for January 1, 2016 through October 18, 2016.

(a)
Reflects exploratory costs capitalized by Vantage under the full cost method that would have been charged to exploration expense under the successful efforts method of accounting for oil and gas properties.

(b)
Adjustment of historical depreciation, depletion and amortization of Vantage to adjust to Rice's policy to depreciate midstream assets over a 60 year useful life and to include pro forma provisions for DD&A related to the step up of property, plant and equipment to estimated fair value and application of the successful efforts method of accounting in the determination of the depletion rate.

(c)
To eliminate the historical natural gas and oil properties impairment charges recorded under the ceiling test of the full cost method of accounting to conform to Rice's successful efforts method of accounting in the determination of the depletion rate.

(d)
To reflect tax impact of Vantage results of operations under Rice's corporate tax structure. The tax rate applied to the pro forma adjustments and Vantage's untaxed preacquisition net loss was the statutory federal and apportioned statutory state tax rate, net of the federal benefit of state taxes, applied to pre-tax income, excluding income allocated to noncontrolling interests as taxes attributable to noncontrolling interests not borne by Rice.

(e)
To adjust for historical estimated impact of Vantage on Rice Midstream Holdings noncontrolling interest.

(f)
To adjust for historical estimated impact of Vantage on Rice Energy Operating noncontrolling interest.

4.     Supplemental Pro Forma Natural Gas, NGLs and Crude Oil Reserves Information

        The following tables present the estimated pro forma combined net proved developed and undeveloped, natural gas, NGLs and crude oil reserves as of December 31, 2016, along with a summary of changes in quantities of net remaining proved reserves during the year ended December 31, 2016. The pro forma reserve information set forth below gives effect to the Rice Merger as if the transaction had occurred on January 1, 2016.

        The following estimated pro forma reserve information is not necessarily indicative of the results that might have occurred had the Rice Merger taken place on January 1, 2016 and is not intended to

S-35


Table of Contents

be a projection of future results. Future results may vary significantly from the results reflected because of various factors, including those discussed in the section entitled "Risk Factors."

 
  Total (Bcfe)—Natural Gas, Oil, and NGLs(1)  
 
  EQT
Historical
  Rice Energy
Historical
  Pro Forma
Adjustments
  EQT
Pro Forma
Combined
 

Balance—December 31, 2015

    9,976.6     1,700.0         11,676.6  

Revisions of previous estimates

    (472.3 )   17.2         (455.1 )

Extensions, discoveries and other additions

    2,384.7     1,667.8         4,052.5  

Purchase of hydrocarbons in place

    2,395.8         924.7 (a)   3,320.5  

Acquisitions

        924.7     (924.7) (a)    

Production

    (776.4 )   (304.4 )       (1,080.8 )

Balance—December 31, 2016

    13,508.4     4,005.3         17,513.7  

Proved developed reserves as of

                         

December 31, 2015

    6,279.6     1,014.9         7,294.5  

December 31, 2016

    6,843.0     2,178.8         9,021.8  

Proved undeveloped reserves as of

                         

December 31, 2015

    3,697.0     685.1         4,382.1  

December 31, 2016

    6,665.4     1,826.5         8,491.9  

(a)
Reclassification of hydrocarbons to purchase of hydrocarbons in place.
 
  Natural Gas (Bcf)(1)  
 
  EQT
Historical
  Rice Energy
Historical(1)
  Pro Forma
Adjustments
  EQT
Pro Forma
Combined
 

Balance—December 31, 2015

    9,110.3     1,694.3         10,804.6  

Revisions of previous estimates

    (607.1 )   17.5         (589.6 )

Extensions, discoveries and other additions          

    2,241.5     1,657.5         3,899.0  

Purchase of natural gas in place

    2,288.2         886.9 (a)   3,175.1  

Acquisitions

        886.9     (886.9) (a)    

Production

    (701.0 )   (302.3 )       (1,003.3 )

Balance—December 31, 2016

    12,331.9     3,953.9         16,285.8  

Proved developed reserves as of

                         

December 31, 2015

    5,653.0     1,010.4         6,663.4  

December 31, 2016

    6,075.0     2,136.1         8,211.1  

Proved undeveloped reserves as of

                         

December 31, 2015

    3,457.3     683.9         4,141.2  

December 31, 2016

    6,256.9     1,817.8         8,074.7  

(a)
Reclassification of natural gas acquisitions to purchase of natural gas in place.

S-36


Table of Contents

 
  NGLs (Thousands of Bbls)(1)  
 
  EQT
Historical
  Rice Energy
Historical
  Pro Forma
Adjustments
  EQT
Pro Forma
Combined
 

Balance—December 31, 2015

    138,481     883         139,364  

Revisions of previous estimates

    21,322     (137 )       21,185  

Extensions, discoveries and other additions

    23,797     1,706         25,503  

Purchase of NGLs in place

    17,932         6,125 (a)   24,057  

Acquisitions

        6,125     (6,125) (a)    

Production

    (11,837 )   (281 )       (12,118 )

Balance—December 31, 2016

    189,695     8,296         197,991  

Proved developed reserves as of

                         

December 31, 2015

    98,528     678         99,206  

December 31, 2016

    121,605     6,844         128,449  

Proved undeveloped reserves as of

                         

December 31, 2015

    39,953     205         40,158  

December 31, 2016

    68,090     1,452         69,542  

(a)
Reclassification of NGL acquisitions to purchase of NGLs in place.
 
  Oil (Thousands of Bbls)(1)  
 
  EQT
Historical
  Rice Energy
Historical
  Pro Forma
Adjustments
  EQT
Pro Forma
Combined
 

Balance—December 31, 2015

    5,900     71         5,971  

Revisions of previous estimates

    1,159     98         1,257  

Extensions, discoveries and other additions

    62     8         70  

Purchase of oil in place

    3         172 (a)   175  

Acquisitions

        172     (172) (a)    

Production

    (729 )   (72 )       (801 )

Balance—December 31, 2016

    6,395     277         6,672  

Proved developed reserves as of

                         

December 31, 2015

    5,900     71         5,971  

December 31, 2016

    6,395     273         6,668  

Proved undeveloped reserves as of

                         

December 31, 2015

                 

December 31, 2016

        4         4  

(a)
Reclassification of oil acquisitions to purchase of oil in place

(1)
One thousand BBl equals approximately 6 million cubic feet (MMcf)

S-37


Table of Contents

        The pro forma standardized measure of discounted future net cash flows relating to proved natural gas, NGLs and crude oil reserves as of December 31, 2016 is as follows (in thousands):

 
  EQT
Historical
  Rice Energy
Historical
  EQT
Pro Forma
Combined
 

Future cash flows

  $ 24,011,281   $ 7,174,765   $ 31,186,046  

Future production costs

    (14,864,126 )   (3,103,526 )   (17,967,652 )

Future development costs

    (3,778,698 )   (1,124,478 )   (4,903,176 )

Future income tax expense

    (1,753,067 )   (41,135 )   (1,794,202 )

Future net cash flows