Eqgp holdings, lp (EQGP)
Income statement / TTM
Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Sep'14Jun'14
Operating revenues

1,098,103

939,812

866,866

834,096

0

0

0

-

-

-

663,911

632,936

569,135

529,673

0

0

0

Operating expenses:
Operating and maintenance

120,851

92,348

86,076

84,717

76,247

74,856

72,894

73,213

71,623

71,881

72,760

70,103

64,004

59,174

0

0

0

Selling, general and administrative

92,247

79,929

69,961

74,201

74,356

73,356

75,858

75,726

74,685

70,923

66,785

63,958

57,631

55,957

0

0

0

Depreciation

128,116

106,793

100,117

97,485

0

0

0

-

-

-

51,975

49,895

49,947

47,166

0

0

0

Amortization of intangible assets

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

Total operating expenses

361,988

289,457

256,154

256,403

0

0

0

-

-

-

191,520

183,956

171,582

162,297

0

0

0

Operating income

736,115

650,355

610,712

577,693

0

0

0

-

-

-

472,391

448,980

397,553

367,376

0

0

0

Equity income

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

0

0

Other income

26,988

26,280

26,738

27,377

0

0

0

-

-

-

15,582

8,694

5,552

3,642

0

0

0

Net interest expense

-82,598

-51,046

-39,045

-36,150

0

0

0

-

-

-

-14,442

-21,348

-43,023

-38,386

0

0

0

Income before income taxes

-

-

-

-

-

-

-

-

-

-

473,531

436,326

360,082

332,632

0

0

0

Income tax expense

-

-

-

-

-

-

-

-

-

-

-14,573

2,326

40,909

54,614

0

0

0

Net income

700,928

635,950

602,939

568,920

0

0

0

-

-

-

488,104

434,000

319,173

278,018

0

0

0

Net income attributable to noncontrolling interests

349,127

314,694

321,649

306,927

0

0

0

-

-

-

256,443

226,397

193,313

165,012

0

0

0

Net income attributable to EQGP Holdings, LP

351,801

321,256

281,290

261,993

0

0

0

-

-

-

231,661

207,603

125,860

113,006

0

0

0

Calculation of limited partner interest in net income:
Net income attributable to EQT GP Holdings, LP

351,801

321,256

281,290

261,993

0

0

0

-

-

-

231,661

207,603

125,860

113,006

0

0

0

Less results attributable to the pre-IPO period

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

Less pre-acquisition net income allocated to parent

0

0

-

-

0

0

-

-

-

-

0

-

-

-

-

-

-

Limited partner interest in net income

0

0

-

-

0

0

-

-

-

-

0

-

0

0

-

-

-

Net income per common unit basic and diluted (in dollars per share)

0.31

0.32

0.30

0.26

0.25

0.24

0.23

-

-

-

0.19

-

0.14

0.08

-

-

-

Weighted average common units outstanding basic and diluted (in shares)

302,490

284,343

266,193

266,185

266,186

266,186

266,183

-

-

-

266,173

-

266,168

266,167

-

-

-

Cash distributions declared per unit (in dollars per share)

0.31

0.30

0.25

-

0.22

0.21

0.19

-

-

-

0.13

-

0.10

0.04

-

-

-