Attached files
file | filename |
---|---|
8-K - FORM 8-K - RANGE RESOURCES CORP | d83778e8vk.htm |
Exhibit 99.1
NEWS RELEASE
RANGE ANNOUNCES SECOND QUARTER 2011 RESULTS
FORT WORTH, TEXAS, JULY 25, 2011...RANGE RESOURCES CORPORATION (NYSE: RRC) today announced its
second quarter 2011 results. The favorable second quarter results were driven by higher production
volumes, higher realized prices and lower unit costs. Reported GAAP net income for second quarter
2011 totaled $51.3 million ($0.32 per diluted share), up from $9.1 million ($0.06 per diluted
share) for the prior year quarter. Net cash provided from operating activities including changes
in working capital totaled $173.0 million for the second quarter versus $107.6 million for the
prior year quarter. Adjusted net income comparable to analysts estimates, a non-GAAP measure, was
$43.2 million ($0.27 per diluted share), approximately three times the comparable amount for the
prior year quarter. Cash flow from operations before changes in working capital, a non-GAAP
measure, increased 30% year-over-year to $168.0 million. Comparing these amounts to analysts
average First Call consensus estimates, the Companys earnings per share ($0.27 per diluted share)
was greater than the consensus of analysts estimates of $0.19 per diluted share and cash flow per
share ($1.06 per diluted share) for the quarter was greater than the consensus analysts estimates
of $0.99 per diluted share. See Non-GAAP Financial Measures for a definition of each of these
non-GAAP financial measures and tables that reconcile each of these non-GAAP measures to their most
directly comparable GAAP financial measure.
The second quarter results reflected an 8% increase in production, a 14% increase in realized
prices and a 9% decrease in the unit costs of the Companys five largest cost categories compared
to the prior year quarter. As previously announced, production averaged 508.0 Mmcfe net per day.
Production was 76% natural gas, 17% natural gas liquids (NGLs) and 7% crude oil. Targeted drilling
to Ranges liquids-rich plays increased the Companys NGL production by almost 20% between years.
Realized prices, including all cash-settled derivatives, average $5.76 per mcfe, a 14% increase
over the prior year quarter. The increase in the average per mcfe prices was primarily due to a
greater proportion of liquids in the total production mix and stronger NGL and oil prices. During
the second quarter, the Company continued to drive down its unit costs. In aggregate, the
Companys five largest cost categories decreased 9% on a unit of production basis. The most
significant cost declines related to depreciation, depletion and amortization expense, and direct
operating costs.
Commenting on the announcement, John Pinkerton, Ranges Chairman and CEO, said, The second quarter
results reflect terrific execution by the entire Range team. While simultaneously closing the sale
of the Barnett Shale properties, we drove up production above the high-end of our guidance while
also driving down our unit costs. We finished the quarter in the best financial position in the
Companys history with $289 million in cash, no borrowings outstanding on our $2.0 billion bank
credit facility and no bond maturities until 2017. Looking to the second half of the year, we
anticipate fully replacing all of the Barnett production by the end of the third quarter, reaching
our Company-wide production increase target of 10% for the year and exiting the year at 400 Mmcfe
per day net from the Marcellus Shale. Additionally, as we continue to redeploy the Barnett sale
proceeds into higher return projects, we expect to see further lowering of our cost structure. In
addition to the Marcellus, Upper Devonian and Utica plays in Appalachia, we are proactively
expanding several other plays including the Mississippian Lime and St. Louis plays in our
Midcontinent region. Range is extraordinarily well positioned to continue to drive up its per
share value in the second half of 2011 and for 2012 and beyond.
Financial Discussion
(Except for reported GAAP amounts, specific expense categories exclude non-cash property
impairments, mark-to-market on unrealized derivatives, non-cash stock compensation and other items
shown separately on attached tables but include the results associated with Barnett properties with
the reported amounts as continuing operations)
As previously announced, Range closed the Barnett Shale property sale at the end of April during
the quarter. Under generally accepted accounting principles (GAAP), the Barnett properties have
been reclassified as Discontinued operations for the quarter and for the prior-year comparable
period. As a result, production, revenue and expenses associated with the properties have been
removed from continuing operations and reclassified to discontinued operations. In this release,
we have included Statements of Operations that reconcile and reclassify Barnett discontinued
operations into continuing operations for comparative purposes.
These supplemental non-GAAP tables present the reported GAAP amounts as compared to the amounts that would have been reported if the
Barnett operations were included in continuing operations through the end of April 2011. All
variances discussed in this release include the Barnett operations as continuing operations in the
current year and the prior year periods.
For the quarter, production averaged 508.0 Mmcfe per day, comprised of 388.7 Mmcf per day of gas
(76%), 14,344 barrels per day of natural gas liquids (17%) and 5,545 barrels per day of oil (7%).
Natural gas production grew 2% and NGL and crude oil production increased 33% over the prior-year
quarter due to outstanding drilling results in the liquids-rich areas of both the Marcellus Shale
and the Midcontinent areas. Realized prices, including all cash-settled derivatives, averaged
$5.76 per mcfe, a 14% increase over the prior-year quarter of $5.07 and a 6% increase as compared
to the first quarter 2011 of $5.45 per mcfe. The increase in the average per mcfe price was due to
a greater proportion of liquids in the total production mix and stronger NGL and crude oil prices.
The average realized gas price was $4.54 per mcf, 4% higher than the prior-year quarter. The
natural gas liquids price increased 35% to $50.07 a barrel versus the prior-year quarter, while the
average oil price rose 18% to $80.42 a barrel. Reported GAAP natural gas, NGL and oil sale
revenues for the quarter were $256.7 million, an increase of 48% as compared to the prior year
excluding sales from the Barnett properties shown as discontinued operations. Total natural gas,
NGL and oil sales (including all cash settled derivatives and the Barnett properties) increased 29%
compared to the prior-year quarter to $267.5 million resulting from higher volumes and prices. The
total revenues include $6.2 million of cash proceeds received upon the sale of the natural gas
hedges which were sold along with the Barnett Shale properties ($0.14 additional hedging proceeds
for the average per mcfe equivalent price realization for the quarter or $0.18 additional proceeds
for the natural gas realization). The remaining $18.8 million of cash proceeds associated with
these natural gas hedges will be recognized in natural gas revenues in the third and fourth
quarters.
During the second quarter of 2011, Range continued to lower its cost structure. On a unit of
production basis, the Companys five largest cost categories fell by 9% in aggregate compared to
the prior-year period. Compared to prior year, depreciation, depletion and amortization expense
decreased 20% to $1.69 per mcfe, direct operating costs decreased 4% to $0.65 per mcfe, and
production tax expense decreased 11% to $0.17 per mcfe, which more than offset the increases in
general and administrative expense of $0.59 per mcfe (up 13%) and interest expense of $0.76 per
mcfe (up 6%).
During the second quarter, Range used a portion of the proceeds from the sale of the Barnett Shale
properties to pay off the entire outstanding balance on its credit facility. Over time, the
excess sales proceeds will be redeployed into the Companys capital spending program. In May,
Range issued $500 million of 5.75% senior subordinated notes due 2021 and purchased or redeemed all
of its $150 million of 6.375% senior subordinated notes due 2015 and $250 million of 7.5% senior
subordinated notes due 2016. The refinancing lowered our effective interest rate and extended the
tenor for five years. The Company recognized a resulting loss on early extinguishment of debt of
$18.6 million ($10.8 million after deferred taxes).
Capital Expenditures
Second quarter drilling expenditures of $281.1 million funded the drilling of 91 (84 net) wells and
the completion of previously drilled wells. A 100% drilling success rate was achieved. Year to
date drilling expenditures for 2011 totaled $548.4 million. For the first six months of 2011,
Range has drilled 146 (133 net) wells. At June 30, 26 (24 net) wells have been drilled during the
year and placed on production. The remaining 120 (109 net) wells are in various stages of
completion or waiting on pipeline connection. Since inception of the play through June 30, 2011,
Range has drilled and cased 292 horizontal Marcellus wells of which 71 are awaiting completion and
30 are awaiting pipeline connection. In the first six months of 2011, $67.7 million was expended
on acreage, $11.8 million on gas gathering systems and $36.6 million for exploration expense
(includes $17.5 million for seismic and $11.8 million for delay rentals).
2
Operational Discussion
Marcellus Shale Division
We are currently producing just over 300 Mmcfe per day net from the Marcellus Shale, up from
approximately 200 Mmcfe per day at year-end 2010. Previously announced in the operations update,
Range disclosed that based on the production performance of the 103 horizontal wells placed on
production during 2009 and 2010, that the estimated ultimate recovery (EUR) of reserves for these
wells averages 5.7 Bcfe per well. Using these EUR estimates with the cost to drill and complete
these wells of $4 million in a development mode, Ranges well economics pressure tested at NYMEX
indexed prices of $4.00 for natural gas price and $85.00 for crude oil achieves a 79% rate of
return but at a NYMEX natural gas price of $5.00 is 105% rate of return. Drill bit finding and
development cost decline to $0.82 per mcfe. The 5.7 Bcfe type curve reflects that 40% of the EUR
is produced within the first five years of production.
Range believes that comparisons of relative EUR estimates should take into consideration lateral
length and number of frac stages in determining relative performance between areas in the
Marcellus. Relative estimates of rate of returns between areas should consider the completed well
costs in each area, the natural gas and liquid components of the production due to the differences
in commodity prices along with the relative basis and transportation differentials.
In southwest Pennsylvania, 200 Mmcf per day of additional processing capacity was brought on line
in May increasing Ranges total committed processing capacity to 350 Mmcf per day. By the end of
the year, Ranges processing capacity is scheduled to increase to 390 Mmcf per day. These
processing capacities do not include the significant amount of available interruptible capacity not
being utilized by third parties. As a result, Range is well positioned to steadily grow its
liquid-rich production in southwest Pennsylvania.
As of the end of the second quarter, there were 21 wells completed in southwest Pennsylvania that
are awaiting connection to the gathering system and 51 wells waiting to be completed.
In northeast Pennsylvania, the second expansion of 150 Mmcf per day of the Lycoming County
trunkline system is scheduled to be completed in stages during the third and fourth quarters which
will tie in an expected additional 33 wells by the end of November. The first five of those
additional wells just commenced production last week. Range still anticipates exiting 2011 at 400
Mmcfe per day net in the Marcellus increasing to 600 Mmcfe per day net by the end of 2012.
Midcontinent Division
The Midcontinent Division activity for the second quarter continued to generate liquids-rich
results with a 30% increase in production year-over-year. Liquids production for the quarter was
up 20% over the previous year. Five wells in the Ardmore Basin Woodford play were turned to sales
at combined rates of 5,069 gross (2,641 net) Boe per day. In northern Oklahoma, the Mississippi
Lime play continues to command attention. Range has drilled four wells in the play in 2011.
Results of these wells and continued strong performance on the earlier program wells have resulted
in an expansion of the play. Current production from the Mississippi Lime area is 3,200 gross
(2,550 Net) Boe per day. Range estimates that the EUR for the seven horizontal wells drilled to
date average 485 MBoe per well. The average lateral length is 2,197 feet with 12 frac stages.
Approximately 70% of the EUR is comprised of liquids. Reserve projections for wells in Ranges
area of interest are now estimated to be in the range of 400-500 MBoe per well for approximately
2,000 foot laterals with 12 stages at depths of 5,000 feet. Range now controls over 45,000 net
acres in the play with 900+ potential well locations, up from the previously disclosed 28,000 net
acres.
An offset to the prolific St. Louis completion in the Texas Panhandle is currently drilling and
three additional offsets are planned to be drilled later this year. Ranges original horizontal
St. Louis Lime well continues to perform above expectations. After 28 weeks of production, the
well has produced more than 3.0 Bcfe, with current rates still at 12.3 Mmcf of natural gas and over
760 barrels of liquids per day or 16.8 (5.0 Net) Mmcfe per day. Our Woodford Cana activity also
continues with Range participating in one non-operated well. As development in the play approaches
our 42,000 net acre position which is already held by production, Range expects our drilling
activity to increase.
3
Appalachia Division
During the second quarter of 2011, the Appalachia Division increased production by 12%
year-over-year focusing on the tight gas sand and horizontal drilling projects on its 350,000
(235,000 net) acres in Virginia. Range either owns the minerals or the leases are held by
production with no lease expiration issues. The division averaged three rigs running in the
quarter and drilled 17 (16.5 net) vertical tight gas sand wells and 3 (2.5 net) horizontal wells
that targeted the Huron Shale and the Berea formations in the Nora field. Also in the quarter,
Range performed four recompletions of behind-pipe pays in an effort to maximize production on
existing wells at modest cost.
Conference Call Information
The Company will host a conference call on Tuesday July 26, 2011 at 1:00pm ET to review the
second quarter results. To participate in the call, please dial 877-407-0778 and ask for the Range
Resources second quarter earnings conference call. A replay of the call will be available through
August 26, 2011. To access the phone replay dial 877-660-6853. The account number is 286 and the
conference ID for the replay is
376010. Additional financial and statistical information about the period not included in this
release but discussed on the conference call will be available on our home page at
www.rangeresources.com.
A simultaneous webcast of the call may be accessed over the Internet at www.rangeresources.com or
www.vcall.com. To listen, please go to either website in time to register and install any
necessary software. The webcast will be archived for replay on the Companys website until October
26.
Non-GAAP Financial Measures and Supplemental Tables
Adjusted net income comparable to analysts estimates as used in this release represents income
from continuing operations before income taxes adjusted for certain items (detailed below and in
the accompanying table) less income taxes. We believe adjusted net income comparable to analysts
estimates is calculated on the same basis as analysts estimates and that many investors use this
published research in making investment decisions useful in evaluating operational trends of the
Company and its performance relative to other oil and gas producing companies. Diluted earnings
per share (adjusted) as set forth in this release represents adjusted net income comparable to
analysts estimates on a diluted per share basis. A table is included which reconciles income or
loss from continuing operations to adjusted net income comparable to analysts estimates and
diluted earnings per share (adjusted). On its website, the Company provides additional comparative
information on prior periods.
Second quarter 2011 earnings included income of $54.1 million for the non-cash unrealized
mark-to-market increase in value of the Companys derivatives, income of $5.8 million recorded for
the mark-to-market in the deferred compensation plan for the decrease in the Companys common stock
during the period and $13.4 million of non-cash stock compensation expense, $18.6 million of
expense on refinancing of subordinated debt, an unproved property impairment expense of $18.9
million and $1.7 million of loss on sale of properties and other. Excluding these items, net
income would have been $43.2 million or $0.27 per share ($0.27 fully diluted). Excluding similar
non-cash items from the prior-year quarter, net income would have been $14.1 million or $0.09 per
share ($0.09 fully diluted). By excluding these non-cash items from our reported earnings, we
believe we present our earnings in a manner consistent with the presentation used by analysts in
their projection of the Companys earnings. (See the reconciliation of non-GAAP earnings in the
accompanying table.)
Cash flow from operations before changes in working capital as used in this release
represents net cash provided by operations before changes in working capital and exploration
expense adjusted for certain non-cash compensation items. Cash flow from operations before changes
in working capital is widely accepted by the investment community as a financial indicator of an
oil and gas companys ability to generate cash to internally fund exploration and development
activities and to service debt. Cash flow from operations before changes in working capital is
also useful because it is widely used by professional research analysts in valuing, comparing,
rating and providing investment recommendations of companies in the oil and gas exploration and
production industry. In turn, many investors use this published research in making investment
decisions. Cash flow from operations before changes in working capital is not a measure of
financial performance under GAAP and should not be considered as an alternative to Cash flows from
operating, investing, or financing activities as an indicator of cash flows, or as a measure of
liquidity. A table is included which reconciles Net cash provided from operating activities to
Cash flow from operations before changes in working capital as used in this release. On its
website, the Company provides additional comparative information on prior periods for cash flow,
cash margins and non-GAAP earnings as used in this release.
The cash prices realized for natural gas, NGL and oil production including the amounts realized on
cash-settled
4
derivatives is a critical component in the Companys performance tracked by investors
and professional research analysts in valuing, comparing, rating and providing investment
recommendations and forecasts of companies in the oil and gas exploration and production industry.
In turn, many investors use this published research in making investment decisions. Due to the
GAAP disclosures of various hedging and
derivative transactions, such information is now reported in various lines of the statements of
operations. The Company believes that it is important to furnish a table reflecting the details of
the various components of each line in the statements of operations to better inform the reader the
details of each amount and provide a summary of the realized cash-settled amounts which
historically were reported as natural gas, NGL and oil sales. This information will serve to
bridge the gap between various readers understanding and fully disclose the information needed.
The Company discloses in this release the detail components of many of the single line items shown
in the GAAP financial statements included in the Companys Quarterly Report on Form 10-Q. The
Company believes that it is important to furnish this detail of the various components comprising
each line of the Statement of Operations to better inform the reader the details of each amount,
the changes between periods and the effect on its financial results.
Hedging and Derivatives
In this release, Range has reclassified within total revenues its reporting of the cash settlement
of its commodity derivatives. Under this presentation those hedges considered effective under
ASC 815 are included in Natural gas, NGL and oil sales when settled. For those hedges designated
to regions where the historical correlation between NYMEX and regional prices is non-highly
effective or there is volumetric ineffectiveness due to the sale of the underlying reserves,
they are deemed to be derivatives and the cash settlements are included in a separate line item
shown as Derivative fair value income in the Form 10-Q along with the change in mark-to-market
valuations of such unrealized derivatives. The Company has provided additional information
regarding natural gas, NGL and oil sales in a supplemental table included with this release which
would correspond to amounts shown by analysts for natural gas, NGL and oil sales realized,
including all cash-settled derivatives.
RANGE RESOURCES CORPORATION (NYSE: RRC) is an independent natural gas company operating in the
Appalachia and Southwest regions of the United States.
Except for historical information, statements made in this release such as expected increases in
per share value, attractive returns on capital, expected operating costs, expected production
growth, expected capital funding sources, expected reduction of future unit costs, attractive hedge
positions, best financial position, and expansion of plays are forward-looking statements within
the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange
Act of 1934. These statements are based on assumptions and estimates that management believes are
reasonable based on currently available information; however, managements assumptions and Ranges
future performance are subject to a wide range of business risks and uncertainties and there is no
assurance that these goals and projections can or will be met. Any number of factors could cause
actual results to differ materially from those in the forward-looking statements, including, but
not limited to, the volatility of oil and gas prices, the results of our hedging transactions, the
costs and results of drilling and operations, the timing of production, mechanical and other
inherent risks associated with oil and gas production, weather, the availability of drilling
equipment, changes in interest rates, litigation, uncertainties about reserve estimates,
environmental risks and regulatory changes. Range undertakes no obligation to publicly update or
revise any forward-looking statements. Further information on risks and uncertainties is available
in Ranges filings with the Securities and Exchange Commission (SEC), which are incorporated by
reference.
The SEC permits oil and gas companies, in filings made with the SEC, to disclose proved reserves,
which are estimates that geological and engineering data demonstrate with reasonable certainty to
be recoverable in future years from known reservoirs under existing economic and operating
conditions as well as the option to disclose probable and possible reserves. Range has elected not
to disclose the Companys probable and possible reserves in its filings with the SEC.
Range uses certain broader terms such as resource potential, or unproved resource potential or
upside or other descriptions of volumes of resources potentially recoverable through additional
drilling or recovery techniques that may include probable and possible reserves as defined by the
SECs guidelines. Range has not attempted to distinguish probable and possible reserves from these
broader classifications. The SECs rules prohibit us from including in filings with the SEC these
broader classifications of reserves. These estimates are by their nature more speculative than
estimates of proved, probable and possible reserves and accordingly are subject to substantially
greater risk of being actually realized. Unproved resource potential refers to Ranges internal
estimates of hydrocarbon quantities that may be potentially discovered through exploratory drilling
or recovered with additional drilling or recovery techniques and have not been
5
reviewed by
independent engineers. Unproved resource potential does not constitute reserves within the meaning
of the Society of Petroleum Engineers Petroleum Resource Management System and does not include
proved reserves. Area wide unproven, unrisked resource potential has not been fully risked by
Ranges management. Actual quantities that may be ultimately recovered from Ranges interests will
differ substantially. Factors affecting ultimate recovery include the scope of Ranges drilling
program, which will be directly affected by the availability of capital, drilling and production
costs, commodity prices, availability of drilling services and equipment, drilling results, lease
expirations, transportation constraints, regulatory approvals, field spacing rules, recoveries of
gas in place, length of horizontal laterals, actual drilling results, including geological and
mechanical factors affecting recovery rates and other factors. Estimates of resource potential may
change significantly as development of our resource plays provides additional data. Investors are
urged to consider closely the disclosure in our most recent Annual Report on Form 10-K, available
from our website at www.rangeresources.com or by written request to 100 Throckmorton Street, Suite
1200, Fort Worth, Texas 76102. You can also obtain this Form 10-K by calling the SEC at
1-800-SEC-0330.
2011-26
SOURCE: | Range Resources Corporation Main number: 817-870-2601 |
Investor Contacts:
Rodney Waller, Senior Vice President
817-869-4258
817-869-4258
David Amend, Investor Relations Manager
817-869-4266
817-869-4266
Laith Sando, Senior Financial Analyst
817-869-4267
817-869-4267
or
Media Contact:
Matt Pitzarella, Director of Corporate Communications
724-873-3224
724-873-3224
www.rangeresources.com
6
RANGE RESOURCES CORPORATION
STATEMENTS OF OPERATIONS
Based on GAAP reported earnings with additional
details of items included in each line in Form 10-Q
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||
(Unaudited, in thousands, except per share data) | 2011 | 2010 | 2011 | 2010 | |||||||||||||||||
Revenues and other income: |
|||||||||||||||||||||
Natural gas, NGL and oil sales (a) |
$ | 256,687 | $ | 173,153 | $ | 483,568 | $ | 360,826 | |||||||||||||
Derivative cash settlements gain (loss) (a) (c) |
(1,034 | ) | 10,695 | (2,400 | ) | 6,699 | |||||||||||||||
Transportation and gathering |
(699 | ) | 972 | 4 | 3,387 | ||||||||||||||||
Transportation and gathering non-cash stock
compensation (b) |
(342 | ) | (309 | ) | (732 | ) | (643 | ) | |||||||||||||
Change in mark-to-market on unrealized derivatives gain
(loss) (c) |
48,139 | (4,409 | ) | 8,103 | 42,169 | ||||||||||||||||
Ineffective hedging gain (loss) (c) |
5,934 | 260 | 6,502 | 11 | |||||||||||||||||
Gain (loss) on sale of properties |
(1,622 | ) | 10,176 | (1,483 | ) | 78,089 | |||||||||||||||
Equity method investment (d) |
(1,021 | ) | 636 | (759 | ) | (985 | ) | ||||||||||||||
Other (d) |
587 | 1 | 1,402 | 47 | |||||||||||||||||
Total revenues and other income |
306,629 | 191,175 | 60 | % | 494,205 | 489,600 | 1 | % | |||||||||||||
Costs and expenses: |
|||||||||||||||||||||
Direct operating |
27,866 | 20,608 | 56,273 | 42,082 | |||||||||||||||||
Direct operating non-cash stock compensation (b) |
643 | 563 | 953 | 925 | |||||||||||||||||
Production and ad valorem taxes |
7,550 | 5,663 | 14,429 | 12,205 | |||||||||||||||||
Exploration |
10,655 | 13,348 | 36,513 | 26,351 | |||||||||||||||||
Exploration non-cash stock compensation (b) |
937 | 1,072 | 2,266 | 2,208 | |||||||||||||||||
Abandonment and impairment of unproved properties |
18,900 | 9,727 | 35,437 | 16,278 | |||||||||||||||||
General and administrative |
27,299 | 22,532 | 54,416 | 42,860 | |||||||||||||||||
General and administrative non-cash stock
compensation (b) |
11,467 | 10,738 | 18,997 | 18,580 | |||||||||||||||||
General and administrative lawsuit settlements |
70 | 2,566 | 70 | 2,566 | |||||||||||||||||
General and administrative bad debt expense |
284 | | (404 | ) | | ||||||||||||||||
Termination costs |
| | | 5,138 | |||||||||||||||||
Termination costs non-cash stock compensation (b) |
| | | 2,800 | |||||||||||||||||
Deferred compensation plan (e) |
5,778 | ) | (14,135 | ) | 24,852 | (19,847 | ) | ||||||||||||||
Interest expense |
31,383 | 21,271 | 56,162 | 42,202 | |||||||||||||||||
Loss on early extinguishment of debt |
18,580 | | 18,580 | | |||||||||||||||||
Depletion, depreciation and amortization |
78,294 | 67,813 | 150,510 | $ | 132,620 | ||||||||||||||||
Impairment of proved property |
| | | 6,505 | |||||||||||||||||
Total costs and expenses |
228,150 | 161,766 | 41 | % | 469,054 | 333,473 | 41 | % | |||||||||||||
Income from continuing operations before income taxes |
78,479 | 29,409 | 167 | % | 25,151 | 156,127 | -84 | % | |||||||||||||
Income tax expense: |
|||||||||||||||||||||
Current |
8 | | 8 | | |||||||||||||||||
Deferred |
32,695 | 11,763 | 12,798 | 60,775 | |||||||||||||||||
32,703 | 11,763 | 12,806 | 60,775 | ||||||||||||||||||
Income from continuing operations |
45,776 | 17,646 | 159 | % | 12,345 | 95,352 | -87 | % | |||||||||||||
Discontinued operations, net of tax |
5,517 | (8,594 | ) | 13,915 | (8,721 | ) | |||||||||||||||
Net income |
$ | 51,293 | $ | 9,052 | 467 | % | $ | 26,260 | $ | 86,631 | -70 | % | |||||||||
Income (Loss) Per Common Share: |
|||||||||||||||||||||
Basic-Income (loss) from continuing operations |
$ | 0.28 | $ | 0.11 | $ | 0.08 | $ | 0.59 | |||||||||||||
Discontinued operations |
0.04 | (0.05 | ) | 0.08 | (0.05 | ) | |||||||||||||||
Net income (loss) |
$ | 0.32 | $ | 0.06 | 433 | % | $ | 0.16 | $ | 0.54 | -70 | % | |||||||||
Diluted-Income (loss) from continuing operations |
$ | 0.28 | $ | 0.11 | $ | 0.08 | $ | 0.59 | |||||||||||||
Discontinued operations |
0.04 | (0.05 | ) | 0.08 | (0.05 | ) | |||||||||||||||
Net income (loss) |
$ | 0.32 | $ | 0.06 | 433 | % | $ | 0.16 | $ | 0.54 | -70 | % | |||||||||
Weighted average common shares outstanding, as reported: |
|||||||||||||||||||||
Basic |
157,997 | 156,820 | 1 | % | 157,772 | 156,608 | 1 | % | |||||||||||||
Diluted |
158,833 | 158,472 | 0 | % | 158,729 | 158,601 | 0 | % |
(a) | See separate natural gas, NGL and oil sales information table. | |
(b) | Costs associated with stock compensation and restricted stock amortization, which have been reflected in the categories associated with the direct personnel costs, which are combined with the cash costs in the 10-Q. | |
(c) | Included in Derivative fair value income in the 10-Q. | |
(d) | Included in Other revenues in the 10-Q. | |
(e) | Reflects the change in market value of the vested Company stock held in the deferred compensation plan. |
7
RANGE RESOURCES CORPORATION
STATEMENTS OF OPERATIONS
Restated for Barnett discontinued operations, a non-GAAP presentation
Restated for Barnett discontinued operations, a non-GAAP presentation
Three Months Ended June 30, 2011 | Three Months Ended June 30, 2010 | |||||||||||||||||||||||
Barnett | Barnett | |||||||||||||||||||||||
Discontinued | Including | Discontinued | Including | |||||||||||||||||||||
(Unaudited, in thousands, except per share data) | As reported | Operations | Barnett Ops | As reported | Operations | Barnett Ops | ||||||||||||||||||
Revenues: |
||||||||||||||||||||||||
Natural gas, NGL and oil sales |
$ | 256,687 | $ | 10,777 | $ | 267,464 | $ | 173,153 | $ | 33,631 | $ | 206,784 | ||||||||||||
Derivative cash settlements gain (loss) |
(1,034 | ) | | (1,034 | ) | 10,695 | | 10,695 | ||||||||||||||||
Transportation and gathering |
(699 | ) | 1 | (698 | ) | 972 | 11 | 983 | ||||||||||||||||
Transportation and gathering non-cash stock
compensation |
(342 | ) | | (342 | ) | (309 | ) | | (309 | ) | ||||||||||||||
Change in mark-to-market on unrealized
derivatives gain (loss) |
48,139 | | 48,139 | (4,409 | ) | | (4,409 | ) | ||||||||||||||||
Ineffective hedging gain (loss) |
5,934 | | 5,934 | 260 | | 260 | ||||||||||||||||||
Gain (loss) on sale of properties |
(1,622 | ) | 3,820 | 2,198 | 10,176 | | 10,176 | |||||||||||||||||
Equity method investment |
(1,021 | ) | | (1,021 | ) | 636 | | 636 | ||||||||||||||||
Interest and other |
587 | | 587 | 1 | | 1 | ||||||||||||||||||
306,629 | 14,598 | 321,227 | 191,175 | 33,642 | 224,817 | |||||||||||||||||||
Expenses: |
||||||||||||||||||||||||
Direct operating |
27,866 | 2,169 | 30,035 | 20,608 | 8,542 | 29,150 | ||||||||||||||||||
Direct operating non-cash stock compensation |
643 | | 643 | 563 | 62 | 625 | ||||||||||||||||||
Production and ad valorem taxes |
7,550 | 184 | 7,734 | 5,663 | 2,427 | 8,090 | ||||||||||||||||||
Exploration |
10,655 | 5 | 10,660 | 13,348 | 53 | 13,401 | ||||||||||||||||||
Exploration non-cash stock compensation |
937 | | 937 | 1,072 | | 1,072 | ||||||||||||||||||
Abandonment and impairment of unproved properties |
18,900 | | 18,900 | 9,727 | 3,770 | 13,497 | ||||||||||||||||||
General and administrative |
27,299 | | 27,299 | 22,532 | | 22,532 | ||||||||||||||||||
General and administrative non-cash stock
compensation |
11,467 | | 11,467 | 10,738 | | 10,738 | ||||||||||||||||||
General and administrative lawsuit settlements |
70 | | 70 | 2,566 | | 2,566 | ||||||||||||||||||
General and administrative bad debt expense |
284 | | 284 | | | | ||||||||||||||||||
Termination costs |
| | | | | | ||||||||||||||||||
Termination costs non-cash stock compensation. |
| | | | | | ||||||||||||||||||
Deferred compensation plan |
(5,778 | ) | | (5,778 | ) | (14,135 | ) | | (14,135 | ) | ||||||||||||||
Interest expense |
31,383 | 3,715 | 35,098 | 21,271 | 9,508 | 30,779 | ||||||||||||||||||
Loss on early extinguishment of debt |
18,580 | | 18,580 | | | | ||||||||||||||||||
Depletion, depreciation and amortization |
78,294 | 14 | 78,308 | 67,813 | 23,184 | 90,997 | ||||||||||||||||||
Impairment of proved properties |
| | | | | | ||||||||||||||||||
228,150 | 6,087 | 234,237 | 161,766 | 47,546 | 209,312 | |||||||||||||||||||
Income (loss) from continuing operations before
income taxes |
78,479 | 8,511 | 86,990 | 29,409 | (13,904 | ) | 15,505 | |||||||||||||||||
Income tax expense (benefit): |
||||||||||||||||||||||||
Current |
8 | | 8 | | | | ||||||||||||||||||
Deferred |
32,695 | 2,994 | 35,689 | 11,763 | (5,310 | ) | 6,453 | |||||||||||||||||
32,703 | 2,994 | 35,697 | 11,763 | (5,310 | ) | 6,453 | ||||||||||||||||||
Income (loss) from continuing operations |
45,776 | 5,517 | 51,293 | 17,646 | (8,594 | ) | 9,052 | |||||||||||||||||
Discontinued operations-Barnett Shale, net of tax |
5,517 | (5,517 | ) | | (8,594 | ) | 8,594 | | ||||||||||||||||
Net income |
$ | 51,293 | $ | | $ | 51,293 | $ | 9,052 | $ | | $ | 9,052 | ||||||||||||
OPERATING HIGHLIGHTS |
||||||||||||||||||||||||
Average daily production: |
||||||||||||||||||||||||
Natural gas (mcf) |
360,566 | 28,120 | 388,686 | 279,409 | 102,478 | 381,887 | ||||||||||||||||||
NGL (bbl) |
13,588 | 756 | 14,344 | 7,865 | 1,786 | 9,651 | ||||||||||||||||||
Oil (bbl) |
5,527 | 18 | 5,545 | 5,215 | 112 | 5,327 | ||||||||||||||||||
Gas equivalent (mcfe) |
475,256 | 32,762 | 508,018 | 357,889 | 113,863 | 471,752 | ||||||||||||||||||
Average prices realized: |
||||||||||||||||||||||||
Natural gas (mcf) |
$ | 4.65 | $ | 3.07 | $ | 4.54 | $ | 4.89 | $ | 2.97 | $ | 4.37 | ||||||||||||
NGL (bbl) |
$ | 50.62 | $ | 40.15 | $ | 50.07 | $ | 38.29 | $ | 32.04 | $ | 37.13 | ||||||||||||
Oil (bbl) |
$ | 80.34 | $ | 102.88 | $ | 80.42 | $ | 67.81 | $ | 74.52 | $ | 67.96 | ||||||||||||
Gas equivalent (mcfe) |
$ | 5.91 | $ | 3.61 | $ | 5.76 | $ | 5.65 | $ | 3.25 | $ | 5.07 | ||||||||||||
Direct operating cash costs per mcfe: |
||||||||||||||||||||||||
Field expenses |
$ | 0.63 | $ | 0.71 | $ | 0.64 | $ | 0.60 | $ | 0.79 | $ | 0.65 | ||||||||||||
Workovers |
0.01 | 0.02 | 0.01 | 0.03 | 0.03 | 0.03 | ||||||||||||||||||
Total operating costs |
$ | 0.64 | $ | 0.73 | $ | 0.65 | $ | 0.63 | $ | 0.82 | $ | 0.68 | ||||||||||||
8
RANGE RESOURCES CORPORATION
STATEMENTS OF OPERATIONS
Restated for Barnett discontinued operations, a non-GAAP presentation
Restated for Barnett discontinued operations, a non-GAAP presentation
Six Months Ended June 30, 2011 | Six Months Ended June 30, 2010 | |||||||||||||||||||||||
Barnett | Barnett | |||||||||||||||||||||||
Discontinued | Including | Discontinued | Including | |||||||||||||||||||||
(Unaudited, in thousands, except per share data) | As reported | Operations | Barnett Ops | As reported | Operations | Barnett Ops | ||||||||||||||||||
Revenues: |
||||||||||||||||||||||||
Natural gas, NGL and oil sales |
$ | 483,568 | $ | 53,034 | $ | 536,602 | $ | 360,826 | $ | 82,718 | $ | 443,544 | ||||||||||||
Derivative cash settlements gain (loss) |
(2,400 | ) | | (2,400 | ) | 6,699 | | 6,699 | ||||||||||||||||
Transportation and gathering |
4 | 6 | 10 | 3,387 | 23 | 3,410 | ||||||||||||||||||
Transportation and gathering non-cash stock
compensation |
(732 | ) | | (732 | ) | (643 | ) | | (643 | ) | ||||||||||||||
Change in mark-to-market on unrealized
derivatives gain (loss) |
8,103 | | 8,103 | 42,169 | | 42,169 | ||||||||||||||||||
Ineffective hedging gain (loss) |
6,502 | | 6,502 | 11 | | 11 | ||||||||||||||||||
Gain (loss) on sale of properties |
(1,483 | ) | 3,820 | 2,337 | 78,089 | 955 | 79,044 | |||||||||||||||||
Equity method investment |
(759 | ) | | (759 | ) | (985 | ) | | (985 | ) | ||||||||||||||
Interest and other |
1,402 | 4 | 1,406 | 47 | | 47 | ||||||||||||||||||
494,205 | 56,864 | 551,069 | 489,600 | 83,696 | 573,296 | |||||||||||||||||||
Expenses: |
||||||||||||||||||||||||
Direct operating |
56,273 | 10,401 | 66,674 | 42,082 | 17,615 | 59,697 | ||||||||||||||||||
Direct operating non-cash stock compensation |
953 | 45 | 998 | 925 | 193 | 1,118 | ||||||||||||||||||
Production and ad valorem taxes |
14,429 | 1,250 | 15,679 | 12,205 | 3,955 | 16,160 | ||||||||||||||||||
Exploration |
36,513 | 37 | 36,550 | 26,351 | 549 | 26,900 | ||||||||||||||||||
Exploration non-cash stock compensation |
2,266 | | 2,266 | 2,208 | | 2,208 | ||||||||||||||||||
Abandonment and impairment of unproved properties |
35,437 | | 35,437 | 16,278 | 9,626 | 25,904 | ||||||||||||||||||
General and administrative |
54,416 | | 54,416 | 42,860 | | 42,860 | ||||||||||||||||||
General and administrative non-cash stock
compensation |
18,997 | | 18,997 | 18,580 | | 18,580 | ||||||||||||||||||
General and administrative lawsuit settlements |
70 | | 70 | 2,566 | | 2,566 | ||||||||||||||||||
General and administrative bad debt expense |
(404 | ) | | (404 | ) | | | | ||||||||||||||||
Termination costs |
| | | 5,138 | | 5,138 | ||||||||||||||||||
Termination costs non-cash stock compensation. |
| | | 2,800 | | 2,800 | ||||||||||||||||||
Deferred compensation plan |
24,852 | | 24,852 | (19,847 | ) | | (19,847 | ) | ||||||||||||||||
Interest expense |
56,162 | 14,791 | 70,953 | 42,202 | 18,864 | 61,066 | ||||||||||||||||||
Loss on early extinguishment of debt |
18,580 | | 18,580 | | | | ||||||||||||||||||
Depletion, depreciation and amortization |
150,510 | 8,894 | 159,404 | 132,620 | 47,003 | 179,623 | ||||||||||||||||||
Impairment of proved properties |
| | | 6,505 | | 6,505 | ||||||||||||||||||
469,054 | 35,418 | 504,472 | 333,473 | 97,805 | 431,278 | |||||||||||||||||||
Income (loss) from continuing operations before
income taxes |
25,151 | 21,446 | 46,597 | 156,127 | (14,109 | ) | 142,018 | |||||||||||||||||
Income tax expense (benefit): |
||||||||||||||||||||||||
Current |
8 | | 8 | | | | ||||||||||||||||||
Deferred |
12,798 | 7,531 | 20,329 | 60,775 | (5,388 | ) | 55,387 | |||||||||||||||||
12,806 | 7,531 | 20,337 | 60,775 | (5,388 | ) | 55,387 | ||||||||||||||||||
Income (loss) from continuing operations |
12,345 | 13,915 | 26,260 | 95,352 | (8,721 | ) | 86,631 | |||||||||||||||||
Discontinued operations-Barnett Shale, net of tax |
13,915 | (13,915 | ) | | (8,721 | ) | 8,721 | | ||||||||||||||||
Net income |
$ | 26,260 | $ | | $ | 26,260 | $ | 86,631 | $ | | $ | 86,631 | ||||||||||||
OPERATING HIGHLIGHTS |
||||||||||||||||||||||||
Average daily production: |
||||||||||||||||||||||||
Natural gas (mcf) |
345,950 | 63,229 | 409,179 | 275,129 | 103,336 | 378,465 | ||||||||||||||||||
NGL (bbl) |
13,083 | 1,257 | 14,341 | 7,399 | 2,045 | 9,444 | ||||||||||||||||||
Oil (bbl) |
5,188 | 48 | 5,236 | 5,412 | 109 | 5,521 | ||||||||||||||||||
Gas equivalent (mcfe) |
455,580 | 71,060 | 526,640 | 351,997 | 116,262 | 468,259 | ||||||||||||||||||
Average prices realized: |
||||||||||||||||||||||||
Natural gas (mcf) |
$ | 4.62 | $ | 3.68 | $ | 4.47 | $ | 4.91 | $ | 3.64 | $ | 4.57 | ||||||||||||
NGL (bbl) |
$ | 49.44 | $ | 44.69 | $ | 49.02 | $ | 41.39 | $ | 35.32 | $ | 40.07 | ||||||||||||
Oil (bbl) |
$ | 79.86 | $ | 92.36 | $ | 79.98 | $ | 68.74 | $ | 74.81 | $ | 68.86 | ||||||||||||
Gas equivalent (mcfe) |
$ | 5.84 | $ | 4.12 | $ | 5.60 | $ | 5.77 | $ | 3.93 | $ | 5.31 | ||||||||||||
Direct operating cash costs per mcfe: |
||||||||||||||||||||||||
Field expenses |
$ | 0.67 | $ | 0.79 | $ | 0.69 | $ | 0.63 | $ | 0.80 | $ | 0.67 | ||||||||||||
Workovers |
0.01 | 0.02 | 0.01 | 0.03 | 0.04 | 0.03 | ||||||||||||||||||
Total operating costs |
$ | 0.68 | $ | 0.81 | $ | 0.70 | $ | 0.66 | $ | 0.84 | $ | 0.70 | ||||||||||||
9
RANGE RESOURCES CORPORATION
BALANCE SHEETS
(In thousands)
(In thousands)
June 30, | December 31, | |||||||
2011 | 2010 | |||||||
(Unaudited) | (Audited) | |||||||
Assets |
||||||||
Current assets |
$ | 373,863 | $ | 100,883 | ||||
Current assets of discontinued operations |
16,351 | 876,304 | ||||||
Current unrealized derivative gain |
53,674 | 123,255 | ||||||
Natural gas and oil properties |
4,552,365 | 4,084,013 | ||||||
Transportation and field assets |
57,446 | 74,049 | ||||||
Other |
256,208 | 240,082 | ||||||
$ | 5,309,907 | $ | 5,498,586 | |||||
Liabilities and Stockholders Equity |
||||||||
Current liabilities |
$ | 328,639 | $ | 393,228 | ||||
Current asset retirement obligation |
4,020 | 4,020 | ||||||
Current unrealized derivative loss |
| 352 | ||||||
Current liabilities of discontinued operations |
19,381 | 32,962 | ||||||
Bank debt |
| 274,000 | ||||||
Subordinated notes |
1,787,398 | 1,686,536 | ||||||
Total long-term debt |
1,787,398 | 1,960,536 | ||||||
Deferred tax liability |
685,200 | 672,041 | ||||||
Unrealized derivative loss |
4,427 | 13,412 | ||||||
Deferred compensation liability |
159,024 | 134,488 | ||||||
Long-term asset retirement obligation and other |
76,891 | 59,885 | ||||||
Long-term liabilities of discontinued operations |
| 3,901 | ||||||
Common stock and retained earnings |
2,205,476 | 2,163,803 | ||||||
Stock in deferred compensation plan and treasury |
(6,489 | ) | (7,512 | ) | ||||
Accumulated other comprehensive income |
45,940 | 67,470 | ||||||
Total stockholders equity |
2,244,927 | 2,223,761 | ||||||
$ | 5,309,907 | $ | 5,498,586 | |||||
10
RANGE RESOURCES CORPORATION
CASH FLOWS FROM OPERATING ACTIVITIES
(Unaudited, in thousands)
(Unaudited, in thousands)
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Net income |
$ | 51,293 | $ | 9,052 | $ | 26,260 | $ | 86,631 | ||||||||
Adjustments to reconcile net income to net cash provided from operating activities: |
||||||||||||||||
(Income) loss discontinued operations |
(5,517 | ) | 8,594 | (13,915 | ) | 8,721 | ||||||||||
(Gain) loss from equity investment, net of distributions |
4,521 | (636 | ) | 19,259 | 985 | |||||||||||
Deferred income tax expense (benefit) |
32,695 | 11,763 | 12,798 | 60,775 | ||||||||||||
Depletion, depreciation, amortization and proved property impairment |
78,294 | 67,814 | 150,510 | 139,126 | ||||||||||||
Exploration dry hole costs |
(4 | ) | | 6 | | |||||||||||
Abandonment and impairment of unproved properties |
18,900 | 9,727 | 35,437 | 16,278 | ||||||||||||
Mark-to-market (gain) loss on oil and gas derivatives not designated as hedges |
(48,139 | ) | 4,409 | (8,103 | ) | (42,169 | ) | |||||||||
Unrealized derivative (gain) loss |
(5,934 | ) | (260 | ) | (6,502 | ) | (11 | ) | ||||||||
Allowance for bad debts |
284 | | (404 | ) | | |||||||||||
Amortization of deferred financing costs, loss on extinguishment of debt, and
other |
19,969 | 1,200 | 19,891 | 2,367 | ||||||||||||
Deferred and stock-based compensation |
7,511 | (1,411 | ) | 48,161 | 5,866 | |||||||||||
(Gain) loss on sale of assets and other |
1,622 | (10,176 | ) | 1,483 | (78,089 | ) | ||||||||||
Changes in working capital: |
||||||||||||||||
Accounts receivable |
(5,848 | ) | (50 | ) | (4,159 | ) | 8,061 | |||||||||
Inventory and other |
(827 | ) | 1,038 | 2,747 | 338 | |||||||||||
Accounts payable |
(8,524 | ) | (3,593 | ) | (6,222 | ) | 13,859 | |||||||||
Accrued liabilities and other |
17,774 | (5,040 | ) | (436 | ) | (14,038 | ) | |||||||||
Net changes in working capital |
2,575 | (7,645 | ) | (8,070 | ) | 8,220 | ||||||||||
Net cash provided from continuing operations |
158,070 | 92,431 | 276,811 | 208,700 | ||||||||||||
Net cash provided from discontinued operations |
14,921 | 15,132 | 36,802 | 51,737 | ||||||||||||
Net cash provided from operating activities |
$ | 172,991 | $ | 107,563 | $ | 313,613 | $ | 260,437 | ||||||||
RECONCILIATION OF NET CASH PROVIDED FROM OPERATING
ACTIVITIES, AS REPORTED, TO CASH FLOW FROM OPERATIONS
BEFORE CHANGES IN WORKING CAPITAL, a non-GAAP measure
(Unaudited, in thousands)
ACTIVITIES, AS REPORTED, TO CASH FLOW FROM OPERATIONS
BEFORE CHANGES IN WORKING CAPITAL, a non-GAAP measure
(Unaudited, in thousands)
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Net cash provided from operating activities, as reported |
$ | 172,991 | $ | 107,563 | $ | 313,613 | $ | 260,437 | ||||||||
Net changes in working capital from continuing operations |
(2,575 | ) | 7,645 | 8,070 | (8,220 | ) | ||||||||||
Exploration expense |
10,659 | 13,348 | 36,507 | 26,351 | ||||||||||||
Office closing severance/exit accrual |
| | | 5,138 | ||||||||||||
Lawsuit settlements |
70 | 2,566 | 70 | 2,566 | ||||||||||||
Equity method investment distribution |
(3,500 | ) | | (18,500 | ) | | ||||||||||
Non-cash compensation adjustment |
528 | 220 | 1,849 | (18 | ) | |||||||||||
Net changes in working capital from discontinued operations and other |
(10,211 | ) | (1,967 | ) | (10,200 | ) | (9,430 | ) | ||||||||
Cash flow from operations before changes in working capital, a non-GAAP
measure |
$ | 167,962 | $ | 129,375 | $ | 331,409 | $ | 276,824 | ||||||||
ADJUSTED WEIGHTED AVERAGE SHARES OUTSTANDING
(Unaudited, in thousands)
(Unaudited, in thousands)
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Basic: |
||||||||||||||||
Weighted average shares outstanding |
160,836 | 159,625 | 160,638 | 159,350 | ||||||||||||
Stock held by deferred compensation plan |
(2,839 | ) | (2,805 | ) | (2,866 | ) | (2,742 | ) | ||||||||
Adjusted basic |
157,997 | 156,820 | 157,772 | 156,608 | ||||||||||||
Dilutive: |
||||||||||||||||
Weighted average shares outstanding |
160,836 | 159,625 | 160,638 | 159,350 | ||||||||||||
Anti-dilutive or dilutive stock options
under treasury method |
(2,003 | ) | (1,153 | ) | (1,909 | ) | (749 | ) | ||||||||
Adjusted dilutive |
158,833 | 158,472 | 158,729 | 158,601 | ||||||||||||
11
RANGE RESOURCES CORPORATION
RECONCILIATION OF NATURAL GAS, NGL AND OIL SALES AND
DERIVATIVE FAIR VALUE INCOME (LOSS) TO CALCULATED
CASH REALIZED NATURAL GAS, NGL AND OIL SALES,
PRODUCTION PRICES AND DIRECT OPERATING CASH COSTS,
non-GAAP measures
(Unaudited, in thousands, except per unit data)
DERIVATIVE FAIR VALUE INCOME (LOSS) TO CALCULATED
CASH REALIZED NATURAL GAS, NGL AND OIL SALES,
PRODUCTION PRICES AND DIRECT OPERATING CASH COSTS,
non-GAAP measures
(Unaudited, in thousands, except per unit data)
As Reported, GAAP | Non-GAAP | |||||||||||||||||||||||
Excludes Barnett Operations | Includes Barnett Operations | |||||||||||||||||||||||
Three Months Ended | Three Months Ended | |||||||||||||||||||||||
June 30, | June 30, | |||||||||||||||||||||||
2011 | 2010 | % | 2011 | 2010 | % | |||||||||||||||||||
Natural gas, NGL and oil sales components: |
||||||||||||||||||||||||
Natural gas sales |
$ | 123,300 | $ | 95,257 | $ | 131,148 | $ | 122,923 | ||||||||||||||||
NGL sales |
62,598 | 27,402 | 65,359 | 32,608 | ||||||||||||||||||||
Oil sales |
46,504 | 32,154 | 46,672 | 32,913 | ||||||||||||||||||||
Cash-settled hedges (effective): |
||||||||||||||||||||||||
Natural gas |
18,044 | 18,317 | 18,044 | 18,317 | ||||||||||||||||||||
Crude oil |
| 23 | | 23 | ||||||||||||||||||||
Early cash-settled natural gas hedges sold with Barnett sale |
6,241 | | 6,241 | | ||||||||||||||||||||
Total natural gas, NGL and oil sales, as reported |
$ | 256,687 | $ | 173,153 | 48 | % | $ | 267,464 | $ | 206,784 | 29 | % | ||||||||||||
Derivative fair value income (loss) components: |
||||||||||||||||||||||||
Cash-settled derivatives (ineffective): |
||||||||||||||||||||||||
Natural gas |
$ | 5,060 | $ | 10,695 | $ | 5,060 | $ | 10,695 | ||||||||||||||||
Crude oil |
(6,094 | ) | | (6,094 | ) | | ||||||||||||||||||
Change in mark-to-market on unrealized derivatives |
48,139 | (4,409 | ) | 48,139 | (4,409 | ) | ||||||||||||||||||
Unrealized ineffectiveness |
5,934 | 260 | 5,934 | 260 | ||||||||||||||||||||
Total derivative fair value income (loss), as reported |
$ | 53,039 | $ | 6,546 | $ | 53,039 | $ | 6,546 | ||||||||||||||||
Natural gas, NGL and oil sales, including all cash-settled derivatives: |
||||||||||||||||||||||||
Natural gas sales |
$ | 152,645 | $ | 124,269 | $ | 160,493 | $ | 151,935 | ||||||||||||||||
NGL sales |
62,598 | 27,402 | 65,359 | 32,608 | ||||||||||||||||||||
Oil sales |
40,410 | 32,177 | 40,578 | 32,936 | ||||||||||||||||||||
Total |
$ | 255,653 | $ | 183,848 | 39 | % | $ | 266,430 | $ | 217,479 | 23 | % | ||||||||||||
Production during the period (a): |
||||||||||||||||||||||||
Natural gas (mcf) |
32,811,471 | 25,426,232 | 29 | % | 35,370,403 | 34,751,687 | 2 | % | ||||||||||||||||
NGL (bbl) |
1,236,502 | 715,725 | 73 | % | 1,305,263 | 878,219 | 49 | % | ||||||||||||||||
Oil (bbl) |
502,962 | 474,557 | 6 | % | 504,604 | 484,742 | 4 | % | ||||||||||||||||
Gas equivalent (mcfe) (b) |
43,248,255 | 32,567,924 | 33 | % | 46,229,606 | 42,929,453 | 8 | % | ||||||||||||||||
Production average per day (a): |
||||||||||||||||||||||||
Natural gas (mcf) |
360,566 | 279,409 | 29 | % | 388,686 | 381,887 | 2 | % | ||||||||||||||||
NGL (bbl) |
13,588 | 7,865 | 73 | % | 14,344 | 9,651 | 49 | % | ||||||||||||||||
Oil (bbl) |
5,527 | 5,215 | 6 | % | 5,545 | 5,327 | 4 | % | ||||||||||||||||
Gas equivalent (mcfe) (b) |
475,256 | 357,889 | 33 | % | 508,018 | 471,752 | 8 | % | ||||||||||||||||
Average prices realized, including cash-settled derivatives and early
cash-settled hedges for Barnett: |
||||||||||||||||||||||||
Natural gas (mcf) |
$ | 4.65 | $ | 4.89 | -5 | % | $ | 4.54 | $ | 4.37 | 4 | % | ||||||||||||
NGL (bbl) |
$ | 50.62 | $ | 38.29 | 32 | % | $ | 50.07 | $ | 37.13 | 35 | % | ||||||||||||
Oil (bbl) (c) |
$ | 80.34 | $ | 67.81 | 18 | % | $ | 80.42 | $ | 67.96 | 18 | % | ||||||||||||
Gas equivalent (mcfe) (b) |
$ | 5.91 | $ | 5.65 | 5 | % | $ | 5.76 | $ | 5.07 | 14 | % | ||||||||||||
Direct operating cash costs per mcfe (c): |
||||||||||||||||||||||||
Field expenses |
$ | 0.63 | $ | 0.60 | 5 | % | $ | 0.64 | $ | 0.65 | -2 | % | ||||||||||||
Workovers |
0.01 | 0.03 | -67 | % | 0.01 | 0.03 | -67 | % | ||||||||||||||||
Total direct operating cash costs |
$ | 0.64 | $ | 0.63 | 2 | % | $ | 0.65 | $ | 0.68 | -4 | % | ||||||||||||
(a) | Represents volumes sold regardless of when produced. | |
(b) | Oil and NGLs are converted to mcfe at a rate of one barrel equals six mcf based upon the approximate relative energy content of oil and natural gas, which is not necessarily indicative of the relationship of oil and natural gas prices. | |
(c) | Excludes non-cash stock compensation. |
12
RANGE RESOURCES CORPORATION
RECONCILIATION OF NATURAL GAS, NGL AND OIL SALES AND
DERIVATIVE FAIR VALUE INCOME (LOSS) TO CALCULATED
CASH REALIZED NATURAL GAS, NGL AND OIL SALES,
PRODUCTION PRICES AND DIRECT OPERATING CASH COSTS,
non-GAAP measures
(Unaudited, in thousands, except per unit data)
DERIVATIVE FAIR VALUE INCOME (LOSS) TO CALCULATED
CASH REALIZED NATURAL GAS, NGL AND OIL SALES,
PRODUCTION PRICES AND DIRECT OPERATING CASH COSTS,
non-GAAP measures
(Unaudited, in thousands, except per unit data)
As Reported, GAAP | Non-GAAP | |||||||||||||||||||||||
Excludes Barnett Operations | Includes Barnett Operations | |||||||||||||||||||||||
Six Months Ended | Six Months Ended | |||||||||||||||||||||||
June 30, | June 30, | |||||||||||||||||||||||
2011 | 2010 | % | 2011 | 2010 | % | |||||||||||||||||||
Natural gas, NGL and oil sales components: |
||||||||||||||||||||||||
Natural gas sales |
$ | 229,583 | $ | 218,527 | $ | 263,043 | $ | 286,693 | ||||||||||||||||
NGL sales |
117,073 | 55,426 | 127,243 | 68,499 | ||||||||||||||||||||
Oil sales |
83,011 | 67,318 | 83,809 | 68,797 | ||||||||||||||||||||
Cash-settled hedges (effective): |
||||||||||||||||||||||||
Natural gas |
47,660 | 19,532 | 56,266 | 19,532 | ||||||||||||||||||||
Crude oil |
| 23 | | 23 | ||||||||||||||||||||
Early cash-settled natural gas hedges sold with Barnett sale |
6,241 | | 6,241 | | ||||||||||||||||||||
Total natural gas, NGL and oil sales, as reported |
$ | 483,568 | $ | 360,826 | 34 | % | $ | 536,602 | $ | 443,544 | 21 | % | ||||||||||||
Derivative fair value income (loss) components: |
||||||||||||||||||||||||
Cash-settled derivatives (ineffective): |
||||||||||||||||||||||||
Natural gas |
$ | 5,612 | $ | 6,699 | $ | 5,612 | $ | 6,699 | ||||||||||||||||
Crude oil |
(8,012 | ) | | (8,012 | ) | | ||||||||||||||||||
Change in mark-to-market on unrealized derivatives |
8,103 | 42,169 | 8,103 | 42,169 | ||||||||||||||||||||
Unrealized ineffectiveness |
6,502 | 11 | 6,502 | 11 | ||||||||||||||||||||
Total derivative fair value income (loss), as reported |
$ | 12,205 | $ | 48,879 | $ | 12,205 | $ | 48,879 | ||||||||||||||||
Natural gas, NGL and oil sales, including all cash-settled derivatives: |
||||||||||||||||||||||||
Natural gas sales |
$ | 289,096 | $ | 244,758 | $ | 331,162 | $ | 312,924 | ||||||||||||||||
NGL sales |
117,073 | 55,426 | 127,243 | 68,499 | ||||||||||||||||||||
Oil sales |
74,999 | 67,341 | 75,797 | 68,820 | ||||||||||||||||||||
Total |
$ | 481,168 | $ | 367,525 | 31 | % | $ | 534,202 | $ | 450,243 | 19 | % | ||||||||||||
Production during the period (a): |
||||||||||||||||||||||||
Natural gas (mcf) |
62,616,994 | 49,798,399 | 26 | % | 74,061,424 | 68,502,246 | 8 | % | ||||||||||||||||
NGL (bbl) |
2,368,068 | 1,339,199 | 77 | % | 2,595,671 | 1,709,355 | 52 | % | ||||||||||||||||
Oil (bbl) |
939,094 | 979,658 | -4 | % | 947,724 | 999,420 | -5 | % | ||||||||||||||||
Gas equivalent (mcfe) (b) |
82,459,960 | 63,711,541 | 29 | % | 95,321,795 | 84,754,896 | 12 | % | ||||||||||||||||
Production average per day (a): |
||||||||||||||||||||||||
Natural gas (mcf) |
345,950 | 275,129 | 26 | % | 409,179 | 378,465 | 8 | % | ||||||||||||||||
NGL (bbl) |
13,083 | 7,399 | 77 | % | 14,341 | 9,444 | 52 | % | ||||||||||||||||
Oil (bbl) |
5,188 | 5,412 | -4 | % | 5,236 | 5,522 | -5 | % | ||||||||||||||||
Gas equivalent (mcfe) (b) |
455,580 | 351,997 | 29 | % | 526,640 | 468,259 | 12 | % | ||||||||||||||||
Average prices realized, including cash-settled derivatives and early
cash-settled hedges for Barnett: |
||||||||||||||||||||||||
Natural gas (mcf) |
$ | 4.62 | $ | 4.91 | -6 | % | $ | 4.47 | $ | 4.57 | -2 | % | ||||||||||||
NGL (bbl) |
$ | 49.44 | $ | 41.39 | 19 | % | $ | 49.02 | $ | 40.07 | 22 | % | ||||||||||||
Oil (bbl) (c) |
$ | 79.86 | $ | 68.74 | 16 | % | $ | 79.98 | $ | 68.86 | 16 | % | ||||||||||||
Gas equivalent (mcfe) (b) |
$ | 5.84 | $ | 5.77 | 1 | % | $ | 5.60 | $ | 5.31 | 5 | % | ||||||||||||
Direct operating cash costs per mcfe (c): |
||||||||||||||||||||||||
Field expenses |
$ | 0.67 | $ | 0.63 | 6 | % | $ | 0.69 | $ | 0.67 | 3 | % | ||||||||||||
Workovers |
0.01 | 0.03 | -67 | % | 0.01 | 0.03 | -67 | % | ||||||||||||||||
Total direct operating cash costs |
$ | 0.68 | $ | 0.66 | 3 | % | $ | 0.70 | $ | 0.70 | 0 | % | ||||||||||||
(a) | Represents volumes sold regardless of when produced. | |
(b) | Oil and NGLs are converted to mcfe at a rate of one barrel equals six mcf based upon the approximate relative energy content of oil and natural gas, which is not necessarily indicative of the relationship of oil and natural gas prices. | |
(c) | Excludes non-cash stock compensation. |
13
RANGE RESOURCES CORPORATION
RECONCILIATION OF INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
AS REPORTED TO INCOME FROM OPERATIONS BEFORE INCOME TAXES
EXCLUDING CERTAIN ITEMS, a non-GAAP measure
(Unaudited, in thousands, except per share data)
AS REPORTED TO INCOME FROM OPERATIONS BEFORE INCOME TAXES
EXCLUDING CERTAIN ITEMS, a non-GAAP measure
(Unaudited, in thousands, except per share data)
Three Months Ended | Six Months Ended | |||||||||||||||||||||||
June 30, | June 30, | |||||||||||||||||||||||
2011 | 2010 | % | 2011 | 2010 | % | |||||||||||||||||||
Income from continuing operations before income taxes,
as reported |
$ | 78,479 | $ | 29,409 | 167 | % | $ | 25,151 | $ | 156,127 | -84 | % | ||||||||||||
Adjustment for certain items: |
||||||||||||||||||||||||
(Gain) loss on sale of properties |
1,622 | (10,176 | ) | 1,483 | (78,089 | ) | ||||||||||||||||||
Barnett discontinued operations less gain on sale |
4,691 | (10,072 | ) | 17,672 | (5,245 | ) | ||||||||||||||||||
Change in mark-to-market on unrealized derivatives
(gain) loss |
(48,139 | ) | 4,409 | (8,103 | ) | (42,169 | ) | |||||||||||||||||
Unrealized derivative (gain) loss |
(5,934 | ) | (260 | ) | (6,502 | ) | (11 | ) | ||||||||||||||||
Abandonment and impairment of unproved properties |
18,900 | 9,727 | 35,437 | 16,278 | ||||||||||||||||||||
Loss on early extinguishment of debt |
18,580 | | 18,580 | | ||||||||||||||||||||
Proved property impairment |
| | | 6,505 | ||||||||||||||||||||
Termination costs |
| | | 7,938 | ||||||||||||||||||||
Lawsuit settlements |
70 | 2,566 | 70 | 2,566 | ||||||||||||||||||||
Transportation and gathering non-cash stock
compensation |
342 | 309 | 732 | 643 | ||||||||||||||||||||
Direct operating non-cash stock compensation |
643 | 563 | 953 | 925 | ||||||||||||||||||||
Exploration expenses non-cash stock compensation |
937 | 1,072 | 2,266 | 2,208 | ||||||||||||||||||||
General & administrative non-cash stock compensation |
11,467 | 10,738 | 18,997 | 18,580 | ||||||||||||||||||||
Deferred compensation plan non-cash stock
compensation |
(5,778 | ) | (14,135 | ) | 24,852 | (19,847 | ) | |||||||||||||||||
Income from operations before income taxes, as adjusted |
75,880 | 24,150 | 214 | % | 131,588 | 66,409 | 98 | % | ||||||||||||||||
Income tax expense, as adjusted |
||||||||||||||||||||||||
Current |
8 | | 8 | | ||||||||||||||||||||
Deferred |
32,635 | 10,051 | 53,121 | 26,387 | ||||||||||||||||||||
Net income excluding certain items, a non-GAAP measure |
$ | 43,237 | $ | 14,099 | 207 | % | $ | 78,459 | $ | 40,022 | 96 | % | ||||||||||||
Non-GAAP income per common share |
||||||||||||||||||||||||
Basic |
$ | 0.27 | $ | 0.09 | 200 | % | $ | 0.50 | $ | 0.26 | 92 | % | ||||||||||||
Diluted |
$ | 0.27 | $ | 0.09 | 200 | % | $ | 0.49 | $ | 0.25 | 96 | % | ||||||||||||
Non-GAAP diluted shares outstanding, if dilutive |
158,833 | 158,472 | 0 | % | 158,729 | 158,601 | 0 | % | ||||||||||||||||
HEDGING POSITION AS OF JULY 22, 2011
(Unaudited)
(Unaudited)
Premium (Paid) / | ||||||||||||
Daily Volume | Hedge Price | Received | ||||||||||
Gas (Mmbtu) |
||||||||||||
2Q 2011 Collars |
347,870 | $ | 5.48 - $6.36 | ($0.37 | ) | |||||||
3Q 2011 Collars |
318,200 | $ | 5.43 - $6.29 | ($0.40 | ) | |||||||
4Q 2011 Collars |
348,200 | $ | 5.33 - $6.18 | ($0.37 | ) | |||||||
2012 Swaps |
70,000 | $ | 5.00 | ($0.04 | ) | |||||||
2012 Collars |
189,641 | $ | 5.32 - $5.91 | ($0.28 | ) | |||||||
2013 Collars |
160,000 | $ | 5.09 - $5.65 | | ||||||||
Oil (Bbls) |
||||||||||||
2Q 2011 Calls |
5,500 | $ | 80.00 | $ | 10.37 | |||||||
3Q 2011 Calls |
5,500 | $ | 80.00 | $ | 10.37 | |||||||
4Q 2011 Calls |
5,500 | $ | 80.00 | $ | 10.37 | |||||||
2012 Collars |
2,000 | $ | 70.00 - $80.00 | $ | 7.50 | |||||||
2012 Calls |
4,700 | $ | 85.00 | $ | 13.71 | |||||||
NGL (Bbls) |
||||||||||||
3Q 2011 Swaps |
7,000 | $ | 104.17 | | ||||||||
4Q 2011 Swaps |
7,000 | $ | 104.17 | | ||||||||
2012 Swaps |
5,000 | $ | 102.59 | |
NOTE: SEE WEBSITE FOR OTHER SUPPLEMENTAL INFORMATION FOR THE PERIODS
14