RANGE RESOURCES CORPORATION (NYSE: RRC) today
announced its third quarter 2024 financial results.
Third Quarter 2024 Highlights
–
- Cash flow from operating activities
of $246 million
- Cash flow from operations, before
working capital changes, of $250 million
- Capital spending of $156
million, approximately 24% of the 2024 budget
- Pre-hedge NGL realizations of
$25.96 per barrel – premium of $4.10 over Mont Belvieu
equivalent
- Natural gas differentials,
including basis hedging, averaged ($0.50) per mcf to NYMEX
- Production averaged 2.20 Bcfe per
day, approximately 68% natural gas
- Repurchased 800,000 shares at an
average of $30.10 per share
Dennis Degner, the Company’s CEO, commented,
“This month marks the 20th anniversary of Range drilling the first
commercial Marcellus shale well. The Marcellus and Utica now
produce nearly one-third of U.S. natural gas, and the U.S. has
become the leading global supplier of safe, clean, affordable
natural gas. We are tremendously proud of the role Range has played
in this hugely impactful achievement and we are even more excited
about what the future holds as global energy demand increases,
improving the quality of life for billions of people living in
energy poverty. We expect the lowest cost, lowest emissions
intensity natural gas producers, like Range, will play an
increasingly important role in meeting that growing demand.
Range has successfully demonstrated the economic
durability and sustainability of its high-quality inventory through
recent years’ commodity cycles. Despite cyclically low natural gas
prices in the third quarter, Range once again returned capital to
shareholders, invested in the business and further strengthened our
financial position. With an advantaged full-cycle cost structure
and an inventory measured in decades, we believe Range is
well-positioned to grow its presence as a reliable energy provider
while consistently delivering value to shareholders.”
Financial Discussion
Except for generally accepted accounting
principles (“GAAP”) reported amounts, specific expense categories
exclude non-cash impairments, unrealized mark-to-market adjustment
on derivatives, non-cash stock compensation and other items shown
separately on the attached tables. “Unit costs” as used in this
release are composed of direct operating, transportation,
gathering, processing and compression, taxes other than income,
general and administrative, interest and depletion, depreciation
and amortization costs divided by production. See “Non-GAAP
Financial Measures” for a definition of non-GAAP financial measures
and the accompanying tables that reconcile each non-GAAP measure to
its most directly comparable GAAP financial measure.
Third Quarter 2024 Results
GAAP revenues and other income for third quarter
2024 totaled $615 million, GAAP net cash provided from
operating activities (including changes in working capital)
was $246 million, and GAAP net income was $51
million ($0.21 per diluted share). Third quarter
earnings results include a $47 million mark-to-market
derivative gain due to decreases in commodity prices.
Non-GAAP revenues for third quarter 2024
totaled $680 million, and cash flow from operations before
changes in working capital, a non-GAAP measure, was $250
million. Adjusted net income comparable to analysts’
estimates, a non-GAAP measure, was $117 million ($0.48 per
diluted share) in third quarter 2024.
The following table details Range’s third
quarter 2024 unit costs per mcfe(a):
Expenses |
|
3Q 2024 (per mcfe) |
|
3Q 2023(per mcfe) |
|
|
Increase (Decrease) |
|
|
|
|
|
|
|
|
Direct operating(a) |
|
$ 0.12 |
|
$ 0.11 |
|
|
9% |
|
Transportation, gathering, processing and compression(a) |
|
1.51 |
|
1.42 |
|
|
6% |
|
Taxes other than income |
|
0.03 |
|
0.02 |
|
|
50% |
|
General and
administrative(a) |
|
0.16 |
|
0.15 |
|
|
7% |
|
Interest expense(a) |
|
0.14 |
|
0.15 |
|
|
(7%) |
|
Total cash unit costs(b) |
|
1.96 |
|
1.86 |
|
|
5% |
|
Depletion, depreciation
and amortization (DD&A) |
|
0.45 |
|
0.45 |
|
|
0% |
|
Total unit costs plus DD&A(b) |
|
$ 2.41 |
|
$ 2.31 |
|
|
4% |
|
(a) Excludes stock-based
compensation, one-time settlements, and amortization of deferred
financing costs.(b) Totals may not be exact due to
rounding.
The following table details Range’s average
production and realized pricing for third quarter 2024(a):
|
3Q24 Production & Realized Pricing |
|
|
|
Natural Gas(Mcf) |
|
Oil (Bbl) |
|
NGLs(Bbl) |
|
Natural GasEquivalent (Mcfe) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net production per day |
|
|
1,502,106 |
|
|
|
5,594 |
|
|
|
111,465 |
|
|
2,204,460 |
|
|
|
|
|
|
|
|
|
Average NYMEX price |
|
$ 2.16 |
|
|
$ 75.58 |
|
|
$ 21.86 |
|
|
Differential, including basis
hedging |
|
|
(0.50) |
|
|
|
(11.55) |
|
|
|
4.10 |
|
|
Realized prices before NYMEX
hedges |
|
|
1.66 |
|
|
|
64.03 |
|
|
|
25.96 |
|
|
2.61 |
Settled NYMEX hedges |
|
|
0.82 |
|
|
|
5.70 |
|
|
|
0.14 |
|
|
0.58 |
Average realized prices after hedges |
|
|
$ 2.48 |
|
|
|
$ 69.73 |
|
|
|
$ 26.09 |
|
|
$ 3.18 |
(a) Totals may not be exact due
to rounding
Third quarter 2024 natural gas, NGLs and oil
price realizations (including the impact of cash-settled hedges and
derivative settlements) averaged $3.18 per mcfe.
- The average natural gas price,
including the impact of basis hedging, was $1.66 per mcf, or a
($0.50) per mcf differential to NYMEX. The Company is improving its
full-year 2024 natural gas differentials versus NYMEX to a range of
($0.39) to ($0.40) per mcf.
- Range’s pre-hedge NGL price during
the quarter was $25.96 per barrel, approximately $4.10 above the
Mont Belvieu weighted equivalent. The Company is improving it full
year NGL differentials to a premium of +$2.10 - +$2.35 for the
year, implying fourth quarter 2024 differentials in the +$1.00 to
+$2.00 range.
- Crude oil and condensate price
realizations, before realized hedges, averaged $64.03 per barrel,
or $11.55 below WTI (West Texas Intermediate). Range continues to
expect condensate differentials to average $10.00-$13.00 below
WTI.
Capital Expenditures and Operational
Activity
Third quarter 2024 drilling and completion
expenditures were $146 million. In addition, during the quarter,
approximately $10 million was invested in acreage leasehold,
gathering systems and other. Total capital spending through third
quarter was $501 million, representing approximately 76% of Range’s
capital budget for 2024. The table below summarizes
expected 2024 activity. Two wells in northeast Pennsylvania
originally scheduled to turn-in-line (TIL) in mid-2024 have been
completed but are now scheduled to TIL in early 2025 to maximize
water recycling savings and take advantage of expected natural gas
price improvements.
|
|
|
YTD Wells TIL 3Q 2024 |
|
Remaining2024 |
|
2024Planned TIL |
SW PA Super-Rich |
|
|
9 |
|
- |
|
9 |
SW PA Wet |
|
|
18 |
|
9 |
|
27 |
SW PA Dry |
|
|
3 |
|
8 |
|
11 |
NE PA Dry |
|
|
- |
|
- |
|
- |
Total Wells |
|
|
30 |
|
17 |
|
47 |
Financial Position and Repurchase
Activity
As of September 30, 2024, Range had net
debt outstanding of approximately $1.44 billion, consisting of
$1.72 billion of senior notes and $277 million in cash. During the
third quarter, Range repurchased in the open market $3.0 million
principal amount of 4.875% senior notes due 2025 at a discount.
During the third quarter, Range repurchased
800,000 shares at an average price of approximately $30.10. The
Company has approximately $1.0 billion of availability under the
share repurchase program.
Guidance – 2024
Updated Capital & Production
Guidance
Range’s 2024 all-in capital budget is $645
million - $670 million. Annual production is now expected to be
~2.17 Bcfe per day for 2024, an increase of approximately 2% over
the last three years of maintenance as a result of well performance
and optimized gathering and compression. Liquids are expected to be
over 30% of production.
Updated Full Year 2024 Expense
Guidance
Direct operating expense: |
$0.11 - $0.12 per mcfe |
Transportation, gathering,
processing and compression expense: |
$1.48 - $1.50 per mcfe |
Taxes other than income: |
$0.03 - $0.04 per mcfe |
Exploration expense: |
$22 - $28 million |
G&A expense: |
$0.17 - $0.18 per mcfe |
Net Interest expense: |
$0.13 - $0.14 per mcfe |
DD&A expense: |
$0.45 - $0.46 per mcfe |
Net brokered gas marketing
expense: |
$8 - $12 million |
|
|
Updated 2024 Price
Guidance
Based on recent market indications, Range expects to average the
following price differentials for its production.
FY 2024 Natural Gas:(1) |
NYMEX minus $0.39 to $0.40 |
FY 2024 Natural Gas Liquids:(2) |
MB plus $2.10 to $2.35 per barrel |
FY 2024 Oil/Condensate: |
WTI minus $10.00 to $13.00 |
(1) Including basis hedging(2) Mont Belvieu-equivalent pricing
based on weighting of 53% ethane, 27% propane, 8% normal butane, 4%
iso-butane and 8% natural gasoline.
Hedging Status
Range hedges portions of its expected future
production volumes to increase the predictability of cash flow and
maintain a strong, flexible financial position. Please see the
detailed hedging schedule posted on the Range website under
Investor Relations - Financial Information.
Range has also hedged basis across the Company’s
numerous natural gas sales points to limit volatility between
benchmark and regional prices. The combined fair value of natural
gas basis hedges as of September 30, 2024, was a net loss of $16.9
million.
Conference Call Information
A conference call to review the financial results is scheduled
on Wednesday, October 23 at 8:00 AM Central Time (9:00 AM
Eastern Time). Please click here to pre-register for the
conference call and obtain a dial in number with passcode.
A simultaneous webcast of the call may be accessed at
www.rangeresources.com. The webcast will be archived for replay on
the Company's website until November 23rd.
Non-GAAP Financial Measures
To supplement the presentation of its financial
results prepared in accordance with generally accepted accounting
principles (GAAP), the Company’s earnings press release contains
certain financial measures that are not presented in accordance
with GAAP. Management believes certain non-GAAP measures may
provide financial statement users with meaningful supplemental
information for comparisons within the industry. These non-GAAP
financial measures may include, but are not limited to Net Income,
excluding certain items, Cash flow from operations before changes
in working capital, realized prices, Net debt and Cash margin.
Adjusted net income comparable to analysts’
estimates as set forth in this release represents income or loss
from operations before income taxes adjusted for certain non-cash
items (detailed 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 and 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 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 along with non-GAAP revenue
disclosures.
Cash flow from operations before changes in
working capital 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 (sometimes referred to as
“adjusted cash flow”) is widely accepted by the investment
community as a financial indicator of an oil and gas company’s
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 operations, 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 by operations 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 oil and natural gas
production, including the amounts realized on cash-settled
derivatives and net of transportation, gathering, processing and
compression expense, is a critical component in the Company’s
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 derivative transactions and third-party
transportation, gathering, processing and compression expense, such
information is now reported in various lines of the income
statement. The Company believes that it is important to furnish a
table reflecting the details of the various components of each
income statement line to better inform the reader of the details of
each amount and provide a summary of the realized cash-settled
amounts and third-party transportation, gathering, processing and
compression expense, which were historically reported as natural
gas, NGLs and oil sales. This information is intended to bridge the
gap between various readers’ understanding and fully disclose the
information needed.
Net debt is calculated as total debt less cash
and cash equivalents. The Company believes this measure is helpful
to investors and industry analysts who utilize Net debt for
comparative purposes across the industry.
The Company discloses in this release the
detailed components of many of the single line items shown in the
GAAP financial statements included in the Company’s Annual or
Quarterly Reports on Form 10-K or 10-Q. The Company believes that
it is important to furnish this detail of the various components
comprising each line of the Statements of Operations to better
inform the reader of the details of each amount, the changes
between periods and the effect on its financial
results. We believe that the presentation of PV10 value
of our proved reserves is a relevant and useful metric for our
investors as supplemental disclosure to the standardized measure,
or after-tax amount, because it presents the discounted future net
cash flows attributable to our proved reserves before taking into
account future corporate income taxes and our current tax
structure. While the standardized measure is dependent on the
unique tax situation of each company, PV10 is based on prices and
discount factors that are consistent for all companies. Because of
this, PV10 can be used within the industry and by credit and
security analysts to evaluate estimated net cash flows from proved
reserves on a more comparable basis.
RANGE RESOURCES CORPORATION (NYSE:
RRC) is a leading U.S. independent natural gas and NGL
producer with operations focused in the Appalachian Basin. The
Company is headquartered in Fort Worth, Texas. More
information about Range can be found
at www.rangeresources.com.
Included within this release are certain
“forward-looking statements” within the meaning of the federal
securities laws, including the safe harbor provisions of the
Private Securities Litigation Reform Act of 1995, that are not
limited to historical facts, but reflect Range’s current beliefs,
expectations or intentions regarding future events. Words
such as “may,” “will,” “could,” “should,” “expect,” “plan,”
“project,” “intend,” “anticipate,” “believe,” “outlook”,
“estimate,” “predict,” “potential,” “pursue,” “target,” “continue,”
and similar expressions are intended to identify such
forward-looking statements.
All statements, except for statements of
historical fact, made within regarding activities, events or
developments the Company expects, believes or anticipates will or
may occur in the future, such as those regarding future well costs,
expected asset sales, well productivity, future liquidity and
financial resilience, anticipated exports and related financial
impact, NGL market supply and demand, future commodity fundamentals
and pricing, future capital efficiencies, future shareholder value,
emerging plays, capital spending, anticipated drilling and
completion activity, acreage prospectivity, expected pipeline
utilization and future guidance information, are forward-looking
statements within the meaning of Section 27A of the Securities Act
of 1933, as amended, and Section 21E of the Securities Exchange Act
of 1934, as amended. These statements are based on assumptions and
estimates that management believes are reasonable based on
currently available information; however, management's assumptions
and Range's 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. Further information on risks and
uncertainties is available in Range's filings with the Securities
and Exchange Commission (SEC), including its most recent Annual
Report on Form 10-K. Unless required by law, Range undertakes no
obligation to publicly update or revise any forward-looking
statements to reflect circumstances or events after the date they
are made.
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 its probable and possible reserves in its
filings with the SEC. Range uses certain broader terms such as
"resource potential,” “unrisked resource potential,” "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 SEC's guidelines. Range has not attempted to
distinguish probable and possible reserves from these broader
classifications. The SEC’s 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 actually being realized.
Unproved resource potential refers to Range's 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 reviewed by independent
engineers. Unproved resource potential does not constitute reserves
within the meaning of the Society of Petroleum Engineer's Petroleum
Resource Management System and does not include proved reserves.
Area wide unproven resource potential has not been fully risked by
Range's management. “EUR”, or estimated ultimate recovery, refers
to our management’s estimates of hydrocarbon quantities that may be
recovered from a well completed as a producer in the area. These
quantities may not necessarily constitute or represent reserves
within the meaning of the Society of Petroleum Engineer’s Petroleum
Resource Management System or the SEC’s oil and natural gas
disclosure rules. Actual quantities that may be recovered from
Range's interests could differ substantially. Factors affecting
ultimate recovery include the scope of Range's 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.
In addition, our production forecasts and
expectations for future periods are dependent upon many
assumptions, including estimates of production decline rates from
existing wells and the undertaking and outcome of future drilling
activity, which may be affected by significant commodity price or
drilling cost changes. 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 on the SEC’s website at www.sec.gov
or by calling the SEC at 1-800-SEC-0330.
SOURCE: Range Resources Corporation
Range Investor Contact:
Laith Sando, Vice President –
Investor Relations817-869-4267lsando@rangeresources.com
Range Media Contact:
Mark Windle, Director of Corporate
Communications724-873-3223mwindle@rangeresources.com
|
|
RANGE RESOURCES CORPORATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATEMENTS OF
INCOME |
|
Based on GAAP
reported earnings with
additional |
|
details of items
included in each line in Form
10-Q |
|
(Unaudited, In
thousands, except per share
data) |
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
2024 |
|
|
2023 |
|
|
% |
|
|
2024 |
|
|
2023 |
|
|
% |
|
Revenues and other
income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas, NGLs and oil sales (a) |
$ |
533,277 |
|
|
$ |
526,718 |
|
|
|
|
|
$ |
1,578,728 |
|
|
$ |
1,731,382 |
|
|
|
|
Derivative fair value income |
|
47,124 |
|
|
|
38,394 |
|
|
|
|
|
|
110,530 |
|
|
|
530,095 |
|
|
|
|
Brokered natural gas, marketing and other (b) |
|
31,289 |
|
|
|
43,325 |
|
|
|
|
|
|
91,513 |
|
|
|
162,092 |
|
|
|
|
ARO settlement loss (b) |
|
- |
|
|
|
(1 |
) |
|
|
|
|
|
(26 |
) |
|
|
(1 |
) |
|
|
|
Interest income (b) |
|
3,188 |
|
|
|
1,279 |
|
|
|
|
|
|
9,507 |
|
|
|
4,016 |
|
|
|
|
Other (b) |
|
155 |
|
|
|
9 |
|
|
|
|
|
|
193 |
|
|
|
5,477 |
|
|
|
|
Total revenues and other income |
|
615,033 |
|
|
|
609,724 |
|
|
|
1 |
% |
|
|
1,790,445 |
|
|
|
2,433,061 |
|
|
|
-26 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct operating |
|
24,799 |
|
|
|
22,123 |
|
|
|
|
|
|
68,744 |
|
|
|
72,162 |
|
|
|
|
Direct operating - stock-based compensation (c) |
|
486 |
|
|
|
439 |
|
|
|
|
|
|
1,454 |
|
|
|
1,280 |
|
|
|
|
Transportation, gathering, processing and compression |
|
306,154 |
|
|
|
277,207 |
|
|
|
|
|
|
878,524 |
|
|
|
830,880 |
|
|
|
|
Taxes other than income |
|
5,117 |
|
|
|
4,756 |
|
|
|
|
|
|
15,459 |
|
|
|
19,643 |
|
|
|
|
Brokered natural gas and marketing |
|
32,017 |
|
|
|
45,723 |
|
|
|
|
|
|
96,425 |
|
|
|
156,470 |
|
|
|
|
Brokered natural gas and marketing - stock-based compensation
(c) |
|
571 |
|
|
|
483 |
|
|
|
|
|
|
1,862 |
|
|
|
1,604 |
|
|
|
|
Exploration |
|
6,988 |
|
|
|
6,658 |
|
|
|
|
|
|
17,506 |
|
|
|
18,087 |
|
|
|
|
Exploration - stock-based compensation (c) |
|
346 |
|
|
|
312 |
|
|
|
|
|
|
1,005 |
|
|
|
935 |
|
|
|
|
Abandonment and impairment of unproved properties |
|
4,723 |
|
|
|
11,012 |
|
|
|
|
|
|
8,618 |
|
|
|
44,308 |
|
|
|
|
General and administrative |
|
32,674 |
|
|
|
29,581 |
|
|
|
|
|
|
97,818 |
|
|
|
93,366 |
|
|
|
|
General and administrative - stock-based compensation (c) |
|
8,639 |
|
|
|
8,446 |
|
|
|
|
|
|
27,099 |
|
|
|
26,461 |
|
|
|
|
General and administrative - lawsuit settlements |
|
213 |
|
|
|
66 |
|
|
|
|
|
|
691 |
|
|
|
938 |
|
|
|
|
Exit costs |
|
7,649 |
|
|
|
10,684 |
|
|
|
|
|
|
28,058 |
|
|
|
71,661 |
|
|
|
|
Deferred compensation plan (d) |
|
(1,930 |
) |
|
|
8,997 |
|
|
|
|
|
|
5,715 |
|
|
|
29,546 |
|
|
|
|
Interest expense |
|
27,958 |
|
|
|
29,260 |
|
|
|
|
|
|
85,430 |
|
|
|
89,886 |
|
|
|
|
Interest expense - amortization of deferred financing costs
(e) |
|
1,343 |
|
|
|
1,339 |
|
|
|
|
|
|
4,060 |
|
|
|
4,032 |
|
|
|
|
Gain on early extinguishment of debt |
|
(11 |
) |
|
|
- |
|
|
|
|
|
|
(254 |
) |
|
|
(439 |
) |
|
|
|
Depletion, depreciation and amortization |
|
91,137 |
|
|
|
87,619 |
|
|
|
|
|
|
265,872 |
|
|
|
259,197 |
|
|
|
|
Gain on sale of assets |
|
(69 |
) |
|
|
(109 |
) |
|
|
|
|
|
(222 |
) |
|
|
(353 |
) |
|
|
|
Total costs and expenses |
|
548,804 |
|
|
|
544,596 |
|
|
|
1 |
% |
|
|
1,603,864 |
|
|
|
1,719,664 |
|
|
|
-7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes |
|
66,229 |
|
|
|
65,128 |
|
|
|
2 |
% |
|
|
186,581 |
|
|
|
713,397 |
|
|
|
-74 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
1,282 |
|
|
|
601 |
|
|
|
|
|
|
5,263 |
|
|
|
3,000 |
|
|
|
|
Deferred |
|
14,291 |
|
|
|
15,097 |
|
|
|
|
|
|
9,820 |
|
|
|
149,289 |
|
|
|
|
|
|
15,573 |
|
|
|
15,698 |
|
|
|
|
|
|
15,083 |
|
|
|
152,289 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
50,656 |
|
|
$ |
49,430 |
|
|
|
2 |
% |
|
$ |
171,498 |
|
|
$ |
561,108 |
|
|
|
-69 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Per Common
Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
0.21 |
|
|
$ |
0.20 |
|
|
|
|
|
$ |
0.71 |
|
|
$ |
2.30 |
|
|
|
|
Diluted |
$ |
0.21 |
|
|
$ |
0.20 |
|
|
|
|
|
$ |
0.70 |
|
|
$ |
2.27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares
outstanding, as reported |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
240,865 |
|
|
|
241,338 |
|
|
|
0 |
% |
|
|
240,832 |
|
|
|
239,455 |
|
|
|
1 |
% |
Diluted |
|
242,623 |
|
|
|
243,937 |
|
|
|
-1 |
% |
|
|
242,802 |
|
|
|
242,144 |
|
|
|
0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) See separate natural gas, NGLs and oil sales information
table. |
|
(b) Included in Brokered natural gas, marketing and other revenues
in the 10-Q. |
|
(c) 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. |
|
(d) Reflects the change in market value of the vested Company stock
held in the deferred compensation plan. |
|
(e) Included in interest expense in the 10-Q. |
|
RANGE RESOURCES CORPORATION |
|
|
|
|
|
|
|
BALANCE
SHEET |
|
|
|
|
|
(In thousands) |
September 30, |
|
|
December 31, |
|
|
2024 |
|
|
2023 |
|
|
(Unaudited) |
|
|
(Audited) |
|
Assets |
|
|
|
|
|
Current assets |
$ |
495,220 |
|
|
$ |
528,794 |
|
Derivative assets |
|
197,810 |
|
|
|
442,971 |
|
Natural gas and oil properties, successful efforts method |
|
6,348,836 |
|
|
|
6,117,681 |
|
Other property and equipment |
|
2,084 |
|
|
|
1,696 |
|
Operating lease right-of-use assets |
|
118,988 |
|
|
|
23,821 |
|
Other |
|
78,365 |
|
|
|
88,922 |
|
Total assets |
$ |
7,241,303 |
|
|
$ |
7,203,885 |
|
|
|
|
|
|
|
Liabilities and Stockholders'
Equity |
|
|
|
|
|
Current liabilities |
$ |
1,214,860 |
|
|
$ |
580,469 |
|
Asset retirement obligations |
|
2,395 |
|
|
|
2,395 |
|
Derivative liabilities |
|
6,649 |
|
|
|
222 |
|
Senior notes |
|
1,089,131 |
|
|
|
1,774,229 |
|
Deferred tax liabilities |
|
571,095 |
|
|
|
561,288 |
|
Derivative liabilities |
|
684 |
|
|
|
107 |
|
Deferred compensation liabilities |
|
62,883 |
|
|
|
72,976 |
|
Operating lease liabilities |
|
30,811 |
|
|
|
16,064 |
|
Asset retirement obligations and other liabilities |
|
123,406 |
|
|
|
119,896 |
|
Divestiture contract obligation |
|
271,302 |
|
|
|
310,688 |
|
Total liabilities |
3,373,216 |
|
|
3,438,334 |
|
|
|
|
|
|
|
Common stock and retained deficit |
|
4,360,303 |
|
|
|
4,213,585 |
|
Other comprehensive income |
|
600 |
|
|
|
647 |
|
Common stock held in treasury |
|
(492,816 |
) |
|
|
(448,681 |
) |
Total stockholders' equity |
|
3,868,087 |
|
|
|
3,765,551 |
|
|
$ |
7,241,303 |
|
|
$ |
7,203,885 |
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF TOTAL DEBT AS
REPORTED |
|
TO NET
DEBT, a non-GAAP
measure |
|
(Unaudited, in thousands) |
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
|
|
2024 |
|
|
2023 |
|
|
% |
|
|
|
|
|
|
|
|
|
|
Total debt, net of deferred financing costs, as reported |
$ |
1,706,514 |
|
|
$ |
1,774,229 |
|
|
|
-4 |
% |
Unamortized debt issuance costs, as reported |
|
11,626 |
|
|
|
14,159 |
|
|
|
|
Less cash and cash equivalents, as reported |
|
(277,450 |
) |
|
|
(211,974 |
) |
|
|
|
Net debt, a non-GAAP
measure |
$ |
1,440,690 |
|
|
$ |
1,576,414 |
|
|
|
-9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF TOTAL REVENUES
AND |
|
OTHER
INCOME TO TOTAL REVENUES
AS |
|
ADJUSTED,
a non-GAAP
measure |
|
(Unaudited, in
thousands) |
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
2024 |
|
|
2023 |
|
|
% |
|
|
2024 |
|
|
2023 |
|
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues and other income, as reported |
$ |
615,033 |
|
|
$ |
609,724 |
|
|
|
1 |
% |
|
$ |
1,790,445 |
|
|
$ |
2,433,061 |
|
|
|
-26 |
% |
Adjustment for certain special
items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total change in fair value related to derivatives |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
prior to settlement loss (gain) |
|
65,141 |
|
|
|
39,048 |
|
|
|
|
|
|
252,165 |
|
|
|
(341,599 |
) |
|
|
|
ARO settlement loss |
|
- |
|
|
|
1 |
|
|
|
|
|
|
26 |
|
|
|
1 |
|
|
|
|
Total revenues, as adjusted,
non-GAAP |
$ |
680,174 |
|
|
$ |
648,773 |
|
|
|
5 |
% |
|
$ |
2,042,636 |
|
|
$ |
2,091,463 |
|
|
|
-2 |
% |
RANGE RESOURCES CORPORATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH
FLOWS FROM OPERATING
ACTIVITIES |
|
(Unaudited, in
thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
50,656 |
|
|
|
49,430 |
|
|
|
171,498 |
|
|
|
561,108 |
|
Adjustments to reconcile net
cash provided from continuing operations: |
|
|
|
|
|
|
|
|
|
|
|
Deferred income tax expense |
|
14,291 |
|
|
|
15,097 |
|
|
|
9,820 |
|
|
|
149,289 |
|
Depletion, depreciation and amortization |
|
91,137 |
|
|
|
87,619 |
|
|
|
265,872 |
|
|
|
259,197 |
|
Abandonment and impairment of unproved properties |
|
4,723 |
|
|
|
11,012 |
|
|
|
8,618 |
|
|
|
44,308 |
|
Derivative fair value income |
|
(47,124 |
) |
|
|
(38,394 |
) |
|
|
(110,530 |
) |
|
|
(530,095 |
) |
Cash settlements on derivative financial instruments |
|
112,265 |
|
|
|
77,442 |
|
|
|
362,695 |
|
|
|
188,496 |
|
Divestiture contract obligation, including accretion |
|
7,604 |
|
|
|
10,606 |
|
|
|
27,933 |
|
|
|
71,380 |
|
Allowance for bad debts |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Amortization of deferred financing costs and other |
|
927 |
|
|
|
997 |
|
|
|
3,352 |
|
|
|
3,591 |
|
Deferred and stock-based compensation |
|
8,260 |
|
|
|
18,763 |
|
|
|
37,597 |
|
|
|
60,166 |
|
Gain on sale of assets |
|
(69 |
) |
|
|
(109 |
) |
|
|
(222 |
) |
|
|
(353 |
) |
Gain on early extinguishment of debt |
|
(11 |
) |
|
|
- |
|
|
|
(254 |
) |
|
|
(439 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Changes in working capital: |
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
24,617 |
|
|
|
(29,566 |
) |
|
|
101,530 |
|
|
|
288,415 |
|
Other current assets |
|
20,596 |
|
|
|
(6,522 |
) |
|
|
(1,809 |
) |
|
|
(9,520 |
) |
Accounts payable |
|
(21,334 |
) |
|
|
(8,147 |
) |
|
|
(27,052 |
) |
|
|
(84,291 |
) |
Accrued liabilities and other |
|
(20,619 |
) |
|
|
(37,976 |
) |
|
|
(122,424 |
) |
|
|
(249,455 |
) |
Net changes in working capital |
|
3,260 |
|
|
|
(82,211 |
) |
|
|
(49,755 |
) |
|
|
(54,851 |
) |
Net cash provided from operating activities |
|
245,919 |
|
|
|
150,252 |
|
|
|
726,624 |
|
|
|
751,797 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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) |
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Net cash provided from
operating activities, as reported |
$ |
245,919 |
|
|
$ |
150,252 |
|
|
$ |
726,624 |
|
|
$ |
751,797 |
|
Net changes in working capital |
|
(3,260 |
) |
|
|
82,211 |
|
|
|
49,755 |
|
|
|
54,851 |
|
Exploration expense |
|
6,988 |
|
|
|
6,658 |
|
|
|
17,506 |
|
|
|
18,087 |
|
Lawsuit settlements |
|
213 |
|
|
|
66 |
|
|
|
691 |
|
|
|
938 |
|
Non-cash compensation adjustment and other |
|
313 |
|
|
|
335 |
|
|
|
397 |
|
|
|
383 |
|
Cash flow from operations
before changes in working capital - non-GAAP measure |
$ |
250,173 |
|
|
$ |
239,522 |
|
|
$ |
794,973 |
|
|
$ |
826,056 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADJUSTED
WEIGHTED AVERAGE SHARES OUTSTANDING |
|
(Unaudited, in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Basic: |
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding |
|
241,676 |
|
|
|
244,446 |
|
|
|
242,133 |
|
|
|
244,179 |
|
Stock held by deferred
compensation plan |
|
(811 |
) |
|
|
(3,108 |
) |
|
|
(1,301 |
) |
|
|
(4,724 |
) |
Adjusted basic |
|
240,865 |
|
|
|
241,338 |
|
|
|
240,832 |
|
|
|
239,455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Dilutive: |
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding |
|
241,676 |
|
|
|
244,446 |
|
|
|
242,133 |
|
|
|
244,179 |
|
Dilutive stock options under
treasury method |
|
947 |
|
|
|
(509 |
) |
|
|
669 |
|
|
|
(2,035 |
) |
Adjusted dilutive |
|
242,623 |
|
|
|
243,937 |
|
|
|
242,802 |
|
|
|
242,144 |
|
RANGE RESOURCES CORPORATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NATURAL GAS, NGLs AND OIL
SALES |
|
AND
DERIVATIVE FAIR VALUE INCOME (LOSS) TO |
|
CALCULATED CASH REALIZED NATURAL GAS, NGLs
AND |
|
OIL
PRICES WITH AND WITHOUT THIRD-PARTY |
|
TRANSPORTATION, GATHERING, PROCESSING AND |
|
COMPRESSION COSTS, a non-GAAP measure |
|
(Unaudited, In
thousands, except per unit data) |
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
2024 |
|
|
2023 |
|
|
% |
|
|
2024 |
|
|
2023 |
|
|
% |
|
Natural gas, NGLs and Oil
Sales components: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas sales |
$ |
234,139 |
|
|
$ |
246,976 |
|
|
|
|
|
$ |
715,266 |
|
|
$ |
913,915 |
|
|
|
|
NGLs sales |
|
266,186 |
|
|
|
238,211 |
|
|
|
|
|
|
750,547 |
|
|
|
695,368 |
|
|
|
|
Oil sales |
|
32,952 |
|
|
|
41,531 |
|
|
|
|
|
|
112,915 |
|
|
|
122,099 |
|
|
|
|
Total Natural Gas, NGLs and Oil Sales, as reported |
$ |
533,277 |
|
|
$ |
526,718 |
|
|
|
1 |
% |
|
$ |
1,578,728 |
|
|
$ |
1,731,382 |
|
|
|
-9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative Fair Value Income,
as reported |
$ |
47,124 |
|
|
$ |
38,394 |
|
|
|
|
|
$ |
110,530 |
|
|
$ |
530,095 |
|
|
|
|
Cash settlements on derivative
financial instruments - (gain) loss: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas |
|
(107,923 |
) |
|
|
(82,472 |
) |
|
|
|
|
|
(355,030 |
) |
|
|
(196,847 |
) |
|
|
|
NGLs |
|
(1,409 |
) |
|
|
- |
|
|
|
|
|
|
(3,310 |
) |
|
|
- |
|
|
|
|
Oil |
|
(2,933 |
) |
|
|
5,030 |
|
|
|
|
|
|
(4,355 |
) |
|
|
8,351 |
|
|
|
|
Total change in fair value
related to commodity derivatives prior to settlement, a non GAAP
measure |
$ |
(65,141 |
) |
|
$ |
(39,048 |
) |
|
|
|
|
$ |
(252,165 |
) |
|
$ |
341,599 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transportation, gathering,
processing and compression components: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas |
$ |
153,063 |
|
|
$ |
142,202 |
|
|
|
|
|
$ |
456,215 |
|
|
$ |
436,912 |
|
|
|
|
NGLs |
|
152,624 |
|
|
|
134,754 |
|
|
|
|
|
|
420,975 |
|
|
|
393,281 |
|
|
|
|
Oil |
|
467 |
|
|
|
251 |
|
|
|
|
|
|
1,334 |
|
|
|
687 |
|
|
|
|
Total transportation,
gathering, processing and compression, as reported |
$ |
306,154 |
|
|
$ |
277,207 |
|
|
|
|
|
$ |
878,524 |
|
|
$ |
830,880 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas, NGL and Oil
sales, including cash-settled derivatives: (c) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas sales |
$ |
342,062 |
|
|
$ |
329,448 |
|
|
|
|
|
$ |
1,070,296 |
|
|
$ |
1,110,762 |
|
|
|
|
NGLs sales |
|
267,595 |
|
|
|
238,211 |
|
|
|
|
|
|
753,857 |
|
|
|
695,368 |
|
|
|
|
Oil Sales |
|
35,885 |
|
|
|
36,501 |
|
|
|
|
|
|
117,270 |
|
|
|
113,748 |
|
|
|
|
Total |
$ |
645,542 |
|
|
$ |
604,160 |
|
|
|
7 |
% |
|
$ |
1,941,423 |
|
|
$ |
1,919,878 |
|
|
|
1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production of natural gas,
NGLs and oil during the periods (a): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas (mcf) |
|
138,193,783 |
|
|
|
133,305,469 |
|
|
|
4 |
% |
|
|
406,943,086 |
|
|
|
396,367,927 |
|
|
|
3 |
% |
NGLs (bbls) |
|
10,254,759 |
|
|
|
9,748,012 |
|
|
|
5 |
% |
|
|
29,392,292 |
|
|
|
28,368,181 |
|
|
|
4 |
% |
Oil (bbls) |
|
514,659 |
|
|
|
587,488 |
|
|
|
-12 |
% |
|
|
1,717,958 |
|
|
|
1,818,773 |
|
|
|
-6 |
% |
Gas equivalent (mcfe) (b) |
|
202,810,291 |
|
|
|
195,318,469 |
|
|
|
4 |
% |
|
|
593,604,586 |
|
|
|
577,489,651 |
|
|
|
3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production of natural gas,
NGLs and oil - average per day (a): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas (mcf) |
|
1,502,106 |
|
|
|
1,448,972 |
|
|
|
4 |
% |
|
|
1,485,194 |
|
|
|
1,451,897 |
|
|
|
2 |
% |
NGLs (bbls) |
|
111,465 |
|
|
|
105,957 |
|
|
|
5 |
% |
|
|
107,271 |
|
|
|
103,913 |
|
|
|
3 |
% |
Oil (bbls) |
|
5,594 |
|
|
|
6,386 |
|
|
|
-12 |
% |
|
|
6,270 |
|
|
|
6,662 |
|
|
|
-6 |
% |
Gas equivalent (mcfe) (b) |
|
2,204,460 |
|
|
|
2,123,027 |
|
|
|
4 |
% |
|
|
2,166,440 |
|
|
|
2,115,347 |
|
|
|
2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average prices, excluding
derivative settlements and before third-party |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
transportation costs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas (per mcf) |
$ |
1.69 |
|
|
$ |
1.85 |
|
|
|
-9 |
% |
|
$ |
1.76 |
|
|
$ |
2.31 |
|
|
|
-24 |
% |
NGLs (per bbl) |
$ |
25.96 |
|
|
$ |
24.44 |
|
|
|
6 |
% |
|
$ |
25.54 |
|
|
$ |
24.51 |
|
|
|
4 |
% |
Oil (per bbl) |
$ |
64.03 |
|
|
$ |
70.69 |
|
|
|
-9 |
% |
|
$ |
65.73 |
|
|
$ |
67.13 |
|
|
|
-2 |
% |
Gas equivalent (per mcfe)
(b) |
$ |
2.63 |
|
|
$ |
2.70 |
|
|
|
-3 |
% |
|
$ |
2.66 |
|
|
$ |
3.00 |
|
|
|
-11 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average prices, including
derivative settlements before third-party |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
transportation costs: (c) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas (per mcf) |
$ |
2.48 |
|
|
$ |
2.47 |
|
|
|
0 |
% |
|
$ |
2.63 |
|
|
$ |
2.80 |
|
|
|
-6 |
% |
NGLs (per bbl) |
$ |
26.09 |
|
|
$ |
24.44 |
|
|
|
7 |
% |
|
$ |
25.65 |
|
|
$ |
24.51 |
|
|
|
5 |
% |
Oil (per bbl) |
$ |
69.73 |
|
|
$ |
62.13 |
|
|
|
12 |
% |
|
$ |
68.26 |
|
|
$ |
62.54 |
|
|
|
9 |
% |
Gas equivalent (per mcfe)
(b) |
$ |
3.18 |
|
|
$ |
3.09 |
|
|
|
3 |
% |
|
$ |
3.27 |
|
|
$ |
3.32 |
|
|
|
-2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average prices, including
derivative settlements and after third-party |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
transportation costs: (d) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas (per mcf) |
$ |
1.37 |
|
|
$ |
1.40 |
|
|
|
-2 |
% |
|
$ |
1.51 |
|
|
$ |
1.70 |
|
|
|
-11 |
% |
NGLs (per bbl) |
$ |
11.21 |
|
|
$ |
10.61 |
|
|
|
6 |
% |
|
$ |
11.33 |
|
|
$ |
10.65 |
|
|
|
6 |
% |
Oil (per bbl) |
$ |
68.82 |
|
|
$ |
61.70 |
|
|
|
12 |
% |
|
$ |
67.49 |
|
|
$ |
62.16 |
|
|
|
9 |
% |
Gas equivalent (per mcfe)
(b) |
$ |
1.67 |
|
|
$ |
1.67 |
|
|
|
0 |
% |
|
$ |
1.79 |
|
|
$ |
1.89 |
|
|
|
-5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transportation, gathering and
compression expense per mcfe |
$ |
1.51 |
|
|
$ |
1.42 |
|
|
|
6 |
% |
|
$ |
1.48 |
|
|
$ |
1.44 |
|
|
|
3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Represents volumes sold regardless of when produced. |
|
(b) Oil and NGLs are converted at the rate of one barrel equals six
mcfe based upon the approximate relative energy content of oil to
natural gas, which may not be indicative of the relationship
of oil and natural gas prices. |
|
(c) Excluding third-party transportation, gathering, processing and
compression costs. |
|
(d) Net of transportation, gathering, processing and compression
costs. |
|
RANGE RESOURCES CORPORATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF INCOME BEFORE INCOME |
|
TAXES AS
REPORTED TO INCOME BEFORE INCOME TAXES |
|
EXCLUDING
CERTAIN ITEMS, a non-GAAP measure |
|
(Unaudited, In
thousands, except per share data) |
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
2024 |
|
|
2023 |
|
|
% |
|
|
2024 |
|
|
2023 |
|
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations before income taxes, as reported |
|
66,229 |
|
|
|
65,128 |
|
|
|
2 |
% |
|
|
186,581 |
|
|
|
713,397 |
|
|
|
-74 |
% |
Adjustment for certain special
items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on the sale of assets |
|
(69 |
) |
|
|
(109 |
) |
|
|
|
|
|
(222 |
) |
|
|
(353 |
) |
|
|
|
ARO settlement loss |
|
- |
|
|
|
1 |
|
|
|
|
|
|
26 |
|
|
|
1 |
|
|
|
|
Change in fair value related to derivatives prior to
settlement |
|
65,141 |
|
|
|
39,048 |
|
|
|
|
|
|
252,165 |
|
|
|
(341,599 |
) |
|
|
|
Abandonment and impairment of unproved properties |
|
4,723 |
|
|
|
11,012 |
|
|
|
|
|
|
8,618 |
|
|
|
44,308 |
|
|
|
|
Gain on early extinguishment of debt |
|
(11 |
) |
|
|
- |
|
|
|
|
|
|
(254 |
) |
|
|
(439 |
) |
|
|
|
Lawsuit settlements |
|
213 |
|
|
|
66 |
|
|
|
|
|
|
691 |
|
|
|
938 |
|
|
|
|
Exit costs |
|
7,649 |
|
|
|
10,684 |
|
|
|
|
|
|
28,058 |
|
|
|
71,661 |
|
|
|
|
Brokered natural gas and marketing - stock-based compensation |
|
571 |
|
|
|
483 |
|
|
|
|
|
|
1,862 |
|
|
|
1,604 |
|
|
|
|
Direct operating - stock-based compensation |
|
486 |
|
|
|
439 |
|
|
|
|
|
|
1,454 |
|
|
|
1,280 |
|
|
|
|
Exploration expenses - stock-based compensation |
|
346 |
|
|
|
312 |
|
|
|
|
|
|
1,005 |
|
|
|
935 |
|
|
|
|
General & administrative - stock-based compensation |
|
8,639 |
|
|
|
8,446 |
|
|
|
|
|
|
27,099 |
|
|
|
26,461 |
|
|
|
|
Deferred compensation plan - non-cash adjustment |
|
(1,930 |
) |
|
|
8,997 |
|
|
|
|
|
|
5,715 |
|
|
|
29,546 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes, as
adjusted |
|
151,987 |
|
|
|
144,507 |
|
|
|
5 |
% |
|
|
512,798 |
|
|
|
547,740 |
|
|
|
-6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense, as
adjusted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current (a) |
|
1,282 |
|
|
|
601 |
|
|
|
|
|
|
5,263 |
|
|
|
3,000 |
|
|
|
|
Deferred (a) |
|
33,675 |
|
|
|
32,636 |
|
|
|
|
|
|
112,681 |
|
|
|
122,981 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income, excluding certain
items, a non-GAAP measure |
$ |
117,030 |
|
|
$ |
111,270 |
|
|
|
5 |
% |
|
$ |
394,854 |
|
|
$ |
421,759 |
|
|
|
-6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income per common
share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
0.49 |
|
|
$ |
0.46 |
|
|
|
7 |
% |
|
$ |
1.64 |
|
|
$ |
1.76 |
|
|
|
-7 |
% |
Diluted |
$ |
0.48 |
|
|
$ |
0.46 |
|
|
|
4 |
% |
|
$ |
1.63 |
|
|
$ |
1.74 |
|
|
|
-6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted shares
outstanding, if dilutive |
|
242,623 |
|
|
|
243,937 |
|
|
|
|
|
|
242,802 |
|
|
|
242,144 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Taxes are estimated to be approximately 23% for 2023 and
2024. |
|
RANGE RESOURCES CORPORATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NET INCOME, EXCLUDING |
|
CERTAIN
ITEMS AND ADJUSTED EARNINGS PER |
|
SHARE,
non-GAAP measures |
|
(In thousands,
except per share data) |
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income, as reported |
$ |
50,656 |
|
|
$ |
49,430 |
|
|
$ |
171,498 |
|
|
$ |
561,108 |
|
Adjustments for
certain special items: |
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of assets |
|
(69 |
) |
|
|
(109 |
) |
|
|
(222 |
) |
|
|
(353 |
) |
ARO settlement loss |
|
- |
|
|
|
1 |
|
|
|
26 |
|
|
|
1 |
|
Gain on early extinguishment of debt |
|
(11 |
) |
|
|
- |
|
|
|
(254 |
) |
|
|
(439 |
) |
Change in fair value related to derivatives prior to
settlement |
|
65,141 |
|
|
|
39,048 |
|
|
|
252,165 |
|
|
|
(341,599 |
) |
Abandonment and impairment of unproved properties |
|
4,723 |
|
|
|
11,012 |
|
|
|
8,618 |
|
|
|
44,308 |
|
Lawsuit settlements |
|
213 |
|
|
|
66 |
|
|
|
691 |
|
|
|
938 |
|
Exit costs |
|
7,649 |
|
|
|
10,684 |
|
|
|
28,058 |
|
|
|
71,661 |
|
Stock-based compensation |
|
10,042 |
|
|
|
9,680 |
|
|
|
31,420 |
|
|
|
30,280 |
|
Deferred compensation plan |
|
(1,930 |
) |
|
|
8,997 |
|
|
|
5,715 |
|
|
|
29,546 |
|
Tax impact |
|
(19,384 |
) |
|
|
(17,539 |
) |
|
|
(102,861 |
) |
|
|
26,308 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income, excluding
certain items, a non-GAAP measure |
$ |
117,030 |
|
|
$ |
111,270 |
|
|
$ |
394,854 |
|
|
$ |
421,759 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per diluted
share, as reported |
$ |
0.21 |
|
|
$ |
0.20 |
|
|
$ |
0.70 |
|
|
$ |
2.27 |
|
Adjustments for
certain special items per diluted share: |
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of assets |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
ARO settlement loss |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Gain on early extinguishment of debt |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Change in fair value related to derivatives prior to
settlement |
|
0.27 |
|
|
|
0.16 |
|
|
|
1.04 |
|
|
|
(1.41 |
) |
Abandonment and impairment of unproved properties |
|
0.02 |
|
|
|
0.05 |
|
|
|
0.04 |
|
|
|
0.18 |
|
Lawsuit settlements |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Exit costs |
|
0.03 |
|
|
|
0.04 |
|
|
|
0.12 |
|
|
|
0.30 |
|
Stock-based compensation |
|
0.04 |
|
|
|
0.04 |
|
|
|
0.13 |
|
|
|
0.13 |
|
Deferred compensation plan |
|
(0.01 |
) |
|
|
0.04 |
|
|
|
0.02 |
|
|
|
0.12 |
|
Adjustment for rounding differences |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Tax impact |
|
(0.08 |
) |
|
|
(0.07 |
) |
|
|
(0.42 |
) |
|
|
0.11 |
|
Dilutive share impact (rabbi trust and other) |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
0.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per diluted
share, excluding certain items, a non-GAAP measure |
$ |
0.48 |
|
|
$ |
0.46 |
|
|
$ |
1.63 |
|
|
$ |
1.74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted earnings per
share, a non-GAAP measure: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
0.49 |
|
|
$ |
0.46 |
|
|
$ |
1.64 |
|
|
$ |
1.76 |
|
Diluted |
$ |
0.48 |
|
|
$ |
0.46 |
|
|
$ |
1.63 |
|
|
$ |
1.74 |
|
RANGE RESOURCES CORPORATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF CASH MARGIN PER MCFE, a non-GAAP
measure |
|
(Unaudited, In
thousands, except per unit data) |
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
Natural gas, NGLs and oil sales, as reported |
$ |
533,277 |
|
|
$ |
526,718 |
|
|
$ |
1,578,728 |
|
|
$ |
1,731,382 |
|
Derivative fair value income, as reported |
|
47,124 |
|
|
|
38,394 |
|
|
|
110,530 |
|
|
|
530,095 |
|
Less non-cash fair value loss (gain) |
|
65,141 |
|
|
|
39,048 |
|
|
|
252,165 |
|
|
|
(341,599 |
) |
Brokered natural gas and marketing and other, as reported |
|
34,632 |
|
|
|
44,612 |
|
|
|
101,187 |
|
|
|
171,584 |
|
Less ARO settlement |
|
- |
|
|
|
1 |
|
|
|
26 |
|
|
|
1 |
|
Cash revenues |
|
680,174 |
|
|
|
648,773 |
|
|
|
2,042,636 |
|
|
|
2,091,463 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
Direct operating, as reported |
|
25,285 |
|
|
|
22,562 |
|
|
|
70,198 |
|
|
|
73,442 |
|
Less direct operating stock-based compensation |
|
(486 |
) |
|
|
(439 |
) |
|
|
(1,454 |
) |
|
|
(1,280 |
) |
Transportation, gathering and compression, as reported |
|
306,154 |
|
|
|
277,207 |
|
|
|
878,524 |
|
|
|
830,880 |
|
Taxes other than income, as reported |
|
5,117 |
|
|
|
4,756 |
|
|
|
15,459 |
|
|
|
19,643 |
|
Brokered natural gas and marketing, as reported |
|
32,588 |
|
|
|
46,206 |
|
|
|
98,287 |
|
|
|
158,074 |
|
Less brokered natural gas and marketing stock-based
compensation |
|
(571 |
) |
|
|
(483 |
) |
|
|
(1,862 |
) |
|
|
(1,604 |
) |
General and administrative, as reported |
|
41,526 |
|
|
|
38,093 |
|
|
|
125,608 |
|
|
|
120,765 |
|
Less G&A stock-based compensation |
|
(8,639 |
) |
|
|
(8,446 |
) |
|
|
(27,099 |
) |
|
|
(26,461 |
) |
Less lawsuit settlements |
|
(213 |
) |
|
|
(66 |
) |
|
|
(691 |
) |
|
|
(938 |
) |
Interest expense, as reported |
|
29,301 |
|
|
|
30,599 |
|
|
|
89,490 |
|
|
|
93,918 |
|
Less amortization of deferred financing costs |
|
(1,343 |
) |
|
|
(1,339 |
) |
|
|
(4,060 |
) |
|
|
(4,032 |
) |
Cash expenses |
|
428,719 |
|
|
|
408,650 |
|
|
|
1,242,400 |
|
|
|
1,262,407 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash margin, a
non-GAAP measure |
$ |
251,455 |
|
|
$ |
240,123 |
|
|
$ |
800,236 |
|
|
$ |
829,056 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Mmcfe produced during period |
|
202,810 |
|
|
|
195,319 |
|
|
|
593,605 |
|
|
|
577,490 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash margin per
mcfe |
$ |
1.24 |
|
|
$ |
1.23 |
|
|
$ |
1.35 |
|
|
$ |
1.44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF INCOME BEFORE INCOME TAXES |
|
TO CASH
MARGIN, a non-GAAP measure |
|
(Unaudited, in
thousands, except per unit data) |
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes, as reported |
$ |
66,229 |
|
|
$ |
65,128 |
|
|
$ |
186,581 |
|
|
$ |
713,397 |
|
Adjustments to
reconcile income before income taxes |
|
|
|
|
|
|
|
|
|
|
|
to cash margin: |
|
|
|
|
|
|
|
|
|
|
|
ARO settlements |
|
- |
|
|
|
1 |
|
|
|
26 |
|
|
|
1 |
|
Derivative fair value income |
|
(47,124 |
) |
|
|
(38,394 |
) |
|
|
(110,530 |
) |
|
|
(530,095 |
) |
Net cash receipts on derivative settlements |
|
112,265 |
|
|
|
77,442 |
|
|
|
362,695 |
|
|
|
188,496 |
|
Exploration expense |
|
6,988 |
|
|
|
6,658 |
|
|
|
17,506 |
|
|
|
18,087 |
|
Lawsuit settlements |
|
213 |
|
|
|
66 |
|
|
|
691 |
|
|
|
938 |
|
Exit costs |
|
7,649 |
|
|
|
10,684 |
|
|
|
28,058 |
|
|
|
71,661 |
|
Deferred compensation plan |
|
(1,930 |
) |
|
|
8,997 |
|
|
|
5,715 |
|
|
|
29,546 |
|
Stock-based compensation (direct operating, brokered natural gas
and marketing and general and administrative) |
|
10,042 |
|
|
|
9,680 |
|
|
|
31,420 |
|
|
|
30,280 |
|
Interest - amortization of deferred financing costs |
|
1,343 |
|
|
|
1,339 |
|
|
|
4,060 |
|
|
|
4,032 |
|
Depletion, depreciation and amortization |
|
91,137 |
|
|
|
87,619 |
|
|
|
265,872 |
|
|
|
259,197 |
|
Gain on sale of assets |
|
(69 |
) |
|
|
(109 |
) |
|
|
(222 |
) |
|
|
(353 |
) |
Gain on early extinguishment of debt |
|
(11 |
) |
|
|
- |
|
|
|
(254 |
) |
|
|
(439 |
) |
Abandonment and impairment of unproved properties |
|
4,723 |
|
|
|
11,012 |
|
|
|
8,618 |
|
|
|
44,308 |
|
Cash margin, a
non-GAAP measure |
$ |
251,455 |
|
|
$ |
240,123 |
|
|
$ |
800,236 |
|
|
$ |
829,056 |
|
Range Resources (NYSE:RRC)
Historical Stock Chart
From Oct 2024 to Nov 2024
Range Resources (NYSE:RRC)
Historical Stock Chart
From Nov 2023 to Nov 2024