e8vk
Table of Contents



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934

Date of report (Date of earliest event reported):
October 27, 2004

RANGE RESOURCES CORPORATION

(Exact name of registrant as specified in its charter)
         
Delaware   0-9592   34-1312571

 
 
 
 
 
(State or other jurisdiction of   (Commission   (IRS Employer
incorporation)   File Number)   Identification No.)
     
777 Main Street, Suite 800    
Ft. Worth, Texas   76102

 
 
 
(Address of principal executive   (Zip Code)
offices)    

Registrant’s telephone number, including area code: (817) 870-2601

(Former name or former address, if changed since last report): Not applicable

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

     
o
  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
   
o
  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
   
o
  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2 (b))
 
   
o
  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4 (c))




TABLE OF CONTENTS

ITEM 2.02 Results of Operations and Financial Condition
ITEM 9.01 Financial Statements and Exhibits
SIGNATURES
EXHIBIT INDEX
Press Release


Table of Contents

ITEM 2.02 Results of Operations and Financial Condition.

     On October 27, 2004, Range Resources Corporation issued a press release announcing its third quarter results. A copy of this press release is being furnished as an exhibit to this report on Form 8-K.

ITEM 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     
99.1   Press Release dated October 27, 2004

2


Table of Contents

SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

         
  RANGE RESOURCES CORPORATION
 
 
  By:   /s/ROGER S. MANNY    
    Roger S. Manny   
Date: October 28, 2004    Chief Financial Officer  

3


Table of Contents

         

EXHIBIT INDEX

     
Exhibit Number
  Description
99.1
  Press Release dated October 27, 2004

4

exv99w1
 

EXHIBIT 99.1

NEWS RELEASE

RANGE CASH FLOW JUMPS 58% ON HIGHER PRODUCTION

FORT WORTH, TEXAS, OCTOBER 27, 2004...RANGE RESOURCES CORPORATION (NYSE: RRC) today reported third quarter results. Revenues and cash flow in the period reached record levels. Oil and gas revenues totaled $85.6 million, a 54% increase due to higher production volumes and realized prices. Cash flow from operations before changes in working capital, a non-GAAP measure, rose 58% to $56.5 million. Net income to common shareholders totaled $12.1 million, while diluted earnings per share were $0.17. A 32% increase in production, due to the Great Lakes acquisition and continued drilling success, coupled with a 17% rise in prices drove the results.

In the third quarter of 2003, a one-time $18.6 million gain on debt retirement was recorded. Excluding this gain and certain other non-cash items, third quarter 2004 earnings would have been $15.8 million ($0.21 per diluted share), and the third quarter 2003 earnings would have been $6.2 million ($0.10 per diluted share). Net income and diluted earnings per share for the quarter increased 157% and 110%, respectively, after adjusting for these items. (See the accompanying table for calculation of these non-GAAP measures.)

Oil and gas revenues totaled $85.6 million, a 54% increase due to higher production volumes and realized prices. Production of 209.6 Mmcfe per day was comprised of 149.0 Mmcf of gas and 10,099 barrels of oil and liquids. Wellhead prices after hedging averaged $4.44 per mcfe, a 17% increase. Gas prices increased 18% to $4.49 per mcf, as oil prices increased 21% to $28.79 per barrel. Hedging decreased average prices by $1.26 per mcfe. A material portion of the lower price hedges put on several years ago will roll off by year-end 2004.

For the quarter, direct operating expenses on a per-unit basis were $0.66 per mcfe versus $0.55 for the prior-year period. On a full-year basis, 2004 direct operating expense per unit is anticipated to be level with 2003 despite rising service costs. Third quarter production taxes per mcfe rose to $0.28 due to higher prices. Exploration costs increased $1.0 million primarily due to higher dry hole costs. General and administrative expenses increased $706,000 due to the acquisition of Great Lakes along with costs associated with implementing Sarbanes-Oxley. On a unit basis, general and administrative expense decreased 13% to $0.28 per mcfe. Depletion, depreciation and amortization, including accretion expense decreased 9% to $1.36 per mcfe reflecting favorable recent finding and development costs.

Third quarter development and exploration expenditures of $53 million funded the drilling of 130 (113.0 net) wells and 24 (18.6 net) recompletions, all but 3 (2.5 net) of which proved productive. In the first nine months of the year, 305 (214.1 net) wells were successfully drilled. By quarter-end, 224 (164.3 net) of the wells had been placed on production. The remaining wells are in various stages of completion or waiting on pipeline connection.

Drilling activity in the fourth quarter remains high with 23 rigs currently running. For the remainder of the year, the Appalachia division plans to continue to pursue its shallow and deeper drilling programs, as well as a refrac program, a coalbed methane project and a shale play. The first five wells in the coalbed methane program were recently put online, producing more gas and less water than initially expected. In the fourth quarter, five wells are planned to test the shallow portion of the Trenton Black River play in north central New York. In the Southwest, a previously announced onshore Texas discovery that tested at 4.0 (0.8 net) Mmcfe per day at over 10,000 psi flowing tubing pressure is expected to be online by year-end pending pipeline and facility completion. Plans are to drill an additional well prior to year-end. At the West Fuhrman-Mascho Unit in Andrews County, Texas, 39 infill wells have been drilled year-to-date and nine refracs have been undertaken increasing production by three-fold since January to 13.4 Mmcfe per day. In the Texas Panhandle, the Midcontinent division has successfully tested two new horizons on existing acreage. A Hunton discovery was recently tested at 2.7 (1.8 net) Mmcfe per day.

5


 

This well, which has three additional zones behind pipe, is expected to begin sales shortly. Additional offsets are planned. In addition, the division drilled a second quarter discovery well to the Brown Dolomite at roughly 3,600 feet. This well, along with two recently drilled offsets, are currently producing 4.2 (2.3 net) Mmcfe per day. Finally, the division recently completed two leasehold transactions, adding 76,000 gross acres on which Range’s technical team has already identified more than 65 drilling opportunities. In the Gulf of Mexico, production from the High Island-119 A-1 has been increased to 30 (2.6 net) Mmcfe per day. The first offset, the A-2, recently reached total depth, was successfully logged, and is expected to be online in the fourth quarter. A third well, the A-3 will spud shortly. The Falcon Prospect in East Cameron 33 (25% WI) just recently reached total depth. Current information suggests the primary objective may be wet. However, the operator is conducting further tests in the primary objective as well as in uphole zones. The Company does not expect a final determination on this well until the fourth quarter. Another offshore test, the Secretariat Prospect (33% WI) is drilling ahead toward its primary objective at 12,400 feet. The Smith #2, an offset to the Smith #1 onshore discovery in Orange County, Texas, encountered a combined 70 feet of net gas pay in two Yegua intervals. The well, in which Range owns a 67.5% working interest, is expected to be online by mid-November. The Smith #1, the discovery well, continues to produce at 9.3 (4.6 net) Mmcfe per day from the lower 28 feet of a 55 foot net gas zone.

Commenting, John H. Pinkerton, the Company’s President, noted, “The benefits of the Great Lakes acquisition and our drilling results were evident in our third quarter results. Production increased 32% to the top end of our guidance, despite weather and pipeline issues. Cash flow rose 58% and debt was reduced $22 million. Importantly, we are achieving this growth in a cost-effective manner. Over the last three years, we have driven down total unit costs by more than 30%. The lower cost structure and the impact of our lower price hedges rolling off, coupled with our large, multi-year inventory of drilling projects will be important contributors to future growth and profitability.”

The Company will host a conference call on Thursday, October 28 at 1:00 p.m. ET (revised time) to review its results. To participate, please dial 877-207-5526 about 5-10 minutes prior to the start of the call and ask for the Range Resources Third Quarter Conference Call. 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 at least 15 minutes prior to the call to register and install any necessary software. The webcast will be archived for replay on the Company’s website for 30 days. A replay of the call will be available through November 4 at 800-642-1687. The conference ID is 1704920.

Non-GAAP Financial Measures:

Earnings for third quarter 2004 include non-cash expenses associated with deferred compensation expense of $4.8 million, valuation of a insurance claim receivable of $800,000, and loss on ineffective commodity hedging of $507,000 along with a gain on sale of properties of $1.7 million. Excluding such items, pretax income would have been $24.8 million, 162% greater than the prior year. Adjusting for the after-tax effect of these items, the Company’s earnings would have been $15.8 million in 2004 or $0.22 per share ($0.21 per diluted share). If similar items were excluded, third quarter 2003 earnings would have been $6.2 million or $0.11 per share ($0.10 per diluted share). (See reconciliation of non-GAAP earnings in the accompanying table.) The Company believes results excluding these items are more comparable to estimates provided by security analysts and, therefore, are useful in evaluating operational trends of the Company and its performance relative to other oil and gas producing companies.

Cash flow from operations before changes in working capital as defined 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 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

6


 

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.

RANGE RESOURCES CORPORATION (NYSE: RRC) is an independent oil and gas company operating in the Southwest, Appalachian and Gulf Coast regions of the United States.

Except for historical information, statements made in this release, including those relating to anticipated future production and reserve growth, growth of project inventory, and future profitability 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, management’s assumptions and the Company’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, including, but not limited to, the volatility of oil and gas prices, 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, and environmental risks. The Company undertakes no obligation to publicly update or revise any forward-looking statements. Further information on risks and uncertainties is available in the Company’s filings with the Securities and Exchange Commission, which are incorporated by reference.

2004-31

Contact:  Rodney Waller, Senior Vice President
Karen Giles
(817) 870-2601
www.rangeresources.com

7


 

RANGE RESOURCES CORPORATION

STATEMENTS OF INCOME
  (Unaudited, in thousands, except per share data)

                                                 
    Three Months Ended September 30,
  Nine Months Ended September 30,
    2004
  2003
          2004
  2003
       
Revenues
                                               
Oil and gas sales
  $ 85,574     $ 55,723             $ 218,495     $ 165,326          
Transportation and gathering
    296       841               1,107       2,808          
Gain (loss) on retirement of securities
    (5 )     18,572               (39 )     18,712          
Gain (loss) on sale of properties (a)
    1,684       (275 )             1,694       (118 )        
Ineffective hedging gain (loss) (a)
    (507 )     1,093               (1,090 )     (178 )        
Other (b)
    (828 )     (376 )             (1,724 )     (931 )        
 
   
 
     
 
             
 
     
 
         
 
    86,214       75,578       +14 %     218,443       185,619       +18 %
 
   
 
     
 
             
 
     
 
         
Expenses
                                               
Direct operating
    12,718       7,989               33,119       27,083          
Production and ad valorem taxes
    5,331       3,131               14,382       9,709          
Exploration
    4,615       3,633               12,382       8,773          
General and administrative
    5,301       4,595               14,789       13,457          
Non-cash deferred compensation adjustment (c)
    4,829       898               13,517       2,195          
Interest
    6,735       5,329               15,302       16,048          
Call premium and unamortized offering costs (d)
    178       2,376               178       2,376          
Accretion expense (e)
    1,293       1,175               3,425       3,446          
Depletion, depreciation and amortization
    25,013       20,694               67,573       60,666          
 
   
 
     
 
           
 
     
 
       
 
    66,013       49,820       +33 %     174,667       143,753       +22 %
 
   
 
     
 
             
 
     
 
         
Pretax income
    20,201       25,758       -22 %     43,776       41,866       +5 %
Income taxes
                                               
Current
    (132 )     6               (88 )     4          
Deferred
    7,454       9,015               16,176       15,571          
 
   
 
     
 
             
 
     
 
         
 
    7,322       9,021               16,088       15,575          
 
   
 
     
 
             
 
     
 
         
Income before accounting change
    12,879       16,737       -23 %     27,688       26,291       +5 %
Cumulative effect of accounting change, net of tax
                              4,491          
 
   
 
     
 
             
 
     
 
         
Net income
    12,879       16,737       -23 %     27,688       30,782       -10 %
Preferred dividends
    (737 )     (65 )             (2,212 )     (65 )        
 
   
 
     
 
             
 
     
 
         
Net income available to common shareholders
  $ 12,142     $ 16,672       -27 %   $ 25,476     $ 30,717       -17 %
 
   
 
     
 
             
 
     
 
         
Net income available to common shareholders
  $ 0.18     $ 0.31       -42 %   $ 0.42     $ 0.49       -14 %
Cumulative effect of change in accounting principle
                              0.08          
 
   
 
     
 
             
 
     
 
         
Net income per common share – basic
  $ 0.18     $ 0.31       -42 %   $ 0.42     $ 0.57       -26 %
 
   
 
     
 
             
 
     
 
         
Earnings per common share
  $ 0.17     $ 0.29       -41 %   $ 0.40     $ 0.47       -15 %
Cumulative effect of change in accounting principle
                              0.08          
 
   
 
     
 
             
 
     
 
         
Net income per common share – diluted
  $ 0.17     $ 0.29       -41 %   $ 0.40     $ 0.55       -27 %
 
   
 
     
 
             
 
     
 
         
Weighted average shares outstanding, as reported
                                               
Basic
    67,625       54,415       +24 %     59,999       54,151       +11 %
 
   
 
     
 
             
 
     
 
         
Diluted
    76,670       61,091       +26 %     68,760       56,241       +22 %
 
   
 
     
 
             
 
     
 
         

(a)   Included in Other revenues in 10-Q.
 
(b)   Includes net losses from IPF of $393 and $281 for three months ended September 30, 2004 and 2003, respectively, and $1,608 and $500 for the nine months ended September 30, 2004 and 2003, respectively, valuation loss of $800 for an insurance claim receivable for three and nine months ended September 30, 2004, and debt conversion expense of $465 for the nine months ended September 30, 2003.
 
(c)   Included in General and administrative expenses in 10-Q. It is based upon increases in Company’s stock price between periods.
 
(d)   Due to the early redemption of debt. Included in Interest expense in 10-Q.
 
(e)   Applicable to the accounting rule adopted on January 1, 2003 regarding asset retirement obligations.

8


 

RANGE RESOURCES CORPORATION

OPERATING HIGHLIGHTS

                                                 
    Three Months Ended September 30,
  Nine Months Ended September 30,
    2004
  2003
          2004
  2003
       
Average Daily Production
                                               
Oil (bbl)
    7,275       5,526       +32 %     6,577       5,589       +18 %
Natural gas liquids (bbl)
    2,824       1,000       +182 %     2,661       1,056       +152 %
Gas (mcf)
    149,022       120,005       +24 %     134,203       117,284       +14 %
Equivalents (mcfe) (a)
    209,619       159,162       +32 %     189,635       157,155       +21 %
Prices Realized
                                               
Oil (bbl)
  $ 28.79     $ 23.76       +21 %   $ 26.91     $ 23.51       +14 %
Natural gas liquids (bbl)
  $ 18.30     $ 17.64       +4 %   $ 18.98     $ 18.76       +1 %
Gas (mcf)
  $ 4.49     $ 3.81       +18 %   $ 4.25     $ 3.87       +10 %
Equivalents (mcfe) (a)
  $ 4.44     $ 3.81       +17 %   $ 4.21     $ 3.85       +9 %
Operating Costs per mcfe
                                               
Field expenses
  $ 0.63     $ 0.52       +21 %   $ 0.61     $ 0.59       +3 %
Workovers
    0.03       0.03             0.03       0.04       -25 %
 
   
 
     
 
             
 
     
 
         
Total Operating Costs
  $ 0.66     $ 0.55       +20 %   $ 0.64     $ 0.63       +2 %
 
   
 
     
 
             
 
     
 
         

(a)   Oil and natural gas liquids are converted to gas equivalents on a basis of six mcf per barrel.

BALANCE SHEETS
(In thousands)

                 
    September 30,   December 31,
    2004
  2003
    (Unaudited)        
Assets
               
Current assets
  $ 60,421     $ 46,221  
Current deferred tax asset
    37,084       19,871  
IPF receivables
    5,946       8,193  
Oil and gas properties, net
    1,088,648       723,382  
Transportation and field assets, net
    36,069       22,306  
Other
    15,423       10,118  
 
   
 
     
 
 
 
  $ 1,243,591     $ 830,091  
 
   
 
     
 
 
Liabilities and Stockholders’ Equity
               
Current liabilities
  $ 75,296     $ 46,805  
Current asset retirement obligation
    14,712       5,814  
Current unrealized hedging loss
    103,420       54,345  
Senior debt
    306,900       178,200  
Nonrecourse debt of subsidiary
          70,000  
Subordinated notes
    196,587       109,980  
 
   
 
     
 
 
Total long-term debt
    503,487       358,180  
 
   
 
     
 
 
Deferred taxes
    19,425       10,843  
Unrealized hedging loss
    29,477       17,027  
Deferred compensation liability
    32,839       16,981  
Long-term asset retirement obligation
    56,213       46,030  
Preferred stock
    50,000       50,000  
Common stock and retained deficit
    450,349       276,215  
Stock in deferred comp plan
    (10,412 )     (9,297 )
 
   
 
     
 
 
 
    489,937       316,918  
Other comprehensive loss
    (81,215 )     (42,852 )
 
   
 
     
 
 
Total stockholders’ equity
    408,722       274,066  
 
   
 
     
 
 
 
  $ 1,243,591     $ 830,091  
 
   
 
     
 
 

9


 

RANGE RESOURCES CORPORATION

CASH FLOWS FROM OPERATIONS
  (Unaudited, in thousands)

                                 
    Three Months Ended   Nine Months Ended
    September 30,
  September 30,
    2004
  2003
  2004
  2003
Net income
  $ 12,879     $ 16,737     $ 27,688     $ 30,782  
Adjustments to reconcile net income to net cash provided by operations:
                               
Cumulative effect of change in accounting principle
                      (4,491 )
Deferred income taxes (benefit)
    7,454       9,015       16,176       15,571  
Depletion, depreciation and amortization
    26,306       21,869       70,998       64,112  
Exploration expense
    695       765       4,124       2,225  
Write-down of marketable securities
                       
Unrealized hedging (gain) loss
    499       (1,250 )     (37 )     (62 )
Adjustment to IPF valuation allowance
    236       401       1,522       1,109  
Amortization of deferred issuance costs
    284       606       756       1,052  
(Gain) loss on retirement of securities
          (19,152 )     34       (19,292 )
Debt conversion expense
                      465  
Deferred compensation adjustment
    5,049       997       14,057       2,593  
(Gain) loss on sale of assets and other
    (881 )     275       (1,024 )     118  
Changes in working capital:
                               
Accounts receivable
    4,697       2,494       241       (10,363 )
Inventory and other
    (4,296 )     (2,471 )     (9,335 )     (1,688 )
Accounts payable
    3,425       3,112       10,085       3,647  
Accrued liabilities
    5,152       (256 )     7,564       1,180  
 
   
 
     
 
     
 
     
 
 
Net changes in working capital
    8,978       2,879       8,555       (7,224 )
 
   
 
     
 
     
 
     
 
 
Net cash provided by operations
  $ 61,499     $ 33,142     $ 142,849     $ 86,958  
 
   
 
     
 
     
 
     
 
 

RECONCILIATION OF CASH FLOWS
(In thousands, except per share data)

                                 
    Three Months Ended   Nine Months Ended
    September 30,
  September 30,
    2004
  2003
  2004
  2003
Net cash provided by operations
  $ 61,499     $ 33,142     $ 142,849     $ 86,958  
Net change in working capital
    (8,978 )     (2,879 )     (8,555 )     7,224  
Call premium debt redemption
    178       2,006       178       2,006  
Exploration expense
    3,920       2,868       8,258       6,548  
Non-cash compensation adjustment & other
    (169 )     481       (356 )     182  
 
   
 
     
 
     
 
     
 
 
Cash flow from operations before changes in working capital, non-GAAP measure
  $ 56,450     $ 35,618     $ 142,374     $ 102,918  
 
   
 
     
 
     
 
     
 
 

ADJUSTED WEIGHTED AVERAGE SHARES OUTSTANDING

                                 
    Three Months Ended   Nine Months Ended
    September 30,
  September 30,
    2004
  2003
  2004
  2003
Basic:
                               
Weighted average shares outstanding
    69,340       56,022       61,686       55,636  
Stock held by deferred compensation plan
    (1,715 )     (1,607 )     (1,687 )     (1,485 )
 
   
 
     
 
     
 
     
 
 
Adjusted basic
    67,625       54,415       59,999       54,151  
 
   
 
     
 
     
 
     
 
 
Dilutive:
                               
Weighted average shares outstanding
    69,340       56,022       61,686       55,636  
Dilutive stock options under treasury method
    1,448       517       1,192       433  
Dilutive effect of 6% debentures and 5.75% trust preferred
          4,040              
Dilutive effect of 5.9% preferred
    5,882       512       5,882       172  
 
   
 
     
 
     
 
     
 
 
Adjusted dilutive
    76,670       61,091       68,760       56,241  
 
   
 
     
 
     
 
     
 
 

10


 

RANGE RESOURCES CORPORATION

RECONCILATION OF NET INCOME BEFORE ACCOUNTING CHANGE
AS REPORTED TO NET INCOME BEFORE ACCOUNTING CHANGE
EXCLUDING CERTAIN NON-CASH ITEMS
(In thousands, except per share data)

                                                 
    Three Months Ended   Nine Months Ended
    September 30,
  September 30,
    2004
  2003
          2004
  2003
       
Pretax income as reported
  $ 20,201     $ 25,758       -22 %   $ 43,776     $ 41,866       +5 %
Adjustment for certain non-cash items
                                               
Gain on retirement of securities
    5       (18,572 )             39       (18,712 )        
Valuation allowance of insurance claim receivable
    800                     800                
Call premium and unamortized offering costs on 8.75% notes
    178       2,376               178       2,376          
(Gain) loss on sale of properties
    (1,684 )     275               (1,694 )     118          
Ineffective commodity hedging (gain) loss
    507       (1,093 )             1,090       178          
Amortization of ineffective interest hedges (gain) loss
          (157 )             (1,119 )     (240 )        
Deferred compensation adjustment
    4,829       898               13,517       2,195          
Debt conversion expense
                              465          
 
   
 
     
 
             
 
     
 
         
Pretax income as adjusted
    24,836       9,485       +162 %     56,587       28,246       +100 %
Income taxes (benefit) adjusted
                                               
Current
    (132 )     6               (88 )     4          
Deferred
    9,168       3,320               20,916       10,803          
 
   
 
     
 
             
 
     
 
         
Net income before accounting change excluding certain non-cash items, a non-GAAP measure
  $ 15,800     $ 6,159       +157 %   $ 35,759     $ 17,439       +105 %
 
   
 
     
 
             
 
     
 
         
Non-GAAP earnings per share before accounting change
                                               
Basic
  $ 0.22     $ 0.11       +100 %   $ 0.56     $ 0.32       +75 %
 
   
 
     
 
             
 
     
 
         
Diluted
  $ 0.21     $ 0.10       +110 %   $ 0.52     $ 0.31       +68 %
 
   
 
     
 
             
 
     
 
         

HEDGING POSITION(a)
As of October 27, 2004

                                                 
    Gas
  Oil
  NGLs
    Volume   Average   Volume   Average   Volume   Average
    Hedged   Hedge   Hedged   Hedged   Hedged   Hedged
    (MMBtu/d)
  Prices
  (Bbl/d)
  Prices
  (Bbl/d)
  Prices
4Q 2004
Swaps   89,663     $ 4.13       3,222     $ 29.81       1,370     $ 21.88  
4Q 2004
Collars   33,554     $ 5.59 - $7.17       2,750     $ 24.18 - $27.94              
Calendar 2005
Swaps   50,695     $ 4.21       1,146     $ 26.84       658     $ 19.20  
Calendar 2005
Collars   62,175     $ 5.18 - $7.15       4,415     $ 29.84 - $37.05              
Calendar 2006
Swaps   3,288     $ 4.85       400     $ 35.00              
Calendar 2006
Collars   36,363     $ 5.03 - $6.97       3,264     $ 31.53 - $38.66              

(a)   For the fourth quarter of 2004, 30% of hedges are collars with collars being 59% for 2005 and 91% for 2006.

Note: Details as to Company’s hedges are posted on its website and are updated periodically.

11