rrc-8k_20180227.htm

 

 

 

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):

February 28, 2018 (February 27, 2018)

 

RANGE RESOURCES CORPORATION

(Exact name of registrant as specified in its charter)

 

 

Delaware

 

001-12209

 

34-1312571

(State or other jurisdiction of
incorporation)

 

(Commission
File Number)

 

(IRS Employer
Identification No.)

 

 

 

 

 

 

100 Throckmorton, Suite 1200

Ft. Worth, Texas

 

76102

(Address of principal executive offices)

 

(Zip Code)

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 obligations of the registrant under any of the following provisions (see General Instruction A.2. below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

 

 

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

 

 

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

 

 

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging Growth Company

    

  

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

    

 

 

 


ITEM 2.02 Results of Operations and Financial Condition

On February 27, 2018 Range Resources Corporation issued a press release announcing its 2017 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

(d) Exhibits:

99.1 Press Release dated February 27, 2018

 


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

 

Chief Financial Officer

Date:  February 28, 2018

 

rrc-ex991_34.htm

Exhibit 99.1

NEWS RELEASE

RANGE ANNOUNCES FOURTH QUARTER AND YEAR-END 2017 RESULTS

FORT WORTH, TEXAS, FEBRUARY 27, 2018…RANGE RESOURCES CORPORATION (NYSE: RRC) today announced its fourth quarter and year-end 2017 financial results.  

 

Highlights –

 

GAAP earnings for 2017 reached $333 million ($1.34 per diluted share) versus a loss of $521 million ($2.75 per diluted share) in 2016

 

Net cash provided from operating activities in 2017 increased to $816 million in 2017 compared to $387 million in 2016, an increase of 111%

 

GAAP revenues increased to $2.6 billion in 2017 compared to $1.1 billion in 2016, an increase of 137%

 

Production increased to 2.0 Bcfe per day in 2017 compared to 1.5 Bcfe per day in 2016, an increase of 30%

 

Southwest Marcellus production in fourth quarter 2017 increased to 1,657 net Mmcfe per day, a 34% increase over the prior year

Commenting, Jeff Ventura, the Company’s CEO said, “Financial results were much improved in 2017 with increases in earnings, cash flow, revenues and production compared to 2016.  Operationally, the Marcellus continues to drive growth and profitability, with increasing capital efficiency.  Outstanding Marcellus drilling results during the year expanded the core Marcellus drilling inventory in all directions.  Our marketing strategy, which will be fully implemented in 2018 after years of planning, is expected to improve margins going forward as Range will be positioned to access growing demand for natural gas and NGLs, particularly in the expanding export markets.  We are slowing activity in North Louisiana following disappointing results in 2017, which will allow time for additional technical analysis that we expect will improve results in 2018.  

 

As shown in our five-year outlook, we expect to grow production by approximately 11% annually, while generating greater than $1 billion in cumulative free cash flow.  With Range’s long-life inventory of over 4,000 high-quality drilling locations, extensive transportation network and ability to add reserves at some of the lowest costs in the industry, we believe Range is well positioned to generate shareholder value for many years, while also significantly strengthening the balance sheet.”  

 

Range previously announced 2017 proved reserves results and a five-year outlook on January 24, 2018.  Highlights from these announcements were:

 

 

2017 Proved Reserves Results

 

Proved reserves increased by 26% to 15.3 Tcfe

 

SEC PV10 reserve value increased by 119% to $8.1 billion

 

Record low drill-bit finding costs were $0.31 per mcfe

 

Five-Year Outlook

 

~$1 billion in cumulative free cash flow from 2018 through 2022

 

Leverage below 2x net debt to EBITDAX in 2022, without asset sales

 

13% production CAGR on a debt-adjusted per share basis

 

3,200 core Marcellus locations remaining after the 5 year period ending in 2022

 

 

 


2018 Capital Spending Plans

 

Range’s 2018 capital budget is $941 million.  At year-end strip pricing, this is expected to be less than cash flow, with the excess cash flow expected to be used to reduce debt.  In addition, any proceeds received from asset sales are also expected to be applied to reduce debt.

 

Approximately 85% of the capital budget is expected to be allocated to the Appalachia division and 15% to the North Louisiana division.  The budget includes projected service cost increases in 2018.  In Appalachia, approximately 60% of activity will be directed towards liquids-rich drilling, where successful drilling in 2017 led to improved type curves in the Company’s super-rich area.  In addition, Range’s liquids-rich acreage has an extensive inventory of existing pads that reduce capital costs and gathering expense.  The acreage is also in close proximity to capacity for both existing and expected NGL and natural gas takeaway projects, improving netback pricing. The Company expects production of approximately 2.23 Bcfe per day in 2018, which equates to 11% growth compared to 2017.    

 

The 2018 capital budget includes approximately $857.4 million for drilling and recompletions (91% of the total), $54 million for leasehold, $4.3 million for seismic, and $25.5 million for pipelines, facilities and other capital expenditures.  The budget includes 100 wells expected to be brought on line during the year in the Marcellus and 11 wells in North Louisiana.  In the Marcellus, approximately half of the wells are planned to be drilled from existing pads in 2018.

 

Fourth quarter 2017 drilling expenditures of $369 million funded the drilling of 53 (48 net) wells.  Drilling expenditures for the year totaled $1.18 billion, and Range drilled 177 (164 net) wells during the year.  A 99% success rate was achieved.  In addition, during 2017, $62 million was spent on acreage purchases, $15 million on gas gathering systems and $51 million on exploration expense.  

 

 

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, production and ad valorem taxes, general and administrative, interest and depletion, depreciation and amortization costs divided by production.  See “Non-GAAP Financial Measures” for a definition of each of the non-GAAP financial measures and the tables that reconcile each of the non-GAAP measures to their most directly comparable GAAP financial measure.

 

 

Full Year 2017

 

GAAP revenues for 2017 totaled $2.6 billion (137% increase compared to 2016), GAAP net cash provided from operating activities including changes in working capital was $816 million, compared to $387 million in 2016, and GAAP earnings were $333 million ($1.34 per diluted share) versus a loss of $521 million ($2.75 per diluted share) in 2016.  Full year 2017 results include a $270 million impairment of unproved properties, reflecting expected North Louisiana lease expirations compared to $30.1 million in 2016, a gain of $24 million from asset sales compared to a loss of $7 million in 2016, $213 million in derivative gains due to decreases in future commodity prices compared to a $261 million loss in the prior year and a $51 million mark to market gain related to the deferred compensation plan compared to a $19 million loss in the prior year. The reduction in the corporate tax rate from 35% to 21% under the Tax Cuts and Jobs Act of 2017 required a one-time revaluation of certain tax related assets and liabilities to reflect their value at the lower corporate tax rate.  A one-time tax benefit was recorded related to the tax law changes in the amount of $334 million.

 

Non-GAAP revenues for 2017 totaled $2.4 billion, an increase of 41% compared to 2016 and cash flow from operations before changes in working capital, a non-GAAP measure, was $916 million, compared to $569 million

2


in 2016.  Adjusted net income comparable to analysts’ estimates, a non-GAAP measure, was $143 million ($0.58 per diluted share), compared to $4.9 million ($0.03 per diluted share) in 2016.  

 

Range announced its full year 2017 natural gas, NGLs and oil price realizations (including the impact of cash-settled hedges and derivative settlements which correspond to analysts’ estimates), which averaged $2.99 per mcfe, a 9% increase from the prior year.  Additional detail on commodity price realizations can be found in the Supplemental Tables provided on the Company’s website.  

 

 

Production and realized prices by each commodity for 2017 were:  natural gas – 1,343 Mmcf per day ($2.90 per mcf), NGLs – 97,834 barrels per day ($14.88 per barrel) and crude oil and condensate – 13,115 barrels per day ($49.49 per barrel).  

 

 

The 2017 average Company natural gas price including the impact of basis hedging was $2.79 per mcf, or ($0.31) per mcf below NYMEX which compares favorably to a ($0.45) differential in the prior year. In addition, NYMEX natural gas financial hedges increased realizations $0.11 per mcf for 2017.  

 

 

Pre-hedge NGL realizations improved to 33% of West Texas Intermediate (“WTI”) in 2017, compared to 26% of WTI in 2016.  Total NGL pricing per barrel including ethane and processing expenses after realized cash-settled hedging was $14.88 per barrel compared to $13.15 in the prior year.  Hedging decreased NGL prices by $2.04 per barrel in 2017 compared to an increase of $1.71 per barrel in the prior year.  

 

 

Crude oil and condensate price realizations, before hedges, for the year averaged $46.30 per barrel, or $4.77 below WTI, compared to $9.09 below WTI in the prior year.  Hedging added $3.19 per barrel in 2017, compared to hedge gains of $13.22 per barrel in the prior year.

 

 

Range’s total unit costs plus DD&A for 2017 continued to improve, decreasing by $0.07 per mcfe, or 3%, compared to the prior year, as shown below.

 

Expenses

 

Full Year 2017

(per mcfe)

 

Full Year 2016

(per mcfe)

 

 

Increase (Decrease)

 

 

 

 

 

 

 

 

Direct operating

 

$  0.18

 

$  0.17

 

 

6%

Transportation, gathering,

    processing and compression

 

   1.04

 

   1.00

 

 

4%

Production and ad valorem taxes

 

   0.06

 

   0.05

 

 

20%

General and administrative

 

   0.21

 

   0.23

 

 

(9%)

Interest expense

 

   0.27

 

   0.30

 

 

(10%)

         Total cash unit costs

 

    1.76

 

    1.75

 

 

1%

Depletion, depreciation and

    amortization (DD&A)

 

   0.85

 

   0.93

 

 

(9%)

         Total unit costs plus DD&A

 

$  2.61

 

$  2.68

 

 

(3%)

 

 

Fourth Quarter 2017

 

Fourth quarter 2017 natural gas, NGLs and oil price realizations (including the impact of cash-settled hedges and derivative settlements which correspond to analysts’ estimates) averaged $3.01 per mcfe, a 6% decrease from the prior-year quarter.  Additional detail on commodity price realizations can be found in the Supplemental Tables provided on the Company’s website.    

 

 

Production and realized prices by each commodity for fourth quarter 2017 were:  natural gas – 1,444 Mmcf per day ($2.84 per mcf), NGLs – 106,038 barrels per day ($15.63 per barrel) and crude oil and condensate – 15,007 barrels per day ($50.95 per barrel).  

3


 

 

The average Company natural gas price including the impact of basis hedging was $2.59 per mcf, or ($0.35) per mcf below NYMEX which compares to a ($0.37) differential in the prior year quarter.   In addition, NYMEX natural gas financial hedges increased realizations $0.25 per mcf in fourth quarter 2017. 

 

 

Pre-hedge NGL realizations improved to 36% of WTI in fourth quarter 2017, compared to 29% of WTI in the previous year.  Total NGL pricing per barrel, including ethane and processing expenses after realized cash-settled hedging decreased to $15.63 for the fourth quarter compared to $17.20 per barrel in the prior year.  Hedging decreased NGL prices by $4.06 per barrel in the fourth quarter compared to an increase of $2.70 per barrel in the prior year.  

 

 

Crude oil and condensate price realizations, before realized hedges, for the fourth quarter averaged $50.67 per barrel, or $4.63 below WTI, compared to $4.66 below WTI in the prior year.  Hedging added $0.27 per barrel compared to hedge gains of $16.69 in the prior year.

 

 

Range’s total unit costs plus DD&A in fourth quarter 2017 were 2% lower than the previous year quarter.  Operating expenses increased due to workover expenses in north Louisiana.  Increased transportation expenses were partially offset by higher realized prices, as products were moved to more favorable markets.

 

 

Expenses

 

4Q 2017

(per mcfe)

 

4Q 2016

(per mcfe)

 

 

Increase (Decrease)

 

 

 

 

 

 

 

 

Direct operating

 

$  0.19

 

$  0.17

 

 

12%

Transportation, gathering,

    processing and compression

 

    1.00

 

    0.96

 

 

4%

Production and ad valorem taxes

 

    0.06

 

    0.04

 

 

50%

General and administrative

 

    0.21

 

    0.26

 

 

(19%)

Interest expense

 

    0.26

 

    0.27

 

 

(4%)

          Total cash unit costs

 

    1.72

 

    1.70

 

 

1%

Depletion, depreciation and

    amortization (DD&A)

 

    0.82

 

    0.88

 

 

(7%)

          Total unit costs plus DD&A

 

$  2.54

 

$  2.58

 

 

(2%)

 

 

 

 

 

 

 

 

 

Operational Discussion

 

Range previously updated its investor presentation with economic calculations and type curves for the Marcellus and North Louisiana. Please see www.rangeresources.com under the Investors tab, “Company Presentations” area, for the presentation entitled, “Company Presentation – February 27, 2018”

 

The table below summarizes 2017 activity and estimates for 2018 regarding the number of wells to sales and average lateral lengths for each area.  Updated well costs and EUR’s by area can be found in the updated company presentation.  Consistent with the prior year, updated type curves reflect expected flow restrictions that result from infrastructure and facility design constraints.  As a result, early production from prolific wells is often constrained, resulting in flatter decline curves, and is reflected in the type curves.  As seen in the presentation slides, Marcellus wells turned in line (“TIL”) over the past four years in the southwest Pennsylvania wet and dry areas continue to perform in line with type curve expectations.  In the super-rich area, the 2018 type curve was increased by approximately 8%, reflecting improved production performance.  These results demonstrate the quality of acreage as the Company continues development across its core position in southwest Pennsylvania.  

 

 

 

4


 

 

 

 

Wells TIL

in 2017

 

Average 2017 Lateral Length

 

Planned Wells TIL

in 2018

 

Expected Average 2018 Lateral Length

 

 

 

 

 

SW PA Super-Rich

 

26

 

8,713 ft.

 

15

 

11,550 ft.

SW PA Wet

 

42

 

8,961 ft.

 

42

 

9,550 ft.

SW PA Dry

 

41

 

9,513 ft.

 

43

 

9,830 ft.

     Total Appalachia

 

109

 

 

 

100

 

 

 

 

 

 

 

 

 

 

 

     Total N. LA.

 

58

 

6,881 ft.

 

11

 

7,500 ft.

         Total

 

167

 

 

 

111

 

 

 

 

Appalachia Division

 

Production for the fourth quarter of 2017 averaged approximately 1,799 net Mmcfe per day from the Appalachia division, a 27% increase over the prior year.  Included in this amount was over 100,000 barrels per day of liquids production, making Range one of the largest NGL producers in the U.S. among independent E&P companies.  The southwest area of the division averaged 1,657 net Mmcfe per day during the quarter, a 34% increase over the prior year.  This growth timed nicely with the Company’s pipeline capacity additions.  This was achieved through continued operational improvements and exceptional well results across Range’s acreage position.  The northeast area of the division averaged 126 net Mmcf per day during the fourth quarter.

 

The division brought on line 42 wells in the fourth quarter, one in the super-rich area, 17 in the wet area and 24 in the dry area.  The division expects to run five rigs in 2018.

 

Some noteworthy results from the fourth quarter include:

 

 

A five-well pad in the dry area that produced at a 24-hour IP rate of 36.1 Mmcfe per day per well completed with average lateral lengths of 14,400 feet and 73 stages per well

 

A five-well pad in the wet area that produced at a 24-hour IP rate of 36.7 Mmcfe per day (including 2,814 NGL bbls per day) per well was completed with average lateral lengths of 13,600 feet and 68 stages per well

 

A four-well pad in the super rich area (3 wells in 3Q17 and 1 well in 4Q17) that produced at a 24-hour IP rate of 40.3 Mmcfe per day (2,880 bbls NGLs and 1,707 bbls condensate per day) per well completed with average lateral lengths of 9,800 feet and 49 stages per well

 

North Louisiana

 

Production for the division in the fourth quarter of 2017 averaged approximately 348 net Mmcfe per day.

 

The division expects to turn in line 11 wells in 2018.  The division will run one rig in 2018 as the team monitors results from 2017, while incorporating additional seismic data processed at the end of 2017. Production in North Louisiana is expected to decline through 2018, then remain relatively flat through the remainder of the previously announced five-year outlook.

 

Marketing and Transportation

 

In late 2017 and early 2018, two additional natural gas pipeline projects came on line for which Range has contracted for capacity, moving Marcellus gas from southwest Pennsylvania to favorable Gulf Coast markets.  Enbridge’s TETCO Adair Southwest project commenced service during the fourth quarter and TransCanada’s Leach and Rayne Xpress project commenced full service in January.  As a result of slight project delays, Range’s fourth quarter transportation expense was better than expected.  This was somewhat offset by higher natural gas differentials as more natural gas was sold locally.  Energy Transfer’s Rover project (phase 2) is

5


expected to reach full completion in second quarter 2018, and is the last major natural gas transportation project for which Range has contracted for capacity.  Once all of the projects are fully in service, approximately 90% of Range’s 2018 gas price exposure is expected to be in favorable markets.  Importantly, these additions to Range’s transportation portfolio reduce basis volatility, especially during seasonally weak months, and should increase the predictability of Range’s corporate natural gas differential going forward.

 

 

Financial Position and Liquidity

 

At December 31, 2017, Range had total debt outstanding of $4.1 billion, before debt issuance costs, consisting of $2.9 billion in senior notes, $1.2 billion in bank debt and $49 million in senior subordinated notes. Net debt outstanding, after unamortized debt issuance costs and premiums, equaled $4.1 billion.

 

At December 31, 2017, Range’s bank facility had a borrowing base of $3.0 billion, and bank commitments of $2.0 billion, with an outstanding balance of $1.2 billion and undrawn letters of credit of $281 million, leaving $508 million of borrowing capacity available under the commitment amount.  

 

 

Guidance – 2018  

 

Production per day Guidance

 

Production for the first quarter of 2018 is expected to be approximately 2.18 Bcfe per day. 

 

Production for the full year 2018 is expected to average approximately 2.23 Bcfe per day.  This equates to a year-over-year growth rate of approximately 11%.  

 

1Q 2018 Expense Guidance  

 

Direct operating expense:

$0.18 - $0.19 per mcfe

Transportation, gathering, processing and compression

   expense:

$1.04 - $1.08 per mcfe

Production tax expense:

$0.05 - $0.07 per mcfe

Exploration expense:

$7.0 - $10.0 million

Unproved property impairment expense:

$13.0 - $15.0 million

G&A expense:

$0.21 - $0.23 per mcfe

Interest expense:

$0.26 - $0.28 per mcfe

DD&A expense:

$0.82 - $0.85 per mcfe

Net brokered gas marketing expense:

~$2.0 million

 

 

1Q 2018 Natural gas price differentials

NYMEX plus $0.11

 

 

Based on current market pricing indications, Range expects to receive the following pre-hedge differentials for its production in 2018.  

 

Natural Gas:

      NYMEX minus $0.15

Natural Gas Liquids (including ethane):

      28% - 32% of WTI

Oil/Condensate:

      WTI minus $5.00 to 6.00

 


6


Hedging Status

 

Range hedges portions of its expected future production volumes to increase the predictability of cash flow and to help maintain a strong, flexible financial position. Range currently has over 70% of its expected 2018 natural gas production hedged at a weighted average floor price of $3.09 per mcf.  Similarly, Range has hedged over 70% of its 2018 projected crude oil production at a floor price of $53.30 and approximately 50% of its composite NGL production.   Please see Range’s detailed hedging schedule posted at the end of the financial tables below and on its website at www.rangeresources.com.  

 

Range has also hedged Marcellus and other basis differentials to limit volatility between NYMEX and regional prices.  The fair value of the basis hedges as of December 31, 2017 was a loss of $7.8 million, compared to a gain of $11.8 million at December 31, 2016.    

 

Conference Call Information

A conference call to review the financial results is scheduled on Wednesday, February 28 at 9:00 a.m. ET. To participate in the call, please dial 866-900-7525 and provide conference code 7649028 about 10 minutes prior to the scheduled start time.

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 March 28.

Non-GAAP Financial Measures

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 (sometimes referred to as “adjusted cash flow”) 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 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

7


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 historically were 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.

 

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 Report on Form 10-K.  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.

 

Finding and development cost per unit is a non-GAAP metric used in the exploration and production industry by companies, investors and analysts. Drill-bit development cost per mcfe is based on estimated and unaudited drilling, development and exploration costs incurred divided by the total of reserve additions, performance and price revisions.  These calculations do not include the future development costs required for the development of proved undeveloped reserves. This reserves metric may not be comparable to similarly titled measurements used by other companies.  The SEC method of computing finding costs contains additional cost components and results in a higher number.  A reconciliation of the two methods is shown on our website at www.rangeresources.com.

 

The reserve replacement ratio and finding and development cost per unit are statistical indicators that have limitations, including their predictive and comparative value.  As an annual measure, the reserve replacement ratio can be limited because it may vary widely based on the extent and timing of new discoveries and the varying effects of changes in prices and well performance.  In addition, since the reserve replacement ratio and finding and development cost per unit do not consider the cost or timing of future production of new reserves, such measures may not be an adequate measure of value creation.  

 

We believe that the presentation of PV-10 is relevant and useful to 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, PV-10 is based on prices and discount factors that are consistent for all companies. Because of this, PV-10 can be used within the industry and by creditors 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 oil and natural gas producer with operations focused in stacked-pay projects in the Appalachian Basin and North Louisiana. The Company pursues an organic growth strategy targeting high return, low-cost projects within its large inventory of low risk development drilling opportunities.  The Company is headquartered in Fort Worth, Texas.  More information about Range can be found at www.rangeresources.com.

 

Included within 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, improving 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

8


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 declines or drilling cost increases. 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.

 

 


9


 

2018-04

SOURCE:   Range Resources Corporation

 

 

 

Investor Contacts:

 

Laith Sando, Vice President – Investor Relations

817-869-4267

lsando@rangeresources.com

 

David Amend, Investor Relations Manager

817-869-4266

damend@rangeresources.com

 

Michael Freeman, Investor Relations Manager

817-869-4264

mfreeman@rangeresources.com

 

Josh Stevens, Senior Financial Analyst

817-869-1564

jrstevens@rangeresources.com

 

Media Contact:

 

Michael Mackin, Director of External Affairs

724-743-6776

mmackin@rangeresources.com

 

www.rangeresources.com


10


RANGE RESOURCES CORPORATION

STATEMENTS OF OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Based on GAAP reported earnings with additional

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

details of items included in each line in Form 10-K

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited, in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

 

2017

 

 

 

2016

 

 

 

%

 

 

 

2017

 

 

 

2016

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas, NGLs and oil sales (a)

$

603,159

 

 

$

458,645

 

 

 

 

 

 

$

2,176,287

 

 

$

1,197,215

 

 

 

 

 

Derivative fair value income/(loss)

 

25,024

 

 

 

(250,057

)

 

 

 

 

 

 

213,350

 

 

 

(261,391

)

 

 

 

 

Brokered natural gas, marketing and other (b)

 

50,732

 

 

 

44,774

 

 

 

 

 

 

 

219,474

 

 

 

163,219

 

 

 

 

 

ARO settlement (loss) gain (b)

 

(17

)

 

 

54

 

 

 

 

 

 

 

47

 

 

 

40

 

 

 

 

 

Other (b)

 

134

 

 

 

106

 

 

 

 

 

 

 

1,872

 

 

 

856

 

 

 

 

 

Total revenues and other income

 

679,032

 

 

 

253,522

 

 

 

168

%

 

 

2,611,030

 

 

 

1,099,939

 

 

 

137

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct operating

 

37,424

 

 

 

29,755

 

 

 

 

 

 

 

132,192

 

 

 

95,086

 

 

 

 

 

Direct operating – non-cash stock-based compensation (c)

 

497

 

 

 

521

 

 

 

 

 

 

 

2,060

 

 

 

2,302

 

 

 

 

 

Transportation, gathering, processing and compression  

 

200,300

 

 

 

164,338

 

 

 

 

 

 

 

761,183

 

 

 

565,209

 

 

 

 

 

Production and ad valorem taxes  

 

11,757

 

 

 

6,790

 

 

 

 

 

 

 

42,882

 

 

 

25,443

 

 

 

 

 

Brokered natural gas and marketing

 

50,734

 

 

 

46,095

 

 

 

 

 

 

 

218,874

 

 

 

166,851

 

 

 

 

 

Brokered natural gas and marketing – non-cash
stock-based compensation (c)

 

397

 

 

 

376

 

 

 

 

 

 

 

1,437

 

 

 

1,725

 

 

 

 

 

Exploration

 

6,747

 

 

 

13,055

 

 

 

 

 

 

 

50,920

 

 

 

30,027

 

 

 

 

 

Exploration – non-cash stock-based compensation (c)  

 

1,146

 

 

 

629

 

 

 

 

 

 

 

2,742

 

 

 

2,298

 

 

 

 

 

Abandonment and impairment of unproved properties  

 

217,544

 

 

 

6,307

 

 

 

 

 

 

 

269,725

 

 

 

30,076

 

 

 

 

 

General and administrative  

 

41,167

 

 

 

44,285

 

 

 

 

 

 

 

150,786

 

 

 

132,104

 

 

 

 

 

General and administrative – non-cash stock-based
     compensation (c)

 

39,717

 

 

 

11,611

 

 

 

 

 

 

 

74,873

 

 

 

49,293

 

 

 

 

 

General and administrative – lawsuit settlements

 

(831

)

 

 

1,131

 

 

 

 

 

 

 

6,197

 

 

 

2,575

 

 

 

 

 

General and administrative – bad debt expense  

 

500

 

 

 

 

 

 

 

 

 

 

1,550

 

 

 

800

 

 

 

 

 

Memorial merger expenses

 

 

 

 

813

 

 

 

 

 

 

 

 

 

 

37,225

 

 

 

 

 

Termination costs

 

(278

)

 

 

(822

)

 

 

 

 

 

 

2,106

 

 

 

(519

)

 

 

 

 

Termination costs – non-cash stock-based compensation (c)

 

(1

)

 

 

 

 

 

 

 

 

 

1,664

 

 

 

 

 

 

 

 

Deferred compensation plan (d)

 

(14,077

)

 

 

(11,013

)

 

 

 

 

 

 

(50,915

)

 

 

19,153

 

 

 

 

 

Interest expense

 

51,473

 

 

 

46,749

 

 

 

 

 

 

 

195,679

 

 

 

168,213

 

 

 

 

 

Depletion, depreciation and amortization  

 

162,918

 

 

 

149,662

 

 

 

 

 

 

 

624,992

 

 

 

524,102

 

 

 

 

 

Impairment of proved properties and other assets

 

 

 

 

 

 

 

 

 

 

 

63,679

 

 

 

43,040

 

 

 

 

 

(Gain) loss on sale of assets

 

(207

)

 

 

(470

)

 

 

 

 

 

 

(23,716

)

 

 

7,074

 

 

 

 

 

Total costs and expenses

 

806,927

 

 

 

509,812

 

 

 

58

%

 

 

2,528,910

 

 

 

1,902,077

 

 

 

33

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income before income taxes

 

(127,895

)

 

 

(256,290

)

 

 

50

%

 

 

82,120

 

 

 

(802,138

)

 

 

110

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

17

 

 

 

98

 

 

 

 

 

 

 

17

 

 

 

98

 

 

 

 

 

Deferred

 

(349,097

)

 

 

(95,679

)

 

 

 

 

 

 

(251,043

)

 

 

(280,848

)

 

 

 

 

 

 

(349,080

)

 

 

(95,581

)

 

 

 

 

 

 

(251,026

)

 

 

(280,750

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

221,185

 

 

$

(160,709

)

 

 

238

%

 

$

333,146

 

 

$

(521,388

)

 

 

164

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) Per Common Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.89

 

 

$

(0.66

)

 

 

 

 

 

$

1.34

 

 

$

(2.75

)

 

 

 

 

Diluted

$

0.89

 

 

$

(0.66

)

 

 

 

 

 

$

1.34

 

 

$

(2.75

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding, as reported:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

245,281

 

 

 

244,362

 

 

 

0

%

 

 

245,091

 

 

 

189,868

 

 

 

29

%

Diluted

 

245,537

 

 

 

244,362

 

 

 

0

%

 

 

245,458

 

 

 

189,868

 

 

 

29

%

(a) See separate natural gas, NGLs and oil sales information table.

(b) Included in Brokered natural gas, marketing and other revenues in the 10-K.

(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-K.

(d) Reflects the change in market value of the vested Company stock held in the deferred compensation plan.


11


RANGE RESOURCES CORPORATION

 

BALANCE SHEETS

 

 

 

 

 

 

 

(In thousands)

 

December 31,

 

 

 

December 31,

 

 

 

2017

 

 

 

2016

 

 

 

(Audited)

 

 

 

(Audited)

 

Assets

 

 

 

 

 

 

 

Current assets

$

370,627

 

 

$

268,605

 

Derivative assets

 

58,880

 

 

 

13,483

 

Goodwill

 

1,641,197

 

 

 

1,654,292

 

Natural gas and oil properties, successful efforts method

 

9,566,737

 

 

 

9,256,337

 

Transportation and field assets

 

14,666

 

 

 

16,873

 

Other

 

76,734

 

 

 

72,655

 

 

$

11,728,841

 

 

$

11,282,245

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

Current liabilities

$

704,913

 

 

$

530,373

 

Asset retirement obligations

 

6,327

 

 

 

7,271

 

Derivative liabilities

 

44,233

 

 

 

165,009

 

 

 

 

 

 

 

 

 

Bank debt

 

1,208,467

 

 

 

876,428

 

Senior notes

 

2,851,754

 

 

 

2,848,591

 

Senior subordinated notes

 

48,585

 

 

 

48,498

 

Total debt

 

4,108,806

 

 

 

3,773,517

 

 

 

 

 

 

 

 

 

Deferred tax liability

 

693,356

 

 

 

943,343

 

Derivative liabilities

 

9,789

 

 

 

24,491

 

Deferred compensation liability

 

101,102

 

 

 

119,231

 

Asset retirement obligations and other liabilities

 

286,043

 

 

 

310,642

 

 

 

 

 

 

 

 

 

Common stock and retained earnings

 

5,776,203

 

 

 

5,409,577

 

Other comprehensive loss

 

(1,332

)

 

 

 

Common stock held in treasury stock

 

(599

)

 

 

(1,209

)

Total stockholders’ equity

 

5,774,272

 

 

 

5,408,368

 

 

$

11,728,841

 

 

$

11,282,245

 

 

RECONCILIATION OF TOTAL REVENUES AND OTHER INCOME TO TOTAL REVENUE EXCLUDING CERTAIN ITEMS, a non-GAAP measure

 

 

 

(Unaudited, in thousands)

 

 

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

 

2017

 

 

 

2016

 

 

 

%

 

 

 

2017

 

 

 

2016

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues and other income, as reported

$

679,032

 

 

$

253,522

 

 

 

168

%

 

$

2,611,030

 

 

$

1,099,939

 

 

 

137

%

Adjustment for certain special items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total change in fair value related to derivatives
prior to settlement (gain) loss

 

(27,969

)

 

 

336,736

 

 

 

 

 

 

 

(200,233

)

 

 

608,727

 

 

 

 

 

ARO settlement (gain) loss

 

17

 

 

 

(54

)

 

 

 

 

 

 

(47

)

 

 

(40

)

 

 

 

 

Total revenues, as adjusted, non-GAAP

$

651,080

 

 

$

590,204

 

 

 

10

%

 

$

2,410,750

 

 

$

1,708,626

 

 

 

41

%

 


12


RANGE RESOURCES CORPORATION

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

 

Twelve Months Ended December 31,

 

 

 

2017

 

 

 

2016

 

 

 

2017

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

221,185

 

 

$

(160,709

)

 

$

333,146

 

 

$

(521,388

)

Adjustments to reconcile net cash provided from continuing operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred income taxes

 

(349,097

)

 

 

(95,679

)

 

 

(251,043

)

 

 

(280,848

)

Depletion, depreciation, amortization and impairment

 

162,918

 

 

 

149,662

 

 

 

688,671

 

 

 

567,142

 

Exploration dry hole costs

 

6

 

 

 

16

 

 

 

9,172

 

 

 

18

 

Abandonment and impairment of unproved properties

 

217,544

 

 

 

6,307

 

 

 

269,725

 

 

 

30,076

 

Derivative fair value income (loss)

 

(25,024

)

 

 

250,057

 

 

 

(213,350

)

 

 

261,391

 

Cash settlements on derivative financial instruments that do not qualify for hedge

    Accounting

 

(2,945

)

 

 

86,679

 

 

 

13,117

 

 

 

347,336

 

Allowance for bad debts

 

500

 

 

 

 

 

 

1,550

 

 

 

800

 

Amortization of deferred issuance costs, loss on extinguishment of debt, and other

 

1,261

 

 

 

1,787

 

 

 

5,445

 

 

 

7,170

 

Deferred and stock-based compensation

 

26,769

 

 

 

1,996

 

 

 

30,706

 

 

 

74,685

 

(Gain) loss on sale of assets and other

 

(207

)

 

 

(470

)

 

 

(23,716

)

 

 

7,074

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in working capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

(63,172

)

 

 

(52,571

)

 

 

(102,866

)

 

 

(20,586

)

Inventory and other

 

(1,475

)

 

 

6,996

 

 

 

(2,979

)

 

 

6,220

 

Accounts payable

 

1,197

 

 

 

14,009

 

 

 

45,912

 

 

 

(27,259

)

Accrued liabilities and other

 

26,262

 

 

 

(26,849

)

 

 

12,764

 

 

 

(64,763

)

Net changes in working capital

 

(37,188

)

 

 

(58,415

)

 

 

(47,169

)

 

 

(106,388

)

Net cash provided from operating activities

$

215,722

 

 

$

181,231

 

 

$

816,254

 

 

$

387,068

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 December 31,

 

 

Twelve Months Ended December 31,

 

 

 

2017

 

 

 

2016

 

 

 

2017

 

 

 

2016

 

Net cash provided from operating activities, as reported

$

215,722

 

 

$

181,231

 

 

$

816,254

 

 

$

387,068

 

Net changes in working capital

 

37,188

 

 

 

58,415

 

 

 

47,169

 

 

 

106,388

 

Exploration expense

 

6,230

 

 

 

13,039

 

 

 

41,237

 

 

 

30,009

 

Memorial merger expenses

 

 

 

 

813

 

 

 

 

 

 

37,225

 

Lawsuit settlements

 

(831

)

 

 

1,131

 

 

 

6,197

 

 

 

2,575

 

Cash paid to exchange senior subordinated notes

 

 

 

 

 

 

 

 

 

 

6,600

 

Termination costs

 

(278

)

 

 

(822

)

 

 

2,106

 

 

 

(519

)

Non-cash compensation adjustment

 

2,021

 

 

 

56

 

 

 

3,403

 

 

 

19

 

Cash flow from operations before changes in working capital – non-GAAP measure

$

260,052

 

 

$

253,863

 

 

$

916,366

 

 

$

569,365

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited, in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

 

Twelve Months Ended December 31,

 

 

 

2017

 

 

 

2016

 

 

 

2017

 

 

 

2016

 

Basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

248,140

 

 

 

247,161

 

 

 

247,882

 

 

 

192,661

 

Stock held by deferred compensation plan

 

(2,859

)

 

 

(2,799

)

 

 

(2,791

)

 

 

(2,793

)

Adjusted basic

 

245,281

 

 

 

244,362

 

 

 

245,091

 

 

 

189,868

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dilutive:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

248,140

 

 

 

247,161

 

 

 

247,882

 

 

 

192,661

 

Dilutive stock options under treasury method

 

(2,603

)

 

 

(2,799

)

 

 

(2,424

)

 

 

(2,793

)

Adjusted dilutive

 

245,537

 

 

 

244,362

 

 

 

245,458

 

 

 

189,868

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


13


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 AND COMPRESSION FEES, a non-GAAP measure

 

 

 

 

 

(Unaudited, in thousands, except per unit data)

 

 

 

 

 

 

Three Months Ended December 31,

 

 

Twelve Months Ended December 31,

 

 

 

2017

 

 

 

2016

 

 

 

%

 

 

 

2017

 

 

 

2016

 

 

 

%

 

Natural gas, NGL and oil sales components:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas sales

$

340,965

 

 

$

289,790

 

 

 

 

 

 

$

1,349,965

 

 

$

753,888

 

 

 

 

 

NGL sales

 

192,232

 

 

 

119,585

 

 

 

 

 

 

 

604,672

 

 

 

318,462

 

 

 

 

 

Oil sales

 

69,962

 

 

 

49,270

 

 

 

 

 

 

 

221,650

 

 

 

124,865

 

 

 

 

 

Total oil and gas sales, as reported

$

603,159

 

 

$

458,645

 

 

 

32

%

 

$

2,176,287

 

 

$

1,197,215

 

 

 

82

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative fair value income (loss), as reported:

$

25,024

 

 

$

(250,057

)

 

 

 

 

 

$

213,350

 

 

$

(261,391

)

 

 

 

 

Cash settlements on derivative financial instruments – (gain) loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas

 

(36,412

)

 

 

(46,015

)

 

 

 

 

 

 

(71,059

)

 

 

(252,000

)

 

 

 

 

NGLs

 

39,733

 

 

 

(22,231

)

 

 

 

 

 

 

73,192

 

 

 

(47,626

)

 

 

 

 

Crude Oil

 

(376

)

 

 

(18,433

)

 

 

 

 

 

 

(15,250

)

 

 

(47,710

)

 

 

 

 

Total change in fair value related to derivatives prior to settlement, a
non-GAAP measure

$

27,969

 

 

$

(336,736

)

 

 

 

 

 

$

200,233

 

 

$

(608,727

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation, gathering, processing and compression components:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas

$

141,902

 

 

$

114,854

 

 

 

 

 

 

$

526,671

 

 

$

403,209

 

 

 

 

 

NGLs

 

58,398

 

 

 

49,484

 

 

 

 

 

 

 

234,512

 

 

 

162,000

 

 

 

 

 

Total transportation, gathering, processing and compression, as reported

$

200,300

 

 

$

164,338

 

 

 

 

 

 

$

761,183

 

 

$

565,209

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas, NGL and oil sales, including cash-settled derivatives: (c)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas sales

$

377,377

 

 

$

335,805

 

 

 

 

 

 

$

1,421,024

 

 

$

1,005,888

 

 

 

 

 

NGL sales

 

152,499

 

 

 

141,816

 

 

 

 

 

 

 

531,480

 

 

 

366,088

 

 

 

 

 

Oil sales

 

70,338

 

 

 

67,703

 

 

 

 

 

 

 

236,900

 

 

 

172,575

 

 

 

 

 

Total

$

600,214

 

 

$

545,324

 

 

 

10

%

 

$

2,189,404

 

 

$

1,544,551

 

 

 

42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production of oil and gas during the periods (a):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

 

132,864,354

 

 

 

114,480,336

 

 

 

16

%

 

 

490,253,467

 

 

 

375,811,462

 

 

 

30

%

NGL (bbl)

 

9,755,481

 

 

 

8,245,792

 

 

 

18

%

 

 

35,709,254

 

 

 

27,825,635

 

 

 

28

%

Oil (bbl)

 

1,380,649

 

 

 

1,104,414

 

 

 

25

%

 

 

4,787,022

 

 

 

3,609,171

 

 

 

33

%

Gas equivalent (mcfe) (b)

 

199,681,134

 

 

 

170,581,572

 

 

 

17

%

 

 

733,231,123

 

 

 

564,420,298

 

 

 

30

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production of oil and gas – average per day (a):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

 

1,444,178

 

 

 

1,244,351

 

 

 

16

%

 

 

1,343,160

 

 

 

1,026,807

 

 

 

31

%

NGL (bbl)

 

106,038

 

 

 

89,628

 

 

 

18

%

 

 

97,834

 

 

 

76,026

 

 

 

29

%

Oil (bbl)

 

15,007

 

 

 

12,005

 

 

 

25

%

 

 

13,115

 

 

 

9,861

 

 

 

33

%

Gas equivalent (mcfe) (b)  

 

2,170,447

 

 

 

1,854,148

 

 

 

17

%

 

 

2,008,852

 

 

 

1,542,132

 

 

 

30

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average prices, including cash-settled hedges that qualify for
hedge accounting before third party transportation costs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

$

2.57

 

 

$

2.53

 

 

 

1

%

 

$

2.75

 

 

$

2.01

 

 

 

37

%

NGL (bbl)

$

19.71

 

 

$

14.50

 

 

 

36

%

 

$

16.93

 

 

$

11.44

 

 

 

48

%

Oil (bbl)

$

50.67

 

 

$

44.61

 

 

 

14

%

 

$

46.30

 

 

$

34.60

 

 

 

34

%

Gas equivalent (mcfe) (b)

$

3.02

 

 

$

2.69

 

 

 

12

%

 

$

2.97

 

 

$

2.12

 

 

 

40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average prices, including cash-settled hedges and derivatives
before third party transportation costs: (c)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

$

2.84

 

 

$

2.93

 

 

 

-3

%

 

$

2.90

 

 

$

2.68

 

 

 

8

%

NGL (bbl)

$

15.63

 

 

$

17.20

 

 

 

-9

%

 

$

14.88

 

 

$

13.16

 

 

 

13

%

Oil (bbl)

$

50.95

 

 

$

61.30

 

 

 

-17

%

 

$

49.49

 

 

$

47.82

 

 

 

3

%

Gas equivalent (mcfe) (b)

$

3.01

 

 

$

3.20

 

 

 

-6

%

 

$

2.99

 

 

$

2.74

 

 

 

9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average prices, including cash-settled hedges and derivatives: (d)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

$

1.77

 

 

$

1.93

 

 

 

-8

%

 

$

1.82

 

 

$

1.60

 

 

 

14

%

NGL (bbl)

$

9.65

 

 

$

11.20

 

 

 

-14

%

 

$

8.32

 

 

$

7.33

 

 

 

13

%

Oil (bbl)

$

50.95

 

 

$

61.30

 

 

 

-17

%

 

$

49.49

 

 

$

47.82

 

 

 

3

%

Gas equivalent (mcfe) (b)

$

2.00

 

 

$

2.23

 

 

 

-10

%

 

$

1.95

 

 

$

1.74

 

 

 

12

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation, gathering and compression expense per mcfe

$

1.00

 

 

$

0.96

 

 

 

4

%

 

$

1.04

 

 

$

1.00

 

 

 

4

%

(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 is not necessarily indicative of the relationship of oil and natural gas prices.

(c) Excluding third party transportation, gathering and compression costs.

(d) Net of transportation, gathering, processing and compression costs.

14


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 December 31,

 

 

Twelve Months Ended December 31,

 

 

 

2017

 

 

 

2016

 

 

 

%

 

 

 

2017

 

 

 

2016

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from operations before income taxes, as reported

$

(127,895

)

 

$

(256,290

)

 

 

50

%

 

$

82,120

 

 

$

(802,138

)

 

 

110

%

Adjustment for certain special items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss (gain) on sale of assets

 

(207

)

 

 

(470

)

 

 

 

 

 

 

(23,716

)

 

 

7,074

 

 

 

 

 

(Gain) loss on ARO settlements

 

17

 

 

 

(54

)

 

 

 

 

 

 

(47

)

 

 

(40

)

 

 

 

 

Change in fair value related to derivatives prior to settlement

 

(27,969

)

 

 

336,736

 

 

 

 

 

 

 

(200,233

)

 

 

608,727

 

 

 

 

 

Abandonment and impairment of unproved properties

 

217,544

 

 

 

6,307

 

 

 

 

 

 

 

269,725

 

 

 

30,076

 

 

 

 

 

Impairment of proved property

 

 

 

 

 

 

 

 

 

 

 

63,679

 

 

 

43,040

 

 

 

 

 

Memorial merger expenses

 

 

 

 

813

 

 

 

 

 

 

 

 

 

 

37,225

 

 

 

 

 

Lawsuit settlements

 

(831

)

 

 

1,131

 

 

 

 

 

 

 

6,197

 

 

 

2,575

 

 

 

 

 

Fees paid to exchange senior subordinated notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,600

 

 

 

 

 

Termination costs

 

(278

)

 

 

(822

)

 

 

 

 

 

 

2,106

 

 

 

(519

)

 

 

 

 

Termination costs – non-cash stock-based compensation

 

(1

)

 

 

 

 

 

 

 

 

 

1,664

 

 

 

 

 

 

 

 

Brokered natural gas and marketing – non-cash stock-based
compensation

 

397

 

 

 

376

 

 

 

 

 

 

 

1,437

 

 

 

1,725

 

 

 

 

 

Direct operating – non-cash stock-based compensation

 

497

 

 

 

521

 

 

 

 

 

 

 

2,060

 

 

 

2,302

 

 

 

 

 

Exploration expenses – non-cash stock-based compensation

 

1,146

 

 

 

629

 

 

 

 

 

 

 

2,742

 

 

 

2,298

 

 

 

 

 

General & administrative – non-cash stock-based compensation

 

39,717

 

 

 

11,611

 

 

 

 

 

 

 

74,873

 

 

 

49,293

 

 

 

 

 

Deferred compensation plan – non-cash adjustment

 

(14,077

)

 

 

(11,013

)

 

 

 

 

 

 

(50,915

)

 

 

19,153

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes, as adjusted

 

88,060

 

 

 

89,475

 

 

 

-2

%

 

 

231,692

 

 

 

7,391

 

 

 

3,035

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense, as adjusted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

17

 

 

 

98

 

 

 

 

 

 

 

17

 

 

 

98

 

 

 

 

 

Deferred (a)

 

33,446

 

 

 

33,760

 

 

 

 

 

 

 

88,738

 

 

 

2,426

 

 

 

 

 

Net income (loss) excluding certain items, a non-GAAP measure

$

54,597

 

 

$

55,618

 

 

 

-2

%

 

$

142,937

 

 

$

4,867

 

 

 

2,837

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP (loss) income per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.22

 

 

$

0.23

 

 

 

-4

%

 

$

0.58

 

 

$

0.03

 

 

 

1,833

%

Diluted

$

0.22

 

 

$

0.23

 

 

 

-4

%

 

$

0.58

 

 

$

0.03

 

 

 

1,833

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP diluted shares outstanding, if dilutive

 

245,537

 

 

 

244,761

 

 

 

 

 

 

 

245,458

 

 

 

189,911

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)  Deferred taxes for 2017 and 2016 are estimated to be approximately 38%.


15


RANGE RESOURCES CORPORATION

 

RECONCILIATION OF NET INCOME (LOSS), EXCLUDING

CERTAIN ITEMS AND ADJUSTMENT EARNINGS PER SHARE, non-GAAP measures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

December 31,

 

 

 

Twelve Months Ended

December 31,

 

 

 

 

2017

 

 

 

2016

 

 

 

 

2017

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss), as reported

$

221,185

 

 

$

(160,709

)

 

 

$

333,146

 

 

$

(521,388

)

 

Adjustment for certain special items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Gain) loss on sale of assets

 

(207

)

 

 

(470

)

 

 

 

(23,716

)

 

 

7,074

 

 

Loss (gain) on ARO settlements

 

17

 

 

 

(54

)

 

 

 

(47

)

 

 

(40

)

 

Change in fair value related to derivatives prior to settlement

 

(27,969

)

 

 

336,736

 

 

 

 

(200,233

)

 

 

608,727

 

 

Impairment of proved property

 

 

 

 

 

 

 

 

63,679

 

 

 

43,040

 

 

Abandonment and impairment of unproved properties

 

217,544

 

 

 

6,307

 

 

 

 

269,725

 

 

 

30,076

 

 

MRD merger expenses

 

 

 

 

813

 

 

 

 

 

 

 

37,225

 

 

Fees paid to exchange senior subordinated notes

 

 

 

 

 

 

 

 

 

 

 

 

 

6,600

 

 

Lawsuit settlements

 

(831

)

 

 

1,131

 

 

 

 

6,197

 

 

 

2,575

 

 

Termination costs

 

(278

)

 

 

(822

)

 

 

 

2,106

 

 

 

(519

)

 

Non-cash stock-based compensation

 

41,756

 

 

 

13,137

 

 

 

 

82,776

 

 

 

55,618

 

 

Deferred compensation plan

 

(14,077

)

 

 

(11,013

)

 

 

 

(50,915

)

 

 

19,153

 

 

Tax impact

 

(382,543

)

 

 

(129,439

)

 

 

 

(339,781

)

 

 

(283,274

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) excluding certain items, a non-GAAP measure

$

54,597

 

 

$

55,618

 

 

 

$

142,937

 

 

$

4,867

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per diluted share, as reported

$

0.89

 

 

$

(0.66

)

 

 

$

1.34

 

 

$

(2.75

)

 

Adjustment for certain special items per diluted share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Gain) loss on sale of assets

 

(0.00

)

 

 

(0.00

)

 

 

 

(0.10

)

 

 

0.04

 

 

Change in fair value related to derivatives prior to settlement

 

(0.11

)

 

 

1.38

 

 

 

 

(0.82

)

 

 

3.21

 

 

Impairment of proved property

 

 

 

 

 

 

 

 

0.26

 

 

 

0.23

 

 

Abandonment and impairment of unproved properties

 

0.89

 

 

 

0.03

 

 

 

 

1.10

 

 

 

0.16

 

 

MRD merger expenses

 

 

 

 

0.00

 

 

 

 

 

 

 

0.20

 

 

Fees paid to exchange senior subordinated notes

 

 

 

 

 

 

 

 

 

 

 

0.03

 

 

Lawsuit settlements

 

(0.00

)

 

 

0.00

 

 

 

 

0.03

 

 

 

0.01

 

 

Termination costs

 

(0.00

)

 

 

(0.00

)

 

 

 

0.01

 

 

 

(0.00

)

 

Non-cash stock-based compensation

 

0.17

 

 

 

0.05

 

 

 

 

0.34

 

 

 

0.29

 

 

Deferred compensation plan

 

(0.06

)

 

 

(0.05

)

 

 

 

(0.21

)

 

 

0.10

 

 

Adjustment for rounding differences

 

0.01

 

 

 

 

 

 

 

0.01

 

 

 

0.01

 

 

Tax impact

 

(1.56

)

 

 

(0.53

)

 

 

 

(1.38

)

 

 

(1.49

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per diluted share, excluding certain items, a non-GAAP measure

$

0.22

 

 

$

0.23

 

 

 

$

0.58

 

 

$

0.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings (loss) per share, a non-GAAP measure:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.22

 

 

$

0.23

 

 

 

$

0.58

 

 

$

0.03

 

 

Diluted

$

0.22

 

 

$

0.23

 

 

 

$

0.58

 

 

$

0.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


16


RANGE RESOURCES CORPORATION

 

RECONCILIATION OF CASH MARGIN PER MCFE, a non-GAAP measure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited, in thousands, except per unit data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

December 31,

 

 

 

Twelve Months Ended

December 31,

 

 

 

 

2017

 

 

 

2016

 

 

 

 

2017

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas, NGL and oil sales, as reported

$

603,159

 

 

$

458,645

 

 

 

$

2,176,287

 

 

$

1,197,215

 

 

Derivative fair value income (loss), as reported

 

25,024

 

 

 

(250,057

)

 

 

 

213,350

 

 

 

(261,391

)

 

       Less non-cash fair value (gain) loss

 

(27,969

)

 

 

336,736

 

 

 

 

(200,233

)

 

 

608,727

 

 

Brokered natural gas and marketing and other, as reported

 

50,849

 

 

 

44,934

 

 

 

 

221,393

 

 

 

164,115

 

 

       Less ARO settlement and other (gains) losses

 

(117

)

 

 

(160

)

 

 

 

(1,919

)

 

 

(896

)

 

               Cash revenue applicable to production

 

650,946

 

 

 

590,098

 

 

 

 

2,408,878

 

 

 

1,707,770

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct operating, as reported

 

37,921

 

 

 

30,276

 

 

 

 

134,252

 

 

 

97,388

 

 

       Less direct operating stock-based compensation

 

(497

)

 

 

(521

)

 

 

 

(2,060

)

 

 

(2,302

)

 

Transportation, gathering and compression, as reported

 

200,300

 

 

 

164,338

 

 

 

 

761,183

 

 

 

565,209

 

 

Production and ad valorem taxes, as reported

 

11,757

 

 

 

6,790

 

 

 

 

42,882

 

 

 

25,443

 

 

Brokered natural gas and marketing, as reported

 

51,131

 

 

 

46,471

 

 

 

 

220,311

 

 

 

168,576

 

 

       Less brokered natural gas and marketing stock-based

       compensation

 

(397

)

 

 

(376

)

 

 

 

(1,437

)

 

 

(1,725

)

 

General and administrative, as reported

 

80,553

 

 

 

57,027

 

 

 

 

233,406

 

 

 

184,772

 

 

       Less G&A stock-based compensation

 

(39,717

)

 

 

(11,611

)

 

 

 

(74,873

)

 

 

(49,293

)

 

       Less lawsuit settlements

 

831

 

 

 

(1,131

)

 

 

 

(6,197

)

 

 

(2,575

)

 

Interest expense, as reported

 

51,473

 

 

 

46,749

 

 

 

 

195,679

 

 

 

168,213

 

 

               Cash expenses

 

393,355

 

 

 

338,012

 

 

 

 

1,503,146

 

 

 

1,153,706

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash margin, a non-GAAP measure

$

257,591

 

 

$

252,086

 

 

 

$

905,732

 

 

$

554,064

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mmcfe produced during period

 

199,681

 

 

 

170,581

 

 

 

 

733,231

 

 

 

564,420

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash margin per mcfe

$

1.29

 

 

$

1.48

 

 

 

$

1.24

 

 

$

0.98

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF INCOME (LOSS) BEFORE INCOME TAXES TO CASH MARGIN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited, in thousands, except per unit data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

December 31,

 

 

 

Twelve Months Ended

December 31,

 

 

 

 

2017

 

 

 

2016

 

 

 

 

2017

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes, as reported

$

(127,895

)

 

$

(256,290

)

 

 

$

82,120

 

 

$

(802,138

)

 

Adjustments to reconcile income (loss) before income taxes to cash margin:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ARO settlements and other (gains) losses

 

(117

)

 

 

(160

)

 

 

 

(1,919

)

 

 

(896

)

 

Derivative fair value (income) loss

 

(25,024

)

 

 

250,057

 

 

 

 

(213,350

)

 

 

261,391

 

 

Net cash receipts on derivative settlements

 

(2,945

)

 

 

86,679

 

 

 

 

13,117

 

 

 

347,336

 

 

Exploration expense

 

6,747

 

 

 

13,055

 

 

 

 

50,920

 

 

 

30,027

 

 

Lawsuit settlements

 

(831

)

 

 

1,131

 

 

 

 

6,197

 

 

 

2,575

 

 

MRD merger expenses

 

 

 

 

813

 

 

 

 

 

 

 

37,225

 

 

Termination costs

 

(278

)

 

 

(822

)

 

 

 

2,106

 

 

 

(519

)

 

Deferred compensation plan

 

(14,077

)

 

 

(11,013

)

 

 

 

(50,915

)

 

 

19,153

 

 

Stock-based compensation (direct operating, brokered natural gas

   and marketing, general and administrative and termination costs)

 

41,756

 

 

 

13,137

 

 

 

 

82,776

 

 

 

55,618

 

 

Depletion, depreciation and amortization

 

162,918

 

 

 

149,662

 

 

 

 

624,992

 

 

 

524,102

 

 

(Gain) loss on sale of assets

 

(207

)

 

 

(470

)

 

 

 

(23,716

)

 

 

7,074

 

 

Impairment of proved property and other assets

 

 

 

 

 

 

 

 

63,679

 

 

 

43,040

 

 

Abandonment and impairment of unproved properties

 

217,544

 

 

 

6,307

 

 

 

 

269,725

 

 

 

30,076

 

 

Cash margin, a non-GAAP measure

$

257,591

 

 

$

252,086

 

 

 

$

905,732

 

 

$

554,064

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17


RANGE RESOURCES CORPORATION

HEDGING POSITION AS OF FEBRUARY 15, 2018 – (Unaudited)

 

 

 

 

 

 

Daily Volume

 

 

 

Hedge Price

 

 

Gas  1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1Q 2018 Collars

 

 

 

60,000 Mmbtu

 

 

 

$3.40 x $3.76

 

 

 

 

 

 

 

 

 

 

 

 

 

1Q 2018 Swaps

 

 

 

1,100,778 Mmbtu

 

 

 

$3.41

 

 

2Q 2018 Swaps

 

 

 

1,110,000 Mmbtu

 

 

 

$2.98

 

 

3Q 2018 Swaps

 

 

 

1,110,000 Mmbtu

 

 

 

$2.98

 

 

4Q 2018 Swaps

 

 

 

1,083,478 Mmbtu

 

 

 

$2.98

 

 

 

 

 

 

 

 

 

 

 

 

 

2019 Swaps

 

 

 

237,329 Mmbtu

 

 

 

$2.88

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1Q 2018 Swaps

 

 

 

9,750 bbls

 

 

 

$53.42

 

 

2Q 2018 Swaps

 

 

 

9,250 bbls

 

 

 

$53.35

 

 

3Q 2018 Swaps

 

 

 

8,500 bbls

 

 

 

$53.20

 

 

4Q 2018 Swaps

 

 

 

8,500 bbls

 

 

 

$53.20

 

 

 

 

 

 

 

 

 

 

 

 

 

2019 Swaps

 

 

 

5,622 bbls

 

 

 

$53.49

 

 

 

 

 

 

 

 

 

 

 

 

 

C2 Ethane

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1H 2018 Swaps

 

 

 

250 bbls

 

 

 

$0.29/gallon

 

 

 

 

 

 

 

 

 

 

 

 

 

C3 Propane 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1Q 2018 Collars

 

 

 

2,000 bbls

 

 

 

$0.90 x $1.05 /gallon

 

 

 

 

 

 

 

 

 

 

 

 

 

1Q 2018 Swaps

 

 

 

14,250 bbls

 

 

 

$0.70/gallon

 

 

2Q 2018 Swaps

 

 

 

11,960 bbls

 

 

 

$0.66/gallon

 

 

3Q 2018 Swaps

 

 

 

  8,918 bbls

 

 

 

$0.62/gallon

 

 

4Q 2018 Swaps

 

 

 

  7,918 bbls

 

 

 

$0.59/gallon

 

 

 

 

 

 

 

 

 

 

 

 

 

C4 Normal Butane

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1Q 2018 Swaps

 

 

 

5,500 bbls

 

 

 

$0.82/gallon

 

 

2Q 2018 Swaps

 

 

 

4,500 bbls

 

 

 

$0.81/gallon

 

 

3Q 2018 Swaps

 

 

 

4,250 bbls

 

 

 

$0.81/gallon

 

 

4Q 2018 Swaps

 

 

 

4,250 bbls

 

 

 

$0.81/gallon

 

 

 

 

 

 

 

 

 

 

 

 

 

C5 Natural Gasoline

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1Q 2018 Swaps

 

 

 

5,917 bbls

 

 

 

$1.19/gallon

 

 

2Q 2018 Swaps

 

 

 

5,159 bbls

 

 

 

$1.22/gallon

 

 

3Q 2018 Swaps

 

 

 

4,902 bbls

 

 

 

$1.21/gallon

 

 

4Q 2018 Swaps

 

 

 

4,652 bbls

 

 

 

$1.21/gallon

 

 

 

 

 

 

 

 

 

 

 

 

 

1H 2019 Swaps

 

 

 

1,000 bbls

 

 

 

$1.24/gallon

 

 

(1)

Range also sold call swaptions of 220,000 Mmbtu/d for April-December 2018 and 245,000 Mmbtu/d for calendar 2019 at average strike prices of $2.87 and $3.04 per Mmbtu, respectively

 

(2)

Swaps incorporate international propane hedges

 

 

SEE WEBSITE FOR OTHER SUPPLEMENTAL INFORMATION FOR THE PERIODS AND ADDITIONAL HEDGING DETAILS

18