rrc-8k_20200430.htm
false 0000315852 0000315852 2020-04-30 2020-04-30

 

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): May 1, 2020 (April 30, 2020)

 

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 Street, Suite 1200

Fort Worth, Texas

 

76102

(Address of Principal Executive Offices)

 

(Zip Code)

Registrant’s Telephone Number, Including Area Code: (817) 870-2601

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

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 (see General Instructions 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))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange on which registered

Common Stock, $0.01 par value

      

RRC

 

New York Stock Exchange

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 April 30, 2020 Range Resources Corporation issued a press release announcing its first quarter 2020 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 April 30, 2020

104  Cover Page Interactive Data File (embedded within the Inline XBRL document)


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/ Mark S. Scucchi

 

Mark S. Scucchi

 

Chief Financial Officer

Date:  May 1, 2020

 

 

 

 

 


 

1

rrc-ex991_15.htm

EXHIBIT 99.1

NEWS RELEASE

Range Announces First Quarter 2020 Financial Results

FORT WORTH, TEXAS, April 30, 2020…RANGE RESOURCES CORPORATION (NYSE: RRC) today announced its first quarter 2020 financial results.  

 

First Quarter Highlights –

 

 

GAAP cash flow provided from operating activities of $125 million, and non-GAAP cash flow of $125 million

 

GAAP net income of $145 million ($0.58 per diluted share), and non-GAAP net income of $10 million ($0.04 per diluted share)

 

Cash unit costs of $1.93 per mcfe, an improvement of $0.20 per mcfe versus prior-year period

 

Natural gas differentials, including basis hedging, averaged $0.12 per mcf below NYMEX

 

NGL differential of $1.30 per barrel above Mont Belvieu, best in recent Company history

 

In January, issued $550 million senior notes due 2026, with proceeds used to redeem $500 million senior notes due 2021 and 2022

 

In March, Range’s $3.0 billion borrowing base and $2.4 billion elected commitment were reaffirmed

 

Production averaged 2,294 Mmcfe per day, approximately 70% natural gas

 

Southwest Pennsylvania production increased 7% over the prior-year period to 2,042 Mmcfe per day

 

 

Commenting on the quarter, Jeff Ventura, the Company’s CEO said, “The Range team has met the unique challenges of working through this pandemic with dedication and compassion, making sure that our business plans remains on track, while prioritizing health and safety.   Range continues to make steady progress on key near-term objectives: improving our cost structure, bolstering liquidity, and operating safely while maintaining peer-leading capital efficiency.  These efforts have positioned Range to successfully navigate the current commodity environment and benefit from an improved outlook for natural gas and natural gas liquids, particularly given Range’s peer-leading drilling inventory.”

 

 

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.

 

 

First Quarter 2020

 

GAAP revenues for first quarter 2020 totaled $694 million, GAAP net cash provided from operating activities (including changes in working capital) was $125 million, and GAAP net income was $145 million ($0.58 per diluted share).  First quarter earnings results include a gain on asset sales of $122 million and a $233 million derivative fair value gain due to decreases in commodity prices.

 

 

 


Non-GAAP revenues for first quarter 2020 totaled $561 million, and cash flow from operations before changes in working capital, a non-GAAP measure, was $125 million.  Adjusted net income comparable to analysts’ estimates, a non-GAAP measure, was $10 million ($0.04 per diluted share) in first quarter 2020.

 

The following table details Range’s average production and realized pricing for first quarter 2020:

 

 

1Q20 Production & Realized Pricing

 

 

Natural Gas

(Mcf)

 

NGLs (Bbl)

 

Oil

(Bbl)

 

Natural Gas

Equivalent (Mcfe)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Production per day

 

1,601,765

 

105,858

 

9,542

 

2,294,160

 

 

 

 

 

 

 

 

 

Average NYMEX price

 

$ 1.95

 

 

 

$ 47.11

 

 

Differential, including basis hedging

 

  (0.12)

 

  

 

   (6.10)

 

 

Realized prices before NYMEX hedges

 

  1.83

 

$ 14.87

 

   41.01

 

 

Settled NYMEX hedges

 

  0.45

 

     1.04

 

   11.19

 

 

Average realized prices after hedges (a)

 

$ 2.29

 

$ 15.91

 

$ 52.20

 

$ 2.55

 

 

(a)

May not add due to rounding.

 

First quarter 2020 natural gas, NGLs and oil price realizations (including the impact of derivative settlements which correspond to analysts’ estimates) averaged $2.55 per mcfe.  Additional detail on commodity price realizations can be found in the Supplemental Tables provided on the Company’s website.  

 

 

The average natural gas price, including the impact of basis hedging, was $1.83 per mcf, or a ($0.12) per mcf differential to NYMEX.  First quarter natural gas differentials benefit from capacity to premium northeast markets in the winter months and Range’s ability to hedge those basis locations.

 

 

Pre-hedge NGL realizations were $14.87 per barrel, or $1.30 per barrel premium to the Mont Belvieu weighted barrel, as shown on Supplemental Table 9 on the Company’s website.  Range continues to improve on its NGL pricing versus benchmarks, as the first quarter differential to Mont Belvieu was another best in recent Company history.  Range expects to maintain a strong NGL differential during 2020 as a result of access to international markets and its diversified portfolio of sales agreements.

 

 

Crude oil and condensate price realizations, before realized hedges, averaged $41.01 per barrel, or $6.10 below WTI (West Texas Intermediate).

 

Unit Costs

 

The following table details Range’s unit costs per mcfe(a):

 

Expenses

 

1Q 2020

($/Mcfe)

 

 

1Q 2019

($/Mcfe)

 

 

Increase

(Decrease)

 

 

 

 

 

 

 

 

 

Direct operating(a)

$

0.15

 

$

0.16

 

 

(6%)

Transportation, gathering, processing and compression

 

1.36

 

 

1.49

 

 

(9%)

Production and ad valorem taxes

 

0.04

 

 

0.06

 

 

(33%)

General and administrative(a)

 

0.16

 

 

0.18

 

 

(11%)

Interest expense(a)

 

0.22

 

 

0.25

 

 

(12%)

Total cash unit costs(b)

 

1.93

 

 

2.13

 

 

(9%)

Depletion, depreciation and amortization (DD&A)

 

0.49

 

 

0.68

 

 

(28%)

Total unit costs plus DD&A(b)

$

2.43

 

$

2.81

 

 

(14%)

 

(a)

Excludes stock-based compensation, legal settlements and amortization of deferred financing costs.

 

(b)

May not add due to rounding.

2


 

Capital Expenditures

 

First quarter 2020 drilling and completion expenditures were $124 million.  In addition, during the quarter, $4.1 million was spent on acreage and $2.0 million on gathering systems.  Range remains on track to spend at or below its reduced total capital budget of $430 million for 2020.

 

Financial Position and Buyback Activity

 

Range’s $3.0 billion borrowing base and $2.4 billion commitment amount were reaffirmed during first quarter 2020 with no changes to financial covenants.  The credit facility matures on April 13, 2023 and is subject to semi-annual redeterminations. The Company had over $1.5 billion of borrowing capacity under the current commitment amount at the end of the first quarter.

 

In January 2020, Range issued $550 million aggregate principal amount of 9.25% senior notes due 2026. On the closing of the senior notes, proceeds were used to redeem $500 million aggregate principal amount of the Company’s senior notes due 2021 and senior notes due 2022, which was completed in February 2020. Also announced in January, the Company suspended its dividend, which was approximately $20 million annually, to prioritize debt reduction. 

 

Range repurchased and retired approximately $111 million in principal amount of its senior notes during the first quarter at an average weighted discount to par of 28%.  Range also repurchased eight million shares of the Company’s common stock during the first quarter at an average price of $2.80 per share.  At the end of the quarter, Range had approximately $71 million remaining on the Company’s $100 million share repurchase program.  

 

 

Operational Discussion

 

The table below summarizes estimated activity for 2020 regarding the number of wells to sales for each area.  

 

 

 

 

 

Wells TIL

1Q 2020

 

Calendar 2020

Planned TIL

 

Remaining

2020

SW PA Super-Rich

 

 

0

 

3

 

3

SW PA Wet

 

 

12

 

31

 

19

SW PA Dry

 

 

8

 

33

 

25

Total Wells

 

 

20

 

67

 

47

 

 

Production by Area

 

Total production for first quarter 2020 averaged approximately 2,294 net Mmcfe per day.   The southwest Appalachia area averaged 2,042 net Mmcfe per day during the quarter, a 7% increase over first quarter 2019.  The northeast Marcellus properties averaged 86 net Mmcf per day, including approximately 9 net Mmcf per day of legacy acreage production that was sold in March.  North Louisiana production during first quarter 2020 averaged approximately 166 net Mmcfe per day.  

 

 


3


 

Marketing and Transportation

 

Range’s liquids marketing continued to expand premiums relative to Mont Belvieu pricing, with first quarter NGL realizations averaging a $1.30 premium.  The portfolio of domestic and international ethane contracts performed very well during the quarter and generated a significant uplift relative to Mont Belvieu while propane and butane markets benefited from an increase in Marcus Hook export premiums.  As the quarter progressed, propane fundamentals improved despite a warmer than average winter.  The improvements were driven by decreasing domestic propane production which fell over 400,000 barrels per day from the end of last year. Given the significant reduction in U.S. drilling activity announced over the past several weeks, Range expects decreases in natural gas and NGL supply to accelerate as the year continues and into 2021.  Range also expects to benefit from strong export realizations this year with a 15,000 barrel per day increase in Mariner East 2 pipeline and dock capacity that became operational April 1st.

 

Condensate sales and pricing were strong during the first quarter, as Range’s differential was ($6.10) below WTI.  However, entering second quarter, demand for gasoline and jet fuel have been directly impacted by COVID-19 related reductions in vehicle and air travel.  While Range anticipates some second quarter weakness in condensate pricing, the Company’s diverse portfolio of condensate counterparties with sales contracted on monthly, quarterly, and annual bases helps shield the majority of production from the spot market.  Range continues to expect annual condensate differentials to be WTI minus $7 - $8 per barrel, and Range’s strong WTI hedge protection in the form of swaps serve to mitigate the financial impacts from lower prices.

 

Range had a natural gas differential of ($0.12) during the first quarter, including the benefit of basis hedging.  The Company’s transportation portfolio provides access to premium winter markets for natural gas in the Midwest and Northeast, and while an 11% warmer than normal winter caused those markets to realize lower than normal premiums, Range’s basis hedging activity captured a large portion of a higher priced market during last November’s early cold weather.   As a result, Range remains on track with its differential to NYMEX guidance of ($0.20) - ($0.26) for the year.

 

The Range marketing team continues to maximize the utilization of the Company’s existing production infrastructure, which resulted in gathering, processing and compression (GP&T) expense, improving to $1.36 per mcfe in the first quarter.   Due to optimized planning efforts and the efficient utilization of Range’s GP&T portfolio, coupled with lower processing costs and contract renegotiations, the Company is improving its full-year transportation, gathering, processing and compression expense guidance to $1.37 to $1.40 per mcfe.

 


4


 

Guidance – 2020  

 

Production per day Guidance

 

Production for full-year 2020 is expected to average approximately 2.3 Bcfe per day, with ~70% natural gas production.

 

Full Year 2020 Expense Guidance  

 

Direct operating expense:

$0.14 - $0.16 per mcfe

Transportation, gathering, processing and compression expense:

$1.37 - $1.40 per mcfe

Production tax expense:

$0.04 - $0.05 per mcfe

Exploration expense:

$30.0 - $38.0 million

G&A expense:

$0.14 - $0.16 per mcfe

Interest expense:

$0.22 - $0.24 per mcfe

DD&A expense:

$0.48 - $0.52 per mcfe

Net brokered gas marketing expense:

$10.0 - $16.0 million

 

 

Full Year 2020 Price Guidance

 

Based on current market indications, Range expects to average the following price differentials for its production in 2020.  

 

Natural Gas:(1)

NYMEX minus $0.20 to $0.26

Natural Gas Liquids (including ethane):(2)

Mont Belvieu plus $0.50 to $1.50 per barrel

Oil/Condensate:

WTI minus $7.00 to $8.00 per barrel

 

(1) Including basis hedging.
(2) Weighting based on 53% ethane, 27% propane, 7% normal butane, 4% iso-butane and 9% natural gasoline.

 

Hedging Status

 

Range hedges portions of its expected future production to increase the predictability of cash flow and to help maintain a more flexible financial position.  Range has over 70% of its remaining 2020 natural gas production hedged at a weighted average floor price of $2.57 per Mmbtu.  Similarly, Range has hedged over 80% of its remaining 2020 projected crude oil production at an average floor price of $58.22.  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 basis hedges was a gain of $4.8 million as of March 31, 2020.  The Company also has propane basis swap contracts and freight swaps which lock in the differential between Mont Belvieu and international propane indices.  The combined fair value of these contracts was a loss of $4.0 million on March 31, 2020.  

 

Conference Call Information

A conference call to review the financial results is scheduled on Friday, May 1 at 9:00 a.m. ET.  A webcast of the call may be accessed at www.rangeresources.com. The webcast will be archived for replay on the Company's website until June 1, 2020.

To participate in the call, dial 877-928-8777 and provide conference code 4828938 about 15 minutes prior to the scheduled start time.

5


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).  The Company provides additional comparative information on prior periods along with non-GAAP revenue disclosures on its website.  

 

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 believes that it is important to furnish a table reflecting the details of the various components of each line in the statement of operations to better inform the reader of the details of each amount and provide a summary of the realized cash-settled amounts and third-party transportation, gathering, processing and compression expense which were historically reported as natural gas, NGLs and oil sales.  This information is intended to bridge the gap between various readers’ understanding and fully disclose the information needed.

 

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 quarterly report on Form 10-Q.  The Company believes that it is important to furnish this detail of the various components comprising each line of the 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.

  

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 development 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 this release are certain “forward-looking statements” within the meaning of the federal securities laws, including the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, that are not limited to historical facts, but reflect Range’s current beliefs, expectations or intentions regarding future

6


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 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.

 

 

7


 

2020-12

SOURCE:   Range Resources Corporation

 

 

Investor Contacts:

 

Laith Sando, Vice President – Investor Relations

817-869-4267

lsando@rangeresources.com

 

John Durham, Senior Financial Analyst

817-869-1538

jdurham@rangeresources.com

 

 

Range Media Contacts:

 

Mark Windle, Manager of Corporate Communications
724-873-3223
mwindle@rangeresources.com

 


8


RANGE RESOURCES CORPORATION

 

STATEMENTS OF OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

Based on GAAP reported earnings with additional

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

(Unaudited, in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

 

2020

 

 

 

2019

 

 

 

%

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

 

Natural gas, NGLs and oil sales (a)

$

432,096

 

 

$

671,654

 

 

 

 

 

Derivative fair value (loss)/income

 

233,175

 

 

 

(61,731

)

 

 

 

 

Brokered natural gas, marketing and other (b)

 

28,389

 

 

 

138,143

 

 

 

 

 

Other (b)

 

260

 

 

 

71

 

 

 

 

 

Total revenues and other income

 

693,920

 

 

 

748,137

 

 

 

-7

%

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Direct operating

 

31,585

 

 

 

32,636

 

 

 

 

 

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

 

450

 

 

 

591

 

 

 

 

 

Transportation, gathering, processing and compression  

 

284,765

 

 

 

302,655

 

 

 

 

 

Production and ad valorem taxes  

 

9,019

 

 

 

11,310

 

 

 

 

 

Brokered natural gas and marketing

 

32,211

 

 

 

131,857

 

 

 

 

 

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

 

413

 

 

 

448

 

 

 

 

 

Exploration

 

6,747

 

 

 

7,723

 

 

 

 

 

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

 

330

 

 

 

488

 

 

 

 

 

Abandonment and impairment of unproved properties  

 

5,413

 

 

 

12,659

 

 

 

 

 

General and administrative  

 

33,010

 

 

 

36,294

 

 

 

 

 

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

 

8,029

 

 

 

9,638

 

 

 

 

 

General and administrative – lawsuit settlements

 

815

 

 

 

706

 

 

 

 

 

General and administrative – bad debt expense

 

400

 

 

 

 

 

 

 

 

Termination costs

 

1,595

 

 

 

 

 

 

 

 

Deferred compensation plan (d)

 

(8,537

)

 

 

3,581

 

 

 

 

 

Interest expense

 

45,457

 

 

 

49,749

 

 

 

 

 

Interest expense – amortization of deferred financing costs (e)

 

2,061

 

 

 

1,788

 

 

 

 

 

Gain on early extinguishment of debt

 

(12,923

)

 

 

 

 

 

 

 

Depletion, depreciation and amortization  

 

102,986

 

 

 

138,718

 

 

 

 

 

Impairment of proved properties

 

77,000

 

 

 

 

 

 

 

 

(Gain) loss on sale of assets

 

(122,099

)

 

 

189

 

 

 

 

 

Total costs and expenses

 

498,727

 

 

 

741,030

 

 

 

-33

%

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

195,193

 

 

 

7,107

 

 

 

2646

%

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit):

 

 

 

 

 

 

 

 

 

 

 

Current

 

(363

)

 

 

 

 

 

 

 

Deferred

 

50,581

 

 

 

5,688

 

 

 

 

 

 

 

50,218

 

 

 

5,688

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

144,975

 

 

$

1,419

 

 

 

10117

%

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Per Common Share:

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.58

 

 

$

0.01

 

 

 

 

 

Diluted

$

0.58

 

 

$

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding, as reported:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

246,218

 

 

 

247,776

 

 

 

1

%

Diluted

 

247,684

 

 

 

249,154

 

 

 

1

%

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

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

(c) Costs associated with stock compensation and restricted stock amortization, which have been reflected in the categories associated

          with the direct personnel costs, which are combined with the cash costs in the 10-Q.

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

(e)  Included in interest expense in the 10-Q.


9


RANGE RESOURCES CORPORATION

 

BALANCE SHEETS

 

 

 

 

 

 

 

(In thousands)

 

March 31,

 

 

 

December 31,

 

 

 

2020

 

 

 

2019

 

 

 

(Unaudited)

 

 

 

(Audited)

 

Assets

 

 

 

 

 

 

 

Current assets

$

209,770

 

 

$

290,954

 

Derivative assets

 

263,555

 

 

 

137,554

 

Natural gas and oil properties, successful efforts method

 

5,989,967

 

 

 

6,041,035

 

Transportation and field assets

 

5,394

 

 

 

5,375

 

Operating lease right-of-use assets

 

56,412

 

 

 

62,053

 

Other

 

64,540

 

 

 

75,432

 

 

$

6,589,638

 

 

$

6,612,403

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

Current liabilities

$

487,732

 

 

$

551,032

 

Asset retirement obligations

 

2,393

 

 

 

2,393

 

Derivative liabilities

 

 

 

 

13,119

 

 

 

 

 

 

 

 

 

Bank debt

 

545,270

 

 

 

464,319

 

Senior notes

 

2,592,960

 

 

 

2,659,844

 

Senior subordinated notes

 

48,799

 

 

 

48,774

 

Total debt

 

3,187,029

 

 

 

3,172,937

 

 

 

 

 

 

 

 

 

Deferred tax liability

 

210,803

 

 

 

160,196

 

Derivative liabilities

 

6,823

 

 

 

949

 

Deferred compensation liability

 

46,411

 

 

 

64,070

 

Operating lease liabilities

 

36,768

 

 

 

41,068

 

Asset retirement obligations and other liabilities

 

137,091

 

 

 

259,151

 

 

 

 

 

 

 

 

 

Common stock and retained earnings

 

2,505,053

 

 

 

2,355,512

 

Other comprehensive loss

 

(715

)

 

 

(788

)

Common stock held in treasury stock

 

(29,750

)

 

 

(7,236

)

Total stockholders’ equity

 

2,474,588

 

 

 

2,347,488

 

 

$

6,589,638

 

 

$

6,612,403

 

 

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

 

(Unaudited, in thousands)

 

 

Three Months Ended March 31,

 

 

2020

 

 

 

2019

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues and other income, as reported

$

693,920

 

 

$

748,137

 

 

 

-7

%

Adjustment for certain special items:

 

 

 

 

 

 

 

 

 

 

 

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

 

(133,246

)

 

 

86,565

 

 

 

 

 

Total revenues, as adjusted, non-GAAP

$

560,674

 

 

$

834,702

 

 

 

-33

%

 


10


RANGE RESOURCES CORPORATION

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

(Unaudited in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

 

 

2020

 

 

 

2019

 

 

 

 

 

 

 

 

 

Net income

$

144,975

 

 

$

1,419

 

Adjustments to reconcile net cash provided from continuing operations:

 

 

 

 

 

 

 

Deferred income tax expense

 

50,581

 

 

 

5,688

 

Depletion, depreciation, amortization and impairment

 

179,986

 

 

 

138,718

 

Abandonment and impairment of unproved properties

 

5,413

 

 

 

12,659

 

Derivative fair value (income) loss

 

(233,175

)

 

 

61,731

 

Cash settlements on derivative financial instruments

 

99,929

 

 

 

24,834

 

Allowance for bad debts

 

400

 

 

 

 

Amortization of deferred issuance costs and other

 

1,657

 

 

 

1,807

 

Deferred and stock-based compensation

 

476

 

 

 

14,112

 

(Gain) loss on sale of assets and other

 

(122,099

)

 

 

189

 

Gain on early extinguishment of debt

 

(12,923

)

 

 

 

 

 

 

 

 

 

 

 

Changes in working capital:

 

 

 

 

 

 

 

Accounts receivable

 

84,345

 

 

 

134,006

 

Inventory and other

 

(4,432

)

 

 

(4,763

)

Accounts payable

 

18,660

 

 

 

(30,431

)

Accrued liabilities and other

 

(89,287

)

 

 

(99,275

)

Net changes in working capital

 

9,286

 

 

 

(463

)

Net cash provided from operating activities

$

124,506

 

 

$

260,694

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 March 31,

 

 

2020

 

 

 

2019

 

Net cash provided from operating activities, as reported

$

124,506

 

 

$

260,694

 

Net changes in working capital

 

(9,286

)

 

 

463

 

Exploration expense

 

6,747

 

 

 

7,723

 

Lawsuit settlements

 

815

 

 

 

706

 

Termination costs

 

1,595

 

 

 

 

Non-cash compensation adjustment

 

613

 

 

 

615

 

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

$

124,990

 

 

$

270,201

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

 

 

 

 

 

(Unaudited, in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

 

2020

 

 

 

2019

 

Basic:

 

 

 

 

 

 

 

Weighted average shares outstanding

 

249,409

 

 

 

250,320

 

Stock held by deferred compensation plan

 

(3,191

)

 

 

(2,544

)

Adjusted basic

 

246,218

 

 

 

247,776

 

 

 

 

 

 

 

 

 

Dilutive:

 

 

 

 

 

 

 

Weighted average shares outstanding

 

249,409

 

 

 

250,320

 

Dilutive stock options under treasury method

 

(1,725

)

 

 

(1,166

)

Adjusted dilutive

 

247,684

 

 

 

249,154

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


11


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 March 31,

 

 

 

2020

 

 

 

2019

 

 

 

%

 

Natural gas, NGL and oil sales components:

 

 

 

 

 

 

 

 

 

 

 

Natural gas sales

$

253,249

 

 

$

434,720

 

 

 

 

 

NGL sales

 

143,239

 

 

 

197,813

 

 

 

 

 

Oil sales

 

35,608

 

 

 

39,121

 

 

 

 

 

Total oil and gas sales, as reported

$

432,096

 

 

$

671,654

 

 

 

-36

%

 

 

 

 

 

 

 

 

 

 

 

 

Derivative fair value income (loss), as reported:

$

233,175

 

 

$

(61,731

)

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Natural gas

 

(80,172

)

 

 

872

 

 

 

 

 

NGLs

 

(10,043

)

 

 

(24,864

)

 

 

 

 

Crude Oil

 

(9,714

)

 

 

(842

)

 

 

 

 

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

$

133,246

 

 

$

(86,565

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation, gathering, processing and compression components:

 

 

 

 

 

 

 

 

 

 

 

Natural gas

$

169,841

 

 

$

189,082

 

 

 

 

 

NGLs

 

114,924

 

 

 

113,573

 

 

 

 

 

Total transportation, gathering, processing and compression, as reported

$

284,765

 

 

$

302,655

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Natural gas sales

$

333,421

 

 

$

433,848

 

 

 

 

 

NGL sales

 

153,282

 

 

 

222,677

 

 

 

 

 

Oil sales

 

45,322

 

 

 

39,963

 

 

 

 

 

Total

$

532,025

 

 

$

696,488

 

 

 

-24

%

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

 

145,760,592

 

 

 

140,521,663

 

 

 

4

%

NGL (bbl)

 

9,633,035

 

 

 

9,612,547

 

 

 

-

%

Oil (bbl)

 

868,297

 

 

 

805,550

 

 

 

8

%

Gas equivalent (mcfe) (b)

 

208,768,584

 

 

 

203,030,245

 

 

 

3

%

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

 

1,601,765

 

 

 

1,561,352

 

 

 

3

%

NGL (bbl)

 

105,858

 

 

 

106,806

 

 

 

-1

%

Oil (bbl)

 

9,542

 

 

 

8,951

 

 

 

7

%

Gas equivalent (mcfe) (b)  

 

2,294,160

 

 

 

2,255,892

 

 

 

2

%

 

 

 

 

 

 

 

 

 

 

 

 

Average prices, excluding derivative settlements and before third party

       transportation costs:

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

$

1.74

 

 

$

3.09

 

 

 

-44

%

NGL (bbl)

$

14.87

 

 

$

20.58

 

 

 

-28

%

Oil (bbl)

$

41.01

 

 

$

48.56

 

 

 

-16

%

Gas equivalent (mcfe) (b)

$

2.07

 

 

$

3.31

 

 

 

-37

%

 

 

 

 

 

 

 

 

 

 

 

 

Average prices, including derivative settlements before third party
transportation costs: (c)

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

$

2.29

 

 

$

3.09

 

 

 

-26

%

NGL (bbl)

$

15.91

 

 

$

23.17

 

 

 

-31

%

Oil (bbl)

$

52.20

 

 

$

49.61

 

 

 

5

%

Gas equivalent (mcfe) (b)

$

2.55

 

 

$

3.43

 

 

 

-26

%

 

 

 

 

 

 

 

 

 

 

 

 

Average prices, including derivative settlements and after third party

       transportation costs: (d)

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

$

1.12

 

 

$

1.74

 

 

 

-36

%

NGL (bbl)

$

3.98

 

 

$

11.35

 

 

 

-65

%

Oil (bbl)

$

52.20

 

 

$

49.61

 

 

 

5

%

Gas equivalent (mcfe) (b)

$

1.18

 

 

$

1.94

 

 

 

-39

%

 

 

 

 

 

 

 

 

 

 

 

 

Transportation, gathering and compression expense per mcfe

$

1.36

 

 

$

1.49

 

 

 

-8

%

(a) Represents volumes sold regardless of when produced.

(b) Oil and NGL volumes 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, and compression costs.

12


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 March 31,

 

 

 

2020

 

 

 

2019

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations before income taxes, as reported

$

195,193

 

 

$

7,107

 

 

 

2646

%

Adjustment for certain special items:

 

 

 

 

 

 

 

 

 

 

 

(Gain) loss on sale of assets

 

(122,099

)

 

 

189

 

 

 

 

 

Change in fair value related to derivatives prior to settlement

 

(133,246

)

 

 

86,565

 

 

 

 

 

Abandonment and impairment of unproved properties

 

5,413

 

 

 

12,659

 

 

 

 

 

Gain on early extinguishment of debt

 

(12,923

)

 

 

 

 

 

 

 

Impairment of proved property

 

77,000

 

 

 

 

 

 

 

 

Lawsuit settlements

 

815

 

 

 

706

 

 

 

 

 

Termination costs

 

1,595

 

 

 

 

 

 

 

 

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

 

413

 

 

 

448

 

 

 

 

 

Direct operating – non-cash stock-based compensation

 

450

 

 

 

591

 

 

 

 

 

Exploration expenses – non-cash stock-based compensation

 

330

 

 

 

488

 

 

 

 

 

General & administrative – non-cash stock-based compensation

 

8,029

 

 

 

9,638

 

 

 

 

 

Deferred compensation plan – non-cash adjustment

 

(8,537

)

 

 

3,581

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes, as adjusted

 

12,433

 

 

 

121,972

 

 

 

-90

%

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit), as adjusted

 

 

 

 

 

 

 

 

 

 

 

Current

 

(363

)

 

 

 

 

 

 

 

Deferred (a)

 

3,108

 

 

 

30,510

 

 

 

 

 

Net income excluding certain items, a non-GAAP measure

$

9,688

 

 

$

91,462

 

 

 

-89

%

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP income per common share

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.04

 

 

$

0.37

 

 

 

-89

%

Diluted

$

0.04

 

 

$

0.37

 

 

 

-89

%

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP diluted shares outstanding, if dilutive

 

247,684

 

 

 

249,154

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)  Deferred taxes are estimated to be approximately 25% for 2020 and 2019.

 

    

13


RANGE RESOURCES CORPORATION

 

RECONCILIATION OF NET INCOME (LOSS), EXCLUDING

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

 

 

 

 

 

 

 

(In thousands, except per share data)

 

 

 

 

 

 

 

 

Three Months Ended

March 31,

 

 

 

2020

 

 

 

2019

 

 

 

 

 

 

 

 

 

Net income, as reported

$

144,975

 

 

$

1,419

 

Adjustment for certain special items:

 

 

 

 

 

 

 

(Gain) loss on sale of assets

 

(122,099

)

 

 

189

 

Gain on early extinguishment of debt

 

(12,923

)

 

 

 

Change in fair value related to derivatives prior to settlement

 

(133,246

)

 

 

86,565

 

Impairment of proved property

 

77,000

 

 

 

 

Abandonment and impairment of unproved properties

 

5,413

 

 

 

12,659

 

Lawsuit settlements

 

815

 

 

 

706

 

Termination costs

 

1,595

 

 

 

 

Non-cash stock-based compensation

 

9,222

 

 

 

11,165

 

Deferred compensation plan

 

(8,537

)

 

 

3,581

 

Tax impact

 

47,473

 

 

 

(24,822

)

 

 

 

 

 

 

 

 

Net income excluding certain items, a non-GAAP measure

$

9,688

 

 

$

91,462

 

 

 

 

 

 

 

 

 

Net income per diluted share, as reported

$

0.58

 

 

$

0.01

 

Adjustment for certain special items per diluted share:

 

 

 

 

 

 

 

(Gain) loss on sale of assets

 

(0.48

)

 

 

0.00

 

Gain on early extinguishment of debt

 

(0.05

)

 

 

 

Change in fair value related to derivatives prior to settlement

 

(0.53

)

 

 

0.35

 

Impairment of proved property

 

0.30

 

 

 

 

Abandonment and impairment of unproved properties

 

0.02

 

 

 

0.05

 

Lawsuit settlements

 

0.00

 

 

 

0.00

 

Termination costs

 

0.01

 

 

 

 

Non-cash stock-based compensation

 

0.04

 

 

 

0.04

 

Deferred compensation plan

 

(0.03

)

 

 

0.01

 

Adjustment for rounding differences

 

(0.01

)

 

 

0.01

 

Tax impact

 

0.19

 

 

 

(0.10

)

 

 

 

 

 

 

 

 

Net income per diluted share, excluding certain items, a non-

     GAAP measure

$

0.04

 

 

$

0.37

 

 

 

 

 

 

 

 

 

Adjusted earnings per share, a non-GAAP measure:

 

 

 

 

 

 

 

Basic

$

0.04

 

 

$

0.37

 

Diluted

$

0.04

 

 

$

0.37

 

 

 

 

 

 

 

 

 

 


14


RANGE RESOURCES CORPORATION

 

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

 

 

 

 

 

 

 

(Unaudited, in thousands, except per unit data)

 

 

 

 

 

 

 

 

Three Months Ended

March 31,

 

 

 

2020

 

 

 

2019

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

Natural gas, NGL and oil sales, as reported

$

432,096

 

 

$

671,654

 

Derivative fair value income (loss), as reported

 

233,175

 

 

 

(61,731

)

Less non-cash fair value (gain) loss

 

(133,246

)

 

 

86,565

 

Brokered natural gas and marketing and other, as reported

 

28,649

 

 

 

138,214

 

Less ARO settlement and other (gains) losses

 

(260

)

 

 

(71

)

Cash revenue applicable to production

 

560,414

 

 

 

834,631

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

Direct operating, as reported

 

32,035

 

 

 

33,227

 

Less direct operating stock-based compensation

 

(450

)

 

 

(591

)

Transportation, gathering and compression, as reported

 

284,765

 

 

 

302,655

 

Production and ad valorem taxes, as reported

 

9,019

 

 

 

11,310

 

Brokered natural gas and marketing, as reported

 

32,624

 

 

 

132,305

 

Less brokered natural gas and marketing stock-based

compensation

 

(413

)

 

 

(448

)

General and administrative, as reported

 

42,254

 

 

 

46,638

 

Less G&A stock-based compensation

 

(8,029

)

 

 

(9,638

)

Less lawsuit settlements

 

(815

)

 

 

(706

)

Interest expense, as reported

 

47,518

 

 

 

51,537

 

Less amortization of deferred financing costs

 

(2,061

)

 

 

(1,788

)

Cash expenses

 

436,447

 

 

 

564,501

 

 

 

 

 

 

 

 

 

Cash margin, a non-GAAP measure

$

123,967

 

 

$

270,130

 

 

 

 

 

 

 

 

 

Mmcfe produced during period

 

208,769

 

 

 

203,030

 

 

 

 

 

 

 

 

 

Cash margin per mcfe

$

0.59

 

 

$

1.33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF INCOME BEFORE INCOME TAXES TO CASH MARGIN

 

 

 

 

 

 

 

(Unaudited, in thousands, except per unit data)

 

 

 

 

 

 

 

 

Three Months Ended

March 31,

 

 

 

2020

 

 

 

2019

 

 

 

 

 

 

 

 

 

Income before income taxes, as reported

$

195,193

 

 

$

7,107

 

Adjustments to reconcile income before income taxes to

cash margin:

 

 

 

 

 

 

 

ARO settlements and other (gains) losses

 

(260

)

 

 

(71

)

Derivative fair value (income) loss

 

(233,175

)

 

 

61,731

 

Net cash receipts on derivative settlements

 

99,929

 

 

 

24,834

 

Exploration expense

 

6,747

 

 

 

7,723

 

Lawsuit settlements

 

815

 

 

 

706

 

Termination costs

 

1,595

 

 

 

 

Deferred compensation plan

 

(8,537

)

 

 

3,581

 

Stock-based compensation (direct operating, brokered natural gas

and marketing, general and administrative and termination costs)

 

9,222

 

 

 

11,165

 

Interest – amortization of deferred financing costs

 

2,061

 

 

 

1,788

 

Depletion, depreciation and amortization

 

102,986

 

 

 

138,718

 

(Gain) loss on sale of assets

 

(122,099

)

 

 

189

 

Gain on early extinguishment of debt

 

(12,923

)

 

 

 

Impairment of proved property and other assets

 

77,000

 

 

 

 

Abandonment and impairment of unproved properties

 

5,413

 

 

 

12,659

 

Cash margin, a non-GAAP measure

$

123,967

 

 

$

270,130

 


15


RANGE RESOURCES CORPORATION

HEDGING POSITION AS OF March 31, 2020 – (Unaudited)

 

 

 

 

 

Daily Volume

 

 

 

Hedge Price

 

 

Gas  1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Apr-Oct 2020 3-way Collar

 

 

20,000 Mmbtu

 

 

 

$1.75 / $2.00 x $2.50

 

 

2Q 2020 Swaps

 

 

1,200,110 Mmbtu

 

 

 

$2.55

 

 

3Q 2020 Swaps

 

 

1,180,000 Mmbtu

 

 

 

$2.57

 

 

4Q 2020 Swaps

 

 

1,087,147 Mmbtu

 

 

 

$2.60

 

 

 

 

 

 

 

 

 

 

 

 

2021 3-way Collars

 

 

240,000 Mmbtu

 

 

 

$1.99 / $2.31 x $2.60

 

 

2021 Swaps

 

 

50,000 Mmbtu

 

 

 

$2.62

 

 

 

 

 

 

 

 

 

 

 

 

Oil 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2Q 2020 Swaps

 

 

8,000 bbls

 

 

 

$58.41

 

 

3Q 2020 Swaps

 

 

8,000 bbls

 

 

 

$58.19

 

 

4Q 2020 Swaps

 

 

6,000 bbls

 

 

 

$58.02

 

 

 

 

 

 

 

 

 

 

 

 

2021 Swaps

 

 

1,000 bbls

 

 

 

$55.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C3 Propane 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2Q 2020 Swaps

 

 

8,243 bbls

 

 

 

$0.563/gallon

 

 

 

 

 

 

 

 

 

 

 

 

nC4 Butane 4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2Q 2020 Swaps

 

 

3,330 bbls

 

 

 

$0.574/gallon

 

 

3Q 2020 Swaps

 

 

2,500 bbls

 

 

 

$0.570/gallon

 

 

 

 

 

 

 

 

 

 

 

 

iC4 Iso-Butane

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2Q 2020 Swaps

 

 

659 bbls

 

 

 

$0.642/gallon

 

 

 

 

 

 

 

 

 

 

 

 

C5 Natural Gasoline

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2Q 2020 Swaps

 

 

495 bbls

 

 

 

$1.208/gallon

 

 

(1)

Range sold natural gas call swaptions of 120,000 Mmbtu/d for 2H2020 and 100,000 Mmbtu/d for calendar 2021 at average strike prices of $2.51 and $2.69 per Mmbtu, respectively.  Range also sold 40,000 Mmbtu/d of 2Q20 $2.30 strike calls.

 

(2)

Range sold 500 bbls/d of 2Q20-3Q20 $59.00 strike WTI calls, and call swaption of 3,000 bbls/d for calendar 2021 at an average strike price of $56.50.

 

(3)

Propane price represents Mont Belvieu equivalent average of international pricing less applicable spreads and/or freight.

 

(4)

Range sold nC4 butane calls of 2,000 bbls/d for 2Q20 and 2,500 bbls/d for 3Q20 at average strike prices of $0.5625 per gallon and $0.57 per gallon, respectively.

 

 

 

SEE WEBSITE FOR OTHER SUPPLEMENTAL INFORMATION FOR THE PERIODS

AND ADDITIONAL HEDGING DETAILS

 

16