UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
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):
March 2, 2005 (March 1, 2005)
RANGE RESOURCES CORPORATION
Delaware (State or other jurisdiction of incorporation) |
0-9592 (Commission File Number) |
34-1312571 (IRS Employer Identification No.) |
777 Main Street, Suite 800 Ft. Worth, Texas (Address of principal executive offices) |
76102 (Zip Code) |
Registrants 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):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
ITEM 2.02 Results of Operations and Financial Condition | ||||||||
ITEM 9.01 Financial Statements and Exhibits | ||||||||
SIGNATURES | ||||||||
EXHIBIT INDEX | ||||||||
Press Release |
ITEM 2.02 Results of Operations and Financial Condition
On March 1, 2005, Range Resources Corporation issued a press announcing its 2004 results. A copy of this press release is being furnished as an exhibit to this report on Form 8-K.
ITEM 9.01 Financial Statements and Exhibits
(c) Exhibits:
99.1 Press Release dated March 1, 2005
2
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: March 2, 2005
3
EXHIBIT 99.1
NEWS RELEASE
RANGE REPORTS RECORD 2004 RESULTS
FORT WORTH, TEXAS, MARCH 1, 2005...RANGE RESOURCES CORPORATION (NYSE: RRC) today announced its 2004 results. Production, revenues, cash flow and earnings for the year reached record levels. Oil and gas revenues totaled $316 million, a 39% increase over the prior year. Cash flow from operations before changes in working capital, a non-GAAP measure, increased 45% to $209 million, as pretax income jumped 35% to $67 million. Net income to common shareholders totaled $37.1 million while diluted earnings per share were $0.57. A 23% increase in production, coupled with a 13% rise in realized prices drove the results. The Company replaced 821% of production during the year at an average cost of $1.20 per mcfe. Proved reserves at year-end totaled 1.18 Tcfe, an increase of 72%.
The years financial results were impacted by a $5.0 million gain on sale of assets, offset by $19.2 million of non-cash deferred compensation expense. In 2003, a one-time $18.5 million gain on debt retirement and $4.5 million gain on an accounting change were recorded, offset by a $6.6 million non-cash deferred compensation expense. Excluding these gains and certain other items, 2004 net income would have been $51.5 million ($0.72 per diluted share), and 2003 net income would have been $24.5 million ($0.42 per diluted share). Net income and diluted earnings per share for the year increased 110% and 71%, respectively, after adjusting for these items. (See the accompanying table for calculation of these non-GAAP measures.)
Oil and gas revenues for the year totaled $316 million, 39% higher than the prior year due to increases in both production and realized prices. Annual record production totaled 71.7 Bcfe, comprised of 50.7 Bcf of gas and 3.5 million barrels of oil and liquids. Production rose in each quarter of the year and averaged 196 Mmcfe per day. The increase was due to the success of the Companys drilling and acquisition programs. Wellhead prices, after adjustment for hedging, averaged $4.40 per mcfe. The average gas price rose 13% to $4.45 per mcf, as the average oil price rose 19% to $28.04 a barrel. Hedging decreased average prices by $1.40 per mcfe.
Operating expenses per mcfe increased 3% during the year to $0.65, due to higher oilfield costs. Production taxes per mcfe jumped 32% to $0.29 due to higher market prices. General and administrative expenses rose 16% due to costs associated with the implementation of Sarbanes-Oxley, as well as a higher level of personnel to manage the Companys larger asset base from the acquisitions. However, on a per mcfe basis, general and administrative expenses declined 6%. Exploration costs increased 52% due to $12.1 million of dry hole costs and seismic expenditures of $3.3 million. Interest expense increased 16% to $22.9 million, due to higher debt balances from the acquisitions and interest rates. However, interest expense, on a per mcfe basis, decreased 6%. The non-cash deferred compensation expense relating to the appreciation of the Companys stock held in its deferred compensation plan increased $12.6 million due to the strong performance of the stock during the year. Depletion, depreciation and amortization increased 19% due to increased production. On an mcfe basis, DD&A expense decreased from $1.49 in 2003 to $1.44 in 2004.
In the fourth quarter, oil and gas revenues rose 59% to $97 million, due to higher production and realized prices. Production in the quarter rose 30% from the prior-year period, averaging 215 Mmcfe per day, a record high. Realized prices, after hedging, averaged $4.92 per mcfe, a 22% increase. Cash flow before changes in working capital, a non-GAAP measure, increased 62% to a record $66 million. Net income increased 214% to $14.5 million ($0.16 per diluted share). Excluding the $5.7 million of non-cash deferred compensation expense and certain other non-cash items, earnings for the quarter would have
been $15.8 million or $0.20 per diluted share. (See accompanying table for calculation of these non-GAAP measures.)
As previously reported, the Company replaced 821% of production in 2004. Proved reserves at December 31, 2004 totaled 1.18 Tcfe, including 946 Bcf of natural gas and 38 million barrels of crude oil and liquids. Reserves increased 491 Bcfe or 72% during the year. Independent petroleum consultants reviewed 88% of the reserves by volume. At year-end, the pretax present value of proved reserves, based on constant prices and costs, discounted at 10% totaled $2.4 billion, a 72% increase for the year. The reserve value was based on year-end benchmark prices of $6.18 per Mmbtu and $43.33 per barrel, compared to $6.19 per Mmbtu and $32.52 a barrel one year earlier. At year-end, reserves were 81% gas by volume, 77% operated and 64% of their value was attributable to proved developed reserves. The Companys reserve life index stood at 15 years based on fourth quarter production rates.
Drilling expenditures in 2004 totaled $186 million. The capital funded the drilling of 476 (397 net) wells and 75 (62 net) recompletions, giving the Company a finding and development cost of $1.19 per mcfe for its drilling program including $13 million of new acreage and seismic attributable to future programs. Drilling replaced 217% of production in 2004. The Companys average finding and development cost for the year was $1.20 per mcfe without considering any adjustments for asset retirement obligations and purchase price adjustments. (See the Companys website for the calculation of this non-GAAP measure.)
The Company has set a 2005 capital budget, excluding acquisitions, of $254 million to fund the drilling of 787 gross (586 net) wells and 75 gross (53 net) recompletions. Based on current futures prices, the capital budget is anticipated to be funded with approximately 80% of internal cash flow.
Commenting, John H. Pinkerton, the Companys President, said, We are extremely pleased with the 2004 performance. While maintaining a low-cost structure, we were able to increase proved reserves by 72%. Our property base at year-end included 1.18 Tcfe of proved reserves having a 15-year reserve life. Importantly, we expanded our multi-year drilling inventory to nearly 5,300 projects. We are targeting a further 20% increase in production in 2005 anchored by our drilling program. Higher production coupled with increasing price realizations puts us in position to report record results again in 2005.
The Company will host a conference call on Wednesday, March 2 at 2:00 p.m. ET to review these results. To participate in the call, please dial 877-207-5526 and ask for the Range Resources 2004 financial results conference call. A replay of the call will be available through March 9 at 800-642-1687. The conference ID for the replay is 4050905.
A simultaneous webcast of the call may be accessed over the Internet at www.rangeresources.com or www.vcall.com. To listen, please go to either website in time to register and install any necessary software. The webcast will be archived for replay on the Companys website for 15 days.
Non-GAAP Financial Measures:
Earnings for 2004 include derivative ineffective hedging gains of $712,000, non-cash deferred compensation expense of $19.2 million, amortization of interest rate swap gains of $1.1 million, a $5.0 million gain on sale of properties and $2.0 million expense on settlement of an insurance claim. Excluding such items, pretax income would have been $81.4 million, a two-fold increase over the prior year. Adjusting for the after-tax effect of these items, the Companys earnings would have been $51.5 million in 2004 or $0.78 per share ($0.72 per diluted share). If similar items were excluded, 2003 earnings would have been $24.5 million or $0.44 per share ($0.42 per diluted share). In 2003, $18.5 million of gains on retirement of securities was recognized along with $6.6 million of deferred compensation expense, ineffective hedging losses of $1.2 million and $2.4 million of call premium and write off of unamortized offering costs of the 8.75% notes. (See reconciliation of non-GAAP earnings in the accompanying table.) The Company believes results excluding these items are more comparable to estimates provided by security analysts and, therefore, are useful in evaluating operational trends of the Company and its performance relative to other oil and gas producing companies.
Cash flow from operations before changes in working capital as defined in this release represents net cash provided by operations before changes in working capital and exploration expense adjusted for certain non-cash compensation items and the cash call premium and amortization write off of $2.0 million. Cash flow from operations before changes in working capital is widely accepted by the investment community as a financial indicator of an oil and gas companys
ability to generate cash to internally fund exploration and development activities and to service debt. Cash flow from operations before changes in working capital is also useful because it is widely used by professional research analysts in valuing, comparing, rating and providing investment recommendations of companies in the oil and gas exploration and production industry. In turn, many investors use this published research in making investment decisions. Cash flow from operations before changes in working capital is not a measure of financial performance under GAAP and should not be considered as an alternative to cash flows from operations, investing, or financing activities as an indicator of cash flows, or as a measure of liquidity. A table is included which reconciles net cash provided by operations to Cash flow from operations before changes in working capital as used in this release. On its website, the Company provides additional comparative information on prior periods.
RANGE RESOURCES CORPORATION (NYSE: RRC) is an independent oil and gas company operating in the Southwest, Appalachia and Gulf Coast regions of the United States.
Except for historical information, statements made in this release, including those relating to future earnings, cash flow, capital expenditures and production growth are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These statements are based on assumptions and estimates that management believes are reasonable based on currently available information; however, managements assumptions and the Companys future performance are subject to a wide range of business risks and uncertainties and there is no assurance that these goals and projections can or will be met. Any number of factors could cause actual results to differ materially from those in the forward-looking statements, including, but not limited to, the volatility of oil and gas prices, the costs and results of drilling and operations, the timing of production, mechanical and other inherent risks associated with oil and gas production, weather, the availability of drilling equipment, changes in interest rates, litigation, uncertainties about reserve estimates and environmental risks. The Company undertakes no obligation to publicly update or revise any forward-looking statements. Further information on risks and uncertainties is available in the Companys filings with the Securities and Exchange Commission, which are incorporated by reference.
2005-8
Contacts:
|
Rodney Waller, Senior Vice President | |
Karen Giles | ||
(817) 870-2601 | ||
www.rangeresources.com |
RANGE RESOURCES CORPORATION
STATEMENTS OF INCOME
(In thousands, except per share data)
Three Months | Twelve Months | |||||||||||||||||||||||
Ended December 31, | Ended December 31, | |||||||||||||||||||||||
2004 | 2003 | 2004 | 2003 | |||||||||||||||||||||
Revenues |
||||||||||||||||||||||||
Oil and gas sales |
$ | 97,208 | $ | 61,076 | $ | 315,703 | $ | 226,402 | ||||||||||||||||
Transportation and processing |
1,095 | 701 | 2,202 | 3,509 | ||||||||||||||||||||
Gain (loss) on retirement of securities |
| 279 | (39 | ) | 18,526 | |||||||||||||||||||
Ineffective hedging gain (loss) (a) |
1,802 | (1,060 | ) | 712 | (1,238 | ) | ||||||||||||||||||
Gain (loss) on sale of properties (a) |
3,307 | (275 | ) | 5,001 | (118 | ) | ||||||||||||||||||
Other (b) |
(1,148 | ) | (573 | ) | (2,872 | ) | (1,314 | ) | ||||||||||||||||
102,264 | 60,148 | +70 | % | 320,707 | 245,767 | +30 | % | |||||||||||||||||
Expenses |
||||||||||||||||||||||||
Direct operating |
13,189 | 9,340 | 46,308 | 36,423 | ||||||||||||||||||||
Production and ad valorem taxes |
6,122 | 3,185 | 20,504 | 12,894 | ||||||||||||||||||||
Exploration |
8,837 | 5,173 | 21,219 | 13,946 | ||||||||||||||||||||
General and administrative |
5,845 | 4,361 | 20,634 | 17,818 | ||||||||||||||||||||
Non-cash deferred compensation expense (c) |
5,659 | 4,364 | 19,176 | 6,559 | ||||||||||||||||||||
Interest |
7,639 | 3,741 | 22,941 | 19,789 | ||||||||||||||||||||
Call premium and unamortized offering costs (d) |
| | 178 | 2,376 | ||||||||||||||||||||
Depletion, depreciation and amortization |
31,973 | 22,437 | 102,971 | 86,549 | ||||||||||||||||||||
79,264 | 52,601 | +51 | % | 253,931 | 196,354 | +29 | % | |||||||||||||||||
Pretax income |
23,000 | 7,547 | +205 | % | 66,776 | 49,413 | +35 | % | ||||||||||||||||
Income taxes (benefit) |
||||||||||||||||||||||||
Current |
(157 | ) | 166 | (245 | ) | 170 | ||||||||||||||||||
Deferred |
8,614 | 2,748 | 24,790 | 18,319 | ||||||||||||||||||||
8,457 | 2,914 | 24,545 | 18,489 | |||||||||||||||||||||
Income before accounting change |
14,543 | 4,633 | +214 | % | 42,231 | 30,924 | +37 | % | ||||||||||||||||
Cumulative effect of accounting change, net of tax |
| | | 4,491 | ||||||||||||||||||||
Net income |
14,543 | 4,633 | +214 | % | 42,231 | 35,415 | +19 | % | ||||||||||||||||
Preferred stock dividends (e) |
(2,951 | ) | (738 | ) | (5,163 | ) | (803 | ) | ||||||||||||||||
Net income available to common shareholders |
$ | 11,592 | $ | 3,895 | +198 | % | $ | 37,068 | $ | 34,612 | +7 | % | ||||||||||||
Net income available to common shareholders |
$ | 0.17 | $ | 0.07 | +143 | % | $ | 0.59 | $ | 0.56 | +5 | % | ||||||||||||
Cumulative effect of change in accounting
principle |
| | | 0.08 | ||||||||||||||||||||
Net income per common share |
$ | 0.17 | $ | 0.07 | +143 | % | $ | 0.59 | $ | 0.64 | -8 | % | ||||||||||||
Earnings per common share assuming dilution |
$ | 0.16 | $ | 0.07 | +129 | % | $ | 0.57 | $ | 0.53 | +8 | % | ||||||||||||
Cumulative effect of change in accounting
principle |
| | | 0.08 | ||||||||||||||||||||
Net income per common share assuming dilution |
$ | 0.16 | $ | 0.07 | +129 | % | $ | 0.57 | $ | 0.61 | -7 | % | ||||||||||||
Weighted average shares outstanding, as reported |
||||||||||||||||||||||||
Basic |
69,400 | 54,631 | +27 | % | 62,362 | 54,272 | +15 | % | ||||||||||||||||
Diluted |
72,644 | 57,022 | +27 | % | 65,332 | 57,850 | +13 | % |
(a) | Included in Other revenues in 10-K. | |||
(b) | Includes net losses from IPF of $163 and $918 for three months ended December 31, 2004 and 2003, respectively, and $1,771 and $1,418 for the twelve months ended December 31, 2004 and 2003, respectively, and valuation loss of $1,168 for an insurance claim receivable for three months ended December 31, 2004 and $1,968 for the twelve months ended December 31, 2004. | |||
(c) | Included in General and administrative expenses in 10-K. It is based upon increases in Companys stock price between periods. | |||
(d) | Due to the early redemption of debt and included in Interest expense in 10-K. | |||
(e) | Includes $2,213 of premium paid upon complete conversion of preferred stock on December 31, 2004 into 5,882 common shares. |
RANGE RESOURCES CORPORATION
OPERATING HIGHLIGHTS
Three Months | Twelve Months | |||||||||||||||||||||||
Ended December 31, | Ended December 31, | |||||||||||||||||||||||
2004 | 2003 | 2004 | 2003 | |||||||||||||||||||||
Average Daily Production |
||||||||||||||||||||||||
Oil (bbl) |
7,720 | 5,405 | +43 | % | 6,865 | 5,543 | +24 | % | ||||||||||||||||
Natural gas liquids (bbl) |
2,815 | 1,221 | +131 | % | 2,700 | 1,098 | +146 | % | ||||||||||||||||
Gas (mcf) |
151,636 | 124,911 | +21 | % | 138,585 | 119,206 | +16 | % | ||||||||||||||||
Equivalents (mcfe) (a) |
214,846 | 164,670 | +30 | % | 195,972 | 159,049 | +23 | % | ||||||||||||||||
Prices Realized |
||||||||||||||||||||||||
Oil (bbl) |
$ | 30.90 | $ | 23.59 | +31 | % | $ | 28.04 | $ | 23.53 | +19 | % | ||||||||||||
Natural gas liquids (bbl) |
$ | 21.95 | $ | 18.74 | +17 | % | $ | 19.76 | $ | 18.75 | +5 | % | ||||||||||||
Gas (mcf) |
$ | 4.99 | $ | 4.11 | +21 | % | $ | 4.45 | $ | 3.94 | +13 | % | ||||||||||||
Equivalents (mcfe) (a) |
$ | 4.92 | $ | 4.03 | +22 | % | $ | 4.40 | $ | 3.90 | +13 | % | ||||||||||||
Operating Costs per mcfe |
||||||||||||||||||||||||
Field expenses |
$ | 0.65 | $ | 0.56 | +16 | % | $ | 0.62 | $ | 0.58 | +7 | % | ||||||||||||
Workovers |
$ | 0.02 | $ | 0.06 | -67 | % | $ | 0.03 | $ | 0.05 | -40 | % | ||||||||||||
Total Operating Costs |
$ | 0.67 | $ | 0.62 | +8 | % | $ | 0.65 | $ | 0.63 | +3 | % | ||||||||||||
(a) | Oil and natural gas liquids are converted to gas equivalents on a basis of six mcf per barrel. |
SUMMARY BALANCE SHEETS
(In thousands)
December 31, | December 31, | |||||||
2004 | 2003 | |||||||
Assets |
||||||||
Current assets |
$ | 110,026 | $ | 46,221 | ||||
Current deferred tax asset |
26,310 | 19,871 | ||||||
Oil and gas properties |
1,402,359 | 723,382 | ||||||
Transportation and field assets |
37,282 | 22,306 | ||||||
Unrealized hedging gain and other |
19,429 | 18,311 | ||||||
$ | 1,595,406 | $ | 830,091 | |||||
Liabilities and Stockholders Equity |
||||||||
Current liabilities |
$ | 109,335 | $ | 46,805 | ||||
Current asset retirement obligation |
6,822 | 5,814 | ||||||
Current unrealized hedging loss |
61,005 | 54,345 | ||||||
Senior debt |
423,900 | 178,200 | ||||||
Nonrecourse debt of subsidiary |
| 70,000 | ||||||
Subordinated notes |
196,656 | 109,980 | ||||||
Total long-term debt |
620,556 | 358,180 | ||||||
Deferred taxes |
117,713 | 10,843 | ||||||
Unrealized hedging loss |
10,926 | 17,027 | ||||||
Deferred compensation liability |
38,799 | 16,981 | ||||||
Long-term asset retirement obligation |
63,910 | 46,030 | ||||||
Preferred stock |
| 50,000 | ||||||
Common stock and retained deficit |
619,084 | 276,215 | ||||||
Stock in deferred compensation plan |
(9,443 | ) | (9,297 | ) | ||||
Other comprehensive loss |
(43,301 | ) | (42,852 | ) | ||||
Total stockholders equity |
566,340 | 274,066 | ||||||
$ | 1,595,406 | $ | 830,091 | |||||
RANGE RESOURCES CORPORATION
CASH FLOWS FROM OPERATIONS
(In thousands)
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2004 | 2003 | 2004 | 2003 | |||||||||||||
Net income |
$ | 14,543 | $ | 4,633 | $ | 42,231 | $ | 35,415 | ||||||||
Adjustments to reconcile net income to net cash provided
by operations: |
||||||||||||||||
Cumulative effect of change in accounting principle, net |
| | | (4,491 | ) | |||||||||||
Deferred income tax expense |
8,614 | 2,748 | 24,790 | 18,319 | ||||||||||||
Depletion, depreciation and amortization |
31,973 | 22,437 | 102,971 | 86,549 | ||||||||||||
Exploration expense |
5,369 | 1,351 | 9,493 | 3,576 | ||||||||||||
Unrealized hedging (gain) loss |
(1,756 | ) | 741 | (1,793 | ) | 679 | ||||||||||
Adjustment to IPF valuation allowance and allowance for bad debts |
240 | 1,029 | 1,762 | 2,138 | ||||||||||||
Amortization of deferred issuance costs |
315 | 155 | 1,071 | 1,207 | ||||||||||||
(Gain) loss on retirement of securities |
| (342 | ) | 34 | (19,634 | ) | ||||||||||
Debt conversion expense |
| | | 465 | ||||||||||||
Deferred compensation adjustment |
6,610 | 4,274 | 20,667 | 6,867 | ||||||||||||
(Gain) loss on sale of assets and other |
(2,119 | ) | 99 | (3,143 | ) | 217 | ||||||||||
Changes in working capital: |
||||||||||||||||
Accounts receivable |
(26,139 | ) | (1,167 | ) | (25,898 | ) | (11,530 | ) | ||||||||
Inventory and other |
3,255 | 2,189 | (6,080 | ) | 501 | |||||||||||
Accounts payable |
24,661 | (665 | ) | 34,746 | 2,982 | |||||||||||
Accrued liabilities |
4,868 | 1,037 | 12,432 | 2,217 | ||||||||||||
Net changes in working capital |
6,645 | 1,394 | 15,200 | (5,830 | ) | |||||||||||
Net cash provided by operations |
$ | 70,434 | $ | 38,519 | $ | 213,283 | $ | 125,477 | ||||||||
RECONCILIATION OF CASH FLOWS
(In thousands, except per share data)
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2004 | 2003 | 2004 | 2003 | |||||||||||||
Net cash provided by operations |
$ | 70,434 | $ | 38,519 | $ | 213,283 | $ | 125,477 | ||||||||
Net change in working capital |
(6,645 | ) | (1,394 | ) | (15,200 | ) | 5,830 | |||||||||
Call premium on debt retirement |
| | 178 | 2,006 | ||||||||||||
Exploration expense |
3,468 | 3,822 | 11,726 | 10,370 | ||||||||||||
Non-cash compensation adjustments and other |
(984 | ) | (49 | ) | (1,340 | ) | 133 | |||||||||
Cash flow from operations before changes in
working capital, non-GAAP measure |
$ | 66,273 | $ | 40,898 | $ | 208,647 | $ | 143,816 | ||||||||
WEIGHTED AVERAGE SHARES OUTSTANDING
(In thousands)
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2004 | 2003 | 2004 | 2003 | |||||||||||||
Basic: |
||||||||||||||||
Weighted average shares outstanding |
71,025 | 56,269 | 64,033 | 55,796 | ||||||||||||
Stock held by deferred compensation plan |
(1,625 | ) | (1,638 | ) | (1,671 | ) | (1,524 | ) | ||||||||
69,400 | 54,631 | 62,362 | 54,272 | |||||||||||||
Dilutive: |
||||||||||||||||
Weighted average shares outstanding |
71,025 | 56,269 | 64,033 | 55,796 | ||||||||||||
Dilutive stock options under treasury method |
1,619 | 753 | 1,299 | 442 | ||||||||||||
Dilutive effect of 5.9% preferred |
| | | 1,612 | ||||||||||||
72,644 | (a) | 57,022 | (a) | 65,332 | (a) | 57,850 | ||||||||||
(a) | Additional 5,882 shares for dilutive effect for 5.9% preferred during these periods under certain non-GAAP measures. The 5.9% preferred was converted on December 31, 2004 and, therefore, will be in the weighted average for future periods. |
RANGE RESOURCES CORPORATION
RECONCILATION OF NET INCOME BEFORE ACCOUNTING CHANGE
AS REPORTED TO NET INCOME BEFORE ACCOUNTING CHANGE
EXCLUDING CERTAIN NON-CASH ITEMS
(In thousands, except per share data)
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||||||
2004 | 2003 | 2004 | 2003 | |||||||||||||||||||||
Pretax income as reported |
$ | 23,000 | $ | 7,547 | +205 | % | $ | 66,776 | $ | 49,413 | +35 | % | ||||||||||||
Adjustment for certain non-cash items |
||||||||||||||||||||||||
(Gain) loss on retirement of securities |
| (279 | ) | 39 | (18,991 | ) | ||||||||||||||||||
(Gain) loss on sale of properties |
(3,307 | ) | 275 | (5,001 | ) | 118 | ||||||||||||||||||
Valuation allowance of insurance claim receivable |
1,168 | | 1,968 | | ||||||||||||||||||||
Call premium and unamortized offering costs |
| | 178 | 2,376 | ||||||||||||||||||||
Ineffective commodity hedging (gain) loss |
(1,802 | ) | 1,060 | (712 | ) | 1,238 | ||||||||||||||||||
Amortization of ineffective interest hedges (gain) loss |
46 | (319 | ) | (1,073 | ) | (559 | ) | |||||||||||||||||
Deferred compensation adjustment |
5,659 | 4,364 | 19,176 | 6,559 | ||||||||||||||||||||
Debt conversion expense |
| | | 465 | ||||||||||||||||||||
Pretax income as adjusted |
24,764 | 12,648 | +96 | % | 81,351 | 40,619 | +100 | % | ||||||||||||||||
Income taxes (benefit) adjusted |
||||||||||||||||||||||||
Current |
(157 | ) | 166 | (245 | ) | 170 | ||||||||||||||||||
Deferred |
9,163 | 4,427 | 30,079 | 15,946 | ||||||||||||||||||||
Net income before accounting change excluding certain items,
a non-GAAP measure |
$ | 15,758 | $ | 8,055 | +96 | % | $ | 51,517 | $ | 24,503 | +110 | % | ||||||||||||
Non-GAAP earnings per share before accounting change |
||||||||||||||||||||||||
Basic |
$ | 0.22 | $ | 0.13 | +69 | % | $ | 0.78 | $ | 0.44 | +77 | % | ||||||||||||
Diluted |
$ | 0.20 | $ | 0.13 | +54 | % | $ | 0.72 | $ | 0.42 | +71 | % | ||||||||||||
HEDGING POSITION
As of March 1, 2005
Gas | Oil | NGLs | ||||||||||||||||||||||
Volume | Average | Volume | Average | Volume | Average | |||||||||||||||||||
Hedged | Hedge | Hedged | Hedged | Hedged | Hedged | |||||||||||||||||||
(MMBtu/d) | Prices | (Bbl/d) | Prices | (Bbl/d) | Prices | |||||||||||||||||||
Calendar 2005 Swaps |
50,695 | $4.21 | 1,146 | $26.84 | 658 | $ | 19.20 | |||||||||||||||||
Calendar 2005 Collars |
67,175 | $5.25 - $7.18 | 4,415 | $29.84 - $37.05 | | | ||||||||||||||||||
Calendar 2006 Swaps |
3,288 | $4.85 | 400 | $35.00 | | | ||||||||||||||||||
Calendar 2006 Collars |
41,363 | $5.15 - $7.09 | 4,064 | $33.20 - $40.64 | | |