Delaware | 001-12209 | 34-1312571 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
777 Main Street, Suite 800 Ft. Worth, Texas |
76102 | |
(Address of principal executive offices) | (Zip Code) |
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 |
99.1 | Press Release dated February 26, 2008 |
RANGE RESOURCES CORPORATION |
||||
By: | /s/ Roger S. Manny | |||
Roger S. Manny | ||||
Senior Vice President | ||||
3
Exhibit Number | Description | |||
99.1 | Press Release dated February 26, 2008 |
4
5
6
2008-7 | ||
Contacts: | Rodney Waller, Senior Vice President David Amend, Investor Relations Manager |
7
Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||||||||||
Revenues |
||||||||||||||||||||||||
Oil and gas sales (a) |
$ | 240,901 | $ | 155,996 | $ | 862,537 | $ | 599,139 | ||||||||||||||||
Transportation and gathering |
1,184 | 572 | 2,684 | 2,742 | ||||||||||||||||||||
Transportation and gathering non-cash stock
compensation (b) |
(97 | ) | (83 | ) | (394 | ) | (320 | ) | ||||||||||||||||
Cash-settled derivative gain (a)(c) |
21,033 | 13,759 | 71,822 | 49,939 | ||||||||||||||||||||
Change in mark-to-market on unrealized
derivatives (c) |
(38,598 | ) | 2,757 | (78,769 | ) | 86,491 | ||||||||||||||||||
Ineffective hedging gain (loss) (d) |
(1,322 | ) | 2,475 | (820 | ) | 5,965 | ||||||||||||||||||
Gain (loss) on sale of properties (d) |
(2 | ) | 176 | 20 | 21 | |||||||||||||||||||
Other (d) |
284 | 915 | 5,011 | 835 | ||||||||||||||||||||
$ | 223,383 | $ | 176,567 | 27 | % | $ | 862,091 | $ | 744,812 | 16 | % | |||||||||||||
Expenses |
||||||||||||||||||||||||
Direct operating |
30,021 | 23,485 | 106,901 | 79,858 | ||||||||||||||||||||
Direct operating non-cash stock compensation (b) |
487 | 374 | 1,840 | 1,403 | ||||||||||||||||||||
Production and ad valorem taxes |
9,485 | 8,445 | 42,443 | 36,415 | ||||||||||||||||||||
Exploration |
12,793 | 10,012 | 39,872 | 41,009 | ||||||||||||||||||||
Exploration non-cash stock compensation (b) |
884 | 883 | 3,473 | 3,079 | ||||||||||||||||||||
General and administrative |
13,319 | 9,924 | 50,180 | 35,591 | ||||||||||||||||||||
General and administrative non-cash stock
compensation (b) |
4,535 | 3,948 | 18,248 | 14,295 | ||||||||||||||||||||
Deferred compensation plan (e) |
(10 | ) | 7,220 | 28,332 | 6,873 | |||||||||||||||||||
Interest |
21,381 | 17,583 | 77,737 | 55,849 | ||||||||||||||||||||
Depletion, depreciation and amortization |
71,530 | 48,487 | 227,328 | 154,739 | ||||||||||||||||||||
164,425 | 130,361 | 26 | % | 596,354 | 429,111 | 39 | % | |||||||||||||||||
Income from continuing operations before income
taxes |
58,958 | 46,206 | 28 | % | 265,737 | 315,701 | -16 | % | ||||||||||||||||
Income taxes |
||||||||||||||||||||||||
Current |
(96 | ) | 97 | 320 | 1,912 | |||||||||||||||||||
Deferred |
24,743 | 20,307 | 98,441 | 119,840 | ||||||||||||||||||||
24,647 | 20,404 | 98,761 | 121,752 | |||||||||||||||||||||
Income from continuing operations |
34,311 | 25,802 | 33 | % | 166,976 | 193,949 | -14 | % | ||||||||||||||||
Discontinued operations, net of taxes |
| (25,375 | ) | 63,593 | (35,247 | ) | ||||||||||||||||||
Net income |
$ | 34,311 | $ | 427 | NM | $ | 230,569 | $ | 158,702 | 45 | % | |||||||||||||
Basic |
||||||||||||||||||||||||
Income from continuing operations |
$ | 0.23 | $ | 0.19 | $ | 1.16 | $ | 1.45 | ||||||||||||||||
Discontinued operations |
| (0.19 | ) | 0.44 | (0.26 | ) | ||||||||||||||||||
Net income |
$ | 0.23 | $ | 0.00 | NM | $ | 1.60 | $ | 1.19 | 35 | % | |||||||||||||
Diluted |
||||||||||||||||||||||||
Income from continuing operations |
$ | 0.22 | $ | 0.18 | $ | 1.11 | $ | 1.39 | ||||||||||||||||
Discontinued operations |
| (0.18 | ) | 0.43 | (0.25 | ) | ||||||||||||||||||
Net income |
$ | 0.22 | $ | 0.00 | NM | $ | 1.54 | $ | 1.14 | 35 | % | |||||||||||||
Weighted average shares outstanding, as reported |
||||||||||||||||||||||||
Basic |
146,982 | 137,521 | 7 | % | 143,791 | 133,751 | 8 | % | ||||||||||||||||
Diluted |
153,032 | 142,544 | 7 | % | 149,911 | 138,711 | 8 | % |
(a) | See separate oil and gas sales information table. | |
(b) | Costs associated with FASB 123R which have been reflected in the categories associated with the direct personnel costs. | |
(c) | Included in Derivative fair value income in 10-K. | |
(d) | Included in Other revenues in the 10-K. | |
(e) | Reflects the change in the market value of the vested Company stock and other investments during the period held in the deferred compensation plan. | |
NM = not meaningful |
8
Three Months Ended December 31, | Three Months Ended December 31, | |||||||||||||||||||||||
2007 | GOM | 2007 | 2006 | GOM | 2006 | |||||||||||||||||||
As | Discontinued | Including | As | Discontinued | Including | |||||||||||||||||||
reported | Operations | GOM | reported | Operations | GOM | |||||||||||||||||||
Revenues |
||||||||||||||||||||||||
Oil and gas sales (a) |
$ | 240,901 | $ | | $ | 240,901 | $ | 155,996 | $ | 7,568 | $ | 163,564 | ||||||||||||
Transportation and gathering |
1,184 | | 1,184 | 572 | 9 | 581 | ||||||||||||||||||
Transportation and gathering stock
based
compensation |
(97 | ) | | (97 | ) | (83 | ) | | (83 | ) | ||||||||||||||
Cash-settled derivative gain (a) |
21,033 | | 21,033 | 13,759 | | 13,759 | ||||||||||||||||||
Change in mark-to-market on unrealized
derivatives |
(38,598 | ) | | (38,598 | ) | 2,757 | | 2,757 | ||||||||||||||||
Ineffective hedging gain (loss) |
(1,322 | ) | | (1,322 | ) | 2,475 | | 2,475 | ||||||||||||||||
Equity method investment |
(306 | ) | | (306 | ) | 609 | | 609 | ||||||||||||||||
Gain (loss) on sale of properties |
(2 | ) | | (2 | ) | 176 | | 176 | ||||||||||||||||
Interest and other |
590 | | 590 | 306 | (17 | ) | 289 | |||||||||||||||||
223,383 | | 223,383 | 176,567 | 7,560 | 184,127 | |||||||||||||||||||
Expenses |
||||||||||||||||||||||||
Direct operating |
30,021 | | 30,021 | 23,485 | 3,378 | 26,863 | ||||||||||||||||||
Direct operating stock based
compensation |
487 | 487 | 374 | | 374 | |||||||||||||||||||
Production and ad valorem taxes |
9,485 | | 9,485 | 8,445 | 89 | 8,534 | ||||||||||||||||||
Exploration |
12,793 | | 12,793 | 10,012 | (10 | ) | 10,002 | |||||||||||||||||
Exploration stock based compensation |
884 | | 884 | 883 | | 883 | ||||||||||||||||||
General and administrative |
13,319 | | 13,319 | 9,924 | | 9,924 | ||||||||||||||||||
General and administrative stock based
compensation |
4,535 | | 4,535 | 3,948 | | 3,948 | ||||||||||||||||||
Non-cash compensation deferred
compensation plan |
(10 | ) | | (10 | ) | 7,220 | | 7,220 | ||||||||||||||||
Interest expense |
21,381 | | 21,381 | 17,583 | 544 | 18,127 | ||||||||||||||||||
Depletion, depreciation and amortization |
71,530 | | 71,530 | 48,487 | 3,531 | 52,018 | ||||||||||||||||||
164,425 | | 164,425 | 130,361 | 7,532 | 137,893 | |||||||||||||||||||
Income from continuing operations before
income taxes |
58,958 | | 58,958 | 46,206 | 28 | 46,234 | ||||||||||||||||||
Income taxes provision |
||||||||||||||||||||||||
Current |
(96 | ) | | (96 | ) | 97 | | 97 | ||||||||||||||||
Deferred |
24,743 | | 24,743 | 20,307 | 10 | 20,317 | ||||||||||||||||||
24,647 | | 24,647 | 20,404 | 10 | 20,414 | |||||||||||||||||||
Income from continuing operations |
34,311 | | 34,311 | 25,802 | 18 | 25,820 | ||||||||||||||||||
Discontinued operations Austin Chalk,
net of tax |
| | | (25,393 | ) | | (25,393 | ) | ||||||||||||||||
Discontinued operations Gulf of Mexico,
net of tax |
| | | 18 | (18 | ) | | |||||||||||||||||
Net income |
$ | 34,311 | $ | | $ | 34,311 | $ | 427 | $ | | $ | 427 | ||||||||||||
GOM | 2007 | GOM | 2006 | |||||||||||||||||||||
Discontinued | Including | Discontinued | Including | |||||||||||||||||||||
2007 | Operations | GOM | 2006 | Operations | GOM | |||||||||||||||||||
Average Daily Production |
||||||||||||||||||||||||
Oil (bbl) |
8,692 | | 8,692 | 8,417 | 325 | 8,742 | ||||||||||||||||||
Natural gas liquids (bbl) |
3,012 | | 3,012 | 2,826 | | 2,826 | ||||||||||||||||||
Gas (mcf) |
273,097 | | 273,097 | 212,559 | 11,533 | 224,092 | ||||||||||||||||||
Equivalents (mcfe) (b) |
343,322 | | 343,322 | 280,013 | 13,487 | 293,500 | ||||||||||||||||||
Average Prices Realized (c) |
||||||||||||||||||||||||
Oil (bbl) |
$ | 60.25 | $ | | $ | 60.25 | $ | 49.43 | $ | 40.07 | $ | 49.09 | ||||||||||||
Natural gas liquids (bbl) |
$ | 51.83 | $ | | $ | 51.83 | $ | 29.59 | $ | | $ | 29.59 | ||||||||||||
Gas (mcf) |
$ | 7.94 | $ | | $ | 7.94 | $ | 6.33 | $ | 6.00 | $ | 6.31 | ||||||||||||
Equivalents (mcfe) (b) |
$ | 8.29 | $ | | $ | 8.29 | $ | 6.59 | $ | 6.10 | $ | 6.57 | ||||||||||||
Direct Operating Costs per mcfe (d) |
||||||||||||||||||||||||
Field expenses |
$ | 0.89 | $ | | $ | 0.89 | $ | 0.86 | $ | 1.77 | $ | 0.91 | ||||||||||||
Workovers |
$ | 0.06 | $ | | $ | 0.06 | $ | 0.05 | $ | 0.95 | $ | 0.08 | ||||||||||||
Total operating costs |
$ | 0.95 | $ | | $ | 0.95 | $ | 0.91 | $ | 2.72 | $ | 0.99 | ||||||||||||
(a) | See separate oil and gas sales information table. | |
(b) | Oil and natural gas liquids are converted to gas equivalents on a basis of six mcf per barrel. | |
(c) | Average prices, including all cash-settled derivatives. | |
(d) | Excludes non-cash stock compensation. |
9
Twelve Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||||||||||
GOM | 2007 | GOM | 2006 | |||||||||||||||||||||
2007 | Discontinued | Including | 2006 | Discontinued | Including | |||||||||||||||||||
As reported | Operations | GOM | As reported | Operations | GOM | |||||||||||||||||||
Revenues |
||||||||||||||||||||||||
Oil and gas sales (a) |
$ | 862,537 | $ | 9,938 | $ | 872,475 | $ | 599,139 | $ | 34,850 | $ | 633,989 | ||||||||||||
Transportation and gathering |
2,684 | 10 | 2,694 | 2,742 | 85 | 2,827 | ||||||||||||||||||
Transportation and gathering stock
based
compensation |
(394 | ) | | (394 | ) | (320 | ) | | (320 | ) | ||||||||||||||
Cash-settled derivative gain (a) |
71,822 | | 71,822 | 49,939 | | 49,939 | ||||||||||||||||||
Change in mark-to-market on unrealized
derivatives |
(78,769 | ) | | (78,769 | ) | 86,491 | | 86,491 | ||||||||||||||||
Ineffective hedging gain (loss) |
(820 | ) | | (820 | ) | 5,965 | | 5,965 | ||||||||||||||||
Equity method investment |
974 | | 974 | 548 | | 548 | ||||||||||||||||||
Gain (loss) on sale of properties |
20 | | 20 | 21 | | 21 | ||||||||||||||||||
Interest and other |
4,037 | (1 | ) | 4,036 | 287 | (19 | ) | 268 | ||||||||||||||||
862,091 | 9,947 | 872,038 | 744,812 | 34,916 | 779,728 | |||||||||||||||||||
Expenses |
||||||||||||||||||||||||
Direct operating |
106,901 | 2,477 | 109,378 | 79,858 | 10,963 | 90,821 | ||||||||||||||||||
Direct operating stock based
compensation |
1,840 | | 1,840 | 1,403 | | 1,403 | ||||||||||||||||||
Production and ad valorem taxes |
42,443 | 105 | 42,548 | 36,415 | 500 | 36,915 | ||||||||||||||||||
Exploration |
39,872 | | 39,872 | 41,009 | 1,164 | 42,173 | ||||||||||||||||||
Exploration stock based compensation |
3,473 | | 3,473 | 3,079 | | 3,079 | ||||||||||||||||||
General and administrative |
50,180 | 47 | 50,227 | 35,591 | | 35,591 | ||||||||||||||||||
General and administrative stock based
compensation |
18,248 | | 18,248 | 14,295 | | 14,295 | ||||||||||||||||||
Non-cash compensation deferred
compensation plan |
28,332 | | 28,332 | 6,873 | | 6,873 | ||||||||||||||||||
Interest expense |
77,737 | 594 | 78,331 | 55,849 | 1,728 | 57,577 | ||||||||||||||||||
Depletion, depreciation and amortization |
227,328 | 3,325 | 230,653 | 154,739 | 14,922 | 169,661 | ||||||||||||||||||
596,354 | 6,548 | 602,902 | 429,111 | 29,277 | 458,388 | |||||||||||||||||||
Income from continuing operations before
income taxes |
265,737 | 3,399 | 269,136 | 315,701 | 5,639 | 321,340 | ||||||||||||||||||
Income taxes provision |
||||||||||||||||||||||||
Current |
320 | | 320 | 1,912 | | 1,912 | ||||||||||||||||||
Deferred |
98,441 | 1,190 | 99,631 | 119,840 | 1,974 | 121,814 | ||||||||||||||||||
98,761 | 1,190 | 99,951 | 121,752 | 1,974 | 123,726 | |||||||||||||||||||
Income from continuing operations |
166,976 | 2,209 | 169,185 | 193,949 | 3,665 | 197,614 | ||||||||||||||||||
Discontinued operations Austin Chalk,
net of tax |
(411 | ) | | (411 | ) | (38,912 | ) | | (38,912 | ) | ||||||||||||||
Discontinued operations Gulf of
Mexico,
net of tax |
64,004 | 2,209 | 61,795 | 3,665 | (3,665 | ) | | |||||||||||||||||
Net income |
$ | 230,569 | $ | | $ | 230,569 | $ | 158,702 | $ | | $ | 158,702 | ||||||||||||
GOM | 2007 | GOM | 2006 | |||||||||||||||||||||
Discontinued | Including | Discontinued | Including | |||||||||||||||||||||
2007 | Operations | GOM | 2006 | Operations | GOM | |||||||||||||||||||
Average Daily Production |
||||||||||||||||||||||||
Oil (bbl) |
9,205 | 106 | 9,311 | 8,326 | 331 | 8,657 | ||||||||||||||||||
Natural gas liquids (bbl) |
3,054 | | 3,054 | 2,991 | | 2,991 | ||||||||||||||||||
Gas (mcf) |
245,465 | 2,612 | 248,077 | 193,734 | 12,477 | 206,211 | ||||||||||||||||||
Equivalents (mcfe) (b) |
319,016 | 3,251 | 322,267 | 261,639 | 14,458 | 276,097 | ||||||||||||||||||
Average Prices Realized (c) |
||||||||||||||||||||||||
Oil (bbl) |
$ | 60.16 | $ | 58.17 | $ | 60.13 | $ | 47.46 | $ | 42.48 | $ | 47.27 | ||||||||||||
Natural gas liquids (bbl) |
$ | 41.40 | $ | | $ | 41.40 | $ | 33.62 | $ | | $ | 33.62 | ||||||||||||
Gas (mcf) |
$ | 7.66 | $ | 8.06 | $ | 7.66 | $ | 6.62 | $ | 6.53 | $ | 6.61 | ||||||||||||
Equivalents (mcfe) (b) |
$ | 8.02 | $ | 8.38 | $ | 8.03 | $ | 6.80 | $ | 6.60 | $ | 6.79 | ||||||||||||
Direct Operating Costs per mcfe (d) |
||||||||||||||||||||||||
Field expenses |
$ | 0.86 | $ | 1.78 | $ | 0.87 | $ | 0.80 | $ | 1.48 | $ | 0.84 | ||||||||||||
Workovers |
$ | 0.06 | $ | 0.31 | $ | 0.06 | $ | 0.04 | $ | 0.60 | $ | 0.06 | ||||||||||||
Total operating costs |
$ | 0.92 | $ | 2.09 | $ | 0.93 | $ | 0.84 | $ | 2.08 | $ | 0.90 | ||||||||||||
(a) | See separate oil and gas sales information table. | |
(b) | Oil and natural gas liquids are converted to gas equivalents on a basis of six mcf per barrel. | |
(c) | Average prices, including all cash-settled derivatives. | |
(d) | Excludes non-cash stock compensation. |
10
December 31, | December 31, | |||||||
2007 | 2006 | |||||||
Assets |
||||||||
Current unrealized derivative gain |
$ | 53,018 | $ | 93,588 | ||||
Other current assets |
208,796 | 137,872 | ||||||
Assets held for sale |
| 79,304 | ||||||
Assets of discontinued operation |
| 78,161 | ||||||
Oil and gas properties |
3,503,808 | 2,608,088 | ||||||
Transportation and field assets |
61,126 | 47,143 | ||||||
Unrealized derivative gain |
1,082 | 61,068 | ||||||
Other |
188,678 | 82,450 | ||||||
$ | 4,016,508 | $ | 3,187,674 | |||||
Liabilities and Stockholders Equity |
||||||||
Liabilities of discontinued operation |
$ | | $ | 28,333 | ||||
Current asset retirement obligation |
1,903 | 3,853 | ||||||
Current unrealized derivative loss |
30,457 | 4,621 | ||||||
Other current liabilities |
273,073 | 214,878 | ||||||
Bank debt |
303,500 | 452,000 | ||||||
Subordinated notes |
847,158 | 596,782 | ||||||
Total long-term debt |
1,150,658 | 1,048,782 | ||||||
Deferred taxes |
590,786 | 468,643 | ||||||
Unrealized derivative loss |
45,819 | 266 | ||||||
Deferred compensation liability |
120,223 | 90,094 | ||||||
Long-term asset retirement obligation |
75,567 | 72,043 | ||||||
Common stock and retained earnings |
1,760,181 | 1,219,640 | ||||||
Treasury stock |
(5,334 | ) | | |||||
Other comprehensive income |
(26,825 | ) | 36,521 | |||||
Total stockholders equity |
1,728,022 | 1,256,161 | ||||||
$ | 4,016,508 | $ | 3,187,674 | |||||
11
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
Net income |
$ | 34,311 | $ | 427 | $ | 230,569 | $ | 158,702 | ||||||||
Adjustments to reconcile net income to net cash provided by operations: |
||||||||||||||||
Gain from discontinued operations |
| 25,375 | (63,593 | ) | 35,247 | |||||||||||
Gain from equity investment |
306 | (609 | ) | (974 | ) | (548 | ) | |||||||||
Deferred income tax (benefit) |
24,743 | 20,307 | 98,441 | 119,840 | ||||||||||||
Depletion, depreciation and amortization |
71,530 | 48,486 | 227,328 | 154,738 | ||||||||||||
Exploration dry hole costs |
6,077 | 5,798 | 15,149 | 15,089 | ||||||||||||
Change in mark-to-market on unrealized derivatives |
38,598 | (2,757 | ) | 78,769 | (86,491 | ) | ||||||||||
Ineffective hedging (gain) loss |
1,322 | (2,476 | ) | 820 | (5,654 | ) | ||||||||||
Allowance for bad debts |
| 80 | | 80 | ||||||||||||
Amortization of deferred issuance costs |
610 | 606 | 2,277 | 1,827 | ||||||||||||
Deferred and stock-based compensation |
7,382 | 13,616 | 54,152 | 27,455 | ||||||||||||
(Gain) loss on sale of assets and other |
(35 | ) | (69 | ) | 2,212 | 940 | ||||||||||
Changes in working capital: |
||||||||||||||||
Accounts receivable |
(20,975 | ) | 862 | (50,570 | ) | 30,185 | ||||||||||
Inventory and other |
632 | 754 | (1,040 | ) | (1,157 | ) | ||||||||||
Accounts payable |
17,043 | 12,752 | 28,640 | (5,049 | ) | |||||||||||
Accrued liabilities |
5,028 | (1,308 | ) | 9,922 | (3,695 | ) | ||||||||||
Net changes in working capital |
1,728 | 13,060 | (13,048 | ) | 20,284 | |||||||||||
Net cash provided from continuing operations |
$ | 186,572 | $ | 121,844 | $ | 632,102 | $ | 441,509 | ||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
Net cash provided from continuing operations, as reported |
$ | 186,572 | $ | 121,844 | $ | 632,102 | $ | 441,509 | ||||||||
Net change in working capital |
(1,728 | ) | (13,060 | ) | 13,048 | (20,284 | ) | |||||||||
Exploration expense |
6,716 | 4,214 | 24,723 | 25,920 | ||||||||||||
Cash flow from Gulf of Mexico properties |
| 3,549 | 6,829 | 21,725 | ||||||||||||
Other |
(1,658 | ) | (684 | ) | (3,123 | ) | (1,977 | ) | ||||||||
Cash flow from operations before changes in working capital, non-GAAP measure |
$ | 189,902 | $ | 115,863 | $ | 673,579 | $ | 466,893 | ||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
Basic: |
||||||||||||||||
Weighted average shares outstanding |
149,323 | 138,724 | 145,869 | 135,016 | ||||||||||||
Stock held by deferred compensation plan |
(2,341 | ) | (1,203 | ) | (2,078 | ) | (1,265 | ) | ||||||||
146,982 | 137,521 | 143,791 | 133,751 | |||||||||||||
Dilutive: |
||||||||||||||||
Weighted average shares outstanding |
149,323 | 138,724 | 145,869 | 135,016 | ||||||||||||
Dilutive stock options under treasury method |
3,709 | 3,820 | 4,042 | 3,695 | ||||||||||||
153,032 | 142,544 | 149,911 | 138,711 | |||||||||||||
12
Based upon Statements of Income Including | ||||||||||||||||||||||||
Gulf of Mexico Discontinued Operations | ||||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||||||||||
Oil and gas sales components: |
||||||||||||||||||||||||
Oil sales |
$ | 65,667 | $ | 47,994 | $ | 228,947 | $ | 197,813 | ||||||||||||||||
NGL sales |
14,361 | 7,693 | 46,152 | 36,705 | ||||||||||||||||||||
Gas sales |
170,780 | 121,558 | 593,215 | 495,920 | ||||||||||||||||||||
Cash-settled hedges (effective): |
||||||||||||||||||||||||
Crude oil |
(16,687 | ) | (8,516 | ) | (23,755 | ) | (48,444 | ) | ||||||||||||||||
Natural gas |
6,780 | (5,165 | ) | 27,916 | (48,005 | ) | ||||||||||||||||||
Total oil and gas sales, as reported |
$ | 240,901 | $ | 163,564 | 47 | % | $ | 872475 | $ | 633,989 | 38 | % | ||||||||||||
Derivative fair value income (loss) components: |
||||||||||||||||||||||||
Cash-settled derivatives (ineffective): |
||||||||||||||||||||||||
Crude oil |
$ | (799 | ) | $ | | $ | (828 | ) | $ | | ||||||||||||||
Natural gas |
21,832 | 13,759 | 72,650 | 49,939 | ||||||||||||||||||||
Change in mark-to-market on unrealized derivatives |
(39,920 | ) | 5,232 | (79,589 | ) | 92,456 | ||||||||||||||||||
Total derivative fair value income, as reported |
$ | 18,887 | $ | 18,991 | $ | (7,767 | ) | $ | 142,395 | |||||||||||||||
Oil and gas sales, including cash-settled derivatives: |
||||||||||||||||||||||||
Oil sales |
$ | 48,181 | $ | 39,478 | $ | 204,364 | $ | 149,369 | ||||||||||||||||
Natural gas liquid sales |
14,361 | 7,693 | 46,152 | 36,705 | ||||||||||||||||||||
Gas sales |
199,392 | 130,152 | 693,781 | 497,854 | ||||||||||||||||||||
Total |
$ | 261,934 | $ | 177,323 | 48 | % | $ | 944,297 | $ | 683,928 | 38 | % | ||||||||||||
Production during the period: |
||||||||||||||||||||||||
Oil (bbl) |
799,676 | 804,275 | -1 | % | 3,398,534 | 3,159,623 | 8 | % | ||||||||||||||||
Natural gas liquid (bbl) |
277,105 | 259,971 | 7 | % | 1,114,730 | 1,091,785 | 2 | % | ||||||||||||||||
Gas (mcf) |
25,124,892 | 20,616,478 | 22 | % | 90,547,993 | 75,266,847 | 20 | % | ||||||||||||||||
Equivalent (mcfe) (a) |
31,585,578 | 27,001,954 | 17 | % | 117,627,577 | 100,775,295 | 17 | % | ||||||||||||||||
Average prices realized, including cash-settled hedges and derivatives: |
||||||||||||||||||||||||
Crude oil (per bbl) |
$ | 60.25 | $ | 49.09 | 23 | % | $ | 60.13 | $ | 47.27 | 27 | % | ||||||||||||
Natural gas liquid (per bbl) |
$ | 51.83 | $ | 29.59 | 75 | % | $ | 41.40 | $ | 33.62 | 23 | % | ||||||||||||
Gas (per mcf) |
$ | 7.94 | $ | 6.31 | 26 | % | $ | 7.66 | $ | 6.61 | 16 | % | ||||||||||||
Equivalent (per mcfe) (a) |
$ | 8.29 | $ | 6.57 | 26 | % | $ | 8.03 | $ | 6.79 | 18 | % |
(a) | Oil and natural gas liquids are converted to gas equivalents on a basis of six mcf per barrel. |
13
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||||||||||
As reported |
$ | 58,958 | $ | 46,206 | 28 | % | $ | 265,737 | $ | 315,701 | -16 | % | ||||||||||||
Adjustment for certain non-cash items
(Gain) loss on sale of properties |
2 | (176 | ) | (20 | ) | (21 | ) | |||||||||||||||||
Gulf of Mexico discontinued operations |
| 28 | 3,399 | 5,639 | ||||||||||||||||||||
Change in mark-to-market on unrealized derivatives |
38,598 | (2,757 | ) | 78,769 | (86,491 | ) | ||||||||||||||||||
Ineffective hedging (gain) loss |
1,322 | (2,475 | ) | 820 | (5,965 | ) | ||||||||||||||||||
Amortization of ineffective interest hedges |
| | | 311 | ||||||||||||||||||||
Transportation and gathering non-cash stock compensation |
97 | 83 | 394 | 320 | ||||||||||||||||||||
Direct operating non-cash stock compensation |
487 | 374 | 1,840 | 1,403 | ||||||||||||||||||||
Exploration expenses non-cash stock compensation |
884 | 883 | 3,473 | 3,079 | ||||||||||||||||||||
General & administrative non-cash stock compensation |
4,535 | 3,948 | 18,248 | 14,295 | ||||||||||||||||||||
Deferred compensation plan non-cash stock compensation |
(10 | ) | 7,220 | 28,332 | 6,873 | |||||||||||||||||||
As adjusted |
104,873 | 53,334 | 97 | % | 400,992 | 255,144 | 57 | % | ||||||||||||||||
Income taxes, adjusted |
||||||||||||||||||||||||
Current |
(96 | ) | 97 | 320 | 1,912 | |||||||||||||||||||
Deferred |
44,014 | 23,437 | 148,063 | 97,806 | ||||||||||||||||||||
Net income excluding certain items, a non-GAAP measure |
$ | 60,955 | $ | 29,800 | 105 | % | $ | 252,609 | $ | 155,426 | 63 | % | ||||||||||||
Non-GAAP earnings per share
Basic |
$ | 0.41 | $ | 0.22 | 86 | % | $ | 1.76 | $ | 1.16 | 52 | % | ||||||||||||
Diluted |
$ | 0.40 | $ | 0.21 | 90 | % | $ | 1.69 | $ | 1.12 | 51 | % | ||||||||||||
Gas | Oil | |||||||||||||
Volume | Average | Volume | Average | |||||||||||
Hedged | Hedge | Hedged | Hedge | |||||||||||
(Mmbtu/d) | Prices | (Bbl/d) | Prices | |||||||||||
Calendar 2008 |
Swaps | 155,000 | $8.97 | | | |||||||||
Calendar 2008 |
Collars | 70,000 | $8.01 - $10.83 | 9,000 | $59.34 - $75.48 | |||||||||
Calendar 2009 |
Swaps | 70,000 | $8.38 | | | |||||||||
Calendar 2009 |
Collars | 140,000 | $8.24 - $9.19 | 8,000 | $64.01 - $76.00 |
Note: | Details as to the Companys hedges are posted on its website and are updated periodically. |
14