Delaware | 001-12209 | 34-1312571 | ||
(State or other jurisdiction of | (Commission | (IRS Employer | ||
incorporation) | File Number) | Identification No.) |
100 Throckmorton, Suite | ||
1200 | ||
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)) |
99.1
|
Press Release dated October 25, 2011 |
RANGE RESOURCES CORPORATION | ||||||
By: | /s/ Roger S. Manny
|
|||||
Chief Financial Officer | ||||||
Date: October 25, 2011 |
3
Exhibit Number | Description | |
99.1
|
Press Release dated October 25, 2011 |
4
2
| During the third quarter, an additional 40 Mmcf per day of fully dedicated cryogenic gas processing capacity was brought on line increasing Ranges total dedicated processing capacity to 390 Mmcf per day. In addition to the committed capacity, Range currently has access to approximately 100 Mmcf per day of interruptible processing capacity. | ||
| Phase I of the Lycoming trunkline system in northeast Pennsylvania was completed and Phase II is expected to be completed by the end of 2011. Additional phases are planned to complete Ranges expected development in Lycoming County. The trunkline will give 350 Mmcf per day of capacity flowing into the Transco system moving gas into and out of the Leidy storage complex. | ||
| Range accomplished a key element in the development of its liquid-rich Marcellus play by signing its first ethane sales contract. The contract with NOVA Chemicals Corporation was signed at the conclusion of the binding open season of the Mariner West Project. The project was the culmination of years of planning and will ensure that Range can continue accelerating its Marcellus Shale development plans. The first sales under the contract are targeted to occur in late 2013. Anticipating Ranges ethane production growth, numerous petrochemical companies, both domestic and international, have approached the Company as potential customers. |
| Late in the third quarter, Range began receiving an incremental NGL pricing uplift when the C3+ fractionation facility was completed at the gas processing facility located in Houston, Pennsylvania. This complex allows for the production of 60,000 barrels per day of purity propane, butane, and natural gasoline for sale into the premium Northeast markets. As a result, Ranges realizations should improve since the liquids will no longer be required to be trucked or railed offsite to be |
3
fractionated. Range expects that the railroad siding at the Houston, Pennsylvania plant will be fully operational in the near future allowing for the direct rail shipment of purity NGL products to customers. Until then, trucks will transload to rail cars at a nearby facility that will significantly reduce the freight costs. With the start-up of the rail facilities, Range believes it will be able to fully realize the expected uplift in incremental NGL pricing of $12 to $15 million annually by the elimination of all intermediate transportation charges before freight cost to the customers. |
| Basis during the third quarter in the southwest area of the Marcellus continued to be in the flat to positive $0.08 per mcf range above the NYMEX Henry Hub index price depending on bid week quotes and daily swing gas spot markets. In the northeast along the Transco-Leidy transmission system, basis during the third quarter continued in the positive $0.10 to $0.15 per mcf above the NYMEX Henry Hub index price depending on bid week quotes and daily swing gas spot markets. Currently, Range has commitments in the southwest portion of the Marcellus for over 420 Mmcf per day to transport natural gas to markets either with Range-owned firm transportation or firm sales arrangements with customers who hold firm transportation. Transportation commitments in the southwest are planned to increase to 550 Mmcf per day during 2012 to accommodate the expected increased production from that region. In the northeast Marcellus along the Transco-Leidy transmission line, Range currently has commitments of 80 Mmcf per day increasing to 100 Mmcf per day during 2012 in the form of firm sales arrangements with customers owning existing firm transportation on Transco and storage at Leidy. Range believes that our existing firm sales arrangements both in the southwest and the northeast can be further increased as it demonstrates that additional production volumes are available. |
4
Premium (Paid) | ||||||||||||
Daily Volume | Hedge Price | / Received | ||||||||||
Gas (Mmbtu) |
||||||||||||
3Q 2011 Collars |
318,200 | $ | 5.43 - $6.29 | ($0.40 | ) | |||||||
4Q 2011 Collars |
348,200 | $ | 5.33 - $6.18 | ($0.37 | ) | |||||||
2012 Swaps |
70,000 | $ | 5.00 | ($0.04 | ) | |||||||
2012 Collars |
189,641 | $ | 5.32 - $5.91 | ($0.28 | ) | |||||||
2013 Collars |
160,000 | $ | 5.09 - $5.65 | | ||||||||
Oil (Bbls) |
||||||||||||
3Q 2011 Calls |
5,500 | $ | 80.00 | $ | 10.37 | |||||||
4Q 2011 Calls |
5,500 | $ | 80.00 | $ | 10.37 | |||||||
2012 Collars |
2,000 | $ | 70.00 - $80.00 | $ | 7.50 | |||||||
2012 Calls |
4,700 | $ | 85.00 | $ | 13.71 | |||||||
NGL (Bbls) |
||||||||||||
3Q 2011 Swaps |
7,000 | $ | 104.17 | | ||||||||
4Q 2011 Swaps |
7,000 | $ | 104.17 | | ||||||||
2012 Swaps |
5,000 | $ | 102.59 | |
5
6
7
SOURCE: | Range Resources Corporation Main number: 817-870-2601 |
8
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||||||||||
Revenues and other income: |
||||||||||||||||||||||||
Natural gas, NGL and oil sales (a) |
$ | 271,799 | $ | 187,757 | $ | 755,367 | $ | 548,583 | ||||||||||||||||
Derivative cash settlements gain (loss) (a) (c) |
10,742 | 10,179 | 8,342 | 16,878 | ||||||||||||||||||||
Gain on early settlement of oil collars (c) |
| 15,697 | | 15,697 | ||||||||||||||||||||
Transportation and gathering |
1,191 | (1,357 | ) | 1,195 | 2,030 | |||||||||||||||||||
Transportation and gathering non-cash stock
compensation (b) |
(375 | ) | (283 | ) | (1,107 | ) | (926 | ) | ||||||||||||||||
Change in mark-to-market on unrealized derivatives gain
(loss) (c) |
58,990 | (18,284 | ) | 67,093 | 23,885 | |||||||||||||||||||
Ineffective hedging gain (loss) (c) |
(3,971 | ) | 2,389 | 2,531 | 2,400 | |||||||||||||||||||
Gain (loss) on sale of properties |
203 | 67 | (1,280 | ) | 78,156 | |||||||||||||||||||
Equity method investment (d) |
(640 | ) | (845 | ) | (1,399 | ) | (1,830 | ) | ||||||||||||||||
Other (d) |
266 | (165 | ) | 1,668 | (118 | ) | ||||||||||||||||||
Total revenues and other income |
338,205 | 195,155 | 73 | % | 832,410 | 684,755 | 22 | % | ||||||||||||||||
Costs and expenses: |
||||||||||||||||||||||||
Direct operating |
29,365 | 24,991 | 85,638 | 67,073 | ||||||||||||||||||||
Direct operating non-cash stock compensation (b) |
463 | 544 | 1,416 | 1,469 | ||||||||||||||||||||
Production and ad valorem taxes |
7,317 | 6,903 | 21,746 | 19,108 | ||||||||||||||||||||
Exploration |
16,704 | 14,202 | 53,217 | 40,553 | ||||||||||||||||||||
Exploration non-cash stock compensation (b) |
902 | 1,023 | 3,168 | 3,231 | ||||||||||||||||||||
Abandonment and impairment of unproved properties |
16,627 | 14,435 | 52,064 | 30,713 | ||||||||||||||||||||
General and administrative |
26,398 | 28,233 | 80,814 | 71,093 | ||||||||||||||||||||
General and administrative non-cash stock
compensation (b) |
8,491 | 7,821 | 27,488 | 26,401 | ||||||||||||||||||||
General and administrative lawsuit settlements |
168 | 469 | 238 | 3,035 | ||||||||||||||||||||
General and administrative bad debt expense |
850 | | 446 | | ||||||||||||||||||||
Termination costs |
| | | 5,138 | ||||||||||||||||||||
Termination costs non-cash stock compensation (b) |
| | | 2,800 | ||||||||||||||||||||
Deferred compensation plan (e) |
8,717 | (5,347 | ) | 33,569 | (25,194 | ) | ||||||||||||||||||
Interest expense |
34,181 | 23,363 | 90,343 | 65,565 | ||||||||||||||||||||
Loss on early extinguishment of debt |
(4 | ) | 5,351 | 18,576 | 5,351 | |||||||||||||||||||
Depletion, depreciation and amortization |
93,619 | 69,730 | 244,129 | $ | 202,350 | |||||||||||||||||||
Impairment of proved property |
38,681 | | 38,681 | 6,505 | ||||||||||||||||||||
Total costs and expenses |
282,479 | 191,718 | 47 | % | 751,533 | 525,191 | 43 | % | ||||||||||||||||
Income from continuing operations before income taxes |
55,726 | 3,437 | 1,521 | % | 80,877 | 159,564 | -49 | % | ||||||||||||||||
Income tax expense: |
||||||||||||||||||||||||
Current |
(7 | ) | (10 | ) | 1 | (10 | ) | |||||||||||||||||
Deferred |
22,547 | 794 | 35,345 | 61,569 | ||||||||||||||||||||
22,540 | 784 | 35,346 | 61,559 | |||||||||||||||||||||
Income from continuing operations |
33,186 | 2,653 | 1,151 | % | 45,531 | 98,005 | -54 | % | ||||||||||||||||
Discontinued operations, net of tax |
1,569 | (10,821 | ) | 15,484 | (19,542 | ) | ||||||||||||||||||
Net income (loss) |
$ | 34,755 | $ | (8,168 | ) | 526 | % | $ | 61,015 | $ | 78,463 | -22 | % | |||||||||||
Income (Loss) Per Common Share: |
||||||||||||||||||||||||
Basic-Income (loss) from continuing operations |
$ | 0.21 | $ | 0.02 | $ | 0.28 | $ | 0.61 | ||||||||||||||||
Discontinued operations |
0.01 | (0.07 | ) | 0.10 | (0.12 | ) | ||||||||||||||||||
Net income (loss) |
$ | 0.22 | $ | (0.05 | ) | 540 | % | $ | 0.38 | $ | 0.49 | -22 | % | |||||||||||
Diluted-Income (loss) from continuing operations |
$ | 0.20 | $ | 0.02 | $ | 0.28 | $ | 0.61 | ||||||||||||||||
Discontinued operations |
0.01 | (0.07 | ) | 0.10 | (0.12 | ) | ||||||||||||||||||
Net income (loss) |
$ | 0.21 | $ | (0.05 | ) | 520 | % | $ | 0.38 | $ | 0.49 | -22 | % | |||||||||||
Weighted average common shares outstanding, as reported: |
||||||||||||||||||||||||
Basic |
158,154 | 157,109 | 1 | % | 157,901 | 156,777 | 1 | % | ||||||||||||||||
Diluted |
159,322 | 158,184 | 1 | % | 158,939 | 158,493 | 0 | % |
(a) | See separate natural gas, NGL and oil sales information table. | |
(b) | 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. | |
(c) | Included in Derivative fair value income in the 10-Q. | |
(d) | Included in Other revenues in the 10-Q. | |
(e) | Reflects the change in market value of the vested Company stock held in the deferred compensation plan. |
9
Three Months Ended September 30, 2011 | Three Months Ended September 30, 2010 | |||||||||||||||||||||||
Barnett | Barnett | |||||||||||||||||||||||
Discontinued | Including | Discontinued | Including | |||||||||||||||||||||
As reported | Operations | Barnett Ops | As reported | Operations | Barnett Ops | |||||||||||||||||||
Revenues: |
||||||||||||||||||||||||
Natural gas, NGL and oil sales |
$ | 271,799 | $ | 723 | $ | 272,522 | $ | 187,757 | $ | 31,803 | $ | 219,560 | ||||||||||||
Derivative cash settlements gain (loss) |
10,742 | | 10,742 | 10,179 | | 10,179 | ||||||||||||||||||
Gas on early settlement of oil collars |
| | | 15,697 | | 15,697 | ||||||||||||||||||
Transportation and gathering |
1,191 | | 1,191 | (1,357 | ) | 6 | (1,351 | ) | ||||||||||||||||
Transportation and gathering non-cash stock
compensation |
(375 | ) | | (375 | ) | (283 | ) | | (283 | ) | ||||||||||||||
Change in mark-to-market on unrealized
derivatives gain (loss) |
58,990 | | 58,990 | (18,284 | ) | | (18,284 | ) | ||||||||||||||||
Ineffective hedging gain (loss) |
(3,971 | ) | | (3,971 | ) | 2,389 | | 2,389 | ||||||||||||||||
Gain (loss) on sale of properties |
203 | 1,032 | 1,235 | 67 | | 67 | ||||||||||||||||||
Equity method investment |
(640 | ) | | (640 | ) | (845 | ) | | (845 | ) | ||||||||||||||
Interest and other |
266 | | 266 | (165 | ) | (3 | ) | (168 | ) | |||||||||||||||
338,205 | 1,755 | 339,960 | 195,155 | 31,806 | 226,961 | |||||||||||||||||||
Expenses: |
||||||||||||||||||||||||
Direct operating |
29,365 | (611 | ) | 28,754 | 24,991 | 8,690 | 33,681 | |||||||||||||||||
Direct operating non-cash stock compensation |
463 | | 463 | 544 | 62 | 606 | ||||||||||||||||||
Production and ad valorem taxes |
7,317 | (44 | ) | 7,273 | 6,903 | 1,970 | 8,873 | |||||||||||||||||
Exploration |
16,704 | | 16,704 | 14,202 | 11 | 14,213 | ||||||||||||||||||
Exploration non-cash stock compensation |
902 | | 902 | 1,023 | | 1,023 | ||||||||||||||||||
Abandonment and impairment of unproved properties |
16,627 | | 16,627 | 14,435 | 6,099 | 20,534 | ||||||||||||||||||
General and administrative |
26,398 | | 26,398 | 28,233 | | 28,233 | ||||||||||||||||||
General and administrative non-cash stock
compensation |
8,491 | | 8,491 | 7,821 | | 7,821 | ||||||||||||||||||
General and administrative lawsuit settlements |
168 | | 168 | 469 | | 469 | ||||||||||||||||||
General and administrative bad debt expense |
850 | | 850 | | | | ||||||||||||||||||
Termination costs |
| | | | | | ||||||||||||||||||
Termination costs non-cash stock compensation |
| | | | | | ||||||||||||||||||
Deferred compensation plan |
8,717 | | 8,717 | (5,347 | ) | | (5,347 | ) | ||||||||||||||||
Interest expense |
34,181 | | 34,181 | 23,363 | 10,443 | 33,806 | ||||||||||||||||||
Loss on early extinguishment of debt |
(4 | ) | | (4 | ) | 5,351 | | 5,351 | ||||||||||||||||
Depletion, depreciation and amortization |
93,619 | | 93,619 | 69,730 | 22,038 | 91,768 | ||||||||||||||||||
Impairment of proved properties |
38,681 | | 38,681 | | | | ||||||||||||||||||
282,479 | (655 | ) | 281,824 | 191,718 | 49,313 | 241,031 | ||||||||||||||||||
Income (loss) from continuing operations before
income taxes |
55,726 | 2,410 | 58,136 | 3,437 | (17,507 | ) | (14,070 | ) | ||||||||||||||||
Income tax expense (benefit): |
||||||||||||||||||||||||
Current |
(7 | ) | | (7 | ) | (10 | ) | | (10 | ) | ||||||||||||||
Deferred |
22,547 | 841 | 23,388 | 794 | (6,686 | ) | (5,892 | ) | ||||||||||||||||
22,540 | 841 | 23,381 | 784 | (6,686 | ) | (5,902 | ) | |||||||||||||||||
Income (loss) from continuing operations |
33,186 | 1,569 | 34,755 | 2,653 | (10,821 | ) | (8,168 | ) | ||||||||||||||||
Discontinued operations-Barnett Shale, net of tax |
1,569 | (1,569 | ) | | (10,821 | ) | 10,821 | | ||||||||||||||||
Net income (loss) |
$ | 34,755 | $ | | $ | 34,755 | $ | (8,168 | ) | $ | | $ | (8,168 | ) | ||||||||||
OPERATING HIGHLIGHTS |
||||||||||||||||||||||||
Average daily production: |
||||||||||||||||||||||||
Natural gas (mcf) |
406,977 | 3,525 | 410,501 | 297,286 | 92,042 | 389,328 | ||||||||||||||||||
NGL (bbl) |
15,550 | (120 | ) | 15,429 | 11,516 | 2,395 | 13,911 | |||||||||||||||||
Oil (bbl) |
5,686 | (6 | ) | 5,680 | 4,926 | 87 | 5,012 | |||||||||||||||||
Gas equivalent (mcfe) |
534,388 | 2,769 | 537,157 | 395,936 | 106,929 | 502,865 | ||||||||||||||||||
Average prices realized: |
||||||||||||||||||||||||
Natural gas (mcf) |
$ | 4.52 | $ | 3.12 | $ | 4.51 | $ | 4.80 | $ | 2.85 | $ | 4.34 | ||||||||||||
NGL (bbl) |
$ | 49.31 | $ | 21.71 | $ | 49.52 | $ | 34.40 | $ | 32.29 | $ | 34.04 | ||||||||||||
Oil (bbl) |
$ | 81.72 | $ | 98.13 | $ | 81.70 | $ | 66.74 | $ | 72.66 | $ | 66.84 | ||||||||||||
Gas equivalent (mcfe) |
$ | 5.75 | $ | 2.84 | $ | 5.73 | $ | 5.43 | $ | 3.23 | $ | 4.97 | ||||||||||||
Direct operating cash costs per mcfe: |
||||||||||||||||||||||||
Field expenses |
$ | 0.57 | $ | | $ | 0.55 | $ | 0.67 | $ | 0.84 | $ | 0.71 | ||||||||||||
Workovers |
0.03 | $ | | 0.03 | 0.02 | 0.04 | 0.02 | |||||||||||||||||
Total operating costs |
$ | 0.60 | $ | | $ | 0.58 | $ | 0.69 | $ | 0.88 | $ | 0.73 | ||||||||||||
10
Nine Months Ended September 30, 2011 | Nine Months Ended September 30, 2010 | |||||||||||||||||||||||
Barnett | Barnett | |||||||||||||||||||||||
Discontinued | Including | Discontinued | Including | |||||||||||||||||||||
As reported | Operations | Barnett Ops | As reported | Operations | Barnett Ops | |||||||||||||||||||
Revenues: |
||||||||||||||||||||||||
Natural gas, NGL and oil sales |
$ | 755,367 | $ | 53,757 | $ | 809,124 | $ | 548,583 | $ | 114,521 | $ | 663,104 | ||||||||||||
Derivative cash settlements gain (loss) |
8,342 | | 8,342 | 16,878 | | 16,878 | ||||||||||||||||||
Gain on early settlement of oil collars |
| | | 15,697 | | 15,697 | ||||||||||||||||||
Transportation and gathering |
1,195 | 6 | 1,201 | 2,030 | 29 | 2,059 | ||||||||||||||||||
Transportation and gathering non-cash stock
compensation |
(1,107 | ) | | (1,107 | ) | (926 | ) | | (926 | ) | ||||||||||||||
Change in mark-to-market on unrealized
derivatives gain (loss) |
67,093 | | 67,093 | 23,885 | | 23,885 | ||||||||||||||||||
Ineffective hedging gain (loss) |
2,531 | | 2,531 | 2,400 | | 2,400 | ||||||||||||||||||
Gain (loss) on sale of properties |
(1,280 | ) | 4,852 | 3,572 | 78,156 | 955 | 79,111 | |||||||||||||||||
Equity method investment |
(1,399 | ) | | (1,399 | ) | (1,830 | ) | | (1,830 | ) | ||||||||||||||
Interest and other |
1,668 | 4 | 1,672 | (118 | ) | (3 | ) | (121 | ) | |||||||||||||||
832,410 | 58,619 | 891,029 | 684,755 | 115,502 | 800,257 | |||||||||||||||||||
Expenses: |
||||||||||||||||||||||||
Direct operating |
85,638 | 9,790 | 95,428 | 67,073 | 26,305 | 93,378 | ||||||||||||||||||
Direct operating non-cash stock compensation |
1,416 | 45 | 1,461 | 1,469 | 255 | 1,724 | ||||||||||||||||||
Production and ad valorem taxes |
21,746 | 1,206 | 22,952 | 19,108 | 5,925 | 25,033 | ||||||||||||||||||
Exploration |
53,217 | 37 | 53,254 | 40,553 | 560 | 41,113 | ||||||||||||||||||
Exploration non-cash stock compensation |
3,168 | | 3,168 | 3,231 | | 3,231 | ||||||||||||||||||
Abandonment and impairment of unproved properties |
52,064 | | 52,064 | 30,713 | 15,725 | 46,438 | ||||||||||||||||||
General and administrative |
80,814 | | 80,814 | 71,093 | | 71,093 | ||||||||||||||||||
General and administrative non-cash stock
compensation |
27,488 | | 27,488 | 26,401 | | 26,401 | ||||||||||||||||||
General and administrative lawsuit settlements |
238 | | 238 | 3,035 | | 3,035 | ||||||||||||||||||
General and administrative bad debt expense |
446 | | 446 | | | | ||||||||||||||||||
Termination costs |
| | | 5,138 | | 5,138 | ||||||||||||||||||
Termination costs non-cash stock compensation. |
| | | 2,800 | | 2,800 | ||||||||||||||||||
Deferred compensation plan |
33,569 | | 33,569 | (25,194 | ) | | (25,194 | ) | ||||||||||||||||
Interest expense |
90,343 | 14,791 | 105,134 | 65,565 | 29,307 | 94,872 | ||||||||||||||||||
Loss on early extinguishment of debt |
18,576 | | 18,576 | 5,351 | | 5,351 | ||||||||||||||||||
Depletion, depreciation and amortization |
244,129 | 8,894 | 253,023 | 202,350 | 69,041 | 271,391 | ||||||||||||||||||
Impairment of proved properties |
38,681 | | 38,681 | 6,505 | | 6,505 | ||||||||||||||||||
751,533 | 34,763 | 786,296 | 525,191 | 147,118 | 672,309 | |||||||||||||||||||
Income (loss) from continuing operations before
income taxes |
80,877 | 23,856 | 104,733 | 159,564 | (31,616 | ) | 127,948 | |||||||||||||||||
Income tax expense (benefit): |
||||||||||||||||||||||||
Current |
1 | | 1 | (10 | ) | | (10 | ) | ||||||||||||||||
Deferred |
35,345 | 8,372 | 43,717 | 61,569 | (12,074 | ) | 49,495 | |||||||||||||||||
35,346 | 8,372 | 43,718 | 61,559 | (12,074 | ) | 49,485 | ||||||||||||||||||
Income (loss) from continuing operations |
45,531 | 15,484 | 61,015 | 98,005 | (19,542 | ) | 78,463 | |||||||||||||||||
Discontinued operations-Barnett Shale, net of tax. |
15,484 | (15,484 | ) | | (19,542 | ) | 19,542 | | ||||||||||||||||
Net income |
$ | 61,015 | $ | | $ | 61,015 | $ | 78,463 | $ | | $ | 78,463 | ||||||||||||
OPERATING HIGHLIGHTS |
||||||||||||||||||||||||
Average daily production: |
||||||||||||||||||||||||
Natural gas (mcf) |
366,516 | 43,109 | 409,625 | 282,596 | 99,530 | 382,126 | ||||||||||||||||||
NGL (bbl) |
13,914 | 793 | 14,708 | 8,786 | 2,163 | 10,949 | ||||||||||||||||||
Oil (bbl) |
5,356 | 30 | 5,386 | 5,248 | 102 | 5,350 | ||||||||||||||||||
Gas equivalent (mcfe) |
482,138 | 48,046 | 530,184 | 366,804 | 113,117 | 479,921 | ||||||||||||||||||
Average prices realized: |
||||||||||||||||||||||||
Natural gas (mcf) |
$ | 4.58 | $ | 2.93 | $ | 4.48 | $ | 4.87 | $ | 3.40 | $ | 4.49 | ||||||||||||
NGL (bbl) |
$ | 49.39 | $ | 45.86 | $ | 49.20 | $ | 38.30 | $ | 34.19 | $ | 37.49 | ||||||||||||
Oil (bbl) |
$ | 80.53 | $ | 92.00 | $ | 80.59 | $ | 68.11 | $ | 74.19 | $ | 68.23 | ||||||||||||
Gas equivalent (mcfe) |
$ | 5.80 | $ | 3.44 | $ | 5.65 | $ | 5.65 | $ | 3.71 | $ | 5.19 | ||||||||||||
Direct operating cash costs per mcfe: |
||||||||||||||||||||||||
Field expenses |
$ | 0.63 | $ | 0.73 | $ | 0.64 | $ | 0.64 | $ | 0.81 | $ | 0.68 | ||||||||||||
Workovers |
0.02 | 0.02 | 0.02 | 0.03 | 0.04 | 0.03 | ||||||||||||||||||
Total operating costs |
$ | 0.65 | $ | 0.75 | $ | 0.66 | $ | 0.67 | $ | 0.85 | $ | 0.71 | ||||||||||||
11
September 30, | December 31, | |||||||
2011 | 2010 | |||||||
(Unaudited) | (Audited) | |||||||
Assets |
||||||||
Current assets |
$ | 151,656 | $ | 100,883 | ||||
Current assets of discontinued operations |
2,626 | 876,304 | ||||||
Current unrealized derivative gain |
136,488 | 123,255 | ||||||
Natural gas and oil properties |
4,846,835 | 4,084,013 | ||||||
Transportation and field assets |
54,264 | 74,049 | ||||||
Other |
284,609 | 240,082 | ||||||
$ | 5,476,478 | $ | 5,498,586 | |||||
Liabilities and Stockholders Equity |
||||||||
Current liabilities |
$ | 401,843 | $ | 393,228 | ||||
Current asset retirement obligation |
4,020 | 4,020 | ||||||
Current unrealized derivative loss |
| 352 | ||||||
Current liabilities of discontinued operations |
1,064 | 32,962 | ||||||
Bank debt |
| 274,000 | ||||||
Subordinated notes |
1,787,678 | 1,686,536 | ||||||
Total long-term debt |
1,787,678 | 1,960,536 | ||||||
Deferred tax liability |
714,677 | 672,041 | ||||||
Unrealized derivative loss |
| 13,412 | ||||||
Deferred compensation liability |
165,810 | 134,488 | ||||||
Long-term asset retirement obligation and other. |
77,633 | 59,885 | ||||||
Long-term liabilities of discontinued operations |
| 3,901 | ||||||
Common stock and retained earnings |
2,244,000 | 2,163,803 | ||||||
Stock in deferred compensation plan and treasury |
(6,456 | ) | (7,512 | ) | ||||
Accumulated other comprehensive income |
86,209 | 67,470 | ||||||
Total stockholders equity |
2,323,753 | 2,223,761 | ||||||
$ | 5,476,478 | $ | 5,498,586 | |||||
12
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Net income |
$ | 34,755 | $ | (8,168 | ) | $ | 61,015 | $ | 78,463 | |||||||
Adjustments to reconcile net income to net cash provided from operating
activities: |
||||||||||||||||
(Income) loss discontinued operations |
(1,569 | ) | 10,821 | (15,484 | ) | 19,542 | ||||||||||
(Gain) loss from equity investment, net of distributions |
5,640 | 845 | 24,899 | 1,830 | ||||||||||||
Deferred income tax expense (benefit) |
22,547 | 795 | 35,345 | 61,570 | ||||||||||||
Depletion, depreciation, amortization and proved property impairment |
132,300 | 71,390 | 282,810 | 210,516 | ||||||||||||
Exploration dry hole costs |
2,509 | 1,661 | 2,515 | 1,661 | ||||||||||||
Abandonment and impairment of unproved properties |
16,627 | 14,435 | 52,064 | 30,713 | ||||||||||||
Mark-to-market (gain) loss on oil and gas derivatives not designated as hedges |
(58,990 | ) | 18,284 | (67,093 | ) | (23,885 | ) | |||||||||
Unrealized derivative (gain) loss |
3,971 | (2,389 | ) | (2,531 | ) | (2,400 | ) | |||||||||
Allowance for bad debts |
850 | | 446 | | ||||||||||||
Amortization of deferred financing costs, loss on extinguishment of debt, and
other |
3,862 | 6,524 | 23,753 | 8,891 | ||||||||||||
Deferred and stock-based compensation |
18,598 | 4,447 | 66,759 | 10,313 | ||||||||||||
(Gain) loss on sale of assets and other |
(203 | ) | (67 | ) | 1,280 | (78,156 | ) | |||||||||
Changes in working capital: |
||||||||||||||||
Accounts receivable |
(25,420 | ) | (9,796 | ) | (29,579 | ) | (1,735 | ) | ||||||||
Inventory and other |
(1,872 | ) | (2,745 | ) | 875 | (2,407 | ) | |||||||||
Accounts payable |
(13,483 | ) | (1,494 | ) | (19,705 | ) | 12,365 | |||||||||
Accrued liabilities and other |
(23,849 | ) | 18,181 | (24,285 | ) | 4,143 | ||||||||||
Net changes in working capital |
(64,624 | ) | 4,146 | (72,694 | ) | 12,366 | ||||||||||
Net cash provided from continuing operations |
116,273 | 122,724 | 393,084 | 331,424 | ||||||||||||
Net cash provided from discontinued operations |
(16,092 | ) | 17,369 | 20,710 | 69,106 | |||||||||||
Net cash provided from operating activities |
$ | 100,181 | $ | 140,093 | $ | 413,794 | $ | 400,530 | ||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||
September 30, | September 30, | |||||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||||
Net cash provided from operating activities, as reported |
$ | 100,181 | $ | 140,093 | $ | 413,794 | $ | 400,530 | ||||||||||
Net changes in working capital from continuing operations |
64,624 | (4,146 | ) | 72,694 | (12,366 | ) | ||||||||||||
Exploration expense |
14,195 | 12,541 | 50,702 | 38,892 | ||||||||||||||
Office closing severance/exit accrual |
| | | 5,138 | ||||||||||||||
Lawsuit settlements |
168 | 469 | 238 | 3,035 | ||||||||||||||
Equity method investment distribution |
(5,000 | ) | | (23,500 | ) | | ||||||||||||
Non-cash compensation adjustment |
(1,664 | ) | (1,515 | ) | 185 | (1,533 | ) | |||||||||||
Net changes in working capital from discontinued operations and other |
17,470 | (6,666 | ) | 7,270 | (16,096 | ) | ||||||||||||
Cash flow from operations before changes in working capital, a non-GAAP
measure |
$ | 189,974 | $ | 140,776 | $ | 521,383 | $ | 417,600 | ||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Basic: |
||||||||||||||||
Weighted average shares outstanding |
161,085 | 160,038 | 160,789 | 159,582 | ||||||||||||
Stock held by deferred compensation plan |
(2,931 | ) | (2,929 | ) | (2,888 | ) | (2,805 | ) | ||||||||
Adjusted basic |
158,154 | 157,109 | 157,901 | 156,777 | ||||||||||||
Dilutive: |
||||||||||||||||
Weighted average shares outstanding |
161,085 | 160,038 | 160,789 | 159,582 | ||||||||||||
Anti-dilutive or dilutive stock options under treasury method |
(1,763 | ) | (1,854 | ) | (1,850 | ) | (1,089 | ) | ||||||||
Adjusted dilutive |
159,322 | 158,184 | 158,939 | 158,493 | ||||||||||||
13
As Reported, GAAP | Non-GAAP | |||||||||||||||||||||||
Excludes Barnett Operations | Includes Barnett Operations | |||||||||||||||||||||||
Three Months Ended | Three Months Ended | |||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||||
2011 | 2010 | % | 2011 | 2010 | % | |||||||||||||||||||
Natural gas, NGL and oil sales components: |
||||||||||||||||||||||||
Natural gas sales |
$ | 135,133 | $ | 105,448 | $ | 136,146 | $ | 129,557 | ||||||||||||||||
NGL sales |
67,447 | 36,450 | 67,206 | 43,562 | ||||||||||||||||||||
Oil sales |
42,461 | 30,243 | 42,412 | 30,825 | ||||||||||||||||||||
Cash-settled hedges (effective): |
||||||||||||||||||||||||
Natural gas |
17,346 | 15,616 | 17,346 | 15,616 | ||||||||||||||||||||
Crude oil |
| | | | ||||||||||||||||||||
Early cash-settled natural gas hedges sold with Barnett sale |
9,412 | | 9,412 | | ||||||||||||||||||||
Total natural gas, NGL and oil sales, as reported |
$ | 271,799 | $ | 187,757 | 45 | % | $ | 272,522 | $ | 219,560 | 24 | % | ||||||||||||
Derivative fair value income (loss) components: |
||||||||||||||||||||||||
Cash-settled derivatives (ineffective): |
||||||||||||||||||||||||
Natural gas |
$ | 7,370 | $ | 10,179 | $ | 7,370 | $ | 10,179 | ||||||||||||||||
Crude oil |
285 | 15,697 | 285 | 15,697 | ||||||||||||||||||||
NGLs |
3,088 | | 3,088 | | ||||||||||||||||||||
Change in mark-to-market on unrealized derivatives |
58,990 | (18,284 | ) | 58,990 | (18,284 | ) | ||||||||||||||||||
Unrealized ineffectiveness |
(3,971 | ) | 2,389 | (3,971 | ) | 2,389 | ||||||||||||||||||
Total derivative fair value income (loss), as reported |
$ | 65,762 | $ | 9,981 | $ | 65,762 | $ | 9,981 | ||||||||||||||||
Natural gas, NGL and oil sales, including all cash-settled derivatives: |
||||||||||||||||||||||||
Natural gas sales |
$ | 169,261 | $ | 131,243 | $ | 170,274 | $ | 155,352 | ||||||||||||||||
NGL sales |
70,535 | 36,450 | 70,294 | 43,562 | ||||||||||||||||||||
Oil sales |
42,746 | 45,940 | 42,697 | 46,522 | ||||||||||||||||||||
Total |
$ | 282,542 | $ | 213,633 | 32 | % | $ | 283,265 | $ | 245,436 | 15 | % | ||||||||||||
Production during the period (a): |
||||||||||||||||||||||||
Natural gas (mcf) |
37,441,857 | 27,350,286 | 37 | % | 37,766,121 | 35,818,171 | 5 | % | ||||||||||||||||
NGL (bbl) |
1,430,568 | 1,059,485 | 35 | % | 1,419,485 | 1,279,781 | 11 | % | ||||||||||||||||
Oil (bbl) |
523,074 | 453,147 | 15 | % | 522,572 | 461,145 | 13 | % | ||||||||||||||||
Gas equivalent (mcfe) (b) |
49,163,709 | 36,426,083 | 35 | % | 49,418,463 | 46,263,547 | 7 | % | ||||||||||||||||
Production average per day (a): |
||||||||||||||||||||||||
Natural gas (mcf) |
406,977 | 297,286 | 37 | % | 410,501 | 389,328 | 5 | % | ||||||||||||||||
NGL (bbl) |
15,550 | 11,516 | 35 | % | 15,429 | 13,911 | 11 | % | ||||||||||||||||
Oil (bbl) |
5,686 | 4,926 | 15 | % | 5,680 | 5,012 | 13 | % | ||||||||||||||||
Gas equivalent (mcfe) (b) |
534,388 | 395,936 | 35 | % | 537,157 | 502,865 | 7 | % | ||||||||||||||||
Average prices realized, including cash-settled derivatives and early
cash-settled hedges for Barnett: |
||||||||||||||||||||||||
Natural gas (mcf) |
$ | 4.52 | $ | 4.80 | -6 | % | $ | 4.51 | $ | 4.34 | 4 | % | ||||||||||||
NGL (bbl) |
$ | 49.31 | $ | 34.40 | 43 | % | $ | 49.52 | $ | 34.04 | 45 | % | ||||||||||||
Oil (bbl) |
$ | 81.72 | $ | 66.74 | 22 | % | $ | 81.70 | $ | 66.84 | 22 | % | ||||||||||||
Gas equivalent (mcfe) (b) |
$ | 5.75 | $ | 5.43 | 6 | % | $ | 5.73 | $ | 4.97 | 15 | % | ||||||||||||
Direct operating cash costs per mcfe (c): |
||||||||||||||||||||||||
Field expenses |
$ | 0.57 | $ | 0.67 | -15 | % | $ | 0.55 | $ | 0.71 | -23 | % | ||||||||||||
Workovers |
0.03 | 0.02 | 50 | % | 0.03 | 0.02 | 50 | % | ||||||||||||||||
Total direct operating cash costs (c) |
$ | 0.60 | $ | 0.69 | -13 | % | $ | 0.58 | $ | 0.73 | -21 | % | ||||||||||||
(a) | Represents volumes sold regardless of when produced. | |
(b) | Oil and NGLs are converted to mcfe at a rate of one barrel equals six mcf based upon the approximate relative energy content of oil and natural gas, which is not necessarily indicative of the relationship of oil and natural gas prices. | |
(c) | Excludes non-cash stock compensation. |
14
As Reported, GAAP | Non-GAAP | |||||||||||||||||||||||
Excludes Barnett Operations | Includes Barnett Operations | |||||||||||||||||||||||
Nine Months Ended | Nine Months Ended | |||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||||
2011 | 2010 | % | 2011 | 2010 | % | |||||||||||||||||||
Natural gas, NGL and oil sales components: |
||||||||||||||||||||||||
Natural gas sales |
$ | 364,716 | $ | 323,975 | $ | 399,189 | $ | 416,250 | ||||||||||||||||
NGL sales |
184,520 | 91,876 | 194,449 | 112,061 | ||||||||||||||||||||
Oil sales |
125,472 | 97,561 | 126,221 | 99,622 | ||||||||||||||||||||
Cash-settled hedges (effective): |
||||||||||||||||||||||||
Natural gas |
65,006 | 35,148 | 73,612 | 35,148 | ||||||||||||||||||||
Crude oil |
| 23 | | 23 | ||||||||||||||||||||
Early cash-settled natural gas hedges sold with Barnett sale |
15,653 | | 15,653 | | ||||||||||||||||||||
Total natural gas, NGL and oil sales, as reported |
$ | 755,367 | $ | 548,583 | 38 | % | $ | 809,124 | $ | 663,104 | 22 | % | ||||||||||||
Derivative fair value income (loss) components: |
||||||||||||||||||||||||
Cash-settled derivatives (ineffective): |
||||||||||||||||||||||||
Natural gas |
$ | 12,982 | $ | 16,878 | $ | 12,982 | $ | 16,878 | ||||||||||||||||
Crude oil |
(7,727 | ) | 15,697 | (7,727 | ) | 15,697 | ||||||||||||||||||
NGLs |
3,088 | | 3,088 | | ||||||||||||||||||||
Change in mark-to-market on unrealized derivatives |
67,093 | 23,885 | 67,093 | 23,885 | ||||||||||||||||||||
Unrealized ineffectiveness |
2,531 | 2,400 | 2,531 | 2,400 | ||||||||||||||||||||
Total derivative fair value income (loss), as reported |
$ | 77,967 | $ | 58,860 | $ | 77,967 | $ | 58,860 | ||||||||||||||||
Natural gas, NGL and oil sales, including all cash-settled derivatives: |
||||||||||||||||||||||||
Natural gas sales |
$ | 458,357 | $ | 376,001 | $ | 501,436 | $ | 468,272 | ||||||||||||||||
NGL sales |
187,608 | 91,876 | 197,537 | 112,061 | ||||||||||||||||||||
Oil sales |
117,745 | 113,281 | 118,494 | 115,346 | ||||||||||||||||||||
Total |
$ | 763,710 | $ | 581,158 | 31 | % | $ | 817,467 | $ | 695,679 | 17 | % | ||||||||||||
Production during the period (a): |
||||||||||||||||||||||||
Natural gas (mcf) |
100,058,851 | 77,148,685 | 30 | % | 111,827,545 | 104,320,417 | 7 | % | ||||||||||||||||
NGL (bbl) |
3,798,635 | 2,398,684 | 58 | % | 4,015,156 | 2,989,106 | 34 | % | ||||||||||||||||
Oil (bbl) |
1,462,168 | 1,432,805 | 2 | % | 1,470,296 | 1,460,565 | 1 | % | ||||||||||||||||
Gas equivalent (mcfe) (b) |
131,623,669 | 100,137,624 | 31 | % | 144,740,258 | 131,018,443 | 10 | % | ||||||||||||||||
Production average per day (a): |
||||||||||||||||||||||||
Natural gas (mcf) |
366,516 | 282,596 | 30 | % | 409,625 | 382,126 | 7 | % | ||||||||||||||||
NGL (bbl) |
13,914 | 8,786 | 58 | % | 14,708 | 10,949 | 34 | % | ||||||||||||||||
Oil (bbl) |
5,356 | 5,248 | 2 | % | 5,386 | 5,350 | 1 | % | ||||||||||||||||
Gas equivalent (mcfe) (b) |
482,138 | 366,804 | 31 | % | 530,184 | 479,921 | 10 | % | ||||||||||||||||
Average prices realized, including cash-settled derivatives and early
cash-settled hedges for Barnett: |
||||||||||||||||||||||||
Natural gas (mcf) |
$ | 4.58 | $ | 4.87 | -6 | % | $ | 4.48 | $ | 4.49 | 0 | % | ||||||||||||
NGL (bbl) |
$ | 49.39 | $ | 38.30 | 29 | % | $ | 49.20 | $ | 37.49 | 31 | % | ||||||||||||
Oil (bbl) |
$ | 80.53 | $ | 68.11 | 18 | % | $ | 80.59 | $ | 68.23 | 18 | % | ||||||||||||
Gas equivalent (mcfe) (b) |
$ | 5.80 | $ | 5.65 | 3 | % | $ | 5.65 | $ | 5.19 | 9 | % | ||||||||||||
Direct operating cash costs per mcfe (c): |
||||||||||||||||||||||||
Field expenses |
$ | 0.63 | $ | 0.64 | -2 | % | $ | 0.64 | $ | 0.68 | -6 | % | ||||||||||||
Workovers |
0.02 | 0.03 | -33 | % | 0.02 | 0.03 | -33 | % | ||||||||||||||||
Total direct operating cash costs (c) |
$ | 0.65 | $ | 0.67 | -3 | % | $ | 0.66 | $ | 0.71 | -7 | % | ||||||||||||
(a) | Represents volumes sold regardless of when produced. | |
(b) | Oil and NGLs are converted to mcfe at a rate of one barrel equals six mcf based upon the approximate relative energy content of oil and natural gas, which is not necessarily indicative of the relationship of oil and natural gas prices. | |
(c) | Excludes non-cash stock compensation. |
15
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||||
2011 | 2010 | % | 2011 | 2010 | % | |||||||||||||||||||
Income from continuing operations before income taxes,
as reported |
$ | 55,726 | $ | 3,437 | 1521 | % | $ | 80,877 | $ | 159,564 | -49 | % | ||||||||||||
Adjustment for certain items: |
||||||||||||||||||||||||
(Gain) loss on sale of properties |
(203 | ) | (67 | ) | 1,280 | (78,156 | ) | |||||||||||||||||
Barnett discontinued operations less gain on sale |
1,378 | (11,346 | ) | 19,004 | (16,591 | ) | ||||||||||||||||||
Change in mark-to-market on unrealized derivatives (gain)
loss |
(58,990 | ) | 18,284 | (67,093 | ) | (23,885 | ) | |||||||||||||||||
Unrealized derivative (gain) loss |
3,971 | (2,389 | ) | (2,531 | ) | (2,400 | ) | |||||||||||||||||
Abandonment and impairment of unproved properties |
16,627 | 14,435 | 52,064 | 30,713 | ||||||||||||||||||||
Loss on early extinguishment of debt |
(4 | ) | 5,351 | 18,576 | 5,351 | |||||||||||||||||||
Proved property impairment |
38,681 | | 38,681 | 6,505 | ||||||||||||||||||||
Termination costs |
| | | 7,938 | ||||||||||||||||||||
Lawsuit settlements |
168 | 469 | 238 | 3,035 | ||||||||||||||||||||
Transportation and gathering non-cash stock compensation |
375 | 283 | 1,107 | 926 | ||||||||||||||||||||
Direct operating non-cash stock compensation |
463 | 544 | 1,416 | 1,469 | ||||||||||||||||||||
Exploration expenses non-cash stock compensation |
902 | 1,023 | 3,168 | 3,231 | ||||||||||||||||||||
General & administrative non-cash stock compensation |
8,491 | 7,821 | 27,488 | 26,401 | ||||||||||||||||||||
Deferred compensation plan non-cash stock compensation |
8,717 | (5,347 | ) | 33,569 | (25,194 | ) | ||||||||||||||||||
Income from operations before income taxes, as adjusted |
76,302 | 32,498 | 135 | % | 207,844 | 98,907 | 110 | % | ||||||||||||||||
Income tax expense, as adjusted |
||||||||||||||||||||||||
Current |
(7 | ) | (10 | ) | 1 | (10 | ) | |||||||||||||||||
Deferred |
31,650 | 13,620 | 84,725 | 40,007 | ||||||||||||||||||||
Net income excluding certain items, a non-GAAP measure |
$ | 44,659 | $ | 18,888 | 136 | % | $ | 123,118 | $ | 58,910 | 109 | % | ||||||||||||
Non-GAAP income per common share |
||||||||||||||||||||||||
Basic . |
$ | 0.28 | $ | 0.12 | 133 | % | $ | 0.78 | $ | 0.38 | 105 | % | ||||||||||||
Diluted |
$ | 0.28 | $ | 0.12 | 133 | % | $ | 0.77 | $ | 0.37 | 108 | % | ||||||||||||
Non-GAAP diluted shares outstanding, if dilutive |
159,322 | 158,184 | 158,939 | 158,493 | ||||||||||||||||||||
Premium (Paid) / | ||||||||||
Daily Volume | Hedge Price | Received | ||||||||
Gas (Mmbtu) |
||||||||||
3Q 2011 Collars |
318,200 | $5.43 - $6.29 | ($0.40 | ) | ||||||
4Q 2011 Collars |
348,200 | $5.33 - $6.18 | ($0.37 | ) | ||||||
2012 Swaps |
70,000 | $5.00 | ($0.04 | ) | ||||||
2012 Collars |
189,641 | $5.32 - $5.91 | ($0.28 | ) | ||||||
2013 Collars |
160,000 | $5.09 - $5.65 | | |||||||
Oil (Bbls) |
||||||||||
3Q 2011 Calls |
5,500 | $80.00 | $ | 10.37 | ||||||
4Q 2011 Calls |
5,500 | $80.00 | $ | 10.37 | ||||||
2012 Collars |
2,000 | $70.00 - $80.00 | $ | 7.50 | ||||||
2012 Calls |
4,700 | $85.00 | $ | 13.71 | ||||||
NGL (Bbls) |
||||||||||
3Q 2011 Swaps |
7,000 | $104.17 | | |||||||
4Q 2011 Swaps |
7,000 | $104.17 | | |||||||
2012 Swaps |
5,000 | $102.59 | |
16