rrc-8k_20210426.htm
false 0000315852 0000315852 2021-04-26 2021-04-26

 

 

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): April 27, 2021 (April 26, 2021)

 

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. 

 

 

1


 

 

ITEM 2.02 Results of Operations and Financial Condition

On April 26, 2021 Range Resources Corporation issued a press release announcing its first quarter 2021 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 26, 2021

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

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/ Mark S. Scucchi

 

Mark S. Scucchi

 

Chief Financial Officer

Date:  April 27, 2021

 

 

 

 

3

rrc-ex991_6.htm

Exhibit 99.1

NEWS RELEASE

Range Announces First Quarter 2021 Financial Results

FORT WORTH, TEXAS, April 26, 2021…RANGE RESOURCES CORPORATION (NYSE: RRC) today announced its first quarter 2021 financial results.  

Highlights –

 

Realizations before index hedges of $3.20 per mcfe, or approximately $0.51 above NYMEX natural gas.

 

Pre-hedge NGL realization of $26.35 per barrel, highest since late 2018.

 

NGL differential of $1.52 per barrel above Mont Belvieu, best in Company history.

 

Natural gas differentials, including basis hedging, averaged $0.14 per mcf below NYMEX.

 

Production averaged 2,081 Mmcfe per day, approximately 70% natural gas.

 

All-in first quarter capital spending was $105 million, approximately 25% of the annual budget.

 

Approximately 45% of pre-hedge revenue from liquids sales.

 

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

 

In April, Range redeemed approximately $63.3 million of senior notes and senior subordinated notes due between 2021 and 2023.

Commenting on the quarter, Jeff Ventura, the Company’s CEO said, “Range continues to make progress on key near-term objectives: improving margins with a focus on cost structure, generating free cash flow, enhancing liquidity, and operating safely while maintaining peer-leading capital efficiency.  There were sizable improvements in pricing quarter-over-quarter leading to Range’s $193 million in cash flow from operations before changes in working capital.  The corresponding capital spending of $105 million generated solid free cash flow for the quarter.  

 

Range remains committed to disciplined capital spending and generating sustainable free cash flow.  Over time, we believe Range will be differentiated as a result of our low sustaining capital, competitive cost structure, marketing strategies, environmental leadership and importantly, our multi-decade core inventory life, which will be an increasing competitive advantage in the years to come.”

 

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, stock-based 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 2021

 

GAAP revenues for first quarter 2021 totaled $626 million, GAAP net cash provided from operating activities (including changes in working capital) was $109 million, and GAAP net income was $27 million ($0.11 per diluted share).  First quarter earnings results include a $58 million derivative fair value loss due to increases in commodity prices.

 

Non-GAAP revenues for first quarter 2021 totaled $645 million, and cash flow from operations before changes in working capital, a non-GAAP measure, was $193 million.  Adjusted net income comparable to analysts’ estimates, a non-GAAP measure, was $73 million ($0.30 per diluted share) in first quarter 2021.

 


 

 

 

 

The following table details Range’s average production and realized pricing for first quarter 2021(a):

 

 

1Q21 Production & Realized Pricing

 

 

Natural Gas

(Mcf)

 

Oil (Bbl)

 

NGLs

(Bbl)

 

Natural Gas

Equivalent (Mcfe)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Production per day

 

1,448,097

 

8,422

 

97,144

 

2,081,493

 

 

 

 

 

 

 

 

 

Average index price(b)

 

$ 2.69

 

$ 58.06

 

$ 24.83

 

 

Differential

 

  (0.11)

 

(9.06)

 

1.52

 

 

Basis hedging

 

  (0.03)

 

-

 

-

 

 

Realized prices before index hedges

 

  $2.55

 

$ 49.00

 

$ 26.35

 

$ 3.20

Settled index hedges

 

  0.02

 

  (9.40)

 

   (3.54)

 

  (0.19)

Average realized prices after hedges

 

$ 2.57

 

$ 39.59

 

$ 22.82

 

$ 3.01

 

 

(a)

May not add due to rounding

 

(b)

Indexes include NYMEX-Henry Hub, NYMEX-WTI and OPIS-Mont Belvieu for natural gas, oil and NGLs, respectively

 

 

Total production for first quarter 2021 averaged approximately 2,081 net Mmcfe per day.  By area, southwest Marcellus production averaged 2.0 Bcfe per day while the northeast Marcellus assets averaged 77 net Mmcf per day during the quarter.

 

First quarter 2021 natural gas, NGLs and oil price realizations (including the impact of cash-settled hedges and derivative settlements which correspond to analysts’ estimates) averaged $3.01 per mcfe.  

 

 

The average natural gas price, including the impact of basis hedging, was $2.55 per mcf, or a ($0.14) per mcf differential to NYMEX.  The first quarter natural gas differential includes the benefit of improved regional basis and positive impact of higher daily prices in February.  The Company’s average 2021 natural gas differential to NYMEX remains within an expected range of ($0.30) to ($0.40) per mcf.

 

 

Pre-hedge NGL realizations were $26.35 per barrel, an improvement of $8.33 per barrel versus the fourth quarter of 2020 driven by an improving market for propane and heavier products.  At a $1.52 premium over Mont Belvieu equivalent, the first quarter premium was the best in Company history.  Range continues to see strong NGL export premiums at Marcus Hook because of the Company’s access to international markets and diversified portfolio of sales agreements.  As a result of these improvements, the Company expects to average a pre-hedge premium differential to Mont Belvieu equivalent of $0.50 - $2.00 per barrel for 2021.

 

 

Crude oil and condensate price realizations, before realized hedges, averaged $49.00 per barrel, or $9.06 below WTI (West Texas Intermediate).  Range expects an improving condensate differential to WTI during 2021, between $7-$9 below NYMEX, as regional production continues to decline and demand for transportation fuels recovers.  

 

 

 

 

 

 

 

2


 

 

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

 

 

Expenses

 

1Q 2021

($/Mcfe)

 

 

1Q 2020

($/Mcfe)

 

 

Increase

(Decrease)

 

 

 

 

 

 

 

 

 

Direct operating(a)

$

0.09

 

$

0.15

 

 

(40%)

Transportation, gathering, processing and compression

 

1.46

 

 

1.36

 

 

7%

Production and ad valorem taxes

 

0.02

 

 

0.04

 

 

(50%)

General and administrative(a)

 

0.15

 

 

0.16

 

 

(6%)

Interest expense(a)

 

0.29

 

 

0.22

 

 

32%

Total cash unit costs(b)

 

2.02

 

 

1.93

 

 

5%

Depletion, depreciation and amortization (DD&A)

 

0.47

 

 

0.49

 

 

(4%)

Total unit costs plus DD&A(b)

$

2.50

 

$

2.43

 

 

3%

 

 

(a)

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

 

(b)

May not add due to rounding.

 

 

Capital Expenditures

 

First quarter 2021 drilling and completion expenditures were $97.1 million.  In addition, during the quarter, $6.4 million was invested on acreage leasehold and $1.9 million on gathering systems and other.  First quarter investments represent approximately 25% of Range’s total capital budget of $425 million in 2021.

 

Financial Position

 

In January 2021, Range issued $600.0 million aggregate principal amount of 8.25% senior notes due 2029 and used net proceeds to repay borrowings under its bank credit facility. In April 2021, Range redeemed outstanding principal amounts of senior notes due in 2021 and 2022 totaling approximately $26.0 million and senior subordinated notes due in 2021, 2022 and 2023 totaling approximately $37.3 million.  Proforma the April redemptions, Range has approximately $218 million in notes that mature through 2022, which are expected to be redeemed via free cash flow at current strip pricing.

 

Range’s $3.0 billion borrowing base and $2.4 billion commitment amount were reaffirmed during first quarter 2021 with no changes to financial covenants.  The credit facility matures on April 13, 2023 and is subject to semi-annual redeterminations. As of March 31, 2021, Range had total debt outstanding of $3.1 billion, consisting of $124 million in bank debt, $3.0 billion in senior notes and $37 million in senior subordinated notes.  The Company had over $1.9 billion of borrowing capacity under the current commitment amount at the end of the first quarter.

 

Operational Activity

 

The table below summarizes estimated activity for 2021 regarding the number of wells to sales for each area.  

 

 

 

 

Wells TIL

1Q 2021

 

Calendar 2021

Planned TIL

 

Remaining

2021

SW PA Super-Rich

 

 

6

 

17

 

11

SW PA Wet

 

 

3

 

18

 

15

SW PA Dry

 

 

7

 

24

 

17

Total Wells

 

 

16

 

59

 

43

 

 

3


 

 

 

NGL Marketing and Transportation

 

Range’s liquids marketing continued to expand premiums relative to Mont Belvieu pricing, with first quarter NGL realizations averaging a $1.52 premium per barrel, a best in Company history.  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 and a supportive macro environment. 

 

Starting April 2021, Range will have an additional 5,000 barrels per day of Mariner East capacity, which is expected to be fully utilized with existing production.  In addition, Range has secured new and diverse LPG export-related contracts.  These contracts add flexibility, reduce costs, and further enhance realized propane and butane prices, and continue the momentum of achieving strong export premiums.  Range expects near-term and long-term benefits of NGL exports out of the Northeast as international demand for NGL products continues to grow.  NGL exports out of Marcus Hook provide Range a unique supply option for that demand. In 2021, Range expects to export over 80% of its propane and butane, the highest percentage of propane and butane exported by any U.S. independent, leading to strong year-over-year improvements in NGL pricing and margins. Higher realized NGL prices for Range in 2021 will lead to a slight increase in processing costs as Range’s processing costs are based on the NGL revenue received, providing a partial hedge against NGL price fluctuations.  

 

Including the impact of basis hedging, Range had a natural gas differential of ($0.14) per mcf during the first quarter.  The Company’s transportation portfolio provides access to natural gas markets in the Gulf Coast, Midwest, and Northeast, with each region benefiting from strong daily sales prices in February. This revenue uplift was partially offset by higher natural gas fuel cost during the quarter which is reflected in transportation, gathering, processing and compression expense. Range remains on track with its natural gas differential to NYMEX guidance of ($0.30) - ($0.40) for the year.

 

 

Guidance – 2021  

 

Capital & Production Guidance

 

Range’s 2021 all-in capital budget is $425 million. Production for full-year 2021 is expected to average approximately 2.15 Bcfe per day, with ~30% attributed to liquids production.

 

 

Full Year 2021 Expense Guidance  

 

Direct operating expense:

$0.09 - $0.11 per mcfe

Transportation, gathering, processing and compression expense:

$1.35 - $1.40 per mcfe

Production tax expense:

$0.02 - $0.04 per mcfe

Exploration expense:

$20.0 - $28.0 million

G&A expense:

$0.15 - $0.16 per mcfe

Interest expense:

$0.26 - $0.28 per mcfe

DD&A expense:

$0.47 - $0.50 per mcfe

Net brokered gas marketing expense:

$2.0 - $10.0 million

 

 

 

 

 

 

 

 

4


 

 

Full Year 2021 Price Guidance

 

Based on current market indications, Range expects to average the following price differentials for its production in 2021.  

 

Natural Gas:(1)

NYMEX minus $0.30 to $0.40

Natural Gas Liquids (including ethane):(2)

Mont Belvieu plus $0.50 to $2.00 per barrel

Oil/Condensate:

WTI minus $7.00 to $9.00

 

(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 volumes to increase the predictability of cash flow and to help maintain a strong, flexible financial position.  As of April 16, 2021, Range had approximately 70% of its remaining expected 2021 natural gas production hedged at an average ceiling price of $2.79 per Mmbtu and an average floor price of $2.60 per Mmbtu.  Similarly, Range hedged approximately 70% of its remaining estimated 2021 crude oil production at an average floor price of $52.00 per barrel and approximately 20% of its remaining expected 2021 NGL revenue.   Please see the detailed hedging schedule posted on the Range website under Investor Relations - Financial Information.

 

Range has also hedged Marcellus and other basis for natural gas and NGL exports to limit volatility between benchmarks and regional prices.  The combined fair value of the natural gas basis, NGL freight and spread hedges as of March 31, 2021 was a net gain of $10 million.    

 

Conference Call Information

 

A conference call to review the financial results is scheduled on Tuesday, April 27 at 9:00 a.m. ET. To participate in the call, please dial (877) 928-8777 and provide conference code 3782655 about 10 minutes prior to the scheduled start time.

 

A simultaneous webcast of the call may be accessed at www.rangeresources.com. The webcast will be archived for replay on the Company's website until May 27.

 

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

5


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 natural gas and NGL producer with operations focused on stacked-pay projects in the Appalachian Basin. 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 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.

 

6


 

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.

 

 

2021-6

SOURCE:   Range Resources Corporation

 

 

Range Investor Contacts:

 

Laith Sando, Vice President – Investor Relations

817-869-4267

lsando@rangeresources.com

 

 

Range Media Contacts:

 

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


7


 

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,

 

 

2021

 

 

 

2020

 

 

 

%

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

 

Natural gas, NGLs and oil sales (a)

$

603,347

 

 

$

432,096

 

 

 

 

 

Derivative fair value income

 

(57,879

)

 

 

233,175

 

 

 

 

 

Brokered natural gas, marketing and other (b)

 

80,502

 

 

 

28,389

 

 

 

 

 

ARO settlement gain (b)

 

1

 

 

 

 

 

 

 

 

Other (b)

 

61

 

 

 

260

 

 

 

 

 

Total revenues and other income

 

626,032

 

 

 

693,920

 

 

 

-10

%

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Direct operating

 

17,323

 

 

 

31,585

 

 

 

 

 

Direct operating – stock-based compensation (c)

 

327

 

 

 

450

 

 

 

 

 

Transportation, gathering, processing and compression  

 

274,330

 

 

 

284,765

 

 

 

 

 

Production and ad valorem taxes  

 

4,625

 

 

 

9,019

 

 

 

 

 

Brokered natural gas and marketing

 

71,885

 

 

 

32,211

 

 

 

 

 

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

 

450

 

 

 

413

 

 

 

 

 

Exploration

 

5,152

 

 

 

6,747

 

 

 

 

 

Exploration – stock-based compensation (c)  

 

386

 

 

 

330

 

 

 

 

 

Abandonment and impairment of unproved properties  

 

3,029

 

 

 

5,413

 

 

 

 

 

General and administrative  

 

28,160

 

 

 

33,010

 

 

 

 

 

General and administrative – stock-based
    compensation (c)

 

9,405

 

 

 

8,029

 

 

 

 

 

General and administrative – lawsuit settlements

 

439

 

 

 

815

 

 

 

 

 

General and administrative – bad debt expense

 

 

 

 

400

 

 

 

 

 

Exit and termination costs

 

13,714

 

 

 

1,595

 

 

 

 

 

Deferred compensation plan (d)

 

19,811

 

 

 

(8,537

)

 

 

 

 

Interest expense

 

54,591

 

 

 

45,457

 

 

 

 

 

Interest expense – amortization of deferred financing costs (e)

 

2,287

 

 

 

2,061

 

 

 

 

 

Gain on early extinguishment of debt

 

35

 

 

 

(12,923

)

 

 

 

 

Depletion, depreciation and amortization  

 

88,383

 

 

 

102,986

 

 

 

 

 

Impairment of proved property

 

 

 

 

77,000

 

 

 

 

 

Loss (gain) on sale of assets

 

1,860

 

 

 

(122,099

)

 

 

 

 

Total costs and expenses

 

596,192

 

 

 

498,727

 

 

 

20

%

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

29,840

 

 

 

195,193

 

 

 

-85

%

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit):

 

 

 

 

 

 

 

 

 

 

 

Current

 

168

 

 

 

(363

)

 

 

 

 

Deferred

 

2,521

 

 

 

29,361

 

 

 

 

 

 

 

2,689

 

 

 

28,998

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

27,151

 

 

$

166,195

 

 

 

-84

%

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Per Common Share:

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.11

 

 

$

0.67

 

 

 

 

 

Diluted

$

0.11

 

 

$

0.66

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding, as reported:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

242,159

 

 

 

246,218

 

 

 

-2

%

Diluted

 

247,527

 

 

 

247,684

 

 

 

0

%

(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.


8


RANGE RESOURCES CORPORATION

 

BALANCE SHEETS

 

 

 

 

 

 

 

(In thousands)

 

March 31,

 

 

 

December 31,

 

 

 

2021

 

 

 

2020

 

 

 

(Unaudited)

 

 

 

(Audited)

 

Assets

 

 

 

 

 

 

 

Current assets

$

300,521

 

 

$

266,508

 

Derivative assets

 

29,353

 

 

 

40,012

 

Natural gas and oil properties, successful efforts method

 

5,703,095

 

 

 

5,686,809

 

Transportation and field assets

 

4,137

 

 

 

4,161

 

Operating lease right-of-use assets

 

58,199

 

 

 

63,581

 

Other

 

79,355

 

 

 

75,865

 

 

$

6,174,660

 

 

$

6,136,936

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

Current liabilities

$

650,426

 

 

$

673,445

 

Asset retirement obligations

 

6,689

 

 

 

6,689

 

Derivative liabilities

 

38,319

 

 

 

26,707

 

 

 

 

 

 

 

 

 

Bank debt

 

116,074

 

 

 

693,123

 

Senior notes

 

2,921,750

 

 

 

2,329,745

 

Senior subordinated notes

 

17,393

 

 

 

17,384

 

Total debt

 

3,055,217

 

 

 

3,040,252

 

 

 

 

 

 

 

 

 

Deferred tax liability

 

137,810

 

 

 

135,267

 

Derivative liabilities

 

5,959

 

 

 

9,746

 

Deferred compensation liability

 

107,001

 

 

 

81,481

 

Operating lease liabilities

 

38,026

 

 

 

43,155

 

Asset retirement obligations and other liabilities

 

87,549

 

 

 

91,157

 

Divestiture contract obligation

 

383,816

 

 

 

391,502

 

 

 

 

 

 

 

 

 

Common stock and retained earnings

 

1,694,342

 

 

 

1,668,146

 

Other comprehensive loss

 

(409

)

 

 

(479

)

Common stock held in treasury stock

 

(30,085

)

 

 

(30,132

)

Total stockholders’ equity

 

1,663,848

 

 

 

1,637,535

 

 

$

6,174,660

 

 

$

6,136,936

 

 

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,

 

 

2021

 

 

 

2020

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues and other income, as reported

$

626,032

 

 

$

693,920

 

 

 

-10

%

Adjustment for certain special items:

 

 

 

 

 

 

 

 

 

 

 

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

 

18,484

 

 

 

(133,246

)

 

 

 

 

ARO settlement (gain) loss

 

(1

)

 

 

 

 

 

 

 

Total revenues, as adjusted, non-GAAP

$

644,515

 

 

$

560,674

 

 

 

15

%

 


9


 

RANGE RESOURCES CORPORATION

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

(Unaudited in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

 

 

2021

 

 

 

2020

 

 

 

 

 

 

 

 

 

Net income

$

27,151

 

 

$

166,195

 

Adjustments to reconcile net cash provided from continuing operations:

 

 

 

 

 

 

 

Deferred income tax expense

 

2,521

 

 

 

29,361

 

Depletion, depreciation, amortization and impairment

 

88,383

 

 

 

179,986

 

Abandonment and impairment of unproved properties

 

3,029

 

 

 

5,413

 

Derivative fair value loss (income)

 

57,879

 

 

 

(233,175

)

Cash (payments) settlements on derivative financial instruments

 

(39,395

)

 

 

99,929

 

Divestiture contract obligation

 

12,995

 

 

 

 

Allowance for bad debts

 

 

 

 

400

 

Amortization of deferred issuance costs and other

 

2,081

 

 

 

1,657

 

Deferred and stock-based compensation

 

30,054

 

 

 

476

 

Loss (gain) on sale of assets and other

 

1,860

 

 

 

(122,099

)

Loss (gain) on early extinguishment of debt

 

35

 

 

 

(12,923

)

 

 

 

 

 

 

 

 

Changes in working capital:

 

 

 

 

 

 

 

Accounts receivable

 

(33,146

)

 

 

84,345

 

Inventory and other

 

122

 

 

 

(4,432

)

Accounts payable

 

34,418

 

 

 

18,660

 

Accrued liabilities and other

 

(78,735

)

 

 

(89,287

)

Net changes in working capital

 

(77,341

)

 

 

9,286

 

Net cash provided from operating activities

$

109,252

 

 

$

124,506

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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,

 

 

2021

 

 

 

2020

 

Net cash provided from operating activities, as reported

$

109,252

 

 

$

124,506

 

Net changes in working capital

 

77,341

 

 

 

(9,286

)

Exploration expense

 

5,152

 

 

 

6,747

 

Lawsuit settlements

 

439

 

 

 

815

 

Exit and termination costs – severance costs only

 

 

 

 

1,595

 

Non-cash compensation adjustment

 

1,249

 

 

 

613

 

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

$

193,433

 

 

$

124,990

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

 

 

 

 

 

(Unaudited, in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

 

2021

 

 

 

2020

 

Basic:

 

 

 

 

 

 

 

Weighted average shares outstanding

 

248,306

 

 

 

249,409

 

Stock held by deferred compensation plan

 

(6,147

)

 

 

(3,191

)

Adjusted basic

 

242,159

 

 

 

246,218

 

 

 

 

 

 

 

 

 

Dilutive:

 

 

 

 

 

 

 

Weighted average shares outstanding

 

248,306

 

 

 

249,409

 

Dilutive stock options under treasury method

 

(779

)

 

 

(1,725

)

Adjusted dilutive

 

247,527

 

 

 

247,684

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


10


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,

 

 

 

2021

 

 

 

2020

 

 

 

%

 

Natural gas, NGL and oil sales components:

 

 

 

 

 

 

 

 

 

 

 

Natural gas sales

$

335,801

 

 

$

253,249

 

 

 

 

 

NGL sales

 

230,408

 

 

 

143,239

 

 

 

 

 

Oil sales

 

37,138

 

 

 

35,608

 

 

 

 

 

Total oil and gas sales, as reported

$

603,347

 

 

$

432,096

 

 

 

40

%

 

 

 

 

 

 

 

 

 

 

 

 

Derivative fair value (loss) income, as reported:

$

(57,879

)

 

$

233,175

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Natural gas

 

1,348

 

 

 

(80,172

)

 

 

 

 

NGLs

 

30,919

 

 

 

(10,043

)

 

 

 

 

Crude Oil

 

7,128

 

 

 

(9,714

)

 

 

 

 

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

$

(18,484

)

 

$

133,246

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation, gathering, processing and compression components:

 

 

 

 

 

 

 

 

 

 

 

Natural gas

$

161,660

 

 

$

169,841

 

 

 

 

 

NGLs

 

112,670

 

 

 

114,924

 

 

 

 

 

Total transportation, gathering, processing and compression, as reported

$

274,330

 

 

$

284,765

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Natural gas sales

$

334,453

 

 

$

333,421

 

 

 

 

 

NGL sales

 

199,489

 

 

 

153,282

 

 

 

 

 

Oil sales

 

30,010

 

 

 

45,322

 

 

 

 

 

Total

$

563,952

 

 

$

532,025

 

 

 

6

%

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

 

130,328,741

 

 

 

145,760,592

 

 

 

-11

%

NGL (bbl)

 

8,742,944

 

 

 

9,633,035

 

 

 

-9

%

Oil (bbl)

 

757,991

 

 

 

868,297

 

 

 

-13

%

Gas equivalent (mcfe) (b)

 

187,334,351

 

 

 

208,768,584

 

 

 

-10

%

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

 

1,448,097

 

 

 

1,601,765

 

 

 

-10

%

NGL (bbl)

 

97,144

 

 

 

105,858

 

 

 

-8

%

Oil (bbl)

 

8,422

 

 

 

9,542

 

 

 

-12

%

Gas equivalent (mcfe) (b)  

 

2,081,493

 

 

 

2,294,160

 

 

 

-9

%

 

 

 

 

 

 

 

 

 

 

 

 

Average prices, excluding derivative settlements and before third party

       transportation costs:

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

$

2.58

 

 

$

1.74

 

 

 

48

%

NGL (bbl)

$

26.35

 

 

$

14.87

 

 

 

77

%

Oil (bbl)

$

49.00

 

 

$

41.01

 

 

 

19

%

Gas equivalent (mcfe) (b)

$

3.22

 

 

$

2.07

 

 

 

56

%

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

$

2.57

 

 

$

2.29

 

 

 

12

%

NGL (bbl)

$

22.82

 

 

$

15.91

 

 

 

43

%

Oil (bbl)

$

39.59

 

 

$

52.20

 

 

 

-24

%

Gas equivalent (mcfe) (b)

$

3.01

 

 

$

2.55

 

 

 

18

%

 

 

 

 

 

 

 

 

 

 

 

 

Average prices, including derivative settlements and after third party

       transportation costs: (d)

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

$

1.33

 

 

$

1.12

 

 

 

18

%

NGL (bbl)

$

9.93

 

 

$

3.98

 

 

 

149

%

Oil (bbl)

$

39.59

 

 

$

52.20

 

 

 

-24

%

Gas equivalent (mcfe) (b)

$

1.55

 

 

$

1.18

 

 

 

31

%

 

 

 

 

 

 

 

 

 

 

 

 

Transportation, gathering and compression expense per mcfe

$

1.46

 

 

$

1.36

 

 

 

7

%

(a) Represents volumes sold regardless of when produced.

(b) Oil and NGLs are converted at the rate of one barrel equals six mcfe based upon the approximate relative energy content of oil to natural gas, which is not necessarily indicative of the relationship of oil and natural gas prices.

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

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

11


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,

 

 

 

2021

 

 

 

2020

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations before income taxes, as reported

$

29,840

 

 

$

195,193

 

 

 

(85

%)

Adjustment for certain special items:

 

 

 

 

 

 

 

 

 

 

 

Loss (gain) on sale of assets

 

1,860

 

 

 

(122,099

)

 

 

 

 

Gain on ARO settlements

 

(1

)

 

 

 

 

 

 

 

Change in fair value related to derivatives prior to settlement

 

18,484

 

 

 

(133,246

)

 

 

 

 

Abandonment and impairment of unproved properties

 

3,029

 

 

 

5,413

 

 

 

 

 

Loss (gain) on early extinguishment of debt

 

35

 

 

 

(12,923

)

 

 

 

 

Impairment of proved property and other assets

 

 

 

 

77,000

 

 

 

 

 

Lawsuit settlements

 

439

 

 

 

815

 

 

 

 

 

Exit and termination costs

 

13,714

 

 

 

1,595

 

 

 

 

 

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

 

450

 

 

 

413

 

 

 

 

 

Direct operating – non-cash stock-based compensation

 

327

 

 

 

450

 

 

 

 

 

Exploration expenses – non-cash stock-based compensation

 

386

 

 

 

330

 

 

 

 

 

General & administrative – non-cash stock-based compensation

 

9,405

 

 

 

8,029

 

 

 

 

 

Deferred compensation plan – non-cash adjustment

 

19,811

 

 

 

(8,537

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes, as adjusted

 

97,779

 

 

 

12,433

 

 

 

686

%

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit), as adjusted

 

 

 

 

 

 

 

 

 

 

 

Current

 

168

 

 

 

(363

)

 

 

 

 

Deferred (a)

 

24,445

 

 

 

3,108

 

 

 

 

 

Net income excluding certain items, a non-GAAP measure

$

73,166

 

 

$

9,688

 

 

 

655

%

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP income per common share

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.30

 

 

$

0.04

 

 

 

650

%

Diluted

$

0.30

 

 

$

0.04

 

 

 

650

%

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP diluted shares outstanding, if dilutive

 

247,527

 

 

 

247,684

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)  Deferred taxes are estimated to be approximately 25% for 2021 and 2020.

 

    

12


 

RANGE RESOURCES CORPORATION

 

RECONCILIATION OF NET INCOME, EXCLUDING

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

 

 

 

 

 

 

 

(In thousands, except per share data)

 

 

 

 

 

 

 

 

Three Months Ended

March 31,

 

 

 

2021

 

 

 

2020

 

 

 

 

 

 

 

 

 

Net income, as reported

$

27,151

 

 

$

166,195

 

Adjustment for certain special items:

 

 

 

 

 

 

 

Loss (gain) on sale of assets

 

1,860

 

 

 

(122,099

)

(Gain) loss on ARO settlements

 

(1

)

 

 

 

Loss (gain) on early extinguishment of debt

 

35

 

 

 

(12,923

)

Change in fair value related to derivatives prior to settlement

 

18,484

 

 

 

(133,246

)

Impairment of proved property

 

 

 

 

77,000

 

Abandonment and impairment of unproved properties

 

3,029

 

 

 

5,413

 

Lawsuit settlements

 

439

 

 

 

815

 

Exit and termination costs

 

13,714

 

 

 

1,595

 

Non-cash stock-based compensation

 

10,568

 

 

 

9,222

 

Deferred compensation plan

 

19,811

 

 

 

(8,537

)

Tax impact

 

(21,924

)

 

 

26,253

 

 

 

 

 

 

 

 

 

Net income excluding certain items, a non-GAAP measure

$

73,166

 

 

$

9,688

 

 

 

 

 

 

 

 

 

Net income per diluted share, as reported

$

0.11

 

 

$

0.66

 

Adjustment for certain special items per diluted share:

 

 

 

 

 

 

 

Loss (gain) on sale of assets

 

0.01

 

 

 

(0.49

)

(Gain) loss on ARO settlements

 

(0.00

)

 

 

 

Loss (gain) on early extinguishment of debt

 

0.00

 

 

 

(0.05

)

Change in fair value related to derivatives prior to settlement

 

0.07

 

 

 

(0.54

)

Impairment of proved property and other assets

 

 

 

 

0.31

 

Abandonment and impairment of unproved properties

 

0.01

 

 

 

0.02

 

Lawsuit settlements

 

0.00

 

 

 

0.00

 

Exit and termination costs

 

0.06

 

 

 

0.01

 

Non-cash stock-based compensation

 

0.04

 

 

 

0.04

 

Deferred compensation plan

 

0.08

 

 

 

(0.03

)

Adjustment for rounding differences

 

0.01

 

 

 

0.00

 

Tax impact

 

(0.09

)

 

 

0.11

 

 

 

 

 

 

 

 

 

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

     GAAP measure

$

0.30

 

 

$

0.04

 

 

 

 

 

 

 

 

 

Adjusted earnings per share, a non-GAAP measure:

 

 

 

 

 

 

 

Basic

$

0.30

 

 

$

0.04

 

Diluted

$

0.30

 

 

$

0.04

 

 

 

 

 

 

 

 

 

 


13


 

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,

 

 

 

2021

 

 

 

2020

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

Natural gas, NGL and oil sales, as reported

$

603,347

 

 

$

432,096

 

Derivative fair value (loss) income, as reported

 

(57,879

)

 

 

233,175

 

       Less non-cash fair value loss (gain)

 

18,484

 

 

 

(133,246

)

Brokered natural gas and marketing and other, as reported

 

80,564

 

 

 

28,649

 

       Less ARO settlement and other (gains) losses

 

(62

)

 

 

(260

)

               Cash revenue applicable to production

 

644,454

 

 

 

560,414

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

Direct operating, as reported

 

17,650

 

 

 

32,035

 

       Less direct operating stock-based compensation

 

(327

)

 

 

(450

)

Transportation, gathering and compression, as reported

 

274,330

 

 

 

284,765

 

Production and ad valorem taxes, as reported

 

4,625

 

 

 

9,019

 

Brokered natural gas and marketing, as reported

 

72,335

 

 

 

32,624

 

       Less brokered natural gas and marketing stock-based

       compensation

 

(450

)

 

 

(413

)

General and administrative, as reported

 

38,004

 

 

 

42,254

 

       Less G&A stock-based compensation

 

(9,405

)

 

 

(8,029

)

       Less lawsuit settlements

 

(439

)

 

 

(815

)

Interest expense, as reported

 

56,878

 

 

 

47,518

 

       Less amortization of deferred financing costs

 

(2,287

)

 

 

(2,061

)

               Cash expenses

 

450,914

 

 

 

436,447

 

 

 

 

 

 

 

 

 

Cash margin, a non-GAAP measure

$

193,540

 

 

$

123,967

 

 

 

 

 

 

 

 

 

Mmcfe produced during period

 

187,334

 

 

 

208,769

 

 

 

 

 

 

 

 

 

Cash margin per mcfe

$

1.03

 

 

$

0.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF INCOME BEFORE INCOME TAXES TO CASH MARGIN

 

 

 

 

 

 

 

(Unaudited, in thousands, except per unit data)

 

 

 

 

 

 

 

 

Three Months Ended

March 31,

 

 

 

2021

 

 

 

2020

 

 

 

 

 

 

 

 

 

Income before income taxes, as reported

$

29,840

 

 

$

195,193

 

Adjustments to reconcile income before income taxes to

   cash margin:

 

 

 

 

 

 

 

ARO settlements and other gains

 

(62

)

 

 

(260

)

Derivative fair value loss (income)

 

57,879

 

 

 

(233,175

)

Net cash (payments) receipts on derivative settlements

 

(39,395

)

 

 

99,929

 

Exploration expense

 

5,152

 

 

 

6,747

 

Lawsuit settlements

 

439

 

 

 

815

 

Exit and termination costs

 

13,714

 

 

 

1,595

 

Deferred compensation plan

 

19,811

 

 

 

(8,537

)

Stock-based compensation (direct operating, brokered natural gas

   and marketing, general and administrative and termination costs)

 

10,568

 

 

 

9,222

 

Interest – amortization of deferred financing costs

 

2,287

 

 

 

2,061

 

Depletion, depreciation and amortization

 

88,383

 

 

 

102,986

 

Loss (gain) on sale of assets

 

1,860

 

 

 

(122,099

)

Loss (gain) on early extinguishment of debt

 

35

 

 

 

(12,923

)

Impairment of proved property

 

 

 

 

77,000

 

Abandonment and impairment of unproved properties

 

3,029

 

 

 

5,413

 

Cash margin, a non-GAAP measure

$

193,540

 

 

$

123,967

 

 

 

 

 

 

 

 

 

14


 

 

SEE WEBSITE FOR OTHER SUPPLEMENTAL INFORMATION FOR THE PERIODS

AND ADDITIONAL HEDGING DETAILS

 

15