8-K
false000031585200003158522023-10-242023-10-24

 

 

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): October 25, 2023 (October 24, 2023)

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 October 24, 2023 Range Resources Corporation issued a press release announcing its third quarter 2023 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 October 24, 2023

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

 

Executive Vice President and Chief Financial Officer

Date: October 25, 2023

 

 

 

 

3


EX-99.1

Exhibit 99.1

NEWS RELEASE

Range Announces Third Quarter 2023 Results

FORT WORTH, TEXAS, October 24, 2023…RANGE RESOURCES CORPORATION (NYSE: RRC) today announced its third quarter 2023 financial results.

Third Quarter 2023 Highlights –

Cash flow from operating activities of $150 million
Cash flow from operations, before working capital changes, of $240 million
Capital spending was $151 million, approximately 25% of the 2023 budget
Production averaged 2.12 Bcfe per day, approximately 68% natural gas
Price realizations including hedges of $3.09 per mcfe – premium of $0.54 over NYMEX natural gas
NGL realizations of $24.44 per barrel – premium of $0.63 over Mont Belvieu equivalent
Natural gas differentials, including basis hedging, averaged ($0.56) per mcf to NYMEX

 

Commenting on the quarter, Dennis Degner, the Company’s CEO said, “Third quarter results continued to showcase the resilience of Range’s business. Range’s competitive cost structure, low relative capital intensity, liquids optionality and thoughtful hedging allowed us to generate strong full-cycle margins despite challenged natural gas prices. Strong operational execution, longer laterals, and consistent well results are driving a 2023 maintenance production plan that requires only 51 wells to be turned to sales this year. The Range team remains focused on efficiently developing our Marcellus assets to create value for shareholders into what we expect is an improving macro outlook for natural gas and natural gas liquids.”

 

 

Financial Discussion

 

Except for generally accepted accounting principles (“GAAP”) reported amounts, specific expense categories exclude non-cash impairments, unrealized mark-to-market adjustment on derivatives, non-cash stock compensation and other items shown separately on the attached tables. “Unit costs” as used in this release are composed of direct operating, transportation, gathering, processing and compression, taxes other than income, 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.

 

 

Third Quarter 2023 Results

 

GAAP revenues for third quarter 2023 totaled $610 million, GAAP net cash provided from operating activities (including changes in working capital) was $150 million, and GAAP net income was $49 million ($0.20 per diluted share). Third quarter earnings results include a $38 million mark-to-market derivative gain due to decreases in commodity prices.

 

Non-GAAP revenues for third quarter 2023 totaled $649 million, and cash flow from operations before changes in working capital, a non-GAAP measure, was $240 million. Adjusted net income comparable to analysts’ estimates, a non-GAAP measure, was $111 million ($0.46 per diluted share) in third quarter 2023.

 

 

 


The following table details Range’s third quarter 2023 unit costs per mcfe(a):

 

 

Expenses

 

3Q 2023

(per mcfe)

 

3Q 2022

(per mcfe)

 

 

 Increase (Decrease)

 

 

 

 

 

 

 

 

Direct operating(a)

 

$ 0.11

 

$ 0.11

 

 

0%

Transportation, gathering,

    processing and compression(a)

 

1.42

 

1.65

 

 

(14%)

Taxes other than income

 

0.02

 

0.05

 

 

(60%)

General and administrative(a)

 

0.15

 

0.15

 

 

0%

Interest expense(a)

 

0.15

 

0.19

 

 

(21%)

        Total cash unit costs(b)

 

1.86

 

2.15

 

 

(13%)

Depletion, depreciation and

    amortization (DD&A)

 

0.45

 

0.46

 

 

(2%)

        Total unit costs plus DD&A(b)

 

$ 2.31

 

$ 2.61

 

 

(12%)

 

(a)
Excludes stock-based compensation, one-time settlements, and amortization of deferred financing costs.
(b)
Totals may not be exact due to rounding.

 

 

The following table details Range’s average production and realized pricing for third quarter 2023(a):

 

 

3Q23 Production & Realized Pricing

 

Natural Gas

(Mcf)

 

Oil (Bbl)

 

NGLs

(Bbl)

 

Natural Gas

Equivalent (Mcfe)

 

 

 

 

 

Net production per day

 

1,448,972

 

6,386

 

105,957

 

2,123,027

 

 

 

 

 

 

 

 

 

Average NYMEX price

$ 2.55

 

$82.12

 

$ 23.81

 

 

Differential, including basis hedging

(0.56)

 

(11.43)

 

0.63

 

 

Realized prices before NYMEX hedges

1.99

 

70.69

 

24.44

 

2.79

Settled NYMEX hedges

0.48

 

(8.56)

 

 

0.30

Average realized prices after hedges

$ 2.47

 

$ 62.13

 

$ 24.44

 

$ 3.09

 

(a)
Totals may not be exact due to rounding

 

 

Third quarter 2023 natural gas, NGLs and oil price realizations (including the impact of cash-settled hedges and derivative settlements) averaged $3.09 per mcfe.

 

The average natural gas price, including the impact of basis hedging, was $1.99 per mcf, or a ($0.56) per mcf differential to NYMEX. The Company now expects full-year 2023 natural gas differentials versus NYMEX to be within a range of ($0.40) to ($0.45) per mcf.

 

Range’s pre-hedge NGL price during the quarter was $24.44 per barrel, approximately $0.63 above the Mont Belvieu weighted equivalent. Fourth quarter 2023 differentials are expected to fall within the range of minus $1.00 to plus $1.00 per barrel, resulting in a premium differential for full year 2023.

 

Crude oil and condensate price realizations, before realized hedges, averaged $70.69 per barrel, or $11.43 below WTI (West Texas Intermediate). Range continues to expect the 2023 condensate differential to average $9.00-$13.00 below WTI.

 

2


Capital Expenditures and Operational Activity

 

Third quarter 2023 drilling and completion expenditures were $146 million. In addition, during the quarter, approximately $5 million was invested in acreage leasehold, gathering systems and other. Total capital spending through third quarter was $478 million, representing approximately 80% of Range’s capital budget for 2023.

 

The table below summarizes expected 2023 activity regarding the number of wells to sales in each area. Range still expects to turn to sales approximately 650,000 feet of lateral this year, though longer laterals have reduced the number of wells required versus original plans for 61 wells in 2023.

 

 

 

 

Wells TIL

3Q 2023

 

2023

Planned TIL

 

Remaining

2023

SW PA Super-Rich

0

3

 

0

SW PA Wet

6

25

 

9

SW PA Dry

13

20

 

0

NE PA Dry

 

 

0

 

3

 

3

Total Wells

19

51

 

12

 

 

Financial Position and Buyback Activity

 

As of September 30, 2023, Range had net debt outstanding of approximately $1.63 billion, consisting of $1.79 billion of senior notes and $163 million in cash. Range did not repurchase shares during the third quarter.

 

 

Guidance – 2023

 

Capital & Production Guidance

 

Range is targeting a maintenance program in 2023, resulting in approximately flat production at 2.12 – 2.16 Bcfe per day, with ~30% attributed to liquids production. Range’s 2023 all-in capital budget is $570 million - $615 million.

 

 

Updated Full Year 2023 Expense Guidance

 

Direct operating expense:

$0.11 — $0.13 per mcfe

Transportation, gathering, processing and compression expense:

$1.43 — $1.46 per mcfe

Taxes other than income:

$0.04 — $0.05 per mcfe

Exploration expense:

$22 — $28 million

G&A expense:

$0.17 — $0.19 per mcfe

Interest expense:

$0.14 — $0.16 per mcfe

DD&A expense:

$0.46 — $0.48 per mcfe

Net brokered gas marketing expense:

$0 — $5 million

 

 

Updated 2023 Price Guidance

 

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

 

FY 2023 Natural Gas:(1)

NYMEX minus $0.40 to $0.45

4Q 2023 Natural Gas Liquids:(2)

MB minus $1.00 to +$1.00 per barrel

FY 2023 Oil/Condensate:

WTI minus $9.00 to $13.00

 

(1) Including basis hedging

(2) Mont Belvieu-equivalent pricing based on weighting of 53% ethane, 27% propane, 8% normal butane, 4% iso-butane and 8% natural gasoline.

 

3


Hedging Status

 

Range hedges portions of its expected future production volumes to increase the predictability of cash flow and to help improve and maintain a strong, flexible financial position. Please see the detailed hedging schedule posted on the Range website under Investor Relations - Financial Information.

 

Range has also hedged basis across the Company’s numerous natural gas sales points to limit volatility between benchmark and regional prices. The combined fair value of natural gas basis hedges as of September 30, 2023, was a net gain of $17.1 million.

 

Conference Call Information

 

A conference call to review the financial results is scheduled on Wednesday, October 25 at 8:00 AM Central Time (9:00 AM Eastern Time). Please click here to pre-register for the conference call and obtain a dial in number with passcode.

 

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 November 24th.

 

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

 

Cash flow from operations before changes in working capital (sometimes referred to as “adjusted cash flow”) as defined in this release represents net cash provided by operations before changes in working capital and exploration expense adjusted for certain non-cash compensation items. Cash flow from operations before changes in working capital is widely accepted by the investment community as a financial indicator of an oil and gas company’s ability to generate cash to internally fund exploration and development activities and to service debt. Cash flow from operations before changes in working capital is also useful because it is widely used by professional research analysts in valuing, comparing, rating and providing investment recommendations of companies in the oil and gas exploration and production industry. In turn, many investors use this published research in making investment decisions. Cash flow from operations before changes in working capital is not a measure of financial performance under GAAP and should not be considered as an alternative to cash flows from operations, investing, or financing activities as an indicator of cash flows, or as a measure of liquidity. A table is included which reconciles net cash provided by operations to cash flow from operations before changes in working capital as used in this release. On its website, the Company provides additional comparative information on prior periods for cash flow, cash margins and non-GAAP earnings as used in this release.

 

The cash prices realized for oil and natural gas production, including the amounts realized on cash-settled derivatives and net of transportation, gathering, processing and compression expense, is a critical component in the Company’s performance tracked by investors and professional research analysts in valuing, comparing, rating and providing investment recommendations and forecasts of companies in the oil and gas exploration and production industry. In turn, many investors use this published research in making investment decisions. Due to the GAAP disclosures of various derivative transactions and third-party transportation, gathering, processing and compression expense, such information is now reported in various lines of the income statement. The Company believes that it is important to furnish a table reflecting the details of the various components of each income statement line 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 Annual or Quarterly Reports on Form 10-K or 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.

4


We believe that the presentation of PV10 value of our proved reserves is a relevant and useful metric for our investors as supplemental disclosure to the standardized measure, or after-tax amount, because it presents the discounted future net cash flows attributable to our proved reserves before taking into account future corporate income taxes and our current tax structure. While the standardized measure is dependent on the unique tax situation of each company, PV10 is based on prices and discount factors that are consistent for all companies. Because of this, PV10 can be used within the industry and by credit and security analysts to evaluate estimated net cash flows from proved reserves on a more comparable basis.

 

RANGE RESOURCES CORPORATION (NYSE: RRC) is a leading U.S. independent natural gas and NGL producer with operations focused 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, future commodity fundamentals and pricing, future capital efficiencies, future shareholder value, emerging plays, capital spending, anticipated drilling and completion activity, acreage prospectivity, expected pipeline utilization and future guidance information, are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements are based on assumptions and estimates that management believes are reasonable based on currently available information; however, management's assumptions and Range's future performance are subject to a wide range of business risks and uncertainties and there is no assurance that these goals and projections can or will be met. Any number of factors could cause actual results to differ materially from those in the forward-looking statements. Further information on risks and uncertainties is available in Range's filings with the Securities and Exchange Commission (SEC), including its most recent Annual Report on Form 10-K. Unless required by law, Range undertakes no obligation to publicly update or revise any forward-looking statements to reflect circumstances or events after the date they are made.

 

The SEC permits oil and gas companies, in filings made with the SEC, to disclose proved reserves, which are estimates that geological and engineering data demonstrate with reasonable certainty to be recoverable in future years from known reservoirs under existing economic and operating conditions as well as the option to disclose probable and possible reserves. Range has elected not to disclose its probable and possible reserves in its filings with the SEC. Range uses certain broader terms such as "resource potential,” “unrisked resource potential,” "unproved resource potential" or "upside" or other descriptions of volumes of resources potentially recoverable through additional drilling or recovery techniques that may include probable and possible reserves as defined by the SEC's guidelines. Range has not attempted to distinguish probable and possible reserves from these broader classifications. The SEC’s rules prohibit us from including in filings with the SEC these broader classifications of reserves. These estimates are by their nature more speculative than estimates of proved, probable and possible reserves and accordingly are subject to substantially greater risk of actually being realized. Unproved resource potential refers to Range's internal estimates of hydrocarbon quantities that may be potentially discovered through exploratory drilling or recovered with additional drilling or recovery techniques and have not been reviewed by independent engineers. Unproved resource potential does not constitute reserves within the meaning of the Society of Petroleum Engineer's Petroleum Resource Management System and does not include proved reserves. Area wide unproven resource potential has not been fully risked by Range's management. “EUR”, or estimated ultimate recovery, refers to our management’s estimates of hydrocarbon quantities that may be recovered from a well completed as a producer in the area. These quantities may not necessarily constitute or represent reserves within the meaning of the Society of Petroleum Engineer’s Petroleum Resource Management System or the SEC’s oil and natural gas disclosure rules. Actual quantities that may be recovered from Range's interests could differ substantially. Factors affecting ultimate recovery include the scope of Range's drilling program, which will be directly affected by the availability of capital, drilling and production costs, commodity prices, availability of drilling services and equipment, drilling results, lease expirations, transportation constraints, regulatory approvals, field spacing rules, recoveries of gas in place, length of horizontal laterals, actual drilling results, including geological and mechanical factors affecting recovery rates and other factors. Estimates of resource potential may change significantly as development of our resource plays provides additional data.

 

In addition, our production forecasts and expectations for future periods are dependent upon many assumptions, including estimates of production decline rates from existing wells and the undertaking and outcome of future drilling activity, which may be affected by significant commodity price or drilling cost changes. Investors are urged to consider closely the disclosure

5


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.

 

 

 

 

 

SOURCE: Range Resources Corporation

 

 

Range Investor Contact:

 

Laith Sando, Vice President – Investor Relations

817-869-4267

lsando@rangeresources.com

 

 

Range Media Contact:

 

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

 

 

6


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 September 30,

 

Nine Months Ended September 30,

 

 

2023

 

 

 

2022

 

 

 

%

 

 

 

2023

 

 

 

2022

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas, NGLs and oil sales (a)

$

526,718

 

 

$

1,435,152

 

 

 

 

 

 

$

1,731,382

 

 

$

3,824,395

 

 

 

 

 

Derivative fair value income (loss)

 

38,394

 

 

 

(457,708

)

 

 

 

 

 

 

530,095

 

 

 

(1,636,687

)

 

 

 

 

Brokered natural gas, marketing and other (b)

 

43,325

 

 

 

132,681

 

 

 

 

 

 

 

162,092

 

 

 

326,441

 

 

 

 

 

ARO settlement (loss) gain (b)

 

(1

)

 

 

8

 

 

 

 

 

 

 

(1

)

 

 

8

 

 

 

 

 

Interest income (b)

 

1,279

 

 

 

381

 

 

 

 

 

 

 

4,016

 

 

 

422

 

 

 

 

 

Other (b)

 

9

 

 

 

31

 

 

 

 

 

 

 

5,477

 

 

 

1,845

 

 

 

 

 

Total revenues and other income

 

609,724

 

 

 

1,110,545

 

 

 

-45

%

 

 

2,433,061

 

 

 

2,516,424

 

 

 

-3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct operating

 

22,123

 

 

 

20,918

 

 

 

 

 

 

 

72,162

 

 

 

60,545

 

 

 

 

 

Direct operating – stock-based compensation (c)

 

439

 

 

 

372

 

 

 

 

 

 

 

1,280

 

 

 

1,083

 

 

 

 

 

Transportation, gathering, processing and compression

 

277,207

 

 

 

323,019

 

 

 

 

 

 

 

830,880

 

 

 

941,213

 

 

 

 

 

Transportation, gathering, processing and compression –

    settlements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,500

 

 

 

 

 

Taxes other than income

 

4,756

 

 

 

9,057

 

 

 

 

 

 

 

19,643

 

 

 

24,189

 

 

 

 

 

Brokered natural gas and marketing

 

45,723

 

 

 

126,622

 

 

 

 

 

 

 

156,470

 

 

 

328,649

 

 

 

 

 

Brokered natural gas and marketing – stock-based

     compensation (c)

 

483

 

 

 

663

 

 

 

 

 

 

 

1,604

 

 

 

1,868

 

 

 

 

 

Exploration

 

6,658

 

 

 

7,105

 

 

 

 

 

 

 

18,087

 

 

 

18,540

 

 

 

 

 

Exploration – stock-based compensation (c)

 

312

 

 

 

393

 

 

 

 

 

 

 

935

 

 

 

1,163

 

 

 

 

 

Abandonment and impairment of unproved properties

 

11,012

 

 

 

3,186

 

 

 

 

 

 

 

44,308

 

 

 

12,319

 

 

 

 

 

General and administrative

 

29,581

 

 

 

30,085

 

 

 

 

 

 

 

93,366

 

 

 

92,992

 

 

 

 

 

General and administrative – stock-based compensation (c)

 

8,446

 

 

 

10,402

 

 

 

 

 

 

 

26,461

 

 

 

32,245

 

 

 

 

 

General and administrative – lawsuit settlements

 

66

 

 

 

81

 

 

 

 

 

 

 

938

 

 

 

776

 

 

 

 

 

Exit costs

 

10,684

 

 

 

11,065

 

 

 

 

 

 

 

71,661

 

 

 

58,249

 

 

 

 

 

Deferred compensation plan (d)

 

8,997

 

 

 

5,795

 

 

 

 

 

 

 

29,546

 

 

 

59,917

 

 

 

 

 

Interest expense

 

29,260

 

 

 

37,173

 

 

 

 

 

 

 

89,886

 

 

 

121,137

 

 

 

 

 

Interest expense – amortization of deferred financing costs (e)

 

1,339

 

 

 

1,563

 

 

 

 

 

 

 

4,032

 

 

 

6,775

 

 

 

 

 

(Gain) loss on early extinguishment of debt

 

 

 

 

 

 

 

 

 

 

 

(439

)

 

 

69,232

 

 

 

 

 

Depletion, depreciation and amortization

 

87,619

 

 

 

90,471

 

 

 

 

 

 

 

259,197

 

 

 

262,573

 

 

 

 

 

Gain on sale of assets

 

(109

)

 

 

(135

)

 

 

 

 

 

 

(353

)

 

 

(548

)

 

 

 

 

Total costs and expenses

 

544,596

 

 

 

677,835

 

 

 

-20

%

 

 

1,719,664

 

 

 

2,100,417

 

 

 

-18

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

65,128

 

 

 

432,710

 

 

 

-85

%

 

 

713,397

 

 

 

416,007

 

 

 

71

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

601

 

 

 

6,981

 

 

 

 

 

 

 

3,000

 

 

 

20,732

 

 

 

 

 

Deferred

 

15,097

 

 

 

52,642

 

 

 

 

 

 

 

149,289

 

 

 

26,141

 

 

 

 

 

 

 

15,698

 

 

 

59,623

 

 

 

 

 

 

 

152,289

 

 

 

46,873

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

49,430

 

 

$

373,087

 

 

 

-87

%

 

$

561,108

 

 

$

369,134

 

 

 

52

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Per Common Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.20

 

 

$

1.52

 

 

 

 

 

 

$

2.30

 

 

$

1.48

 

 

 

 

 

Diluted

$

0.20

 

 

$

1.49

 

 

 

 

 

 

$

2.27

 

 

$

1.45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding, as reported:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

241,338

 

 

 

239,768

 

 

 

1

%

 

 

239,455

 

 

 

242,850

 

 

 

-1

%

Diluted

 

243,937

 

 

 

245,023

 

 

 

0

%

 

 

242,144

 

 

 

248,360

 

 

 

-3

%

(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.

 

 

 

7


RANGE RESOURCES CORPORATION

BALANCE SHEETS

 

 

 

 

 

 

 

(In thousands)

 

September 30,

 

 

 

December 31,

 

 

 

2023

 

 

 

2022

 

 

 

(Unaudited)

 

 

 

(Audited)

 

Assets

 

 

 

 

 

 

 

Current assets

$

422,571

 

 

$

538,662

 

Derivative assets

 

217,020

 

 

 

41,915

 

Natural gas and oil properties, successful efforts method

 

6,071,332

 

 

 

5,890,404

 

Other property and equipment

 

1,562

 

 

 

2,434

 

Operating lease right-of-use assets

 

37,801

 

 

 

84,070

 

Other

 

95,649

 

 

 

68,077

 

 

$

6,845,935

 

 

$

6,625,562

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

Current liabilities

$

638,943

 

 

$

864,678

 

Asset retirement obligations

 

4,570

 

 

 

4,570

 

Derivative liabilities

 

 

 

 

151,417

 

 

 

 

 

 

 

 

 

Bank debt

 

 

 

 

9,509

 

Senior notes

 

1,773,436

 

 

 

1,832,451

 

Total debt

 

1,773,436

 

 

 

1,841,960

 

 

 

 

 

 

 

 

 

Deferred tax liabilities

 

482,869

 

 

 

333,571

 

Derivative liabilities

 

417

 

 

 

15,495

 

Deferred compensation liabilities

 

65,404

 

 

 

99,907

 

Operating lease liabilities

 

17,605

 

 

 

20,903

 

Asset retirement obligations and other liabilities

 

115,243

 

 

 

112,981

 

Divestiture contract obligation

 

299,868

 

 

 

304,074

 

 

 

 

 

 

 

 

 

Common stock and retained deficit

 

3,886,387

 

 

 

3,305,198

 

Other comprehensive loss

 

495

 

 

 

467

 

Common stock held in treasury

 

(439,302

)

 

 

(429,659

)

Total stockholders’ equity

 

3,447,580

 

 

 

2,876,006

 

 

$

6,845,935

 

 

$

6,625,562

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited, in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2023

 

 

 

2022

 

 

 

%

 

 

 

2023

 

 

 

2022

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues and other income, as reported

$

609,724

 

 

$

1,110,545

 

 

 

-45

%

 

$

2,433,061

 

 

$

2,516,424

 

 

 

-3

%

Adjustment for certain special items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

39,048

 

 

 

(6,969

)

 

 

 

 

 

 

(341,599

)

 

 

631,165

 

 

 

 

 

ARO settlement loss (gain)

 

1

 

 

 

(8

)

 

 

 

 

 

 

1

 

 

 

(8

)

 

 

 

 

Total revenues, as adjusted, non-GAAP

$

648,773

 

 

$

1,103,568

 

 

 

-41

%

 

$

2,091,463

 

 

$

3,147,581

 

 

 

-34

%

 

 

 



8


RANGE RESOURCES CORPORATION

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

49,430

 

 

$

373,087

 

 

$

561,108

 

 

$

369,134

 

Adjustments to reconcile net cash provided from continuing operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred income tax expense

 

15,097

 

 

 

52,642

 

 

 

149,289

 

 

 

26,141

 

Depletion, depreciation and amortization

 

87,619

 

 

 

90,471

 

 

 

259,197

 

 

 

262,573

 

Abandonment and impairment of unproved properties

 

11,012

 

 

 

3,186

 

 

 

44,308

 

 

 

12,319

 

Derivative fair value (income) loss

 

(38,394

)

 

 

457,708

 

 

 

(530,095

)

 

 

1,636,687

 

Cash settlements on derivative financial instruments

 

77,442

 

 

 

(464,677

)

 

 

188,496

 

 

 

(1,005,522

)

Divestiture contract obligation, including accretion

 

10,606

 

 

 

10,930

 

 

 

71,380

 

 

 

57,791

 

Amortization of deferred issuance costs and other

 

997

 

 

 

1,401

 

 

 

3,591

 

 

 

6,521

 

Deferred and stock-based compensation

 

18,763

 

 

 

17,242

 

 

 

60,166

 

 

 

95,397

 

Gain on sale of assets

 

(109

)

 

 

(135

)

 

 

(353

)

 

 

(548

)

(Gain) loss on early extinguishment of debt

 

 

 

 

 

 

 

(439

)

 

 

69,232

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in working capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

(29,566

)

 

 

(25,446

)

 

 

288,415

 

 

 

(132,644

)

Other current assets

 

(6,522

)

 

 

3,621

 

 

 

(9,520

)

 

 

(19,478

)

Accounts payable

 

(8,147

)

 

 

15,918

 

 

 

(84,291

)

 

 

52,292

 

Accrued liabilities and other

 

(37,976

)

 

 

(14,979

)

 

 

(249,455

)

 

 

(177,806

)

Net changes in working capital

 

(82,211

)

 

 

(20,886

)

 

 

(54,851

)

 

 

(277,636

)

Net cash provided from operating activities

$

150,252

 

 

$

520,969

 

 

$

751,797

 

 

$

1,252,089

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 September 30,

 

 

Nine Months Ended September 30,

 

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Net cash provided from operating activities, as reported

$

150,252

 

 

$

520,969

 

 

$

751,797

 

 

$

1,252,089

 

Net changes in working capital

 

82,211

 

 

 

20,886

 

 

 

54,851

 

 

 

277,636

 

Exploration expense

 

6,658

 

 

 

7,105

 

 

 

18,087

 

 

 

18,540

 

Lawsuit settlements

 

66

 

 

 

81

 

 

 

938

 

 

 

776

 

Transportation, gathering, processing and compression settlements

 

 

 

 

 

 

 

 

 

 

7,500

 

Non-cash compensation adjustment and other

 

335

 

 

 

672

 

 

 

383

 

 

 

1,583

 

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

$

239,522

 

 

$

549,713

 

 

$

826,056

 

 

$

1,558,124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited, in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

244,446

 

 

 

245,468

 

 

 

244,179

 

 

 

249,038

 

Stock held by deferred compensation plan

 

(3,108

)

 

 

(5,700

)

 

 

(4,724

)

 

 

(6,188

)

Adjusted basic

 

241,338

 

 

 

239,768

 

 

 

239,455

 

 

 

242,850

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dilutive:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

244,446

 

 

 

245,468

 

 

 

244,179

 

 

 

249,038

 

Dilutive stock options under treasury method

 

(509

)

 

 

(445

)

 

 

(2,035

)

 

 

(678

)

Adjusted dilutive

 

243,937

 

 

 

245,023

 

 

 

242,144

 

 

 

248,360

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9


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 September 30,

 

 

Nine Months Ended September 30,

 

 

 

2023

 

 

 

2022

 

 

 

%

 

 

 

2023

 

 

 

2022

 

 

 

%

 

Natural gas, NGL and oil sales components:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas sales

$

246,976

 

 

$

1,053,863

 

 

 

 

 

 

$

913,915

 

 

$

2,593,540

 

 

 

 

 

NGLs sales

 

238,211

 

 

 

325,989

 

 

 

 

 

 

 

695,368

 

 

 

1,039,057

 

 

 

 

 

Oil sales

 

41,531

 

 

 

55,300

 

 

 

 

 

 

 

122,099

 

 

 

191,798

 

 

 

 

 

Total oil and gas sales, as reported

$

526,718

 

 

$

1,435,152

 

 

 

-63

%

 

$

1,731,382

 

 

$

3,824,395

 

 

 

-55

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative fair value income (loss), as reported:

$

38,394

 

 

$

(457,708

)

 

 

 

 

 

$

530,095

 

 

$

(1,636,687

)

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas

 

(82,472

)

 

 

449,713

 

 

 

 

 

 

 

(196,847

)

 

 

916,518

 

 

 

 

 

NGLs

 

 

 

 

(4,150

)

 

 

 

 

 

 

 

 

 

18,673

 

 

 

 

 

Crude Oil

 

5,030

 

 

 

19,114

 

 

 

 

 

 

 

8,351

 

 

 

70,331

 

 

 

 

 

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

$

(39,048

)

 

$

6,969

 

 

 

 

 

 

$

341,599

 

 

$

(631,165

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation, gathering, processing and compression components:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas

$

142,202

 

 

$

176,324

 

 

 

 

 

 

$

436,912

 

 

$

513,548

 

 

 

 

 

NGLs

 

134,754

 

 

 

146,695

 

 

 

 

 

 

 

393,281

 

 

 

435,154

 

 

 

 

 

Oil

 

251

 

 

 

 

 

 

 

 

 

 

687

 

 

 

11

 

 

 

 

 

Total transportation, gathering, processing and compression, as reported

$

277,207

 

 

$

323,019

 

 

 

 

 

 

$

830,880

 

 

$

948,713

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas sales

$

329,448

 

 

$

604,150

 

 

 

 

 

 

$

1,110,762

 

 

$

1,677,022

 

 

 

 

 

NGLs sales

 

238,211

 

 

 

330,139

 

 

 

 

 

 

 

695,368

 

 

 

1,020,384

 

 

 

 

 

Oil sales

 

36,501

 

 

 

36,186

 

 

 

 

 

 

 

113,748

 

 

 

121,467

 

 

 

 

 

Total

$

604,160

 

 

$

970,475

 

 

 

-38

%

 

 

1,919,878

 

 

 

2,818,873

 

 

 

-32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

 

133,305,469

 

 

 

136,862,857

 

 

 

-3

%

 

 

396,367,927

 

 

 

399,834,208

 

 

 

-1

%

NGLs (bbl)

 

9,748,012

 

 

 

9,235,626

 

 

 

6

%

 

 

28,368,181

 

 

 

26,473,922

 

 

 

7

%

Oil (bbl)

 

587,488

 

 

 

653,000

 

 

 

-10

%

 

 

1,818,773

 

 

 

2,099,630

 

 

 

-13

%

Gas equivalent (mcfe) (b)

 

195,318,469

 

 

 

196,194,613

 

 

 

0

%

 

 

577,489,651

 

 

 

571,275,520

 

 

 

1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

 

1,448,972

 

 

 

1,487,640

 

 

 

-3

%

 

 

1,451,897

 

 

 

1,464,594

 

 

 

-1

%

NGLs (bbl)

 

105,957

 

 

 

100,387

 

 

 

6

%

 

 

103,913

 

 

 

96,974

 

 

 

7

%

Oil (bbl)

 

6,386

 

 

 

7,098

 

 

 

-10

%

 

 

6,662

 

 

 

7,691

 

 

 

-13

%

Gas equivalent (mcfe) (b)

 

2,123,027

 

 

 

2,132,550

 

 

 

0

%

 

 

2,115,347

 

 

 

2,092,584

 

 

 

1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average prices, excluding derivative settlements and before third party transportation costs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

$

1.85

 

 

$

7.70

 

 

 

-76

%

 

$

2.31

 

 

$

6.49

 

 

 

-64

%

NGLs (bbl)

$

24.44

 

 

$

35.30

 

 

 

-31

%

 

$

24.51

 

 

$

39.25

 

 

 

-38

%

Oil (bbl)

$

70.69

 

 

$

84.69

 

 

 

-17

%

 

$

67.13

 

 

$

91.35

 

 

 

-27

%

Gas equivalent (mcfe) (b)

$

2.70

 

 

$

7.31

 

 

 

-63

%

 

$

3.00

 

 

$

6.69

 

 

 

-55

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

$

2.47

 

 

$

4.41

 

 

 

-44

%

 

$

2.80

 

 

$

4.19

 

 

 

-33

%

NGLs (bbl)

$

24.44

 

 

$

35.75

 

 

 

-32

%

 

$

24.51

 

 

$

38.54

 

 

 

-36

%

Oil (bbl)

$

62.13

 

 

$

55.42

 

 

 

12

%

 

$

62.54

 

 

$

57.85

 

 

 

8

%

Gas equivalent (mcfe) (b)

$

3.09

 

 

$

4.95

 

 

 

-37

%

 

$

3.32

 

 

$

4.93

 

 

 

-33

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average prices, including derivative settlements and after third party

       transportation costs: (d)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

$

1.40

 

 

$

3.13

 

 

 

-55

%

 

$

1.70

 

 

$

2.91

 

 

 

-42

%

NGLs (bbl)

$

10.61

 

 

$

19.86

 

 

 

-47

%

 

$

10.65

 

 

$

22.11

 

 

 

-52

%

Oil (bbl)

$

61.70

 

 

$

55.41

 

 

 

11

%

 

$

62.16

 

 

$

57.85

 

 

 

7

%

Gas equivalent (mcfe) (b)

$

1.67

 

 

$

3.30

 

 

 

-49

%

 

$

1.89

 

 

$

3.27

 

 

 

-42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation, gathering and compression expense per mcfe

$

1.42

 

 

$

1.65

 

 

 

-14

%

 

$

1.44

 

 

$

1.66

 

 

 

-13

%

(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.



10


RANGE RESOURCES CORPORATION

RECONCILIATION OF INCOME (LOSS) 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 September 30,

 

 

Nine Months Ended September 30,

 

 

 

2023

 

 

 

2022

 

 

 

%

 

 

 

2023

 

 

 

2022

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations before income taxes, as reported

$

65,128

 

 

$

432,710

 

 

 

-85

%

 

$

713,397

 

 

$

416,007

 

 

 

71

%

Adjustment for certain special items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of assets

 

(109

)

 

 

(135

)

 

 

 

 

 

 

(353

)

 

 

(548

)

 

 

 

 

Loss (gain) on ARO settlements

 

1

 

 

 

(8

)

 

 

 

 

 

 

1

 

 

 

(8

)

 

 

 

 

Change in fair value related to derivatives prior to settlement

 

39,048

 

 

 

(6,969

)

 

 

 

 

 

 

(341,599

)

 

 

631,165

 

 

 

 

 

Abandonment and impairment of unproved properties

 

11,012

 

 

 

3,186

 

 

 

 

 

 

 

44,308

 

 

 

12,319

 

 

 

 

 

(Gain) loss on early extinguishment of debt

 

 

 

 

 

 

 

 

 

 

 

(439

)

 

 

69,232

 

 

 

 

 

Transportation, gathering, processing and compression settlements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,500

 

 

 

 

 

Lawsuit settlements

 

66

 

 

 

81

 

 

 

 

 

 

 

938

 

 

 

776

 

 

 

 

 

Exit costs

 

10,684

 

 

 

11,065

 

 

 

 

 

 

 

71,661

 

 

 

58,249

 

 

 

 

 

Brokered natural gas and marketing – stock-based compensation

 

483

 

 

 

663

 

 

 

 

 

 

 

1,604

 

 

 

1,868

 

 

 

 

 

Direct operating – stock-based compensation

 

439

 

 

 

372

 

 

 

 

 

 

 

1,280

 

 

 

1,083

 

 

 

 

 

Exploration expenses – stock-based compensation

 

312

 

 

 

393

 

 

 

 

 

 

 

935

 

 

 

1,163

 

 

 

 

 

General & administrative – stock-based compensation

 

8,446

 

 

 

10,402

 

 

 

 

 

 

 

26,461

 

 

 

32,245

 

 

 

 

 

Deferred compensation plan – adjustment

 

8,997

 

 

 

5,795

 

 

 

 

 

 

 

29,546

 

 

 

59,917

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes, as adjusted

 

144,507

 

 

 

457,555

 

 

 

-68

%

 

 

547,740

 

 

 

1,290,968

 

 

 

-58

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense, as adjusted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current (a)

 

601

 

 

 

6,981

 

 

 

 

 

 

 

3,000

 

 

 

20,732

 

 

 

 

 

Deferred (a)

 

32,636

 

 

 

114,389

 

 

 

 

 

 

 

122,981

 

 

 

322,742

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income excluding certain items, a non-GAAP measure

$

111,270

 

 

$

336,185

 

 

 

-67

%

 

$

421,759

 

 

$

947,494

 

 

 

-55

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP income per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.46

 

 

$

1.40

 

 

 

-67

%

 

$

1.76

 

 

$

3.90

 

 

 

-55

%

Diluted

$

0.46

 

 

$

1.37

 

 

 

-66

%

 

$

1.74

 

 

$

3.82

 

 

 

-54

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP diluted shares outstanding, if dilutive

 

243,937

 

 

 

245,023

 

 

 

 

 

 

 

242,144

 

 

 

248,360

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Taxes are estimated to be approximately 23% for 2023 and deferred taxes were estimated to be 25% for 2022.

 

 

11


RANGE RESOURCES CORPORATION

RECONCILIATION OF NET INCOME, EXCLUDING

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

 

Nine Months Ended September 30,

 

 

 

 

2023

 

 

 

2022

 

 

 

 

2023

 

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income, as reported

$

49,430

 

 

$

373,087

 

 

 

$

561,108

 

 

$

369,134

 

 

Adjustment for certain special items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of assets

 

(109

)

 

 

(135

)

 

 

 

(353

)

 

 

(548

)

 

Loss (gain) on ARO settlements

 

1

 

 

 

(8

)

 

 

 

1

 

 

 

(8

)

 

(Gain) loss on early extinguishment of debt

 

 

 

 

 

 

 

 

(439

)

 

 

69,232

 

 

Change in fair value related to derivatives prior to settlement

 

39,048

 

 

 

(6,969

)

 

 

 

(341,599

)

 

 

631,165

 

 

Transportation, gathering, processing and compression settlements

 

 

 

 

 

 

 

 

 

 

 

7,500

 

 

Abandonment and impairment of unproved properties

 

11,012

 

 

 

3,186

 

 

 

 

44,308

 

 

 

12,319

 

 

Lawsuit settlements

 

66

 

 

 

81

 

 

 

 

938

 

 

 

776

 

 

Exit costs

 

10,684

 

 

 

11,065

 

 

 

 

71,661

 

 

 

58,249

 

 

Stock-based compensation

 

9,680

 

 

 

11,830

 

 

 

 

30,280

 

 

 

36,359

 

 

Deferred compensation plan

 

8,997

 

 

 

5,795

 

 

 

 

29,546

 

 

 

59,917

 

 

Tax impact

 

(17,539

)

 

 

(61,747

)

 

 

 

26,308

 

 

 

(296,601

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income excluding certain items, a non-GAAP measure

$

111,270

 

 

$

336,185

 

 

 

$

421,759

 

 

$

947,494

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per diluted share, as reported

$

0.20

 

 

$

1.49

 

 

 

$

2.27

 

 

$

1.45

 

 

Adjustment for certain special items per diluted share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of assets

 

(0.00

)

 

 

(0.00

)

 

 

 

(0.00

)

 

 

(0.00

)

 

Loss (gain) on ARO settlements

 

0.00

 

 

 

(0.00

)

 

 

 

0.00

 

 

 

(0.00

)

 

(Gain) loss on early extinguishment of debt

 

 

 

 

 

 

 

 

(0.00

)

 

 

0.28

 

 

Change in fair value related to derivatives prior to settlement

 

0.16

 

 

 

(0.03

)

 

 

 

(1.41

)

 

 

2.54

 

 

Transportation, gathering, processing and compression settlements

 

 

 

 

 

 

 

 

 

 

 

0.03

 

 

Abandonment and impairment of unproved properties

 

0.05

 

 

 

0.01

 

 

 

 

0.18

 

 

 

0.05

 

 

Lawsuit settlements

 

0.00

 

 

 

0.00

 

 

 

 

0.00

 

 

 

0.00

 

 

Exit costs

 

0.04

 

 

 

0.05

 

 

 

 

0.30

 

 

 

0.23

 

 

Stock-based compensation

 

0.04

 

 

 

0.05

 

 

 

 

0.13

 

 

 

0.15

 

 

Deferred compensation plan

 

0.04

 

 

 

0.02

 

 

 

 

0.12

 

 

 

0.24

 

 

Adjustment for rounding differences

 

 

 

 

 

 

 

 

 

 

 

0.01

 

 

Tax impact

 

(0.07

)

 

 

(0.25

)

 

 

 

0.11

 

 

 

(1.19

)

 

Dilutive share impact (rabbi trust and other)

 

 

 

 

0.03

 

 

 

 

0.04

 

 

 

0.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per diluted share, excluding certain items,

     a non-GAAP measure

$

0.46

 

 

$

1.37

 

 

 

$

1.74

 

 

$

3.82

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings per share, a non-GAAP measure:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.46

 

 

$

1.40

 

 

 

$

1.76

 

 

$

3.90

 

 

Diluted

$

0.46

 

 

$

1.37

 

 

 

$

1.74

 

 

$

3.82

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12


RANGE RESOURCES CORPORATION

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited, in thousands, except per unit data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

 

 

Nine Months Ended September 30,

 

 

 

2023

 

 

 

2022

 

 

 

 

2023

 

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas, NGL and oil sales, as reported

$

526,718

 

 

$

1,435,152

 

 

 

$

1,731,382

 

 

$

3,824,395

 

Derivative fair value income (loss), as reported

 

38,394

 

 

 

(457,708

)

 

 

 

530,095

 

 

 

(1,636,687

)

       Less non-cash fair value loss (gain)

 

39,048

 

 

 

(6,969

)

 

 

 

(341,599

)

 

 

631,165

 

Brokered natural gas and marketing and other, as reported

 

44,612

 

 

 

133,101

 

 

 

 

171,584

 

 

 

328,716

 

       Less ARO settlement

 

1

 

 

 

(8

)

 

 

 

1

 

 

 

(8

)

               Cash revenues

 

648,773

 

 

 

1,103,568

 

 

 

 

2,091,463

 

 

 

3,147,581

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct operating, as reported

 

22,562

 

 

 

21,290

 

 

 

 

73,442

 

 

 

61,628

 

       Less direct operating stock-based compensation

 

(439

)

 

 

(372

)

 

 

 

(1,280

)

 

 

(1,083

)

Transportation, gathering and compression, as reported

 

277,207

 

 

 

323,019

 

 

 

 

830,880

 

 

 

948,713

 

       Less transportation, gathering and compression settlements

 

 

 

 

 

 

 

 

 

 

 

(7,500

)

Taxes other than income, as reported

 

4,756

 

 

 

9,057

 

 

 

 

19,643

 

 

 

24,189

 

Brokered natural gas and marketing, as reported

 

46,206

 

 

 

127,285

 

 

 

 

158,074

 

 

 

330,517

 

       Less brokered natural gas and marketing stock-based

           compensation

 

(483

)

 

 

(663

)

 

 

 

(1,604

)

 

 

(1,868

)

General and administrative, as reported

 

38,093

 

 

 

40,568

 

 

 

 

120,765

 

 

 

126,013

 

       Less G&A stock-based compensation

 

(8,446

)

 

 

(10,402

)

 

 

 

(26,461

)

 

 

(32,245

)

       Less lawsuit settlements

 

(66

)

 

 

(81

)

 

 

 

(938

)

 

 

(776

)

Interest expense, as reported

 

30,599

 

 

 

38,736

 

 

 

 

93,918

 

 

 

127,912

 

            Less amortization of deferred financing costs

 

(1,339

)

 

 

(1,563

)

 

 

 

(4,032

)

 

 

(6,775

)

               Cash expenses

 

408,650

 

 

 

546,874

 

 

 

 

1,262,407

 

 

 

1,568,725

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash margin, a non-GAAP measure

$

240,123

 

 

$

556,694

 

 

 

$

829,056

 

 

$

1,578,856

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

           Mmcfe produced during period

 

195,319

 

 

 

196,195

 

 

 

 

577,490

 

 

 

571,276

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash margin per mcfe

$

1.23

 

 

$

2.84

 

 

 

$

1.44

 

 

$

2.76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF INCOME BEFORE INCOME TAXES TO CASH MARGIN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited, in thousands, except per unit data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

 

Nine Months Ended September 30,

 

 

 

2023

 

 

 

2022

 

 

 

 

2023

 

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes, as reported

$

65,128

 

 

$

432,710

 

 

 

$

713,397

 

 

$

416,007

 

Adjustments to reconcile income before income taxes to

     cash margin:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ARO settlements

 

1

 

 

 

(8

)

 

 

 

1

 

 

 

(8

)

Derivative fair value (income) loss

 

(38,394

)

 

 

457,708

 

 

 

 

(530,095

)

 

 

1,636,687

 

Net cash receipts (payments) on derivative settlements

 

77,442

 

 

 

(464,677

)

 

 

 

188,496

 

 

 

(1,005,522

)

Transportation, gathering and compression settlements

 

 

 

 

 

 

 

 

 

 

 

7,500

 

Exploration expense

 

6,658

 

 

 

7,105

 

 

 

 

18,087

 

 

 

18,540

 

Lawsuit settlements

 

66

 

 

 

81

 

 

 

 

938

 

 

 

776

 

Exit costs

 

10,684

 

 

 

11,065

 

 

 

 

71,661

 

 

 

58,249

 

Deferred compensation plan

 

8,997

 

 

 

5,795

 

 

 

 

29,546

 

 

 

59,917

 

Stock-based compensation (direct operating, brokered natural gas

   and marketing, general and administrative and termination costs)

 

9,680

 

 

 

11,830

 

 

 

 

30,280

 

 

 

36,359

 

Interest – amortization of deferred financing costs

 

1,339

 

 

 

1,563

 

 

 

 

4,032

 

 

 

6,775

 

Depletion, depreciation and amortization

 

87,619

 

 

 

90,471

 

 

 

 

259,197

 

 

 

262,573

 

Gain on sale of assets

 

(109

)

 

 

(135

)

 

 

 

(353

)

 

 

(548

)

(Gain) loss on early extinguishment of debt

 

 

 

 

 

 

 

 

(439

)

 

 

69,232

 

Abandonment and impairment of unproved properties

 

11,012

 

 

 

3,186

 

 

 

 

44,308

 

 

 

12,319

 

Cash margin, a non-GAAP measure

$

240,123

 

 

$

556,694

 

 

 

$

829,056

 

 

$

1,578,856

 

 

13