Attached files

file filename
8-K - 8-K - RANGE RESOURCES CORPrrc-8k_20170725.htm

EXHIBIT 99.1

NEWS RELEASE

RANGE ANNOUNCES SECOND QUARTER 2017 FINANCIAL RESULTS

FORT WORTH, TEXAS, AUGUST 1, 2017…RANGE RESOURCES CORPORATION (NYSE: RRC) today announced its second quarter 2017 financial results.  

Highlights –

 

Second quarter GAAP net income was $70 million, or $0.28 per diluted share, compared to a net loss of $225 million, or $1.35 per share in the prior-year quarter

 

Second quarter cash margins improved to $1.09 per mcfe, compared to $0.70 per mcfe in the prior-year quarter, an improvement of 55%

 

Cash flow from operations before changes in working capital, a non-GAAP measure, reached $194 million, compared to $93 million in second quarter 2016

 

Record production totaled 1.945 Bcfe per day, an increase of 37% compared to the prior-year quarter

 

Total unit costs continued to decline, with second quarter 2017 costs of $2.66 per mcfe, compared to $2.73 in the previous year quarter, an improvement of 3%

 

Seven-well Marcellus pad on the western edge of the super-rich area with average IP’s per well of 29.1 Mmcfe per day (73% liquids)

 

Four-well Marcellus pad on the eastern edge of the dry gas area with average IP’s per well of 30.0 Mmcf per day

Commenting, Jeff Ventura, the Company’s CEO said, “Range continues to improve both operationally and financially.  Second quarter financial results continue to build on the first quarter improvement in earnings and cash flow, margins and total unit costs.  Operationally, the Marcellus is continuing to see improvement in well results and capital efficiency.  In southwest Pennsylvania this year, we have drilled some of our best wells to date on our 515,000 acre position, further demonstrating the size and quality of our acreage position.  As we look forward to the next several years and beyond, with our extensive, core acreage positions, diversified low-cost transportation portfolio and talented technical team, Range is well-positioned to deliver significant shareholder value.”

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, 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.

Second Quarter 2017

GAAP revenues for the second quarter of 2017 totaled $673 million (over 6 times second quarter 2016), GAAP net cash provided from operating activities including changes in working capital was $185 million (125% increase as compared to second quarter 2016) and GAAP earnings were $70 million ($0.28 per diluted share) versus a loss of $225 million ($1.35 per diluted share) in the prior-year quarter.  Second quarter 2017 included $111 million in derivative gains due to decreased commodity prices, compared to a $163 million loss in second quarter 2016.  

Non-GAAP revenues for second quarter 2017 totaled $565 million (56% increase compared to second quarter 2016) and cash flow from operations before changes in working capital, a non-GAAP measure, reached $194 million, compared to $93 million in second quarter 2016, an increase of 108%.  Adjusted net income comparable to analysts’ estimates, a non-GAAP measure, was $16 million ($0.06 per diluted share) compared to a loss of $23 million ($0.14 per diluted share) for second quarter 2016.  


The Company’s total unit costs were 3% lower than the second quarter of 2016, while cash unit costs were 1% higher than the prior-year quarter.  Direct operating costs increased by $0.02 per mcfe over the prior-year quarter due to higher workover and well service costs.  Transportation, gathering, processing and compression expense increased by $0.02 per mcfe over the prior-year quarter, which was more than offset by higher realized prices, as products were moved to more favorable markets with higher prices, thereby resulting in increased cash margins from the previous year.  General and administrative, interest and depletion, depreciation and amortization expenses per mcfe continued to trend lower.

Expenses

 

2Q 2017

(per mcfe)

 

2Q 2016

(per mcfe)

 

 

Increase

(Decrease)

 

 

 

 

 

 

 

 

Direct operating

 

$  0.17

 

$  0.15

 

 

13%

Transportation, gathering, processing and compression

 

    1.08

 

    1.06

 

 

2%

Production and ad valorem taxes

 

    0.06

 

    0.05

 

 

20%

General and administrative

 

    0.21

 

    0.23

 

 

(9%)

Interest expense

 

    0.27

 

    0.29

 

 

(7%)

Total cash unit costs(a)

 

    1.79

 

    1.78

 

 

1%

Depletion, depreciation and amortization

 

    0.86

 

    0.95

 

 

(9%)

Total unit costs(a)

 

$  2.66

 

$  2.73

 

 

(3%)

 

 

 

 

 

 

 

 

(a) Totals may not add due to rounding.

 

 

 

 

 

 

 

Second quarter 2017 natural gas, NGLs and oil price realizations (including the impact of cash-settled hedges and derivative settlements which correspond to analysts’ estimates) averaged $2.88 per mcfe, a 15% increase from the prior-year quarter as price differentials improved for all of the Company’s products.  Additional detail on commodity price realizations can be found in the Supplemental Tables provided on the Company’s website.  

 

Production and realized prices by each commodity for second quarter 2017 were:  natural gas – 1,313 Mmcf per day ($2.82 per mcf), NGLs – 93,673 barrels per day ($14.15 per barrel) and crude oil and condensate – 11,569 barrels per day ($48.82 per barrel).

 

The average Company natural gas price differential including the impact of basis hedges for second quarter 2017 improved to minus ($0.39) per mcf, compared to minus ($0.48) in second quarter 2016.  The second quarter 2017 average natural gas price, before all hedging settlements, was $2.82 per mcf as compared to $1.50 per mcf in the prior-year quarter.

 

Pre-hedge NGL realizations improved to 30% of West Texas Intermediate (“WTI”) crude oil in second quarter 2017, compared to 24% of WTI in second quarter 2016.  Total NGL pricing per barrel after realized cash-settled hedging improved to $14.15 for second quarter 2017 compared to $11.57 per barrel in the prior-year quarter.  Range’s realized NGL pricing includes ethane extraction and is net of processing and certain other costs.

 

Crude oil and condensate price realizations, before realized hedges, for the second quarter 2017 averaged $43.52 per barrel, or $4.84 below WTI, compared to $31.74, or $13.57 below WTI in the prior-year quarter.  


2


Capital Expenditures

Second quarter 2017 drilling expenditures of $280 million funded the drilling and completion of 35 (32 net) wells.  A 100% success rate was achieved.  In addition, during the quarter, $8.6 million was incurred on acreage purchases, $1.4 million on gas gathering systems and $7.1 million on seismic expense.  Range is on target with its $1.15 billion capital budget for 2017.  

Financial Position and Liquidity

At June 30, 2017, Range had total debt outstanding of $3.9 billion, before amortization of debt issuance costs and premium, consisting of $2.9 billion in senior notes, $954 million in bank debt and $49 million in senior subordinated notes.  The outstanding bank debt of $954 million combined with $286 million of undrawn letters of credit provides committed liquidity of $760 million.

Operational Discussion

Range has updated its investor presentation. Please see www.rangeresources.com under the Investors tab, “Company Presentations” area, for the presentation entitled, “Company Presentation – August 1, 2017”.

The table below summarizes second quarter activity and the number of wells expected to be turned in line (TIL) for the remainder of 2017:

 

 

2017


 

Wells TIL —

First

Quarter

Wells TIL —

Second

Quarter

Wells TIL —

3rd and 4th

Quarters

Planned Annual

Total Wells to

Sales

Super-Rich Area

 

6

8

18

32

Wet Area

 

10

5

28

43

Dry- SW

 

6

8

22

36

Dry- NE

 

2

2

Total Marcellus

 

22

23

68

113

 

 

 

 

 

 

Upper Red

 

19

3

12

34

Lower Red

 

5

3

5

13

Pink

 

3

3

6

Extension Area

 

3

3

Total N. LA.

 

27

6

23

56

 

 

 

 

 

 

Company Total

 

49

29

91

169

 

 

 

 

 

 

Appalachia Division

Division production for second quarter 2017 averaged 1.5 net Bcfe per day, a 9% increase over the prior-year quarter.  The southwest properties averaged 1,344 net Mmcfe per day during the quarter, a 13% increase over the prior-year quarter.  The northeast properties averaged 155 net Mmcf per day during the quarter, a 17% decrease over the prior-year quarter.  The division brought on line 23 wells in the second quarter, eight in the super-rich area, five in the wet area, eight in the southwest dry area and two in the northeast dry area.

3


Significantly, two exceptional pads were brought on line in June, one on the eastern edge and one on the western edge of Range’s southwest acreage position.  When combined with the pad announced in the first quarter on the northern portion of the super-rich area, near the planned Harmon Creek processing plant, and the pad announced in the fourth quarter on the southern edge of the wet gas area, the results bolster Range’s confidence in the quality of the 515,000 acreage position in southwest Pennsylvania.  Results from these pads are summarized below:

 

On the western edge of the super-rich area, a seven well pad was recently completed with an average IP per well of 29.1 Mmcfe per day (73% liquids), and an average lateral length of 10,685 feet with 54 stages.

 

On the eastern edge of the dry gas area, a four well pad was recently brought on line with an average IP per well of 30.0 Mmcf per day, and an average lateral length of 11,100 feet with 56 stages.  Two of the four wells have lateral lengths in excess of 15,000 feet.

 

In the northern portion of Range’s super-rich acreage, Range announced results in the first quarter from two wells brought on line from a four well pad, near the planned Harmon Creek processing plant.  An additional two wells were brought on line in the second quarter, with continued outstanding results.  The average IP per well for the 4 well pad is 29.5 Mmcfe per day (67% liquids), a 30-day average IP of 19.6 Mmcfe per day and an average lateral length of 9,197 feet with 46 stages.

 

On the southern edge of our wet gas area, Range announced a four well pad on the fourth quarter conference call now expected to average over 4.0 Bcfe per 1,000 feet of lateral.

Range continues to improve capital efficiency by drilling longer laterals, lowering costs and increasing recoveries with approximately one-third of 2017 wells expected to be drilled from existing pads.  Lateral lengths for wells brought on line in the first half of 2017 averaged approximately 7,500 feet, but are expected to average over 9,500 feet in the second half of the year. Recent development plans have also included the application of technologies such as real-time data streaming, advanced data visualization and machine learning to optimize completions and production.  Recent well results demonstrate the potential gains from using this technology to identify opportunities for improved performance.

North Louisiana Division

Production for the division in the second quarter of 2017 averaged 416 net Mmcfe per day, an increase of 5% from the previous quarter.  Late in the second quarter, the division brought on line six wells, consisting of three Upper Red wells and three Lower Red wells.

The division continues to focus on Terryville while methodically testing and delineating other areas.  Significant progress has been made in lowering the cost to drill and complete a typical 7,500 foot lateral well in Terryville, currently at $7.4 million.  As previously discussed, production from the wells brought to sales in early 2017 were below expectations.  These included wells that were drilled prior to the acquisition, but not completed.  In addition, Range experimented with changes to completion designs and more specifically, fluid intensity, in an attempt to mitigate the impact to offset wells.  These wells on average were stimulated with approximately 40% less fluid per foot compared to typical Terryville completions, while utilizing the same proppant per foot.  The initial production response in the wells has been below expectations by a similar percentage, with a flatter decline profile, suggesting the wells were under-stimulated.  Going forward, Range is planning to return to the larger fluid designs.  

In the expansion areas, the two wells previously announced (one to the east and one to the west of Vernon field), continue to perform well.  Gas in place estimates for the area are 400 Bcf per square mile and plans are underway to offset each of these expansion wells with another horizontal well.  The offset wells are expected to spud in the third quarter with results near year-end.  In addition, the Company plans to drill two vertical wells in the area to better determine reservoir properties and identify the optimal target of the six potential intervals.  


4


Guidance – 2017  

2017 Production per day Guidance

Range’s third quarter production is expected to be 1,970 Mmcfe per day.  Production for the fourth quarter is expected to be 2,170 Mmcfe per day, which is a 17% increase compared to the prior-year quarter.  This results in annual production growth of 30%.

The reduction in annual production guidance is primarily driven by early 2017 production results from North Louisiana, as discussed above.  In addition, non-recurring timing delays on several well pads in southwest Pennsylvania will impact our full year 2017 production.

3Q 2017 Expense Guidance

Direct operating expense:

 $0.17 — $0.18 per mcfe

Transportation, gathering, processing and compression

   expense:

 $1.05 — $1.07 per mcfe

Production tax expense:

 $0.05 — $0.06 per mcfe

Exploration expense:

 $15.0 — $18.0 million

Unproved property impairment expense:

 $20.0 — $23.0 million

G&A expense:

 $0.21 — $0.23 per mcfe

Interest expense:

 $0.26 — $0.28 per mcfe

DD&A expense:

 $0.86 — $0.88 per mcfe

Net brokered gas marketing expense:

 ~$3.0 million

2017 Differentials

Based on current market pricing indications, Range expects to receive the following pre-hedge differentials for its production in 2017.  

Natural Gas:

 NYMEX minus $0.30

Natural Gas Liquids (including ethane):

 28% — 30% of WTI

Oil/Condensate:

 WTI minus $5.00 to $6.00

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. Range currently has over 75% of its expected remaining 2017 natural gas production hedged at a weighted average floor price of approximately $3.23 per mcf, and over one Bcf per day of first quarter 2018 production hedged at $3.43.  Similarly, Range has hedged approximately 65% of its remaining 2017 projected crude oil production at a floor price of approximately $56 and approximately 65% of its composite NGL production.  Please see Range’s detailed hedging schedule posted at the end of the financial tables below and on its website at www.rangeresources.com.  

Range has also hedged basis differentials to limit volatility between NYMEX and regional prices, primarily in the Appalachian region.  The fair value of the basis hedges as of June 30, 2017 was a loss of $10.5 million.

Conference Call Information

A conference call to review the financial results is scheduled on Wednesday, August 2 at 9:00 a.m. ET. To participate in the call, please dial 866-900-7525 and provide conference code 48401322 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 September 2, 2017.


5


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 statement of operations.  The Company believes that it is important to furnish a table reflecting the details of the various components of each statement of operations 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 historically were 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 Report on Form 10-K.  The Company believes that it is important to furnish this detail of the various components comprising each line of the Statement 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, NGL and oil producer with operations focused in stacked-pay projects in the Appalachian Basin and North Louisiana.  The Company pursues an organic growth strategy targeting high return, low-cost projects within its large inventory of low risk development drilling opportunities. The Company is headquartered in Fort Worth, Texas. More information about Range can be found at www.rangeresources.com.

6


All statements, except for statements of historical fact, made in this release 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), which are incorporated by reference.  Range undertakes no obligation to publicly update or revise any forward-looking statements.

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 the Company’s 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.

 

2017-07

SOURCE:   Range Resources Corporation

7


Investor Contacts:

Laith Sando, Vice President – Investor Relations

817-869-4267

lsando@rangeresources.com

David Amend, Investor Relations Manager

817-869-4266

damend@rangeresources.com

Michael Freeman, Senior Financial Analyst

817-869-4264

mfreeman@rangeresources.com

Josh Stevens, Financial Analyst

817-869-1564

jrstevens@rangeresources.com

Media Contact:

Michael Mackin, Director of Public Affairs

724-873-3224

mmackin@rangeresources.com

www.rangeresources.com


8


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 June 30,

 

 

Six Months Ended June 30,

 

 

 

2017

 

 

 

2016

 

 

 

%

 

 

 

2017

 

 

 

2016

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas, NGLs and oil sales (a)

$

506,137

 

 

$

224,606

 

 

 

 

 

 

$

1,065,587

 

 

$

434,093

 

 

 

 

 

Derivative fair value income (loss)

 

111,195

 

 

 

(162,798

)

 

 

 

 

 

 

276,752

 

 

 

(75,890

)

 

 

 

 

Brokered natural gas, marketing and other (b)

 

56,016

 

 

 

39,473

 

 

 

 

 

 

 

107,597

 

 

 

74,331

 

 

 

 

 

ARO settlement loss (b)

 

(40

)

 

 

(6

)

 

 

 

 

 

 

(40

)

 

 

(8

)

 

 

 

 

Other (b)

 

(197

)

 

 

522

 

 

 

 

 

 

 

(130

)

 

 

684

 

 

 

 

 

Total revenues and other income

 

673,111

 

 

 

101,797

 

 

 

561

%

 

 

1,449,766

 

 

 

433,210

 

 

 

235

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct operating

 

30,898

 

 

 

19,975

 

 

 

 

 

 

 

58,397

 

 

 

43,441

 

 

 

 

 

Direct operating – non-cash stock-based compensation (c)

 

522

 

 

 

696

 

 

 

 

 

 

 

1,046

 

 

 

1,284

 

 

 

 

 

Transportation, gathering, processing and compression  

 

191,590

 

 

 

136,844

 

 

 

 

 

 

 

369,238

 

 

 

262,107

 

 

 

 

 

Production and ad valorem taxes  

 

9,969

 

 

 

6,049

 

 

 

 

 

 

 

19,132

 

 

 

11,936

 

 

 

 

 

Brokered natural gas and marketing

 

55,469

 

 

 

40,547

 

 

 

 

 

 

 

108,756

 

 

 

76,589

 

 

 

 

 

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

 

388

 

 

 

378

 

 

 

 

 

 

 

651

 

 

 

894

 

 

 

 

 

Exploration

 

13,970

 

 

 

6,414

 

 

 

 

 

 

 

21,967

 

 

 

10,637

 

 

 

 

 

Exploration – non-cash stock-based compensation (c)  

 

528

 

 

 

371

 

 

 

 

 

 

 

1,035

 

 

 

1,061

 

 

 

 

 

Abandonment and impairment of unproved properties  

 

5,193

 

 

 

7,059

 

 

 

 

 

 

 

9,613

 

 

 

17,687

 

 

 

 

 

General and administrative  

 

37,203

 

 

 

29,968

 

 

 

 

 

 

 

73,158

 

 

 

58,391

 

 

 

 

 

General and administrative – non-cash stock-based
compensation (c)

 

14,279

 

 

 

15,443

 

 

 

 

 

 

 

25,197

 

 

 

26,556

 

 

 

 

 

General and administrative – lawsuit settlements

 

540

 

 

 

403

 

 

 

 

 

 

 

1,163

 

 

 

1,324

 

 

 

 

 

General and administrative – bad debt expense  

 

300

 

 

 

250

 

 

 

 

 

 

 

300

 

 

 

450

 

 

 

 

 

Memorial merger expenses

 

 

 

 

2,621

 

 

 

 

 

 

 

 

 

 

2,621

 

 

 

 

 

Termination costs

 

(50

)

 

 

5

 

 

 

 

 

 

 

2,400

 

 

 

167

 

 

 

 

 

Termination costs – non-cash stock-based compensation (c)

 

(46

)

 

 

 

 

 

 

 

 

 

1,696

 

 

 

 

 

 

 

 

Deferred compensation plan (d)

 

(14,466

)

 

 

25,746

 

 

 

 

 

 

 

(27,635

)

 

 

41,802

 

 

 

 

 

Interest expense

 

47,926

 

 

 

37,758

 

 

 

 

 

 

 

95,027

 

 

 

75,497

 

 

 

 

 

Depletion, depreciation and amortization  

 

152,504

 

 

 

122,390

 

 

 

 

 

 

 

302,325

 

 

 

242,951

 

 

 

 

 

Impairment of proved properties and other assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

43,040

 

 

 

 

 

(Gain) loss on sale of assets

 

(807

)

 

 

3,304

 

 

 

 

 

 

 

(23,407

)

 

 

4,947

 

 

 

 

 

Total costs and expenses

 

545,910

 

 

 

456,221

 

 

 

20

%

 

 

1,040,059

 

 

 

923,382

 

 

 

13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

127,201

 

 

 

(354,424

)

 

 

 

 

 

 

409,707

 

 

 

(490,172

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred

 

57,651

 

 

 

(129,488

)

 

 

 

 

 

 

170,046

 

 

 

(171,464

)

 

 

 

 

 

 

57,651

 

 

 

(129,488

)

 

 

 

 

 

 

170,046

 

 

 

(171,464

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net  income (loss)

$

69,550

 

 

$

(224,936

)

 

 

 

 

 

$

239,661

 

 

$

(318,708

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net  Income (Loss) Per Common Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.28

 

 

$

(1.35

)

 

 

 

 

 

$

0.97

 

 

$

(1.91

)

 

 

 

 

Diluted

$

0.28

 

 

$

(1.35

)

 

 

 

 

 

$

0.97

 

 

$

(1.91

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding, as reported:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

245,177

 

 

 

167,126

 

 

 

47

%

 

 

244,916

 

 

 

166,964

 

 

 

47

%

Diluted

 

245,335

 

 

 

167,126

 

 

 

47

%

 

 

245,242

 

 

 

166,964

 

 

 

47

%

 

(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.


9


RANGE RESOURCES CORPORATION

 

BALANCE SHEETS

 

 

 

 

 

 

 

(In thousands)

 

June 30,

 

 

 

December 31,

 

 

 

2017

 

 

 

2016

 

 

 

(Unaudited)

 

 

 

(Audited)

 

Assets

 

 

 

 

 

 

 

Current assets

$

280,055

 

 

$

268,605

 

Derivative assets

 

97,429

 

 

 

13,483

 

Goodwill

 

1,646,710

 

 

 

1,654,292

 

Natural gas and oil properties, successful efforts method

 

9,505,442

 

 

 

9,256,337

 

Transportation and field assets

 

16,160

 

 

 

16,873

 

Other

 

75,540

 

 

 

72,655

 

 

$

11,621,336

 

 

$

11,282,245

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

Current liabilities

$

584,821

 

 

$

530,373

 

Asset retirement obligations

 

7,271

 

 

 

7,271

 

Derivative liabilities

 

4,900

 

 

 

165,009

 

 

 

 

 

 

 

 

 

Bank debt

 

949,948

 

 

 

876,428

 

Senior notes

 

2,850,100

 

 

 

2,848,591

 

Senior subordinated notes

 

48,541

 

 

 

48,498

 

Total debt

 

3,848,589

 

 

 

3,773,517

 

 

 

 

 

 

 

 

 

Deferred tax liability

 

1,114,583

 

 

 

943,343

 

Derivative liabilities

 

541

 

 

 

24,491

 

Deferred compensation liability

 

96,854

 

 

 

119,231

 

Asset retirement obligations and other liabilities

 

301,886

 

 

 

310,642

 

 

 

 

 

 

 

 

 

Common stock and retained earnings

 

5,662,490

 

 

 

5,409,577

 

Common stock held in treasury stock

 

(599

)

 

 

(1,209

)

Total stockholders’ equity

 

5,661,891

 

 

 

5,408,368

 

 

$

11,621,336

 

 

$

11,282,245

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited, in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2017

 

 

 

2016

 

 

 

%

 

 

 

2017

 

 

 

2016

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues and other income, as reported

$

673,111

 

 

$

101,797

 

 

 

561

%

 

$

1,449,766

 

 

$

433,210

 

 

 

235

%

Adjustment for certain special items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

(107,809

)

 

 

260,876

 

 

 

 

 

 

 

(277,547

)

 

 

283,434

 

 

 

 

 

ARO settlement loss

 

40

 

 

 

6

 

 

 

 

 

 

 

40

 

 

 

8

 

 

 

 

 

Total revenues, as adjusted, non-GAAP

$

565,342

 

 

$

362,679

 

 

 

56

%

 

$

1,172,259

 

 

$

716,652

 

 

 

64

%

 


10


RANGE RESOURCES CORPORATION

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2017

 

 

 

2016

 

 

 

2017

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

69,550

 

 

$

(224,936

)

 

$

239,661

 

 

$

(318,708

)

Adjustments to reconcile net cash provided from continuing operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred income tax expense (benefit)

 

57,651

 

 

 

(129,488

)

 

 

170,046

 

 

 

(171,464

)

Depletion, depreciation, amortization and impairment

 

152,504

 

 

 

122,390

 

 

 

302,325

 

 

 

285,991

 

Exploration dry hole costs

 

161

 

 

 

 

 

 

161

 

 

 

 

Abandonment and impairment of unproved properties

 

5,193

 

 

 

7,059

 

 

 

9,613

 

 

 

17,687

 

Derivative fair value adjustment

 

(111,195

)

 

 

162,798

 

 

 

(276,752

)

 

 

75,890

 

Cash settlements on derivative financial instruments that do not qualify for hedge accounting

 

3,387

 

 

 

98,078

 

 

 

(794

)

 

 

207,544

 

Allowance for bad debts

 

300

 

 

 

250

 

 

 

300

 

 

 

450

 

Amortization of deferred issuance costs, loss on extinguishment of debt, and other

 

1,247

 

 

 

1,730

 

 

 

2,557

 

 

 

3,437

 

Deferred and stock-based compensation

 

990

 

 

 

42,590

 

 

 

1,952

 

 

 

71,718

 

(Gain) loss on sale of assets and other

 

(807

)

 

 

3,304

 

 

 

(23,407

)

 

 

4,947

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in working capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

(8,920

)

 

 

23,203

 

 

 

(13,610

)

 

 

41,955

 

Inventory and other

 

848

 

 

 

5,167

 

 

 

3,716

 

 

 

10,500

 

Accounts payable

 

(5,958

)

 

 

(31,116

)

 

 

18,426

 

 

 

(19,194

)

Accrued liabilities and other

 

20,515

 

 

 

1,387

 

 

 

(22,866

)

 

 

(37,552

)

Net changes in working capital

 

6,485

 

 

 

(1,359

)

 

 

(14,334

)

 

 

(4,291

)

Net cash provided from operating activities

$

185,466

 

 

$

82,416

 

 

$

411,328

 

 

$

173,201

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 June 30,

 

 

Six Months Ended June 30,

 

 

 

2017

 

 

 

2016

 

 

 

2017

 

 

 

2016

 

Net cash provided from operating activities, as reported

$

185,466

 

 

$

82,416

 

 

$

411,328

 

 

$

173,201

 

Net changes in working capital

 

(6,485

)

 

 

1,359

 

 

 

14,334

 

 

 

4,291

 

Exploration expense

 

13,809

 

 

 

6,414

 

 

 

21,806

 

 

 

10,637

 

Memorial merger expenses

 

 

 

 

2,621

 

 

 

 

 

 

2,621

 

Lawsuit settlements

 

540

 

 

 

403

 

 

 

1,163

 

 

 

1,324

 

Termination costs

 

(50

)

 

 

5

 

 

 

2,400

 

 

 

167

 

Non-cash compensation adjustment

 

801

 

 

 

126

 

 

 

1,092

 

 

 

42

 

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

$

194,081

 

 

$

93,344

 

 

$

452,123

 

 

$

192,283

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited, in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2017

 

 

 

2016

 

 

 

2017

 

 

 

2016

 

Basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

247,852

 

 

 

169,907

 

 

 

247,622

 

 

 

169,745

 

Stock held by deferred compensation plan

 

(2,675

)

 

 

(2,781

)

 

 

(2,706

)

 

 

(2,781

)

Adjusted basic

 

245,177

 

 

 

167,126

 

 

 

244,916

 

 

 

166,964

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dilutive:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

247,852

 

 

 

169,907

 

 

 

247,622

 

 

 

169,745

 

Dilutive stock options under treasury method

 

(2,517

)

 

 

(2,781

)

 

 

(2,380

)

 

 

(2,781

)

Adjusted dilutive

 

245,335

 

 

 

167,126

 

 

 

245,242

 

 

 

166,964

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


11


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 June 30,

 

 

Six Months Ended June 30,

 

 

 

2017

 

 

 

2016

 

 

 

%

 

 

 

2017

 

 

 

2016

 

 

 

%

 

Natural gas, NGL and oil sales components:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas sales

$

336,534

 

 

$

124,187

 

 

 

 

 

 

$

707,886

 

 

$

266,622

 

 

 

 

 

NGL sales

 

123,784

 

 

 

73,456

 

 

 

 

 

 

 

261,847

 

 

 

123,618

 

 

 

 

 

Oil sales

 

45,819

 

 

 

26,963

 

 

 

 

 

 

 

95,854

 

 

 

43,853

 

 

 

 

 

Total oil and gas sales, as reported

$

506,137

 

 

$

224,606

 

 

 

125

%

 

$

1,065,587

 

 

$

434,093

 

 

 

145

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative fair value income (loss), as reported:

$

111,195

 

 

$

(162,798

)

 

 

 

 

 

$

276,752

 

 

$

(75,890

)

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas

 

(942

)

 

 

(84,648

)

 

 

 

 

 

 

(8,397

)

 

 

(170,163

)

 

 

 

 

NGLs

 

3,131

 

 

 

(6,003

)

 

 

 

 

 

 

17,464

 

 

 

(16,881

)

 

 

 

 

Crude Oil

 

(5,575

)

 

 

(7,427

)

 

 

 

 

 

 

(8,272

)

 

 

(20,500

)

 

 

 

 

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

$

107,809

 

 

$

(260,876

)

 

 

 

 

 

$

277,547

 

 

$

(283,434

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation, gathering, processing and compression components:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas

$

129,557

 

 

$

96,298

 

 

 

 

 

 

$

251,750

 

 

$

188,890

 

 

 

 

 

NGLs

 

62,033

 

 

 

40,546

 

 

 

 

 

 

 

117,488

 

 

 

73,217

 

 

 

 

 

Total transportation, gathering, processing and compression, as reported

$

191,590

 

 

$

136,844

 

 

 

 

 

 

$

369,238

 

 

$

262,107

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas sales

$

337,476

 

 

$

208,835

 

 

 

 

 

 

$

716,283

 

 

$

436,785

 

 

 

 

 

NGL sales

 

120,653

 

 

 

79,459

 

 

 

 

 

 

 

244,383

 

 

 

140,499

 

 

 

 

 

Oil sales

 

51,394

 

 

 

34,390

 

 

 

 

 

 

 

104,126

 

 

 

64,353

 

 

 

 

 

Total

$

509,523

 

 

$

322,684

 

 

 

58

%

 

 

1,064,792

 

 

 

641,637

 

 

 

66

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

 

119,487,827

 

 

 

82,997,371

 

 

 

44

%

 

 

235,744,164

 

 

 

167,864,741

 

 

 

40

%

NGL (bbl)

 

8,524,267

 

 

 

6,865,948

 

 

 

24

%

 

 

17,060,995

 

 

 

12,840,682

 

 

 

33

%

Oil (bbl)

 

1,052,784

 

 

 

849,538

 

 

 

24

%

 

 

2,118,070

 

 

 

1,693,879

 

 

 

25

%

Gas equivalent (mcfe) (b)

 

176,950,133

 

 

 

129,290,287

 

 

 

37

%

 

 

350,818,554

 

 

 

255,072,107

 

 

 

38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

 

1,313,053

 

 

 

912,059

 

 

 

44

%

 

 

1,302,454

 

 

 

922,334

 

 

 

41

%

NGL (bbl)

 

93,673

 

 

 

75,450

 

 

 

24

%

 

 

94,260

 

 

 

70,553

 

 

 

34

%

Oil (bbl)

 

11,569

 

 

 

9,336

 

 

 

24

%

 

 

11,702

 

 

 

9,307

 

 

 

26

%

Gas equivalent (mcfe) (b)  

 

1,944,507

 

 

 

1,420,772

 

 

 

37

%

 

 

1,938,224

 

 

 

1,401,495

 

 

 

38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average prices, including cash-settled hedges that qualify for
hedge accounting before third party transportation costs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

$

2.82

 

 

$

1.50

 

 

 

88

%

 

$

3.00

 

 

$

1.59

 

 

 

89

%

NGL (bbl)

$

14.52

 

 

$

10.70

 

 

 

36

%

 

$

15.35

 

 

$

9.63

 

 

 

59

%

Oil (bbl)

$

43.52

 

 

$

31.74

 

 

 

37

%

 

$

45.26

 

 

$

25.89

 

 

 

75

%

Gas equivalent (mcfe) (b)

$

2.86

 

 

$

1.74

 

 

 

64

%

 

$

3.04

 

 

$

1.70

 

 

 

79

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average prices, including cash-settled hedges and derivatives
before third party transportation costs: (c)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

$

2.82

 

 

$

2.52

 

 

 

12

%

 

$

3.04

 

 

$

2.60

 

 

 

17

%

NGL (bbl)

$

14.15

 

 

$

11.57

 

 

 

22

%

 

$

14.32

 

 

$

10.94

 

 

 

31

%

Oil (bbl)

$

48.82

 

 

$

40.48

 

 

 

21

%

 

$

49.16

 

 

$

37.99

 

 

 

29

%

Gas equivalent (mcfe) (b)

$

2.88

 

 

$

2.50

 

 

 

15

%

 

$

3.04

 

 

$

2.52

 

 

 

21

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average prices, including cash-settled hedges and derivatives: (d)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas (mcf)

$

1.74

 

 

$

1.36

 

 

 

28

%

 

$

1.97

 

 

$

1.48

 

 

 

33

%

NGL (bbl)

$

6.88

 

 

$

5.67

 

 

 

21

%

 

$

7.44

 

 

$

5.24

 

 

 

42

%

Oil (bbl)

$

48.82

 

 

$

40.48

 

 

 

21

%

 

$

49.16

 

 

$

37.99

 

 

 

29

%

Gas equivalent (mcfe) (b)

$

1.80

 

 

$

1.44

 

 

 

25

%

 

$

1.98

 

 

$

1.49

 

 

 

33

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation, gathering and compression expense per mcfe

$

1.08

 

 

$

1.06

 

 

 

2

%

 

$

1.05

 

 

$

1.03

 

 

 

2

%

(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.

12


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

June 30,

 

 

Six Months Ended

June 30,

 

 

 

 

2017

 

 

 

2016

 

 

 

2017

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes, as reported

$

127,201

 

 

$

(354,424

)

 

$

409,707

 

 

$

(490,172

)

 

Adjustment for certain special items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Gain) loss on sale of assets

 

(807

)

 

 

3,304

 

 

 

(23,407

)

 

 

4,947

 

 

Loss (gain) on ARO settlements

 

40

 

 

 

6

 

 

 

40

 

 

 

8

 

 

Change in fair value related to derivatives prior to settlement

 

(107,809

)

 

 

260,876

 

 

 

(277,547

)

 

 

283,434

 

 

Abandonment and impairment of unproved properties

 

5,193

 

 

 

7,059

 

 

 

9,613

 

 

 

17,687

 

 

Impairment of proved property

 

 

 

 

 

 

 

 

 

 

43,040

 

 

Memorial merger expenses

 

 

 

 

2,621

 

 

 

 

 

 

2,621

 

 

Lawsuit settlements

 

540

 

 

 

403

 

 

 

1,163

 

 

 

1,324

 

 

Termination costs

 

(50

)

 

 

5

 

 

 

2,400

 

 

 

167

 

 

Termination costs – non-cash stock-based compensation

 

(46

)

 

 

 

 

 

1,696

 

 

 

 

 

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

 

388

 

 

 

378

 

 

 

651

 

 

 

894

 

 

Direct operating – non-cash stock-based compensation

 

522

 

 

 

696

 

 

 

1,046

 

 

 

1,284

 

 

Exploration expenses – non-cash stock-based compensation

 

528

 

 

 

371

 

 

 

1,035

 

 

 

1,061

 

 

General & administrative – non-cash stock-based compensation

 

14,279

 

 

 

15,443

 

 

 

25,197

 

 

 

26,556

 

 

Deferred compensation plan – non-cash adjustment

 

(14,466

)

 

 

25,746

 

 

 

(27,635

)

 

 

41,802

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes, as adjusted

 

25,513

 

 

 

(37,516

)

 

 

123,959

 

 

 

(65,347

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense, as adjusted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

Deferred (a)

 

9,622

 

 

 

(14,269

)

 

 

47,250

 

 

 

(24,966

)

 

Net income (loss) excluding certain items, a non-GAAP measure

$

15,891

 

 

$

(23,247

)

 

$

76,709

 

 

$

(40,381

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP income per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.06

 

 

$

(0.14

)

 

$

0.31

 

 

$

(0.24

)

 

Diluted

$

0.06

 

 

$

(0.14

)

 

$

0.31

 

 

$

(0.24

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP diluted shares outstanding, if dilutive

 

245,335

 

 

 

167,621

 

 

 

245,242

 

 

 

167,098

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)  Deferred taxes for 2017 and 2016 are estimated to be approximately 38%.


13


RANGE RESOURCES CORPORATION

HEDGING POSITION AS OF JULY 24, 2017

(Unaudited) –

 

 

 

 

 

Daily Volume

 

 

 

Hedge Price

 

 

Gas  1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3Q 2017 Swaps

 

 

 

841,196 Mmbtu

 

 

 

$3.19

 

 

4Q 2017 Swaps

 

 

 

867,935 Mmbtu

 

 

 

$3.20

 

 

1Q 2018 Swaps

 

 

 

1,020,000 Mmbtu

 

 

 

$3.43

 

 

2Q-4Q 2018 Swaps2

 

 

 

260,000 Mmbtu

 

 

 

$2.98

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3Q 2017 Collars

 

 

 

122,609 Mmbtu

 

 

 

$3.45 x $4.11

 

 

4Q 2017 Collars

 

 

 

122,609 Mmbtu

 

 

 

$3.45 x $4.11

 

 

1Q 2018 Collars

 

 

 

60,000 Mmbtu

 

 

 

$3.40 x $3.76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3Q 2017 Puts

 

 

 

185,870 Mmbtu

 

 

 

$3.50 ($0.32) 3

 

 

4Q 2017 Puts

 

 

 

185,870 Mmbtu

 

 

 

$3.50 ($0.32) 3

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3Q 2017 Swaps

 

 

 

8,761 bbls

 

 

 

$56.38

 

 

4Q 2017 Swaps

 

 

 

8,761 bbls

 

 

 

$56.38

 

 

2018 Swaps

 

 

 

5,250 bbls

 

 

 

$53.20

 

 

 

 

 

 

 

 

 

 

 

 

 

2019 Swaps

 

 

 

500 bbls

 

 

 

$51.75

 

 

 

 

 

 

 

 

 

 

 

 

 

C2 Ethane

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3Q 2017 Swaps

 

 

 

3,000 bbls

 

 

 

$0.27/gallon

 

 

4Q 2017 Swaps

 

 

 

3,000 bbls

 

 

 

$0.27/gallon

 

 

1H 2018 Swaps

 

 

 

250 bbls

 

 

 

$0.29/gallon

 

 

 

 

 

 

 

 

 

 

 

 

 

C3 Propane

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3Q 2017 Swaps

 

 

 

13,826 bbls

 

 

 

$0.56/gallon

 

 

4Q 2017 Swaps

 

 

 

14,076 bbls

 

 

 

$0.56/gallon

 

 

2018 Swaps

 

 

 

7,199 bbls

 

 

 

$0.61/gallon

 

 

 

 

 

 

 

 

 

 

 

 

 

C4 Normal Butane

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3Q 2017 Swaps

 

 

 

7,750 bbls

 

 

 

$0.74/gallon

 

 

4Q 2017 Swaps

 

 

 

8,000 bbls

 

 

 

$0.75/gallon

 

 

2018 Swaps

 

 

 

4,250 bbls

 

 

 

$0.81/gallon

 

 

 

 

 

 

 

 

 

 

 

 

 

C5 Natural Gasoline

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3Q 2017 Swaps

 

 

 

5,500 bbls

 

 

 

$1.07/gallon

 

 

4Q 2017 Swaps

 

 

 

5,500 bbls

 

 

 

$1.07/gallon

 

 

2018 Swaps

 

 

 

1,500 bbls

 

 

 

$1.19/gallon

 

 

(1)

Range has deferred calls at a strike of $3.70 for 2H17. Total volume of 4,300,000 Mmbtu with a deferred premium price of $0.27 paid to Range

 

(2)

Includes swaps of 40,000 Mmbtu per day at $3.05 which could be extended into 2019

 

(3)

Notes deferred premium on puts

 

NOTE:  SEE WEBSITE FOR OTHER SUPPLEMENTAL INFORMATION FOR THE PERIODS

14