RANGE RESOURCES CORPORATION (NYSE: RRC) today announced its 2008
results. Production, reserves, revenues, oil and gas sales, cash flow
and earnings all reached record high levels for the year. Reported
revenues were $1.32 billion up 53%, oil and gas sales were $1.23 billion
up 42%, net cash provided from operating activities was $825 million up
30% and reported GAAP net income was $346 million or $2.22 diluted
earnings per share, up 50% over the prior year. The following measures
are non-GAAP financial measures that we believe are most comparable to
analysts’ estimates for the same amounts for the year. Please see the
accompanying definitions and tables for the reconciliation of each of
these non-GAAP measures. Oil and gas sales including cash-settled
derivatives totaled $1.21 billion, a 28% increase over the prior year.
Cash flow from operations before changes in working capital increased
27% to $853 million. Adjusted net income comparable to analysts’
estimates was $309 million, increasing 22% from the prior comparable
year. Diluted earnings per share (adjusted) were $1.98, a 16% increase.
On the same basis as analysts’ estimates, earnings per share and cash
flow from operations per share for the fourth quarter and for the
full-year 2008 exceeded the average First Call estimates. A 20% increase
in production coupled with a 7% rise in realized prices drove the record
results. Proved reserves increased 19% to 2.7 Tcfe at year-end 2008.
Range replaced 405% of production during the year at an all-in cost of
$3.10 per mcfe. During 2008, Range invested approximately $600 million
to acquire roughly 400,000 net acres of leasehold. Drill bit only
finding cost was $1.70 per mcfe.
Commenting, John H. Pinkerton, the Company’s Chairman and CEO, said,
"Record highs were achieved in 2008 for all key metrics both on an
absolute and per share basis. Operationally, production rose 20% and
proved reserves increased 19%. Additionally, we added 400,000 net acres
to our leasehold inventory at an attractive cost averaging $1,500 per
acre. The majority of this acreage was added in our Marcellus Shale
play. Looking ahead, we are well-positioned to continue to add value in
the current lower commodity price environment. Our drilling plans for
2009 have been scaled back to focus on the Barnett Shale, the Nora Field
and the Marcellus Shale. Each of these areas provides attractive rates
of return at current price levels. Our balance sheet is strong, and we
have substantial liquidity under our bank facility. We have 81% of our
2009 natural gas production hedged at an average floor price of $7.62
per mcf. Importantly, we continue to make solid progress with regard to
delineating and expanding our emerging plays. The unrisked resource
potential of the drilling inventory and emerging plays is 8 to 10 times
larger than our current proven reserves and will serve as the catalyst
for our future growth for many years to come. We look at 2009 as being a
year where we may be able to capture unique opportunities in our core
operating areas.”
Production for the year totaled 141 Bcfe, comprised of 114 Bcf of gas
and 4.5 million barrels of oil and liquids. Production rose in each
quarter of the year and averaged 386 Mmcfe per day. Range has now
achieved sequential production growth for 24 consecutive quarters.
Wellhead prices, after adjustment for all cash-settled hedges and
derivatives, rose 7% to $8.58 per mcfe. The average gas price rose 6% to
$8.15 per mcf, as the average oil price rose 13% to $68.20 per barrel.
The cash margin per mcfe for 2008 rose to a record $6.04 per mcfe, 7%
higher than 2007.
Reported revenues for the fourth quarter were $345 million up 54%, net
cash provided from operating activities was $224 million up 20% and net
income was $94 million or $0.60 per diluted share, up 173% over the
prior year. The amounts corresponding to analysts’ estimates for the
same measures, which are non-GAAP measures for the fourth quarter of
2008, are as follows (see the accompanying tables for the reconciliation
of these non-GAAP measures to their most directly comparable GAAP
financial measure): Oil and gas revenues, including all cash-settled
derivatives, declined 3% to $255 million, production increased by 17% to
403 Mmcfe per day, realized prices decreased 17% to $6.86 per mcfe, and
cash flow from operations before changes in working capital decreased
13% to $165 million and diluted earnings per share (adjusted) decreased
21% to $0.33.
As previously noted, Range replaced 405% of production in 2008. Drilling
alone replaced 367% of production. Proved reserves at December 31, 2008
totaled 2.7 Tcfe, including 2.2 Tcf of natural gas and 73 million
barrels of crude oil and liquids. Reserves increased 421 Bcfe or 19%
compared to the prior year. At year-end, reserves were 83% natural gas
by volume, and the reserve life index stood at 18 years based on fourth
quarter production rates. The percentage of proved undeveloped reserves
increased to 38% versus 36% in 2007. Independent petroleum consultants
reviewed 87% of the reserves by volume. At year-end, the pretax present
value of proved reserves, based on constant prices and costs, discounted
at 10% totaled $3.4 billion, and the after tax standardized measure was
$2.6 billion. The reserve value was based on year-end benchmark prices
of $5.71 per Mmbtu and $44.60 per barrel NYMEX. The Company’s all-in
finding and development cost averaged $3.10 per mcfe. Drill bit only
finding cost was $1.70 per mcfe.
2009 Capital Spending –
Range’s 2009 capital spending budget is currently $700 million which is
expected to approximate cash flow based upon current commodity prices.
We will monitor commodity prices and oil field service costs throughout
the year and remain flexible to adjust our capital spending. Range is
targeting 10% year-over-year production growth for 2009 with the current
capital budget. The production growth target is entirely attributable to
the Company’s drilling program. We currently anticipate spending $540
million to drill 500 wells (315 net) wells, $100 million for leasehold,
$20 million for seismic and $40 million for pipelines and facilities.
Nearly 90% of the drilling capital is attributable to Barnett Shale,
Nora Field and Marcellus Shale, where well economics are attractive even
at current service costs and natural gas prices. Range is considering
the sale of a few properties in 2009. Proceeds from any asset sales will
be used to seize opportunities that add per share value, such as
drilling more wells at lower service costs, adding leasehold in key
areas, making opportunistic acquisitions in our existing core operating
areas or paying down debt.
Operational Highlights –
During the fourth quarter, the Marcellus Shale division continued to
make outstanding progress in completion design and efficiencies and has
brought to sales another significant producer. Our most recent
horizontal well brought online had a maximum 24-hour rate to sales of
10.3 Mmcfe per day. This rate was achieved after being produced under
compressor-constrained conditions for 14 days. Of the last eleven
Marcellus wells announced, four had initial rates of 9.9 Mmcfe per day
or more. The best well had an initial rate of 24.5 Mmcfe per day. We are
also announcing results from two vertical delineation wells in the
northeast part of the Marcellus play. These two vertical wells achieved
24-hour initial production rates of 6.3 Mmcfe per day and 2.3 Mmcfe per
day. The 6.3 Mmcfe per day is the highest reported 24-hour initial rate
from a vertical well in the Marcellus play to date. These initial
vertical well results are very encouraging, and Range intends to analyze
further opportunities including horizontal development in the northeast
portion of the play. Since late October 2008, 13 new Marcellus
horizontal wells have been brought online to the new gas processing
facility. The 24-hour maximum production rate for those 13 wells
averaged 6.9 Mmcfe per day. Again, several of those wells have been
produced under constrained conditions. Currently there are 14 wells,
including seven horizontals that have been fraced and are waiting on
processing capacity expansion before they are turned to sales. In early
April 2009, processing capacity is expected to expand from 30 to 60 Mmcf
per day. Additional expansions are planned that would bring processing
capacity to 180 Mmcf per day by late 2009 or early 2010. Plans are to
drill more than 60 wells in the Marcellus Shale play in 2009. The
targeted production exit rate for 2009 is 80 – 100 Mmcfe per day net. On
the regulatory front, progress has been made in the permitting process
for Marcellus Shale wells, and Range has a majority of its 2009 drilling
permits already in hand. Range has also secured water withdrawal and
disposal capacity for several years of activity in the Marcellus Shale.
During the quarter, four horizontal Huron Shale wells were drilled at
the Nora Field in Virginia. To date, nine horizontals have been
completed to the Huron Shale and one horizontal Berea well has been
completed. Of the seven horizontal Huron Shale wells that are currently
on production, the initial production rates have averaged 1.1 Mmcf per
day. The initial production rate on the Berea horizontal well was 1.5
Mmcf per day. For 2009, Range plans 220 coal bed, 60 tight gas sand and
20 horizontal Huron Shale wells in the Nora field where Range has a 50%
working interest. In West Virginia, Range completed a horizontal Big
Lime well on its 77,000 acre Widen property in late 2008 with
encouraging results and plans two additional horizontal wells in 2009 to
continue testing this horizon.
In the Fort Worth Basin's Barnett Shale play, Range completed what it
believes to be the best well in Hill County to date, for both the
Company and the industry. The initial production rate from the Ellig
#1-H was 9.0 Mmcfe per day, and it has averaged 4.8 Mmcfe per day over
the first 30 days of production. Additional activity in the Fort Worth
Basin included the completion of a pilot project to test 250-foot well
spacing in southern Tarrant County. The first two pilot wells had a
combined initial production rate of 14.0 Mmcfe per day. Range has more
than 1,000 additional locations to drill in the core of the Barnett
Shale play. The division plans 64 (61 net) new wells for 2009 in the
North Texas Barnett Shale play.
Activity for the Midcontinent division in the fourth quarter included
the drilling of 16 (6.2 net) wells with an 88% success rate. In the
Texas Panhandle, Range's initial offset to its St. Louis discovery
yielded production from the St. Louis Lime at a rate of 2.3 (0.9 net)
Mmcfe per day. A second offset completed for 3.0 (1.1 net) Mmcfe per
day, with a third well currently being completed. Two additional wells
in the Watonga-Chickasha Trend commenced production during the quarter
at rates of 2.0 (1.5 net) Mmcfe per day and 1.5 (1.2 net) Mmcfe per day.
A deep Anadarko Basin well encountered significant Springer production,
commencing sales at a rate of 10.9 (3.5 net) Mmcfe per day. Drilling has
also continued in the Ardmore Basin Woodford Play, where three wells are
currently being completed. The division plans 44 (25 net) new wells for
2009.
The Company will host a conference call on Wednesday, February 25 at
1:00 p.m. ET to review these results. To participate in the call, please
dial 877-407-8035 and ask for the Range Resources 2008 financial results
conference call. A replay of the call will be available through March 4
at 877-660-6853. The conference ID for the replay is 312118 and the
Account number is 286.
A simultaneous webcast of the call may be accessed over the Internet at www.rangeresources.com
or www.vcall.com.
To listen, please go to either website in time to register and install
any necessary software. The webcast will be archived for replay on the
Company’s website for 15 days.
Non-GAAP Financial Measures:
Earnings for 2008 included $83.9 million in mark-to-market gains on
certain derivative transactions, derivative ineffective hedging gains of
$1.7 million, $20.2 million gain on sale of properties, non-cash stock
compensation expense of $6.5 million and an abandonment and impairment
expense related to unproved properties of $47.9 million. Excluding such
items, income before income taxes would have been $491 million, a 20%
increase over the prior year. Adjusting for the after-tax effect of
these items, the Company’s earnings would have been $309 million in 2008
or $2.05 per share ($1.98 per diluted share). If similar items were
excluded, 2007 earnings would have been $254 million or $1.77 per share
($1.70 per diluted share). Earnings for 2007 included a mark-to-market
derivative loss of $78.8 million, ineffective hedging losses of $0.8
million, $52.3 million of non-cash stock compensation and an abandonment
and impairment expense related to unproved properties of $6.8 million.
(See reconciliation of non-GAAP earnings in the accompanying table.) The
Company believes results excluding these items are more comparable to
estimates provided by security analysts and, therefore, are useful in
evaluating operational trends of the Company and its performance
relative to other oil and gas producing companies.
Cash flow from operations before changes in working capital 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 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 hedging and derivative transactions, 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 the details of each amount and provide a
summary of the realized cash-settled amounts which historically were
reported as oil and gas sales revenues. This information will serve to
bridge the gap between various readers’ understanding and fully disclose
the information needed.
RANGE RESOURCES CORPORATION (NYSE: RRC) is an independent oil and
gas company operating in the Southwestern, Appalachian and Gulf Coast
regions of the United States.
Except for historical information, statements made in this release,
including those relating to expected reserves quantities, targeted
capital expenditures, number of wells to be drilled, assessments of
financial condition and liquidity, drilling inventory, unrisked resource
potential and emerging plays resource potential are forward-looking
statements within the meaning of Section 27A of the Securities Act of
1933 and Section 21E of the Securities Exchange Act of 1934.
These
statements are based on assumptions and estimates that management
believes are reasonable based on currently available information;
however, management’s assumptions and the Company’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.
The
Company undertakes no obligation to publicly update or revise any
forward-looking statements.
Further information on risks and
uncertainties is available in the Company’s filings with the Securities
and Exchange Commission, which are incorporated by reference.
Finding costs from all sources is calculated by taking all cash
expenditures for drilling, development, acreage and acquisitions divided
by the sum of extensions, discoveries, additions, purchases and all
pricing and performance revisions to reserve volumes.
Drill bit
finding costs is calculated by taking all cash expenditures for drilling
and development costs divided by the sum of extensions, discoveries,
additions and performance revisions to reserves volumes.
The Securities and Exchange Commission permits oil and gas companies,
in filings made with the SEC, to disclose only 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. Range uses
the terms "probable" and "possible" reserves, "unproven" or "unrisked
resource potential” or "upside” or other descriptions of volumes of
reserves or resources potentially recoverable through additional
drilling or recovery techniques that the SEC's guidelines strictly
prohibit us from including in filings with the SEC. These estimates are
by their nature more speculative than estimates of proved reserves and
accordingly are subject to substantially greater risk of being actually
realized by Range. 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.
Resource potential does not constitute
reserves within the meaning of the Society of Petroleum Engineer's
Petroleum Resource Management System and does not include any proved
reserves.
Area wide unproven, unrisked resource potential has not
been risked by Range's management.
Actual quantities that may be
ultimately recovered from Range's interests will 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, availability of drilling
services and equipment, drilling results, lease expirations,
transportation constraints, regulatory approvals and other factors; and
actual drilling results, including geological and mechanical factors
affecting recovery rates.
Estimates of resource potential may
change significantly as development of our resource plays provides
additional data.
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 by calling the SEC at
1-800-SEC-0330.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RANGE RESOURCES CORPORATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATEMENTS OF INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Based on GAAP reported earnings with additional details of items
included in each line in Form 10-K
|
|
Three Months Ended December 31,
|
|
Twelve Months Ended December 31,
|
|
(Unaudited, in thousands, except per share data)
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and gas sales (a)
|
|
$
|
223,834
|
|
|
$
|
240,901
|
|
|
|
|
$
|
1,226,560
|
|
|
$
|
862,537
|
|
|
|
|
Cash-settled derivative gain (a)(c)
|
|
|
30,832
|
|
|
|
21,033
|
|
|
|
|
|
(15,428
|
)
|
|
|
71,822
|
|
|
|
|
Transportation and gathering
|
|
|
826
|
|
|
|
1,184
|
|
|
|
|
|
5,060
|
|
|
|
2,684
|
|
|
|
|
Transportation and gathering - non-cash stock compensation (b)
|
|
|
(139
|
)
|
|
|
(97
|
)
|
|
|
|
|
(483
|
)
|
|
|
(394
|
)
|
|
|
|
Change in mark-to-market on unrealized derivatives (c)
|
|
|
88,777
|
|
|
|
(38,598
|
)
|
|
|
|
|
83,867
|
|
|
|
(78,769
|
)
|
|
|
|
Ineffective hedging gain (loss) (c)
|
|
|
(166
|
)
|
|
|
(1,322
|
)
|
|
|
|
|
1,696
|
|
|
|
(820
|
)
|
|
|
|
Gain (loss) on sale of properties (d)
|
|
|
116
|
|
|
|
(2
|
)
|
|
|
|
|
20,166
|
|
|
|
20
|
|
|
|
|
Other (d)
|
|
|
782
|
|
|
|
284
|
|
|
|
|
|
1,509
|
|
|
|
5,011
|
|
|
|
|
|
|
$
|
344,862
|
|
|
$
|
223,383
|
|
|
54
|
%
|
|
$
|
1,322,947
|
|
|
$
|
862,091
|
|
|
53
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct operating
|
|
|
34,959
|
|
|
|
28,779
|
|
|
|
|
|
139,618
|
|
|
|
105,659
|
|
|
|
|
Direct operating – non-cash stock compensation (b)
|
|
|
718
|
|
|
|
487
|
|
|
|
|
|
2,769
|
|
|
|
1,840
|
|
|
|
|
Production and ad valorem taxes
|
|
|
10,066
|
|
|
|
9,485
|
|
|
|
|
|
55,172
|
|
|
|
42,443
|
|
|
|
|
Exploration
|
|
|
11,484
|
|
|
|
12,793
|
|
|
|
|
|
63,560
|
|
|
|
39,872
|
|
|
|
|
Exploration – non-cash stock compensation (b)
|
|
|
1,002
|
|
|
|
884
|
|
|
|
|
|
4,130
|
|
|
|
3,473
|
|
|
|
|
Abandonment and impairment of unproved properties
|
|
|
36,638
|
|
|
|
4,887
|
|
|
|
|
|
47,906
|
|
|
|
6,750
|
|
|
|
|
General and administrative
|
|
|
19,580
|
|
|
|
14,561
|
|
|
|
|
|
68,464
|
|
|
|
51,422
|
|
|
|
|
General and administrative – non-cash stock compensation (b)
|
|
|
6,728
|
|
|
|
4,535
|
|
|
|
|
|
23,844
|
|
|
|
18,248
|
|
|
|
|
Deferred compensation plan (e)
|
|
|
(15,324
|
)
|
|
|
(10
|
)
|
|
|
|
|
(24,689
|
)
|
|
|
28,332
|
|
|
|
|
Interest
|
|
|
27,387
|
|
|
|
21,381
|
|
|
|
|
|
99,748
|
|
|
|
77,737
|
|
|
|
|
Depletion, depreciation and amortization
|
|
|
80,893
|
|
|
|
66,643
|
|
|
|
|
|
299,831
|
|
|
|
220,578
|
|
|
|
|
|
|
|
214,131
|
|
|
|
164,425
|
|
|
30
|
%
|
|
|
780,353
|
|
|
|
596,354
|
|
|
31
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income taxes
|
|
|
130,731
|
|
|
|
58,958
|
|
|
122
|
%
|
|
|
542,594
|
|
|
|
265,737
|
|
|
104
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
59
|
|
|
|
(96
|
)
|
|
|
|
|
4,268
|
|
|
|
320
|
|
|
|
|
Deferred
|
|
|
36,996
|
|
|
|
24,743
|
|
|
|
|
|
192,168
|
|
|
|
98,441
|
|
|
|
|
|
|
|
37,055
|
|
|
|
24,647
|
|
|
|
|
|
196,436
|
|
|
|
98,761
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
93,676
|
|
|
|
34,311
|
|
|
173
|
%
|
|
|
346,158
|
|
|
|
166,976
|
|
|
107
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations, net of taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
63,593
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
93,676
|
|
|
$
|
34,311
|
|
|
173
|
%
|
|
$
|
346,158
|
|
|
$
|
230,569
|
|
|
50
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.61
|
|
|
$
|
0.23
|
|
|
|
|
$
|
2.29
|
|
|
$
|
1.16
|
|
|
|
|
Discontinued operations
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
0.44
|
|
|
|
|
Net income
|
|
$
|
0.61
|
|
|
$
|
0.23
|
|
|
165
|
%
|
|
$
|
2.29
|
|
|
$
|
1.60
|
|
|
43
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.60
|
|
|
$
|
0.22
|
|
|
|
|
$
|
2.22
|
|
|
$
|
1.11
|
|
|
|
|
Discontinued operations
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
0.43
|
|
|
|
|
Net income
|
|
$
|
0.60
|
|
|
$
|
0.22
|
|
|
173
|
%
|
|
$
|
2.22
|
|
|
$
|
1.54
|
|
|
44
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding, as reported
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
152,989
|
|
|
|
146,982
|
|
|
4
|
%
|
|
|
151,116
|
|
|
|
143,791
|
|
|
5
|
%
|
|
Diluted
|
|
|
157,118
|
|
|
|
153,032
|
|
|
3
|
%
|
|
|
155,943
|
|
|
|
149,911
|
|
|
4
|
%
|
(a) See separate oil and gas sales information table.
(b) Costs associated with FASB 123R 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-K.
(c) Included in Derivative fair value income in 10-K.
(d) Included in Other revenues in the 10-K.
(e) Reflects the change in the market value of the vested Company stock
and, in the prior year, other investments during the period held in the
deferred compensation plan.
|
|
|
|
|
|
|
RANGE RESOURCES CORPORATION
|
|
|
|
|
|
|
|
STATEMENTS OF INCOME
|
|
Twelve Months
|
|
Twelve Months Ended December 31,
|
|
Restated for Gulf of Mexico Discontinued Operations, a non-GAAP
Presentation
(Unaudited, in thousands)
|
|
Ended December 31, 2008
|
|
2007 As Reported
|
|
GOM Discontinued Operations
|
|
2007 Including GOM
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
Oil and gas sales (a)
|
|
$
|
1,226,560
|
|
|
$
|
862,537
|
|
|
$
|
9,938
|
|
|
$
|
872,475
|
|
|
Cash-settled derivative gain (a)
|
|
|
(15,428
|
)
|
|
|
71,822
|
|
|
|
-
|
|
|
|
71,822
|
|
|
Transportation and gathering
|
|
|
5,060
|
|
|
|
2,684
|
|
|
|
10
|
|
|
|
2,694
|
|
|
Transportation and gathering – stock based compensation
|
|
|
(483
|
)
|
|
|
(394
|
)
|
|
|
-
|
|
|
|
(394
|
)
|
|
Change in mark-to-market on unrealized derivatives
|
|
|
83,867
|
|
|
|
(78,769
|
)
|
|
|
-
|
|
|
|
(78,769
|
)
|
|
Ineffective hedging gain (loss)
|
|
|
1,696
|
|
|
|
(820
|
)
|
|
|
-
|
|
|
|
(820
|
)
|
|
Equity method investment
|
|
|
(218
|
)
|
|
|
974
|
|
|
|
-
|
|
|
|
974
|
|
|
Gain (loss) on sale of properties
|
|
|
20,166
|
|
|
|
20
|
|
|
|
-
|
|
|
|
20
|
|
|
Interest and other
|
|
|
1,727
|
|
|
|
4,037
|
|
|
|
(1
|
)
|
|
|
4,036
|
|
|
|
|
|
1,322,947
|
|
|
|
862,091
|
|
|
|
9,947
|
|
|
|
872,038
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
Direct operating
|
|
|
139,618
|
|
|
|
105,659
|
|
|
|
2,477
|
|
|
|
108,136
|
|
|
Direct operating – stock based compensation
|
|
|
2,769
|
|
|
|
1,840
|
|
|
|
-
|
|
|
|
1,840
|
|
|
Production and ad valorem taxes
|
|
|
55,172
|
|
|
|
42,443
|
|
|
|
105
|
|
|
|
42,548
|
|
|
Exploration
|
|
|
63,560
|
|
|
|
39,872
|
|
|
|
-
|
|
|
|
39,872
|
|
|
Exploration – stock based compensation
|
|
|
4,130
|
|
|
|
3,473
|
|
|
|
-
|
|
|
|
3,473
|
|
|
Abandonment and impairment of unproved properties
|
|
|
47,906
|
|
|
|
6,750
|
|
|
|
-
|
|
|
|
6,750
|
|
|
General and administrative
|
|
|
68,464
|
|
|
|
51,422
|
|
|
|
47
|
|
|
|
51,469
|
|
|
General and administrative – stock based compensation
|
|
|
23,844
|
|
|
|
18,248
|
|
|
|
-
|
|
|
|
18,248
|
|
|
Non-cash compensation deferred compensation plan
|
|
|
(24,689
|
)
|
|
|
28,332
|
|
|
|
-
|
|
|
|
28,332
|
|
|
Interest expense
|
|
|
99,748
|
|
|
|
77,737
|
|
|
|
594
|
|
|
|
78,331
|
|
|
Depletion, depreciation and amortization
|
|
|
299,831
|
|
|
|
220,578
|
|
|
|
3,325
|
|
|
|
223,903
|
|
|
|
|
|
780,353
|
|
|
|
596,354
|
|
|
|
6,548
|
|
|
|
602,902
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income taxes
|
|
|
542,594
|
|
|
|
265,737
|
|
|
|
3,399
|
|
|
|
269,136
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes provision
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
4,268
|
|
|
|
320
|
|
|
|
-
|
|
|
|
320
|
|
|
Deferred
|
|
|
192,168
|
|
|
|
98,441
|
|
|
|
1,190
|
|
|
|
99,631
|
|
|
|
|
|
196,436
|
|
|
|
98,761
|
|
|
|
1,190
|
|
|
|
99,951
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
346,158
|
|
|
|
166,976
|
|
|
|
2,209
|
|
|
|
169,185
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations – Austin Chalk, net of tax
|
|
|
-
|
|
|
|
(411
|
)
|
|
|
-
|
|
|
|
(411
|
)
|
|
Discontinued operations – Gulf of Mexico, net of tax
|
|
|
-
|
|
|
|
64,004
|
|
|
|
(2,209
|
)
|
|
|
61,795
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
346,158
|
|
|
$
|
230,569
|
|
|
$
|
-
|
|
|
$
|
230,569
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING HIGHLIGHTS
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Daily Production
|
|
|
|
|
|
|
|
|
|
Oil (bbl)
|
|
|
8,428
|
|
|
|
9,205
|
|
|
|
106
|
|
|
|
9,311
|
|
|
Natural gas liquids (bbl)
|
|
|
3,786
|
|
|
|
3,054
|
|
|
|
-
|
|
|
|
3,054
|
|
|
Gas (mcf)
|
|
|
312,359
|
|
|
|
245,465
|
|
|
|
2,612
|
|
|
|
248,077
|
|
|
Equivalents (mcfe) (b)
|
|
|
385,642
|
|
|
|
319,016
|
|
|
|
3,251
|
|
|
|
322,267
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Prices Realized (c)
|
|
|
|
|
|
|
|
|
|
Oil (bbl)
|
|
$
|
68.20
|
|
|
$
|
60.16
|
|
|
$
|
58.17
|
|
|
$
|
60.13
|
|
|
Natural gas liquids (bbl)
|
|
$
|
49.43
|
|
|
$
|
41.40
|
|
|
$
|
-
|
|
|
$
|
41.40
|
|
|
Gas (mcf)
|
|
$
|
8.15
|
|
|
$
|
7.66
|
|
|
$
|
8.06
|
|
|
$
|
7.66
|
|
|
Equivalents (mcfe) (b)
|
|
$
|
8.58
|
|
|
$
|
8.02
|
|
|
$
|
7.56
|
|
|
$
|
8.03
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct Operating Costs per mcfe (d)
|
|
|
|
|
|
|
|
|
|
Field expenses
|
|
$
|
0.92
|
|
|
$
|
0.85
|
|
|
$
|
1.78
|
|
|
$
|
0.86
|
|
|
Workovers
|
|
$
|
0.07
|
|
|
$
|
0.06
|
|
|
$
|
0.31
|
|
|
$
|
0.06
|
|
|
Total operating costs
|
|
$
|
0.99
|
|
|
$
|
0.91
|
|
|
$
|
2.09
|
|
|
$
|
0.92
|
|
(a) See separate oil and gas sales information table.
(b) Oil and natural gas liquids are converted to gas equivalents on a
basis of six mcf per barrel.
(c) Average prices, including all cash-settled derivatives.
(d) Excludes non-cash stock compensation.
|
|
|
|
|
|
|
RANGE RESOURCES CORPORATION
|
|
|
|
|
|
|
|
BALANCE SHEETS
(In thousands)
|
|
|
|
|
|
|
|
December 31, 2008 Unaudited
|
|
December 31, 2007 Audited
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
Current assets
|
|
$
|
182,881
|
|
|
$
|
208,796
|
|
|
Current unrealized derivative gain
|
|
|
221,430
|
|
|
|
53,018
|
|
|
Oil and gas properties
|
|
|
4,852,710
|
|
|
|
3,503,808
|
|
|
Transportation and field assets
|
|
|
86,228
|
|
|
|
61,126
|
|
|
Unrealized derivative gain
|
|
|
5,231
|
|
|
|
1,082
|
|
|
Other
|
|
|
214,063
|
|
|
|
188,678
|
|
|
|
|
$
|
5,562,543
|
|
|
$
|
4,016,508
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
Current liabilities
|
|
$
|
351,449
|
|
|
$
|
273,073
|
|
|
Current asset retirement obligation
|
|
|
2,055
|
|
|
|
1,903
|
|
|
Current unrealized derivative loss
|
|
|
10
|
|
|
|
30,457
|
|
|
|
|
|
|
|
|
|
|
Bank debt
|
|
|
693,000
|
|
|
|
303,500
|
|
|
Subordinated notes
|
|
|
1,097,668
|
|
|
|
847,158
|
|
|
Total long-term debt
|
|
|
1,790,668
|
|
|
|
1,150,658
|
|
|
|
|
|
|
|
|
|
|
Deferred taxes
|
|
|
783,391
|
|
|
|
590,786
|
|
|
Unrealized derivative loss
|
|
|
-
|
|
|
|
45,819
|
|
|
Deferred compensation liability
|
|
|
93,247
|
|
|
|
120,223
|
|
|
Long-term asset retirement obligation and other
|
|
|
83,890
|
|
|
|
75,567
|
|
|
|
|
|
|
|
|
|
|
Common stock and retained earnings
|
|
|
2,388,883
|
|
|
|
1,760,181
|
|
|
Treasury stock
|
|
|
(8,557
|
)
|
|
|
(5,334
|
)
|
|
Other comprehensive loss
|
|
|
77,507
|
|
|
|
(26,825
|
)
|
|
Total stockholders’ equity
|
|
|
2,457,833
|
|
|
|
1,728,022
|
|
|
|
|
$
|
5,562,543
|
|
|
$
|
4,016,508
|
|
|
|
|
|
|
|
|
RANGE RESOURCES CORPORATION
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATIONS
|
|
|
|
|
|
(Unaudited, in thousands)
|
|
Three Months Ended December 31,
|
|
Twelve Months Ended December 31,
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
93,676
|
|
|
$
|
34,311
|
|
|
$
|
346,158
|
|
|
$
|
230,569
|
|
|
Adjustments to reconcile net income to net cash provided by
operations:
|
|
|
|
|
|
|
|
|
|
Income from discontinued operations
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(63,593
|
)
|
|
Gain from equity investment
|
|
|
388
|
|
|
|
306
|
|
|
|
218
|
|
|
|
(974
|
)
|
|
Deferred income tax expense (benefit)
|
|
|
36,996
|
|
|
|
24,743
|
|
|
|
192,168
|
|
|
|
98,441
|
|
|
Depletion, depreciation and amortization
|
|
|
80,893
|
|
|
|
66,643
|
|
|
|
299,831
|
|
|
|
220,578
|
|
|
Exploration dry hole costs
|
|
|
4,034
|
|
|
|
6,077
|
|
|
|
13,371
|
|
|
|
15,149
|
|
|
Abandonment and impairment of unproved properties
|
|
|
36,638
|
|
|
|
4,887
|
|
|
|
47,906
|
|
|
|
6,750
|
|
|
Mark-to-market losses on oil and gas derivatives not designated as
hedges
|
|
|
(88,778
|
)
|
|
|
38,598
|
|
|
|
(83,868
|
)
|
|
|
78,769
|
|
|
Ineffective hedging (gain) loss
|
|
|
167
|
|
|
|
1,322
|
|
|
|
(1,695
|
)
|
|
|
820
|
|
|
Allowance for bad debt
|
|
|
-
|
|
|
|
-
|
|
|
|
450
|
|
|
|
-
|
|
|
Amortization of deferred financing costs and other
|
|
|
763
|
|
|
|
610
|
|
|
|
2,900
|
|
|
|
2,277
|
|
|
Deferred and stock-based compensation
|
|
|
(6,792
|
)
|
|
|
7,382
|
|
|
|
6,621
|
|
|
|
54,152
|
|
|
(Gain) loss on sale of assets and other
|
|
|
358
|
|
|
|
(35
|
)
|
|
|
(19,507
|
)
|
|
|
2,212
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in working capital:
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
71,169
|
|
|
|
(20,975
|
)
|
|
|
6,701
|
|
|
|
(50,570
|
)
|
|
Inventory and other
|
|
|
(3,983
|
)
|
|
|
632
|
|
|
|
(9,246
|
)
|
|
|
(1,040
|
)
|
|
Accounts payable
|
|
|
7,736
|
|
|
|
17,043
|
|
|
|
10,663
|
|
|
|
28,640
|
|
|
Accrued liabilities
|
|
|
(8,886
|
)
|
|
|
5,028
|
|
|
|
12,096
|
|
|
|
9,922
|
|
|
Net changes in working capital
|
|
|
66,036
|
|
|
|
1,728
|
|
|
|
20,214
|
|
|
|
(13,048
|
)
|
|
Net cash provided from continuing operations
|
|
$
|
224,379
|
|
|
$
|
186,572
|
|
|
$
|
824,767
|
|
|
$
|
632,102
|
|
|
|
|
|
|
|
|
RECONCILIATION OF CASH FLOWS, a non-GAAP measure
|
|
|
|
|
|
(Unaudited, in thousands)
|
|
Three Months Ended December 31,
|
|
Twelve Months Ended December 31,
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided from continuing operations, as reported
|
|
$
|
224,379
|
|
|
$
|
186,572
|
|
|
$
|
824,767
|
|
|
$
|
632,102
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in working capital
|
|
|
(66,036
|
)
|
|
|
(1,728
|
)
|
|
|
(20,214
|
)
|
|
|
13,048
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration expense
|
|
|
7,450
|
|
|
|
6,716
|
|
|
|
50,189
|
|
|
|
24,723
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow from Gulf of Mexico properties
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6,829
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
(807
|
)
|
|
|
(1,658
|
)
|
|
|
(1,411
|
)
|
|
|
(3,123
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow from operations before changes in working capital,
non-GAAP measure
|
|
$
|
164,986
|
|
|
$
|
189,902
|
|
|
$
|
853,331
|
|
|
$
|
673,579
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADJUSTED WEIGHTED AVERAGE SHARES OUTSTANDING
|
|
|
|
|
|
|
|
|
|
(Unaudited, in thousands)
|
|
Three Months Ended December 31,
|
|
Twelve Months Ended December 31,
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding
|
|
|
155,398
|
|
|
|
149,323
|
|
|
|
153,435
|
|
|
|
145,869
|
|
|
Stock held by deferred compensation plan
|
|
|
(2,409
|
)
|
|
|
(2,341
|
)
|
|
|
(2,319
|
)
|
|
|
(2,078
|
)
|
|
|
|
|
152,989
|
|
|
|
146,982
|
|
|
|
151,116
|
|
|
|
143,791
|
|
|
|
|
|
|
|
|
|
|
|
|
Dilutive:
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding
|
|
|
155,398
|
|
|
|
149,323
|
|
|
|
153,435
|
|
|
|
145,869
|
|
|
Dilutive stock options under treasury method
|
|
|
1,720
|
|
|
|
3,709
|
|
|
|
2,508
|
|
|
|
4,042
|
|
|
|
|
|
157,118
|
|
|
|
153,032
|
|
|
|
155,943
|
|
|
|
149,911
|
|
|
|
|
RANGE RESOURCES CORPORATION
|
|
|
|
|
|
|
|
|
|
OIL AND GAS SALES INFORMATION
|
|
|
|
A Non-GAAP Measure Including Gulf of Mexico Discontinued Operations
|
|
|
|
|
|
|
|
(Unaudited, in thousands, except per unit data)
|
|
Three Months Ended December 31,
|
|
Twelve Months Ended December 31,
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and gas sales components:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil sales
|
|
$
|
40,842
|
|
|
$
|
65,667
|
|
|
|
|
$
|
298,482
|
|
|
$
|
228,944
|
|
|
|
|
NGL sales
|
|
|
13,250
|
|
|
|
14,361
|
|
|
|
|
|
68,491
|
|
|
|
46,152
|
|
|
|
|
Gas sales
|
|
|
147,348
|
|
|
|
170,780
|
|
|
|
|
|
923,161
|
|
|
|
591,402
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash-settled hedges (effective):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crude oil
|
|
|
4,292
|
|
|
|
(16,687
|
)
|
|
|
|
|
(72,135
|
)
|
|
|
(23,752
|
)
|
|
|
|
Natural gas
|
|
|
18,102
|
|
|
|
6,780
|
|
|
|
|
|
8,561
|
|
|
|
29,729
|
|
|
|
|
Total oil and gas sales, as reported
|
|
$
|
223,834
|
|
|
$
|
240,901
|
|
|
-7
|
%
|
|
$
|
1,226,560
|
|
|
$
|
872,475
|
|
|
41
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative fair value income (loss) components:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash-settled derivatives (ineffective):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crude oil
|
|
$
|
1,052
|
|
|
$
|
(799
|
)
|
|
|
|
$
|
(15,991
|
)
|
|
$
|
(844
|
)
|
|
|
|
Natural gas
|
|
|
29,780
|
|
|
|
21,832
|
|
|
|
|
|
563
|
|
|
|
72,666
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in mark-to-market on unrealized derivatives
|
|
|
88,777
|
|
|
|
(39,920
|
)
|
|
|
|
|
83,867
|
|
|
|
(78,769
|
)
|
|
|
|
Unrealized ineffectiveness
|
|
|
(166
|
)
|
|
|
-
|
|
|
|
|
|
1,696
|
|
|
|
(820
|
)
|
|
|
|
Total derivative fair value income (loss), as reported
|
|
$
|
119,443
|
|
|
$
|
(18,887
|
)
|
|
|
|
$
|
70,135
|
|
|
$
|
(7,767
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and gas sales, including cash-settled derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil sales
|
|
$
|
46,186
|
|
|
$
|
48,181
|
|
|
|
|
$
|
210,356
|
|
|
$
|
204,348
|
|
|
|
|
Natural gas liquid sales
|
|
|
13,250
|
|
|
|
14,361
|
|
|
|
|
|
68,491
|
|
|
|
46,152
|
|
|
|
|
Gas sales
|
|
|
195,230
|
|
|
|
199,392
|
|
|
|
|
|
932,285
|
|
|
|
693,797
|
|
|
|
|
Total
|
|
$
|
254,666
|
|
|
$
|
261,934
|
|
|
-3
|
%
|
|
$
|
1,211,132
|
|
|
$
|
944,297
|
|
|
28
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production during the period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (bbl)
|
|
|
741,391
|
|
|
|
799,676
|
|
|
-7
|
%
|
|
|
3,084,529
|
|
|
|
3,398,534
|
|
|
-9
|
%
|
|
Natural gas liquid (bbl)
|
|
|
392,335
|
|
|
|
277,105
|
|
|
42
|
%
|
|
|
1,385,701
|
|
|
|
1,114,730
|
|
|
24
|
%
|
|
Gas (mcf)
|
|
|
30,293,825
|
|
|
|
25,124,892
|
|
|
21
|
%
|
|
|
114,323,436
|
|
|
|
90,547,993
|
|
|
26
|
%
|
|
Equivalent (mcfe) (a)
|
|
|
37,096,181
|
|
|
|
31,585,578
|
|
|
17
|
%
|
|
|
141,144,816
|
|
|
|
117,627,577
|
|
|
20
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production – average per day:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (bbl)
|
|
|
8,059
|
|
|
|
8,692
|
|
|
-7
|
%
|
|
|
8,428
|
|
|
|
9,311
|
|
|
-9
|
%
|
|
Natural gas liquid (bbl)
|
|
|
4,264
|
|
|
|
3,012
|
|
|
42
|
%
|
|
|
3,786
|
|
|
|
3,054
|
|
|
24
|
%
|
|
Gas (mcf)
|
|
|
329,281
|
|
|
|
273,097
|
|
|
21
|
%
|
|
|
312,359
|
|
|
|
248,077
|
|
|
26
|
%
|
|
Equivalent (mcfe) (a)
|
|
|
403,219
|
|
|
|
343,322
|
|
|
17
|
%
|
|
|
385,642
|
|
|
|
322,267
|
|
|
20
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average prices realized, including cash-settled hedges and
derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crude oil (per bbl)
|
|
$
|
62.30
|
|
|
$
|
60.25
|
|
|
3
|
%
|
|
$
|
68.20
|
|
|
$
|
60.13
|
|
|
13
|
%
|
|
Natural gas liquid (per bbl)
|
|
$
|
33.77
|
|
|
$
|
51.83
|
|
|
-35
|
%
|
|
$
|
49.43
|
|
|
$
|
41.40
|
|
|
19
|
%
|
|
Gas (per mcf)
|
|
$
|
6.44
|
|
|
$
|
7.94
|
|
|
-19
|
%
|
|
$
|
8.15
|
|
|
$
|
7.66
|
|
|
6
|
%
|
|
Equivalent (per mcfe) (a)
|
|
$
|
6.86
|
|
|
$
|
8.29
|
|
|
-17
|
%
|
|
$
|
8.58
|
|
|
$
|
8.03
|
|
|
7
|
%
|
(a) Oil and natural gas liquids are converted to gas equivalents on a
basis of six mcf per barrel.
|
|
|
RANGE RESOURCES CORPORATION
|
|
|
|
RECONCILIATION OF INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE
INCOME TAXES
|
|
|
|
AS REPORTED TO INCOME FROM CONTINUING OPERATIONS BEFORE INCOME
TAXES
|
|
|
|
EXCLUDING CERTAIN NON-CASH ITEMS, a non-GAAP measure
|
|
|
|
(Unaudited, in thousands, except per share data)
|
|
Three Months Ended December 31,
|
|
Twelve Months Ended December 31,
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported
|
|
$
|
130,731
|
|
|
$
|
58,958
|
|
|
122
|
%
|
|
$
|
542,594
|
|
|
$
|
265,737
|
|
|
104
|
%
|
|
Adjustment for certain non-cash items
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Gain) loss on sale of properties
|
|
|
(116
|
)
|
|
|
2
|
|
|
|
|
|
(20,166
|
)
|
|
|
(20
|
)
|
|
|
|
Gulf of Mexico – discontinued operations
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
3,399
|
|
|
|
|
Change in mark-to-market on unrealized derivatives
|
|
|
(88,777
|
)
|
|
|
38,598
|
|
|
|
|
|
(83,867
|
)
|
|
|
78,769
|
|
|
|
|
Ineffective hedging (gain) loss
|
|
|
166
|
|
|
|
1,322
|
|
|
|
|
|
(1,696
|
)
|
|
|
820
|
|
|
|
|
Abandonment and impairment of unproved properties
|
|
|
36,638
|
|
|
|
4,887
|
|
|
|
|
|
47,906
|
|
|
|
6,750
|
|
|
|
|
Transportation and gathering – non-cash stock compensation
|
|
|
139
|
|
|
|
97
|
|
|
|
|
|
483
|
|
|
|
394
|
|
|
|
|
Direct operating – non-cash stock compensation
|
|
|
718
|
|
|
|
487
|
|
|
|
|
|
2,769
|
|
|
|
1,840
|
|
|
|
|
Exploration expenses – non-cash stock compensation
|
|
|
1,002
|
|
|
|
884
|
|
|
|
|
|
4,130
|
|
|
|
3,473
|
|
|
|
|
General & administrative – non-cash stock compensation
|
|
|
6,728
|
|
|
|
4,535
|
|
|
|
|
|
23,844
|
|
|
|
18,248
|
|
|
|
|
Deferred compensation plan – non-cash stock compensation
|
|
|
(15,324
|
)
|
|
|
(10
|
)
|
|
|
|
|
(24,689
|
)
|
|
|
28,332
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As adjusted
|
|
|
71,905
|
|
|
|
109,760
|
|
|
-34
|
%
|
|
|
491,308
|
|
|
|
407,742
|
|
|
20
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes, adjusted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
59
|
|
|
|
(96
|
)
|
|
|
|
|
4,268
|
|
|
|
320
|
|
|
|
|
Deferred
|
|
|
19,933
|
|
|
|
46,065
|
|
|
|
|
|
177,807
|
|
|
|
153,001
|
|
|
|
|
Net income excluding items listed above, a non-GAAP measure
|
|
$
|
51,913
|
|
|
$
|
63,791
|
|
|
-19
|
%
|
|
$
|
309,233
|
|
|
$
|
254,421
|
|
|
22
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.34
|
|
|
$
|
0.43
|
|
|
-21
|
%
|
|
$
|
2.05
|
|
|
$
|
1.77
|
|
|
16
|
%
|
|
Diluted
|
|
$
|
0.33
|
|
|
$
|
0.42
|
|
|
-21
|
%
|
|
$
|
1.98
|
|
|
$
|
1.70
|
|
|
16
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted shares outstanding
|
|
|
157,118
|
|
|
|
153,032
|
|
|
3
|
%
|
|
|
155,943
|
|
|
|
149,911
|
|
|
4
|
%
|
|
|
|
|
|
|
|
HEDGING POSITION
As of February 24, 2009
|
|
Gas
|
|
Oil
|
|
(Unaudited)
|
|
Volume
|
|
Average
|
|
Volume
|
|
Average
|
|
|
|
Hedged
|
|
Hedge
|
|
Hedged
|
|
Hedge
|
|
|
|
(Mmbtu/d)
|
|
Prices
|
|
(Bbl/d)
|
|
Prices
|
|
|
|
|
|
|
|
|
|
|
|
Calendar 2009 Swaps
|
|
86,342
|
|
$7.73
|
|
-
|
|
-
|
|
Calendar 2009 Collars
|
|
191,027
|
|
$7.57 - $8.39
|
|
8,000
|
|
$64.01 - $76.00
|
|
|
|
Note: Details as to the Company’s hedges are posted on its website
and are updated periodically.
|