RANGE RESOURCES CORPORATION (NYSE: RRC) today announced third
quarter results. Range reported its 23rd
consecutive quarter of sequential production growth as production for
the third quarter averaged 388 Mmcfe per day, a 19% increase over the
prior year. The increase was driven by exceptional drilling results
across the Company’s core properties, which
more than offset hurricane-related curtailments. Oil and gas sales,
including cash-settled derivatives, a non-GAAP measure, reached $322
million, a 38% increase over the prior year. Cash flow from operations
before changes in working capital, a non-GAAP measure, rose 37% to $227
million. Net income increased 384% to $285 million. The reported net
income of $285 million included non-cash revenues of $299 million for
the mark-to-market accounting on commodity derivatives, $7 million of
non-cash stock expense and a $38 million mark-to-market gain in the
deferred compensation plan. Adjusting for these and other items, net
income comparable to analyst estimates was $80 million, or diluted
earnings per share of $0.51, 21% greater than the prior year and $0.02
above analysts’ estimates (see the
accompanying tables reconciling these non-GAAP measures).
Commenting on the announcement, John Pinkerton, Range’s
Chairman and CEO, said, "Overcoming the impact
of the hurricanes, our operations teams did a tremendous job driving up
production to achieve our 23rd consecutive
quarter of sequential production growth. We continue to be on track to
achieve our 19% production growth target for the year and break through
the 400 Mmcfe per day benchmark sometime later this year. Our
diversified portfolio of quality drilling projects and our highly
focused operating teams continue to be the keys to our success.
Importantly, we continue to make solid progress with our emerging plays,
building infrastructure, drilling successful delineation wells and
increasing our acreage positions. With the announcement earlier today
that the first phase of the Marcellus pipeline and gas processing
facilities are now operational, we will begin to ramp up production from
our Marcellus Shale play. The Marcellus Shale play will enhance our
reserve and production efficiency, while further lowering our cost
structure. Looking to 2009, we are extremely well positioned to add
substantial shareholder value in a low commodity price environment. Our
attractive hedge position coupled with the premium prices we receive for
the Appalachian production will help combat low prices. Our long reserve
life, low cost structure and deep drilling inventory allows us to
replace production with roughly one-third of cash flow, leaving the
remaining two-thirds of our cash flow to grow reserves and production.
Financially, we have maintained a simple capital structure and a strong
liquidity position. As a result, we will not have to rely on the capital
markets or acquisitions to continue to execute our plan and extend our
track record of consistent, double-digit growth.”
For the quarter, production totaled 388 Mmcfe per day, comprised of 316
Mmcf per day of gas (81%) and 12,012 barrels per day of oil and liquids.
Wellhead prices, including cash-settled derivatives, averaged $9.02 per
mcfe, a 16% increase over the prior-year period. The average gas price
was $8.62 per mcf, a 20% increase, and the average oil price rose 5% to
$67.40 a barrel.
Direct operating expenses, excluding stock-based compensation for the
quarter were $1.00 per mcfe, $0.08 per mcfe higher than the prior-year
quarter but $0.05 less than the second quarter of 2008. Exploration
expense in the third quarter totaled $18 million, up from $5 million in
the prior-year quarter due primarily to seismic expenditures during the
quarter of $14 million. General and administrative expenses were $0.54
per mcfe, an increase of $0.09 from the prior-year quarter and $0.05
higher than the second quarter of 2008 due to higher personnel costs, in
particular, those incurred in anticipation of the ramp up of Marcellus
Shale drilling and production and bad-debt expense. Interest expense
rose to $25 million compared to $20 million in the prior-year quarter,
due to higher debt outstanding and the refinancing of floating bank debt
to longer term fixed rate debt. Depreciation, depletion and amortization
rose to $2.27 per mcfe, versus $1.90 in the prior-year quarter due to
higher depletion rates and valuation adjustments to the Company’s
growing leasehold inventory.
Third quarter development and exploration expenditures totaled $242
million, funding the drilling of 158 (118 net) wells and 6 (5 net)
recompletions. A 99% success rate was achieved with 157 (117 net) wells
productive. In the first nine months, 417 (308 net) newly drilled wells
had been placed on production, with 102 (84 net) in various stages of
completion or waiting on pipeline connection. In addition, $367 million
was spent on acreage and $7 million on expanding gas gathering systems.
Drilling activity in the fourth quarter has 23 rigs currently running.
During the third quarter 2008, Range’s
Appalachian division continued to focus on its key coal bed methane,
tight gas sand and shale drilling projects in our Nora and Widen fields
with 63 wells drilled. In the Nora field in Virginia, the division
drilled 34 coal bed methane wells on 60-acre spacing and nine infill
wells on 30-acre spacing. In addition, Range drilled 17 tight gas sand
wells in Nora during the quarter, achieving above average initial
production results. Including the downspacing of coal bed methane and
tight gas sand wells, the number of remaining drilling locations in Nora
could exceed 6,000. On the horizontal drilling front, Range has
completed its fifth horizontal Huron Shale well to date in Nora and
plans to drill five additional horizontal Huron Shale wells and two
horizontal Berea wells by year-end. Several of these wells will not be
completed until early 2009. Of the four horizontal Huron Shale wells
that are currently on production, the average cost was $1.7 million per
well, while the average initial production rate was 1.1 Mmcfe per day,
and they continue to produce in line with expectations. If the Huron
Shale program is successful, it will de-risk approximately 1.5 Tcf of
net gas reserves to Range.
In the Appalachian Basin Marcellus Shale play, Range is ramping up
production, expanding infrastructure and adding acreage in key areas.
Our acreage position in the fairway is now approaching 900,000 net
acres, which equates to more than 15 to 22 Tcfe of net unrisked resource
potential. Of that, 10 to 15 Tcfe are located in the southwest part of
the play, with the remainder in the northeast. Range’s
average leasehold cost is $404 per acre. For the leasehold acquired in
2008, the average cost per acre is $1,300. The technical team is making
tremendous progress in the area of delineation, well performance and
cost improvements. Earlier today, we announced that the first phase of
the pipeline and gas processing plant infrastructure is now operational,
approximately three months sooner than expected. During 2009, additional
infrastructure will be installed, greatly expanding capacity. We
currently anticipate exiting 2008 with 30 Mmcfe per day of production
and ramping it up to a 80 to 100 Mmcfe per day exit rate at year-end
2009.
In the Fort Worth Basin, third quarter activity was highlighted by
drilling success in Hood County where a seven-well package averaged 11.4
days from spud to rig release and achieved average initial production of
2.0 Mmcfe per day per well. These wells were drilled and completed for
$1.9 million per well. The effort has been extended onto a new 3,000
acre block immediately adjacent where Range plans to actively drill and
complete additional wells. The first two wells on this new acreage block
have been completed with initial rates averaging 2.6 Mmcf per day. In
southwestern Tarrant County, the Company has spud a 250 foot spaced
pilot and is participating in a 330 foot spaced development well in
northwestern Ellis County.
Third quarter activity for the Midcontinent division included the
drilling of 23 (18 net) wells with a 100% success rate. In the Texas
Panhandle, an exploratory test yielded production from the St. Louis
Lime at a rate of 2.7 (1.9 net) Mmcfe per day. Several offsets are
planned for this discovery in addition to continued development of the
Granite Wash play.
Conference Call Information
The Company will host a conference call on Thursday, October 23 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 third quarter financial
results conference call. A replay of the call will be available through
October 30 at 877-660-6853. The account number is 286 and the conference
ID for the replay is 300174. Additional financial and statistical
information about the period not included in this release but to be
presented in the conference call will be available on our home page at www.rangeresources.com.
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.
In concert with the opening of Pennsylvania’s
first large-scale natural gas processing plant for the Marcellus Shale
play, Range Resources and MarkWest Energy are co-sponsoring an investor
tour of the new facility on Tuesday, October 28, 2008. For further
information about the event or to register to attend, please visit the
Range Resources website at www.rangeresources.com
or call Ronda Palmer at (817) 869-4268. The companies will conduct a
pre-tour question and answer presentation covering all previously
released information.
Non-GAAP Financial Measures and Supplemental Tables:
Third quarter 2008 results included several non-cash items. A $299
million non-cash mark-to-market gain on unrealized derivatives, a $38
million gain for mark-to-market in the deferred compensation plan and $7
million of non-cash stock compensation expense were recorded. Excluding
these items, net income would have been $80 million or $0.52 per share
($0.51 fully diluted). Excluding similar non-cash items from the
prior-year quarter, net income would have been $64 million or $0.44 per
share ($0.42 fully diluted). By excluding these non-cash items from our
earnings, we believe we present our earnings in a manner consistent with
the presentation used by analysts in their projection of the Company’s
earnings (see accompanying table for calculation of these non-GAAP
measures).
Range has reclassified within total revenues its financial reporting of
the cash settlement of its commodity derivatives. Under this
presentation those hedges considered "effective”
under SFAS No. 133 (Appalachia oil and gas hedges and most of Southwest
oil hedges) are included in "Oil and gas sales”
when settled. For those hedges designated to regions where the
historical correlation between NYMEX and regional prices is "non-highly
effective” (Southwest gas) or is "volumetric
ineffective” due to sale of the underlying
reserves (Gulf Coast oil and gas), they are deemed to be "derivatives”
and the cash settlements are included in a separate line item shown as "Derivative
fair value income (loss)” in Form 10-Q along
with the change in mark-to-market valuations of such unrealized
derivatives. The Company has provided additional information regarding
oil and gas sales in a supplemental table included with this release,
which would correspond to amounts shown by analysts for oil and gas
sales realized, including cash-settled derivatives.
Under GAAP, due to the sale of all the Company’s
Gulf of Mexico properties at the end of the first quarter of 2007, all
Gulf of Mexico operations during the first quarter 2007 were
reclassified to "Discontinued operations”
in the reported GAAP financial statements. The Company has presented a
supplemental table which reconciles these reported GAAP financial
amounts to the amounts if the operations of the Gulf of Mexico
properties for the 2007 period were combined with the amounts from the
continuing operations. The Company believes that the combined results,
by including the Gulf of Mexico properties, corresponds to the
methodology used by professional research analysts and, therefore, are
useful in evaluating operational trends of the Company and its actual
historical performance relative to other oil and gas producing companies
by investors in making investment decisions (see the reconciliation of
reported continuing operations under GAAP to the combined operations, a
non-GAAP presentation in the accompanying table).
"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 cash flow from operations before
changes in working capital as used in this release to net cash provided
by operations, its most directly comparable GAAP financial measure. On
its website, the Company provides additional comparative information on
prior periods.
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 anticipated reserve potential, production,
drilling results, capital expenditures, the number of wells to be
drilled, future realized prices and financial results are
forward-looking statements as defined by the Securities and Exchange
Commission.
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, including, but not limited to, the volatility of oil and gas
prices, the costs and results of drilling and operations, the timing of
production, mechanical and other inherent risks associated with oil and
gas production, weather, the availability of drilling equipment, changes
in interest rates, litigation, uncertainties about reserve estimates,
and environmental risks.
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 herein by reference.
Range’s internal estimates of reserves may
be subject to revision and may be different from estimates by our
external reservoir engineers at year-end. Although we believe the
expectations and forecasts reflected in these and other forward-looking
statements are reasonable, we can give no assurance they will prove to
have been correct. They can be affected by inaccurate assumptions or by
known or unknown risks and uncertainties. The Securities and Exchange
Commission permits oil and gas companies, in their filings 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, 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 Range 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 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 ongoing 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-Q
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
(Unaudited, in thousands, except per share data)
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and gas sales (a)
|
|
$
|
347,720
|
|
|
$
|
214,424
|
|
|
|
|
$
|
1,002,726
|
|
|
$
|
621,636
|
|
|
|
|
Cash-settled derivative gain (a)(c)
|
|
|
(26,001
|
)
|
|
|
19,384
|
|
|
|
|
|
(46,260
|
)
|
|
|
50,789
|
|
|
|
|
Transportation and gathering
|
|
|
1,643
|
|
|
|
611
|
|
|
|
|
|
4,234
|
|
|
|
1,500
|
|
|
|
|
Transportation and gathering - non-cash stock compensation (b)
|
|
|
(106
|
)
|
|
|
(103
|
)
|
|
|
|
|
(344
|
)
|
|
|
(297
|
)
|
|
|
|
Change in mark-to-market on unrealized derivatives (c)
|
|
|
294,317
|
|
|
|
5,618
|
|
|
|
|
|
(4,910
|
)
|
|
|
(40,171
|
)
|
|
|
|
Ineffective hedging gain (loss) (c)
|
|
|
4,553
|
|
|
|
(28
|
)
|
|
|
|
|
1,862
|
|
|
|
502
|
|
|
|
|
Gain (loss) on sale of properties (d)
|
|
|
3
|
|
|
|
2
|
|
|
|
|
|
20,050
|
|
|
|
22
|
|
|
|
|
Other (d)
|
|
|
541
|
|
|
|
2,445
|
|
|
|
|
|
727
|
|
|
|
4,727
|
|
|
|
|
|
|
$
|
622,670
|
|
|
$
|
242,353
|
|
|
157
|
%
|
|
$
|
978,085
|
|
|
$
|
638,708
|
|
|
53
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct operating
|
|
|
35,770
|
|
|
|
27,518
|
|
|
|
|
|
104,659
|
|
|
|
76,880
|
|
|
|
|
Direct operating – non-cash stock
compensation (b)
|
|
|
762
|
|
|
|
485
|
|
|
|
|
|
2,051
|
|
|
|
1,353
|
|
|
|
|
Production and ad valorem taxes
|
|
|
15,210
|
|
|
|
11,316
|
|
|
|
|
|
45,106
|
|
|
|
32,958
|
|
|
|
|
Exploration
|
|
|
18,129
|
|
|
|
5,302
|
|
|
|
|
|
52,076
|
|
|
|
27,079
|
|
|
|
|
Exploration – non-cash stock compensation
(b)
|
|
|
1,020
|
|
|
|
931
|
|
|
|
|
|
3,128
|
|
|
|
2,589
|
|
|
|
|
General and administrative
|
|
|
19,110
|
|
|
|
13,349
|
|
|
|
|
|
48,884
|
|
|
|
36,861
|
|
|
|
|
General and administrative – non-cash
stock compensation (b)
|
|
|
5,540
|
|
|
|
4,709
|
|
|
|
|
|
17,116
|
|
|
|
13,713
|
|
|
|
|
Deferred compensation plan (e)
|
|
|
(37,515
|
)
|
|
|
7,761
|
|
|
|
|
|
(9,365
|
)
|
|
|
28,342
|
|
|
|
|
Interest
|
|
|
25,373
|
|
|
|
19,935
|
|
|
|
|
|
72,361
|
|
|
|
56,356
|
|
|
|
|
Depletion, depreciation and amortization
|
|
|
81,173
|
|
|
|
57,001
|
|
|
|
|
|
230,206
|
|
|
|
155,798
|
|
|
|
|
|
|
|
164,572
|
|
|
|
148,307
|
|
|
11
|
%
|
|
|
566,222
|
|
|
|
431,929
|
|
|
31
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income taxes
|
|
|
458,098
|
|
|
|
94,046
|
|
|
387
|
%
|
|
|
411,863
|
|
|
|
206,779
|
|
|
99
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
2,374
|
|
|
|
133
|
|
|
|
|
|
4,209
|
|
|
|
416
|
|
|
|
|
Deferred
|
|
|
170,400
|
|
|
|
34,802
|
|
|
|
|
|
155,172
|
|
|
|
73,698
|
|
|
|
|
|
|
|
172,774
|
|
|
|
34,935
|
|
|
|
|
|
159,381
|
|
|
|
74,114
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
285,324
|
|
|
|
59,111
|
|
|
383
|
%
|
|
|
252,482
|
|
|
|
132,665
|
|
|
90
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations, net of taxes
|
|
|
-
|
|
|
|
(196
|
)
|
|
|
|
|
-
|
|
|
|
63,593
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
285,324
|
|
|
$
|
58,915
|
|
|
384
|
%
|
|
$
|
252,482
|
|
|
$
|
196,258
|
|
|
29
|
%
|
|
Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
1.87
|
|
|
$
|
0.40
|
|
|
|
|
$
|
1.68
|
|
|
$
|
0.92
|
|
|
|
|
Discontinued operations
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
0.45
|
|
|
|
|
Net income
|
|
$
|
1.87
|
|
|
$
|
0.40
|
|
|
368
|
%
|
|
$
|
1.68
|
|
|
$
|
1.37
|
|
|
23
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
1.81
|
|
|
$
|
0.39
|
|
|
|
|
$
|
1.62
|
|
|
$
|
0.89
|
|
|
|
|
Discontinued operations
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
0.43
|
|
|
|
|
Net income
|
|
$
|
1.81
|
|
|
$
|
0.39
|
|
|
364
|
%
|
|
$
|
1.62
|
|
|
$
|
1.32
|
|
|
23
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding, as reported
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
152,765
|
|
|
|
147,182
|
|
|
4
|
%
|
|
|
150,487
|
|
|
|
143,508
|
|
|
5
|
%
|
|
Diluted
|
|
|
157,729
|
|
|
|
152,391
|
|
|
4
|
%
|
|
|
155,896
|
|
|
|
148,671
|
|
|
5
|
%
|
(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-Q.
(c) Included in Derivative fair value income in 10-Q.
(d) Included in Other revenues in the 10-Q.
(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 Restated for Gulf of Mexico
Discontinued
|
|
Nine
Months
|
|
Nine Months Ended September 30,
|
|
Operations, a non-GAAP Presentation (Unaudited, in thousands)
|
|
Ended
September 30,
2008
|
|
2007
As Reported
|
|
GOM Discontinued Operations
|
|
2007 Including GOM
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
Oil and gas sales (a)
|
|
$
|
1,002,726
|
|
|
$
|
621,636
|
|
|
$
|
9,938
|
|
|
$
|
631,574
|
|
|
Cash-settled derivative gain (a)
|
|
|
(46,260
|
)
|
|
|
50,789
|
|
|
|
-
|
|
|
|
50,789
|
|
|
Transportation and gathering
|
|
|
4,234
|
|
|
|
1,500
|
|
|
|
10
|
|
|
|
1,510
|
|
|
Transportation and gathering – stock
based compensation
|
|
|
(344
|
)
|
|
|
(297
|
)
|
|
|
-
|
|
|
|
(297
|
)
|
|
Change in mark-to-market on unrealized derivatives
|
|
|
(4,910
|
)
|
|
|
(40,171
|
)
|
|
|
-
|
|
|
|
(40,171
|
)
|
|
Ineffective hedging gain (loss)
|
|
|
1,862
|
|
|
|
502
|
|
|
|
-
|
|
|
|
502
|
|
|
Equity method investment
|
|
|
170
|
|
|
|
1,280
|
|
|
|
-
|
|
|
|
1,280
|
|
|
Gain (loss) on sale of properties
|
|
|
20,050
|
|
|
|
22
|
|
|
|
-
|
|
|
|
22
|
|
|
Interest and other
|
|
|
557
|
|
|
|
3,447
|
|
|
|
(1
|
)
|
|
|
3,446
|
|
|
|
|
|
978,085
|
|
|
|
638,708
|
|
|
|
9,947
|
|
|
|
648,655
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
Direct operating
|
|
|
104,659
|
|
|
|
76,880
|
|
|
|
2,477
|
|
|
|
79,357
|
|
|
Direct operating – stock based
compensation
|
|
|
2,051
|
|
|
|
1,353
|
|
|
|
-
|
|
|
|
1,353
|
|
|
Production and ad valorem taxes
|
|
|
45,106
|
|
|
|
32,958
|
|
|
|
105
|
|
|
|
33,063
|
|
|
Exploration
|
|
|
52,076
|
|
|
|
27,079
|
|
|
|
-
|
|
|
|
27,079
|
|
|
Exploration – stock based compensation
|
|
|
3,128
|
|
|
|
2,589
|
|
|
|
-
|
|
|
|
2,589
|
|
|
General and administrative
|
|
|
48,884
|
|
|
|
36,861
|
|
|
|
47
|
|
|
|
36,908
|
|
|
General and administrative – stock based
compensation
|
|
|
17,116
|
|
|
|
13,713
|
|
|
|
-
|
|
|
|
13,713
|
|
|
Non-cash compensation deferred compensation plan
|
|
|
(9,365
|
)
|
|
|
28,342
|
|
|
|
-
|
|
|
|
28,342
|
|
|
Interest expense
|
|
|
72,361
|
|
|
|
56,356
|
|
|
|
594
|
|
|
|
56,950
|
|
|
Depletion, depreciation and amortization
|
|
|
230,206
|
|
|
|
155,798
|
|
|
|
3,325
|
|
|
|
159,123
|
|
|
|
|
|
566,222
|
|
|
|
431,929
|
|
|
|
6,548
|
|
|
|
438,477
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income taxes
|
|
|
411,863
|
|
|
|
206,779
|
|
|
|
3,399
|
|
|
|
210,178
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes provision
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
4,209
|
|
|
|
416
|
|
|
|
-
|
|
|
|
416
|
|
|
Deferred
|
|
|
155,172
|
|
|
|
73,698
|
|
|
|
1,190
|
|
|
|
74,888
|
|
|
|
|
|
159,381
|
|
|
|
74,114
|
|
|
|
1,190
|
|
|
|
75,304
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
252,482
|
|
|
|
132,665
|
|
|
|
2,209
|
|
|
|
134,874
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
$
|
252,482
|
|
|
$
|
196,258
|
|
|
$
|
-
|
|
|
$
|
196,258
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING HIGHLIGHTS (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Daily Production
|
|
|
|
|
|
|
|
|
|
Oil (bbl)
|
|
|
8,552
|
|
|
|
9,377
|
|
|
|
142
|
|
|
|
9,519
|
|
|
Natural gas liquids (bbl)
|
|
|
3,625
|
|
|
|
3,068
|
|
|
|
-
|
|
|
|
3,068
|
|
|
Gas (mcf)
|
|
|
306,677
|
|
|
|
236,153
|
|
|
|
3,492
|
|
|
|
239,645
|
|
|
Equivalents (mcfe) (b)
|
|
|
379,740
|
|
|
|
310,826
|
|
|
|
4,346
|
|
|
|
315,172
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Prices Realized (c)
|
|
|
|
|
|
|
|
|
|
Oil (bbl)
|
|
$
|
70.06
|
|
|
$
|
60.13
|
|
|
$
|
58.17
|
|
|
$
|
60.10
|
|
|
Natural gas liquids (bbl)
|
|
$
|
55.61
|
|
|
$
|
37.95
|
|
|
$
|
-
|
|
|
$
|
37.95
|
|
|
Gas (mcf)
|
|
$
|
8.77
|
|
|
$
|
7.55
|
|
|
$
|
8.06
|
|
|
$
|
7.56
|
|
|
Equivalents (mcfe) (b)
|
|
$
|
9.19
|
|
|
$
|
7.92
|
|
|
$
|
7.56
|
|
|
$
|
7.93
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct Operating Costs per mcfe (d)
|
|
|
|
|
|
|
|
|
|
Field expenses
|
|
$
|
0.92
|
|
|
$
|
0.84
|
|
|
$
|
1.78
|
|
|
$
|
0.86
|
|
|
Workovers
|
|
$
|
0.09
|
|
|
$
|
0.06
|
|
|
$
|
0.31
|
|
|
$
|
0.06
|
|
|
Total operating costs
|
|
$
|
1.01
|
|
|
$
|
0.90
|
|
|
$
|
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 SHEET
(In thousands)
|
|
|
|
|
|
|
|
September 30, 2008
Unaudited
|
|
December 31, 2007
Audited
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
Current assets
|
|
$
|
291,398
|
|
|
$
|
208,796
|
|
|
Current unrealized derivative gain
|
|
|
23,958
|
|
|
|
53,018
|
|
|
Oil and gas properties
|
|
|
4,671,981
|
|
|
|
3,503,808
|
|
|
Transportation and field assets
|
|
|
68,237
|
|
|
|
61,126
|
|
|
Unrealized derivative gain 61,
|
|
|
1,903
|
|
|
|
1,082
|
|
|
Other
|
|
|
213,717
|
|
|
|
188,678
|
|
|
|
|
$
|
5,271,194
|
|
|
$
|
4,016,508
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
Current liabilities
|
|
$
|
379,808
|
|
|
$
|
273,073
|
|
|
Current asset retirement obligation
|
|
|
1,827
|
|
|
|
1,903
|
|
|
Current unrealized derivative loss
|
|
|
40,853
|
|
|
|
30,457
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank debt
|
|
|
550,000
|
|
|
|
303,500
|
|
|
Subordinated notes
|
|
|
1,097,459
|
|
|
|
847,158
|
|
|
Total long-term debt
|
|
|
1,647,459
|
|
|
|
1,150,658
|
|
|
|
|
|
|
|
|
|
|
Deferred taxes
|
|
|
744,070
|
|
|
|
590,786
|
|
|
Unrealized derivative loss
|
|
|
19,609
|
|
|
|
45,819
|
|
|
Deferred compensation liability
|
|
|
112,459
|
|
|
|
120,223
|
|
|
Long-term asset retirement obligation and other
|
|
|
71,156
|
|
|
|
75,567
|
|
|
|
|
|
|
|
|
|
|
Common stock and retained earnings
|
|
|
2,293,831
|
|
|
|
1,760,181
|
|
|
Treasury stock
|
|
|
(8,557
|
)
|
|
|
(5,334
|
)
|
|
Other comprehensive loss
|
|
|
(31,321
|
)
|
|
|
(26,825
|
)
|
|
Total stockholders’ equity
|
|
|
2,253,953
|
|
|
|
1,728,022
|
|
|
|
|
$
|
5,271,194
|
|
|
$
|
4,016,508
|
|
|
|
|
RANGE RESOURCES CORPORATION
|
|
|
|
CASH FLOWS FROM OPERATIONS
|
|
|
|
|
|
(Unaudited, in thousands)
|
|
Three Months Ended September 30,
|
|
Nine Months Ended
September 30,
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
285,324
|
|
|
$
|
58,915
|
|
|
$
|
252,482
|
|
|
$
|
196,258
|
|
|
Adjustments to reconcile net income to net cash provided by
operations:
|
|
|
|
|
|
|
|
|
|
Income from discontinued operations
|
|
|
-
|
|
|
|
196
|
|
|
|
-
|
|
|
|
(63,593
|
)
|
|
Gain from equity investment
|
|
|
(151
|
)
|
|
|
(484
|
)
|
|
|
(170
|
)
|
|
|
(1,280
|
)
|
|
Deferred income tax expense (benefit)
|
|
|
170,400
|
|
|
|
34,802
|
|
|
|
155,172
|
|
|
|
73,698
|
|
|
Depletion, depreciation and amortization
|
|
|
81,173
|
|
|
|
57,001
|
|
|
|
230,206
|
|
|
|
155,798
|
|
|
Exploration dry hole costs
|
|
|
81
|
|
|
|
174
|
|
|
|
9,337
|
|
|
|
9,072
|
|
|
Mark-to-market losses on oil and gas derivatives not designated as
hedges
|
|
|
(294,317
|
)
|
|
|
(5,618
|
)
|
|
|
4,910
|
|
|
|
40,171
|
|
|
Ineffective hedging (gain) loss
|
|
|
(4,553
|
)
|
|
|
28
|
|
|
|
(1,862
|
)
|
|
|
(502
|
)
|
|
Allowance for bad debt
|
|
|
450
|
|
|
|
-
|
|
|
|
450
|
|
|
|
-
|
|
|
Amortization of deferred financing costs and other
|
|
|
649
|
|
|
|
591
|
|
|
|
2,137
|
|
|
|
1,667
|
|
|
Deferred and stock-based compensation
|
|
|
(30,188
|
)
|
|
|
14,081
|
|
|
|
13,413
|
|
|
|
46,770
|
|
|
(Gain) loss on sale of assets and other
|
|
|
107
|
|
|
|
2,128
|
|
|
|
(19,865
|
)
|
|
|
2,247
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in working capital:
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
30,189
|
|
|
|
(2,416
|
)
|
|
|
(64,468
|
)
|
|
|
(29,595
|
)
|
|
Inventory and other
|
|
|
24,576
|
|
|
|
(1,932
|
)
|
|
|
(5,263
|
)
|
|
|
(1,672
|
)
|
|
Accounts payable
|
|
|
(19,457
|
)
|
|
|
20,081
|
|
|
|
2,927
|
|
|
|
11,597
|
|
|
Accrued liabilities
|
|
|
11,243
|
|
|
|
1,509
|
|
|
|
20,982
|
|
|
|
4,894
|
|
|
Net changes in working capital
|
|
|
46,551
|
|
|
|
17,242
|
|
|
|
(45,822
|
)
|
|
|
(14,776
|
)
|
|
Net cash provided from continuing operations
|
|
$
|
255,526
|
|
|
$
|
179,056
|
|
|
$
|
600,388
|
|
|
$
|
445,530
|
|
|
|
|
|
|
|
|
RECONCILIATION OF CASH FLOWS, a non-GAAP measure
|
|
|
|
|
|
(Unaudited, in thousands)
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided from continuing operations, as reported
|
|
$
|
255,526
|
|
|
$
|
179,056
|
|
|
$
|
600,388
|
|
|
$
|
445,530
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in working capital
|
|
|
(46,551
|
)
|
|
|
(17,242
|
)
|
|
|
45,822
|
|
|
|
14,776
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration expense
|
|
|
18,048
|
|
|
|
5,128
|
|
|
|
42,739
|
|
|
|
18,007
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow from Gulf of Mexico properties
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6,829
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
(199
|
)
|
|
|
(1,738
|
)
|
|
|
(604
|
)
|
|
|
(1,465
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow from operations before changes in working capital,
non-GAAP measure
|
|
$
|
226,824
|
|
|
$
|
165,204
|
|
|
$
|
688,345
|
|
|
$
|
483,677
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADJUSTED WEIGHTED AVERAGE SHARES OUTSTANDING
|
|
|
|
|
|
|
|
|
|
(Unaudited, in thousands)
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding
|
|
|
155,169
|
|
|
|
148,586
|
|
|
|
152,775
|
|
|
|
144,705
|
|
|
Stock held by deferred compensation plan
|
|
|
(2,404
|
)
|
|
|
(1,404
|
)
|
|
|
(2,288
|
)
|
|
|
(1,197
|
)
|
|
|
|
|
152,765
|
|
|
|
147,182
|
|
|
|
150,487
|
|
|
|
143,508
|
|
|
|
|
|
|
|
|
|
|
|
|
Dilutive:
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding
|
|
|
155,169
|
|
|
|
148,586
|
|
|
|
152,775
|
|
|
|
144,705
|
|
|
Dilutive stock options under treasury method
|
|
|
2,560
|
|
|
|
3,805
|
|
|
|
3,121
|
|
|
|
3,966
|
|
|
|
|
|
157,729
|
|
|
|
152,391
|
|
|
|
155,896
|
|
|
|
148,671
|
|
|
|
|
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
September 30,
|
|
|
|
Nine Months Ended
September 30,
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and gas sales components:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil sales
|
|
$
|
86,506
|
|
|
$
|
59,218
|
|
|
|
|
|
$
|
257,640
|
|
|
$
|
163,280
|
|
|
|
|
NGL sales
|
|
|
20,162
|
|
|
|
12,259
|
|
|
|
|
|
|
55,241
|
|
|
|
31,791
|
|
|
|
|
Gas sales
|
|
|
282,243
|
|
|
|
138,832
|
|
|
|
|
|
|
775,813
|
|
|
|
422,435
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash-settled hedges (effective):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crude oil
|
|
|
(28,002
|
)
|
|
|
(5,120
|
)
|
|
|
|
|
|
(76,427
|
)
|
|
|
(7,068
|
)
|
|
|
|
Natural gas
|
|
|
(13,189
|
)
|
|
|
9,235
|
|
|
|
|
|
|
(9,541
|
)
|
|
|
21,136
|
|
|
|
|
Total oil and gas sales, as reported
|
|
$
|
347,720
|
|
|
$
|
214,424
|
|
|
62
|
%
|
|
|
$
|
1,002,726
|
|
|
$
|
631,574
|
|
|
59
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative fair value income (loss) components:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash-settled derivatives (ineffective):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crude oil
|
|
$
|
(7,318
|
)
|
|
$
|
(33
|
)
|
|
|
|
|
$
|
(17,043
|
)
|
|
$
|
(29
|
)
|
|
|
|
Natural gas
|
|
|
(18,683
|
)
|
|
|
19,417
|
|
|
|
|
|
|
(29,217
|
)
|
|
|
50,818
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in mark-to-market on unrealized derivatives
|
|
|
294,317
|
|
|
|
5,618
|
|
|
|
|
|
|
(4,910
|
)
|
|
|
(40,171
|
)
|
|
|
|
Unrealized ineffectiveness
|
|
|
4,553
|
|
|
|
(28
|
)
|
|
|
|
|
|
1,862
|
|
|
|
502
|
|
|
|
|
Total derivative fair value income (loss), as reported
|
|
$
|
272,869
|
|
|
$
|
24,974
|
|
|
|
|
|
$
|
(49,308
|
)
|
|
$
|
11,120
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and gas sales, including cash-settled derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil sales
|
|
$
|
51,186
|
|
|
$
|
54,065
|
|
|
|
|
|
$
|
164,170
|
|
|
$
|
156,183
|
|
|
|
|
Natural gas liquid sales
|
|
|
20,162
|
|
|
|
12,259
|
|
|
|
|
|
|
55,241
|
|
|
|
31,791
|
|
|
|
|
Gas sales
|
|
|
250,371
|
|
|
|
167,484
|
|
|
|
|
|
|
737,055
|
|
|
|
494,389
|
|
|
|
|
Total
|
|
$
|
321,719
|
|
|
$
|
233,808
|
|
|
38
|
%
|
|
|
$
|
956,466
|
|
|
$
|
682,363
|
|
|
40
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production during the period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (bbl)
|
|
|
759,449
|
|
|
|
839,863
|
|
|
-10
|
%
|
|
|
|
2,343,138
|
|
|
|
2,598,858
|
|
|
-10
|
%
|
|
Natural gas liquid (bbl)
|
|
|
345,635
|
|
|
|
284,088
|
|
|
22
|
%
|
|
|
|
993,366
|
|
|
|
837,625
|
|
|
19
|
%
|
|
Gas (mcf)
|
|
|
29,053,832
|
|
|
|
23,261,704
|
|
|
25
|
%
|
|
|
|
84,029,611
|
|
|
|
65,423,101
|
|
|
28
|
%
|
|
Equivalent (mcfe) (a)
|
|
|
35,684,336
|
|
|
|
30,005,410
|
|
|
19
|
%
|
|
|
|
104,048,635
|
|
|
|
86,041,999
|
|
|
21
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production – average per day:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (bbl)
|
|
|
8,255
|
|
|
|
9,129
|
|
|
-10
|
%
|
|
|
|
8,552
|
|
|
|
9,520
|
|
|
-10
|
%
|
|
Natural gas liquid (bbl)
|
|
|
3,757
|
|
|
|
3,088
|
|
|
22
|
%
|
|
|
|
3,625
|
|
|
|
3,068
|
|
|
18
|
%
|
|
Gas (mcf)
|
|
|
315,803
|
|
|
|
252,845
|
|
|
25
|
%
|
|
|
|
306,677
|
|
|
|
239,645
|
|
|
28
|
%
|
|
Equivalent (mcfe) (a)
|
|
|
387,873
|
|
|
|
326,146
|
|
|
19
|
%
|
|
|
|
379,740
|
|
|
|
315,172
|
|
|
20
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average prices realized, including cash-settled hedges and
derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crude oil (per bbl)
|
|
$
|
67.40
|
|
|
$
|
64.37
|
|
|
5
|
%
|
|
|
$
|
70.06
|
|
|
$
|
60.10
|
|
|
17
|
%
|
|
Natural gas liquid (per bbl)
|
|
$
|
58.34
|
|
|
$
|
43.15
|
|
|
35
|
%
|
|
|
$
|
55.61
|
|
|
$
|
37.95
|
|
|
47
|
%
|
|
Gas (per mcf)
|
|
$
|
8.62
|
|
|
$
|
7.20
|
|
|
20
|
%
|
|
|
$
|
8.77
|
|
|
$
|
7.56
|
|
|
16
|
%
|
|
Equivalent (per mcfe) (a)
|
|
$
|
9.02
|
|
|
$
|
7.79
|
|
|
16
|
%
|
|
|
$
|
9.19
|
|
|
$
|
7.93
|
|
|
16
|
%
|
(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
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported
|
|
$
|
458,098
|
|
|
$
|
94,046
|
|
|
387
|
%
|
|
$
|
411,863
|
|
|
$
|
206,779
|
|
|
99
|
%
|
|
Adjustment for certain non-cash items
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Gain) loss on sale of properties
|
|
|
(3
|
)
|
|
|
(2
|
)
|
|
|
|
|
(20,050
|
)
|
|
|
(22
|
)
|
|
|
|
Gulf of Mexico – discontinued operations
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
3,399
|
|
|
|
|
Change in mark-to-market on unrealized derivatives
|
|
|
(294,317
|
)
|
|
|
(5,618
|
)
|
|
|
|
|
4,910
|
|
|
|
40,171
|
|
|
|
|
Ineffective hedging (gain) loss
|
|
|
(4,553
|
)
|
|
|
28
|
|
|
|
|
|
(1,862
|
)
|
|
|
(502
|
)
|
|
|
|
Transportation and gathering – non-cash
stock compensation
|
|
|
106
|
|
|
|
103
|
|
|
|
|
|
344
|
|
|
|
297
|
|
|
|
|
Direct operating – non-cash stock
compensation
|
|
|
762
|
|
|
|
485
|
|
|
|
|
|
2,051
|
|
|
|
1,353
|
|
|
|
|
Exploration expenses – non-cash stock
compensation
|
|
|
1,020
|
|
|
|
931
|
|
|
|
|
|
3,128
|
|
|
|
2,589
|
|
|
|
|
General & administrative – non-cash
stock compensation
|
|
|
5,540
|
|
|
|
4,709
|
|
|
|
|
|
17,116
|
|
|
|
13,713
|
|
|
|
|
Deferred compensation plan – non-cash
stock compensation
|
|
|
(37,515
|
)
|
|
|
7,761
|
|
|
|
|
|
(9,365
|
)
|
|
|
28,342
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As adjusted
|
|
|
129,138
|
|
|
|
102,443
|
|
|
26
|
%
|
|
|
408,135
|
|
|
|
296,119
|
|
|
38
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes, adjusted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
2,374
|
|
|
|
133
|
|
|
|
|
|
4,209
|
|
|
|
416
|
|
|
|
|
Deferred
|
|
|
46,698
|
|
|
|
37,875
|
|
|
|
|
|
153,520
|
|
|
|
104,049
|
|
|
|
|
Net income excluding items listed above, a non-GAAP measure
|
|
$
|
80,066
|
|
|
$
|
64,435
|
|
|
24
|
%
|
|
$
|
250,406
|
|
|
$
|
191,654
|
|
|
31
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.52
|
|
|
$
|
0.44
|
|
|
18
|
%
|
|
$
|
1.66
|
|
|
$
|
1.34
|
|
|
24
|
%
|
|
Diluted
|
|
$
|
0.51
|
|
|
$
|
0.42
|
|
|
21
|
%
|
|
$
|
1.61
|
|
|
$
|
1.29
|
|
|
25
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted shares outstanding
|
|
|
157,729
|
|
|
|
152,391
|
|
|
4
|
%
|
|
|
155,896
|
|
|
|
148,671
|
|
|
5
|
%
|
|
|
|
|
|
|
|
HEDGING POSITION
As of October 20, 2008
|
|
Gas
|
|
Oil
|
|
(Unaudited)
|
|
Volume
|
|
Average
|
|
Volume
|
|
Average
|
|
|
|
Hedged
|
|
Hedge
|
|
Hedged
|
|
Hedge
|
|
|
|
(Mmbtu/d)
|
|
Prices
|
|
(Bbl/d)
|
|
Prices
|
|
|
|
|
|
|
|
|
|
|
|
4Q 2008 Swaps
|
|
155,000
|
|
$9.17
|
|
-
|
|
-
|
|
4Q 2008 Collars
|
|
70,000
|
|
$8.10 - $10.50
|
|
9,000
|
|
$59.34 - $75.48
|
|
|
|
|
|
|
|
|
|
|
|
Calendar 2009 Swaps
|
|
70,000
|
|
$8.38
|
|
-
|
|
-
|
|
Calendar 2009 Collars
|
|
150,000
|
|
$8.28 - $9.27
|
|
8,000
|
|
$64.01 - $76.00
|
Note: Details as to the Company’s hedges are
posted on its website and are updated periodically.