FORT WORTH, Texas, Oct. 22, 2024 (GLOBE NEWSWIRE) -- RANGE RESOURCES CORPORATION (NYSE: RRC) today announced its third quarter 2024 financial results.
Third Quarter 2024 Highlights –
- Cash flow from operating activities of $246 million
- Cash flow from operations, before working capital changes, of $250 million
- Capital spending of $156 million, approximately 24% of the 2024 budget
- Pre-hedge NGL realizations of $25.96 per barrel – premium of $4.10 over Mont Belvieu equivalent
- Natural gas differentials, including basis hedging, averaged ($0.50) per mcf to NYMEX
- Production averaged 2.20 Bcfe per day, approximately 68% natural gas
- Repurchased 800,000 shares at an average of $30.10 per share
Dennis Degner, the Company’s CEO, commented, “This month marks the 20th anniversary of Range drilling the first commercial Marcellus shale well. The Marcellus and Utica now produce nearly one-third of U.S. natural gas, and the U.S. has become the leading global supplier of safe, clean, affordable natural gas. We are tremendously proud of the role Range has played in this hugely impactful achievement and we are even more excited about what the future holds as global energy demand increases, improving the quality of life for billions of people living in energy poverty. We expect the lowest cost, lowest emissions intensity natural gas producers, like Range, will play an increasingly important role in meeting that growing demand.
Range has successfully demonstrated the economic durability and sustainability of its high-quality inventory through recent years’ commodity cycles. Despite cyclically low natural gas prices in the third quarter, Range once again returned capital to shareholders, invested in the business and further strengthened our financial position. With an advantaged full-cycle cost structure and an inventory measured in decades, we believe Range is well-positioned to grow its presence as a reliable energy provider while consistently delivering value to shareholders.”
Financial Discussion
Except for generally accepted accounting principles (“GAAP”) reported amounts, specific expense categories exclude non-cash impairments, unrealized mark-to-market adjustment on derivatives, non-cash stock compensation and other items shown separately on the attached tables. “Unit costs” as used in this release are composed of direct operating, transportation, gathering, processing and compression, taxes other than income, general and administrative, interest and depletion, depreciation and amortization costs divided by production. See “Non-GAAP Financial Measures” for a definition of non-GAAP financial measures and the accompanying tables that reconcile each non-GAAP measure to its most directly comparable GAAP financial measure.
Third Quarter 2024 Results
GAAP revenues and other income for third quarter 2024 totaled $615 million, GAAP net cash provided from operating activities (including changes in working capital) was $246 million, and GAAP net income was $51 million ($0.21 per diluted share). Third quarter earnings results include a $47 million mark-to-market derivative gain due to decreases in commodity prices.
Non-GAAP revenues for third quarter 2024 totaled $680 million, and cash flow from operations before changes in working capital, a non-GAAP measure, was $250 million. Adjusted net income comparable to analysts’ estimates, a non-GAAP measure, was $117 million ($0.48 per diluted share) in third quarter 2024.
The following table details Range’s third quarter 2024 unit costs per mcfe(a):
| Expenses | 3Q 2024 (per mcfe) | 3Q 2023 (per mcfe) | Increase (Decrease) | |||||
| Direct operating(a) | $ 0.12 | $ 0.11 | 9% | |||||
| Transportation, gathering, processing and compression(a) | 1.51 | 1.42 | 6% | |||||
| Taxes other than income | 0.03 | 0.02 | 50% | |||||
| General and administrative(a) | 0.16 | 0.15 | 7% | |||||
| Interest expense(a) | 0.14 | 0.15 | (7%) | |||||
| Total cash unit costs(b) | 1.96 | 1.86 | 5% | |||||
| Depletion, depreciation and amortization (DD&A) | 0.45 | 0.45 | 0% | |||||
| Total unit costs plus DD&A(b) | $ 2.41 | $ 2.31 | 4% | |||||
(a) Excludes stock-based compensation, one-time settlements, and amortization of deferred financing costs.
(b) Totals may not be exact due to rounding.
The following table details Range’s average production and realized pricing for third quarter 2024(a):
| 3Q24 Production & Realized Pricing | |||||||||||||||
| Natural Gas (Mcf) | Oil (Bbl) | NGLs (Bbl) | Natural Gas Equivalent (Mcfe) | ||||||||||||
| Net production per day | 1,502,106 | 5,594 | 111,465 | 2,204,460 | |||||||||||
| Average NYMEX price | $ 2.16 | $ 75.58 | $ 21.86 | ||||||||||||
| Differential, including basis hedging | (0.50) | (11.55) | 4.10 | ||||||||||||
| Realized prices before NYMEX hedges | 1.66 | 64.03 | 25.96 | 2.61 | |||||||||||
| Settled NYMEX hedges | 0.82 | 5.70 | 0.14 | 0.58 | |||||||||||
| Average realized prices after hedges | $ 2.48 | $ 69.73 | $ 26.09 | $ 3.18 | |||||||||||
(a) Totals may not be exact due to rounding
Third quarter 2024 natural gas, NGLs and oil price realizations (including the impact of cash-settled hedges and derivative settlements) averaged $3.18 per mcfe.
- The average natural gas price, including the impact of basis hedging, was $1.66 per mcf, or a ($0.50) per mcf differential to NYMEX. The Company is improving its full-year 2024 natural gas differentials versus NYMEX to a range of ($0.39) to ($0.40) per mcf.
- Range’s pre-hedge NGL price during the quarter was $25.96 per barrel, approximately $4.10 above the Mont Belvieu weighted equivalent. The Company is improving it full year NGL differentials to a premium of +$2.10 - +$2.35 for the year, implying fourth quarter 2024 differentials in the +$1.00 to +$2.00 range.
- Crude oil and condensate price realizations, before realized hedges, averaged $64.03 per barrel, or $11.55 below WTI (West Texas Intermediate). Range continues to expect condensate differentials to average $10.00-$13.00 below WTI.
Capital Expenditures and Operational Activity
Third quarter 2024 drilling and completion expenditures were $146 million. In addition, during the quarter, approximately $10 million was invested in acreage leasehold, gathering systems and other. Total capital spending through third quarter was $501 million, representing approximately 76% of Range’s capital budget for 2024.
The table below summarizes expected 2024 activity. Two wells in northeast Pennsylvania originally scheduled to turn-in-line (TIL) in mid-2024 have been completed but are now scheduled to TIL in early 2025 to maximize water recycling savings and take advantage of expected natural gas price improvements.
| YTD Wells TIL 3Q 2024 | Remaining 2024 | 2024 Planned TIL | |||||
| SW PA Super-Rich | 9 | - | 9 | ||||
| SW PA Wet | 18 | 9 | 27 | ||||
| SW PA Dry | 3 | 8 | 11 | ||||
| NE PA Dry | - | - | - | ||||
| Total Wells | 30 | 17 | 47 |
Financial Position and Repurchase Activity
As of September 30, 2024, Range had net debt outstanding of approximately $1.44 billion, consisting of $1.72 billion of senior notes and $277 million in cash. During the third quarter, Range repurchased in the open market $3.0 million principal amount of 4.875% senior notes due 2025 at a discount.
During the third quarter, Range repurchased 800,000 shares at an average price of approximately $30.10. The Company has approximately $1.0 billion of availability under the share repurchase program.
Guidance – 2024
Updated Capital & Production Guidance
Range’s 2024 all-in capital budget is $645 million - $670 million. Annual production is now expected to be ~2.17 Bcfe per day for 2024, an increase of approximately 2% over the last three years of maintenance as a result of well performance and optimized gathering and compression. Liquids are expected to be over 30% of production.
Updated Full Year 2024 Expense Guidance
| Direct operating expense: | $0.11 - $0.12 per mcfe |
| Transportation, gathering, processing and compression expense: | $1.48 - $1.50 per mcfe |
| Taxes other than income: | $0.03 - $0.04 per mcfe |
| Exploration expense: | $22 - $28 million |
| G&A expense: | $0.17 - $0.18 per mcfe |
| Net Interest expense: | $0.13 - $0.14 per mcfe |
| DD&A expense: | $0.45 - $0.46 per mcfe |
| Net brokered gas marketing expense: | $8 - $12 million |
Updated 2024 Price Guidance
Based on recent market indications, Range expects to average the following price differentials for its production.
| FY 2024 Natural Gas:(1) | NYMEX minus $0.39 to $0.40 |
| FY 2024 Natural Gas Liquids:(2) | MB plus $2.10 to $2.35 per barrel |
| FY 2024 Oil/Condensate: | WTI minus $10.00 to $13.00 |
(1) Including basis hedging
(2) Mont Belvieu-equivalent pricing based on weighting of 53% ethane, 27% propane, 8% normal butane, 4% iso-butane and 8% natural gasoline.
Hedging Status
Range hedges portions of its expected future production volumes to increase the predictability of cash flow and maintain a strong, flexible financial position. Please see the detailed hedging schedule posted on the Range website under Investor Relations - Financial Information.
Range has also hedged basis across the Company’s numerous natural gas sales points to limit volatility between benchmark and regional prices. The combined fair value of natural gas basis hedges as of September 30, 2024, was a net loss of $16.9 million.
Conference Call Information
A conference call to review the financial results is scheduled on Wednesday, October 23 at 8:00 AM Central Time (9:00 AM Eastern Time). Please click here to pre-register for the conference call and obtain a dial in number with passcode.
A simultaneous webcast of the call may be accessed at www.rangeresources.com. The webcast will be archived for replay on the Company's website until November 23rd.
Non-GAAP Financial Measures
To supplement the presentation of its financial results prepared in accordance with generally accepted accounting principles (GAAP), the Company’s earnings press release contains certain financial measures that are not presented in accordance with GAAP. Management believes certain non-GAAP measures may provide financial statement users with meaningful supplemental information for comparisons within the industry. These non-GAAP financial measures may include, but are not limited to Net Income, excluding certain items, Cash flow from operations before changes in working capital, realized prices, Net debt and Cash margin.
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 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 (sometimes referred to as “adjusted cash flow”) is widely accepted by the investment community as a financial indicator of an oil and gas company’s ability to generate cash to internally fund exploration and development activities and to service debt. Cash flow from operations before changes in working capital is also useful because it is widely used by professional research analysts in valuing, comparing, rating and providing investment recommendations of companies in the oil and gas exploration and production industry. In turn, many investors use this published research in making investment decisions. Cash flow from operations before changes in working capital is not a measure of financial performance under GAAP and should not be considered as an alternative to cash flows from operations, investing, or financing activities as an indicator of cash flows, or as a measure of liquidity. A table is included which reconciles net cash provided by operations to cash flow from operations before changes in working capital as used in this release. On its website, the Company provides additional comparative information on prior periods for cash flow, cash margins and non-GAAP earnings as used in this release.
The cash prices realized for oil and natural gas production, including the amounts realized on cash-settled derivatives and net of transportation, gathering, processing and compression expense, is a critical component in the Company’s performance tracked by investors and professional research analysts in valuing, comparing, rating and providing investment recommendations and forecasts of companies in the oil and gas exploration and production industry. In turn, many investors use this published research in making investment decisions. Due to the GAAP disclosures of various derivative transactions and third-party transportation, gathering, processing and compression expense, such information is now reported in various lines of the income statement. The Company believes that it is important to furnish a table reflecting the details of the various components of each income statement line to better inform the reader of the details of each amount and provide a summary of the realized cash-settled amounts and third-party transportation, gathering, processing and compression expense, which were historically reported as natural gas, NGLs and oil sales. This information is intended to bridge the gap between various readers’ understanding and fully disclose the information needed.
Net debt is calculated as total debt less cash and cash equivalents. The Company believes this measure is helpful to investors and industry analysts who utilize Net debt for comparative purposes across the industry.
The Company discloses in this release the detailed components of many of the single line items shown in the GAAP financial statements included in the Company’s Annual or Quarterly Reports on Form 10-K or 10-Q. The Company believes that it is important to furnish this detail of the various components comprising each line of the Statements of Operations to better inform the reader of the details of each amount, the changes between periods and the effect on its financial results.
We believe that the presentation of PV10 value of our proved reserves is a relevant and useful metric for our investors as supplemental disclosure to the standardized measure, or after-tax amount, because it presents the discounted future net cash flows attributable to our proved reserves before taking into account future corporate income taxes and our current tax structure. While the standardized measure is dependent on the unique tax situation of each company, PV10 is based on prices and discount factors that are consistent for all companies. Because of this, PV10 can be used within the industry and by credit and security analysts to evaluate estimated net cash flows from proved reserves on a more comparable basis.
RANGE RESOURCES CORPORATION (NYSE: RRC) is a leading U.S. independent natural gas and NGL producer with operations focused in the Appalachian Basin. The Company is headquartered in Fort Worth, Texas. More information about Range can be found at www.rangeresources.com.
Included within this release are certain “forward-looking statements” within the meaning of the federal securities laws, including the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, that are not limited to historical facts, but reflect Range’s current beliefs, expectations or intentions regarding future events. Words such as “may,” “will,” “could,” “should,” “expect,” “plan,” “project,” “intend,” “anticipate,” “believe,” “outlook”, “estimate,” “predict,” “potential,” “pursue,” “target,” “continue,” and similar expressions are intended to identify such forward-looking statements.
All statements, except for statements of historical fact, made within regarding activities, events or developments the Company expects, believes or anticipates will or may occur in the future, such as those regarding future well costs, expected asset sales, well productivity, future liquidity and financial resilience, anticipated exports and related financial impact, NGL market supply and demand, future commodity fundamentals and pricing, future capital efficiencies, future shareholder value, emerging plays, capital spending, anticipated drilling and completion activity, acreage prospectivity, expected pipeline utilization and future guidance information, are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements are based on assumptions and estimates that management believes are reasonable based on currently available information; however, management's assumptions and Range's future performance are subject to a wide range of business risks and uncertainties and there is no assurance that these goals and projections can or will be met. Any number of factors could cause actual results to differ materially from those in the forward-looking statements. Further information on risks and uncertainties is available in Range's filings with the Securities and Exchange Commission (SEC), including its most recent Annual Report on Form 10-K. Unless required by law, Range undertakes no obligation to publicly update or revise any forward-looking statements to reflect circumstances or events after the date they are made.
The SEC permits oil and gas companies, in filings made with the SEC, to disclose proved reserves, which are estimates that geological and engineering data demonstrate with reasonable certainty to be recoverable in future years from known reservoirs under existing economic and operating conditions as well as the option to disclose probable and possible reserves. Range has elected not to disclose its probable and possible reserves in its filings with the SEC. Range uses certain broader terms such as "resource potential,” “unrisked resource potential,” "unproved resource potential" or "upside" or other descriptions of volumes of resources potentially recoverable through additional drilling or recovery techniques that may include probable and possible reserves as defined by the SEC's guidelines. Range has not attempted to distinguish probable and possible reserves from these broader classifications. The SEC’s rules prohibit us from including in filings with the SEC these broader classifications of reserves. These estimates are by their nature more speculative than estimates of proved, probable and possible reserves and accordingly are subject to substantially greater risk of actually being realized. Unproved resource potential refers to Range's internal estimates of hydrocarbon quantities that may be potentially discovered through exploratory drilling or recovered with additional drilling or recovery techniques and have not been reviewed by independent engineers. Unproved resource potential does not constitute reserves within the meaning of the Society of Petroleum Engineer's Petroleum Resource Management System and does not include proved reserves. Area wide unproven resource potential has not been fully risked by Range's management. “EUR”, or estimated ultimate recovery, refers to our management’s estimates of hydrocarbon quantities that may be recovered from a well completed as a producer in the area. These quantities may not necessarily constitute or represent reserves within the meaning of the Society of Petroleum Engineer’s Petroleum Resource Management System or the SEC’s oil and natural gas disclosure rules. Actual quantities that may be recovered from Range's interests could differ substantially. Factors affecting ultimate recovery include the scope of Range's drilling program, which will be directly affected by the availability of capital, drilling and production costs, commodity prices, availability of drilling services and equipment, drilling results, lease expirations, transportation constraints, regulatory approvals, field spacing rules, recoveries of gas in place, length of horizontal laterals, actual drilling results, including geological and mechanical factors affecting recovery rates and other factors. Estimates of resource potential may change significantly as development of our resource plays provides additional data.
In addition, our production forecasts and expectations for future periods are dependent upon many assumptions, including estimates of production decline rates from existing wells and the undertaking and outcome of future drilling activity, which may be affected by significant commodity price or drilling cost changes. Investors are urged to consider closely the disclosure in our most recent Annual Report on Form 10-K, available from our website at www.rangeresources.com or by written request to 100 Throckmorton Street, Suite 1200, Fort Worth, Texas 76102. You can also obtain this Form 10-K on the SEC’s website at www.sec.gov or by calling the SEC at 1-800-SEC-0330.
SOURCE: Range Resources Corporation
Range Investor Contact:
Laith Sando, Vice President – Investor Relations
817-869-4267
lsando@rangeresources.com
Range Media Contact:
Mark Windle, Director of Corporate Communications
724-873-3223
mwindle@rangeresources.com
| RANGE RESOURCES CORPORATION | |||||||||||||||||||||||
| STATEMENTS OF INCOME | |||||||||||||||||||||||
| Based on GAAP reported earnings with additional | |||||||||||||||||||||||
| details of items included in each line in Form 10-Q | |||||||||||||||||||||||
| (Unaudited, In thousands, except per share data) | |||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2024 | 2023 | % | 2024 | 2023 | % | ||||||||||||||||||
| Revenues and other income: | |||||||||||||||||||||||
| Natural gas, NGLs and oil sales (a) | $ | 533,277 | $ | 526,718 | $ | 1,578,728 | $ | 1,731,382 | |||||||||||||||
| Derivative fair value income | 47,124 | 38,394 | 110,530 | 530,095 | |||||||||||||||||||
| Brokered natural gas, marketing and other (b) | 31,289 | 43,325 | 91,513 | 162,092 | |||||||||||||||||||
| ARO settlement loss (b) | - | (1 | ) | (26 | ) | (1 | ) | ||||||||||||||||
| Interest income (b) | 3,188 | 1,279 | 9,507 | 4,016 | |||||||||||||||||||
| Other (b) | 155 | 9 | 193 | 5,477 | |||||||||||||||||||
| Total revenues and other income | 615,033 | 609,724 | 1 | % | 1,790,445 | 2,433,061 | -26 | % | |||||||||||||||
| Costs and expenses: | |||||||||||||||||||||||
| Direct operating | 24,799 | 22,123 | 68,744 | 72,162 | |||||||||||||||||||
| Direct operating - stock-based compensation (c) | 486 | 439 | 1,454 | 1,280 | |||||||||||||||||||
| Transportation, gathering, processing and compression | 306,154 | 277,207 | 878,524 | 830,880 | |||||||||||||||||||
| Taxes other than income | 5,117 | 4,756 | 15,459 | 19,643 | |||||||||||||||||||
| Brokered natural gas and marketing | 32,017 | 45,723 | 96,425 | 156,470 | |||||||||||||||||||
| Brokered natural gas and marketing - stock-based compensation (c) | 571 | 483 | 1,862 | 1,604 | |||||||||||||||||||
| Exploration | 6,988 | 6,658 | 17,506 | 18,087 | |||||||||||||||||||
| Exploration - stock-based compensation (c) | 346 | 312 | 1,005 | 935 | |||||||||||||||||||
| Abandonment and impairment of unproved properties | 4,723 | 11,012 | 8,618 | 44,308 | |||||||||||||||||||
| General and administrative | 32,674 | 29,581 | 97,818 | 93,366 | |||||||||||||||||||
| General and administrative - stock-based compensation (c) | 8,639 | 8,446 | 27,099 | 26,461 | |||||||||||||||||||
| General and administrative - lawsuit settlements | 213 | 66 | 691 | 938 | |||||||||||||||||||
| Exit costs | 7,649 | 10,684 | 28,058 | 71,661 | |||||||||||||||||||
| Deferred compensation plan (d) | (1,930 | ) | 8,997 | 5,715 | 29,546 | ||||||||||||||||||
| Interest expense | 27,958 | 29,260 | 85,430 | 89,886 | |||||||||||||||||||
| Interest expense - amortization of deferred financing costs (e) | 1,343 | 1,339 | 4,060 | 4,032 | |||||||||||||||||||
| Gain on early extinguishment of debt | (11 | ) | - | (254 | ) | (439 | ) | ||||||||||||||||
| Depletion, depreciation and amortization | 91,137 | 87,619 | 265,872 | 259,197 | |||||||||||||||||||
| Gain on sale of assets | (69 | ) | (109 | ) | (222 | ) | (353 | ) | |||||||||||||||
| Total costs and expenses | 548,804 | 544,596 | 1 | % | 1,603,864 | 1,719,664 | -7 | % | |||||||||||||||
| Income before income taxes | 66,229 | 65,128 | 2 | % | 186,581 | 713,397 | -74 | % | |||||||||||||||
| Income tax expense | |||||||||||||||||||||||
| Current | 1,282 | 601 | 5,263 | 3,000 | |||||||||||||||||||
| Deferred | 14,291 | 15,097 | 9,820 | 149,289 | |||||||||||||||||||
| 15,573 | 15,698 | 15,083 | 152,289 | ||||||||||||||||||||
| Net income | $ | 50,656 | $ | 49,430 | 2 | % | $ | 171,498 | $ | 561,108 | -69 | % | |||||||||||
| Net Income Per Common Share | |||||||||||||||||||||||
| Basic | $ | 0.21 | $ | 0.20 | $ | 0.71 | $ | 2.30 | |||||||||||||||
| Diluted | $ | 0.21 | $ | 0.20 | $ | 0.70 | $ | 2.27 | |||||||||||||||
| Weighted average common shares outstanding, as reported | |||||||||||||||||||||||
| Basic | 240,865 | 241,338 | 0 | % | 240,832 | 239,455 | 1 | % | |||||||||||||||
| Diluted | 242,623 | 243,937 | -1 | % | 242,802 | 242,144 | 0 | % | |||||||||||||||
| (a) See separate natural gas, NGLs and oil sales information table. | |||||||||||||||||||||||
| (b) Included in Brokered natural gas, marketing and other revenues in the 10-Q. | |||||||||||||||||||||||
| (c) Costs associated with stock compensation and restricted stock amortization, which have been reflected in the categories associated with the direct personnel costs, which are combined with the cash costs in the 10-Q. | |||||||||||||||||||||||
| (d) Reflects the change in market value of the vested Company stock held in the deferred compensation plan. | |||||||||||||||||||||||
| (e) Included in interest expense in the 10-Q. | |||||||||||||||||||||||
| RANGE RESOURCES CORPORATION | |||||||
| BALANCE SHEET | |||||||
| (In thousands) | September 30, | December 31, | |||||
| 2024 | 2023 | ||||||
| (Unaudited) | (Audited) | ||||||
| Assets | |||||||
| Current assets | $ | 495,220 | $ | 528,794 | |||
| Derivative assets | 197,810 | 442,971 | |||||
| Natural gas and oil properties, successful efforts method | 6,348,836 | 6,117,681 | |||||
| Other property and equipment | 2,084 | 1,696 | |||||
| Operating lease right-of-use assets | 118,988 | 23,821 | |||||
| Other | 78,365 | 88,922 | |||||
| Total assets | $ | 7,241,303 | $ | 7,203,885 | |||
| Liabilities and Stockholders' Equity | |||||||
| Current liabilities | $ | 1,214,860 | $ | 580,469 | |||
| Asset retirement obligations | 2,395 | 2,395 | |||||
| Derivative liabilities | 6,649 | 222 | |||||
| Senior notes | 1,089,131 | 1,774,229 | |||||
| Deferred tax liabilities | 571,095 | 561,288 | |||||
| Derivative liabilities | 684 | 107 | |||||
| Deferred compensation liabilities | 62,883 | 72,976 | |||||
| Operating lease liabilities | 30,811 | 16,064 | |||||
| Asset retirement obligations and other liabilities | 123,406 | 119,896 | |||||
| Divestiture contract obligation | 271,302 | 310,688 | |||||
| Total liabilities | 3,373,216 | 3,438,334 | |||||
| Common stock and retained deficit | 4,360,303 | 4,213,585 | |||||
| Other comprehensive income | 600 | 647 | |||||
| Common stock held in treasury | (492,816 | ) | (448,681 | ) | |||
| Total stockholders' equity | 3,868,087 | 3,765,551 | |||||
| $ | 7,241,303 | $ | 7,203,885 | ||||
| RECONCILIATION OF TOTAL DEBT AS REPORTED | |||||||||||
| TO NET DEBT, a non-GAAP measure | |||||||||||
| (Unaudited, in thousands) | |||||||||||
| September 30, | December 31, | ||||||||||
| 2024 | 2023 | % | |||||||||
| Total debt, net of deferred financing costs, as reported | $ | 1,706,514 | $ | 1,774,229 | -4 | % | |||||
| Unamortized debt issuance costs, as reported | 11,626 | 14,159 | |||||||||
| Less cash and cash equivalents, as reported | (277,450 | ) | (211,974 | ) | |||||||
| Net debt, a non-GAAP measure | $ | 1,440,690 | $ | 1,576,414 | -9 | % | |||||
| RECONCILIATION OF TOTAL REVENUES AND | |||||||||||||||||||||||
| OTHER INCOME TO TOTAL REVENUES AS | |||||||||||||||||||||||
| ADJUSTED, a non-GAAP measure | |||||||||||||||||||||||
| (Unaudited, in thousands) | |||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2024 | 2023 | % | 2024 | 2023 | % | ||||||||||||||||||
| Total revenues and other income, as reported | $ | 615,033 | $ | 609,724 | 1 | % | $ | 1,790,445 | $ | 2,433,061 | -26 | % | |||||||||||
| Adjustment for certain special items: | |||||||||||||||||||||||
| Total change in fair value related to derivatives | |||||||||||||||||||||||
| prior to settlement loss (gain) | 65,141 | 39,048 | 252,165 | (341,599 | ) | ||||||||||||||||||
| ARO settlement loss | - | 1 | 26 | 1 | |||||||||||||||||||
| Total revenues, as adjusted, non-GAAP | $ | 680,174 | $ | 648,773 | 5 | % | $ | 2,042,636 | $ | 2,091,463 | -2 | % | |||||||||||
RANGE RESOURCES CORPORATION | |||||||||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||||||||||||
| (Unaudited, in thousands) | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||
| Net income | 50,656 | 49,430 | 171,498 | 561,108 | |||||||||||
| Adjustments to reconcile net cash provided from continuing operations: | |||||||||||||||
| Deferred income tax expense | 14,291 | 15,097 | 9,820 | 149,289 | |||||||||||
| Depletion, depreciation and amortization | 91,137 | 87,619 | 265,872 | 259,197 | |||||||||||
| Abandonment and impairment of unproved properties | 4,723 | 11,012 | 8,618 | 44,308 | |||||||||||
| Derivative fair value income | (47,124 | ) | (38,394 | ) | (110,530 | ) | (530,095 | ) | |||||||
| Cash settlements on derivative financial instruments | 112,265 | 77,442 | 362,695 | 188,496 | |||||||||||
| Divestiture contract obligation, including accretion | 7,604 | 10,606 | 27,933 | 71,380 | |||||||||||
| Allowance for bad debts | - | - | - | - | |||||||||||
| Amortization of deferred financing costs and other | 927 | 997 | 3,352 | 3,591 | |||||||||||
| Deferred and stock-based compensation | 8,260 | 18,763 | 37,597 | 60,166 | |||||||||||
| Gain on sale of assets | (69 | ) | (109 | ) | (222 | ) | (353 | ) | |||||||
| Gain on early extinguishment of debt | (11 | ) | - | (254 | ) | (439 | ) | ||||||||
| Changes in working capital: | |||||||||||||||
| Accounts receivable | 24,617 | (29,566 | ) | 101,530 | 288,415 | ||||||||||
| Other current assets | 20,596 | (6,522 | ) | (1,809 | ) | (9,520 | ) | ||||||||
| Accounts payable | (21,334 | ) | (8,147 | ) | (27,052 | ) | (84,291 | ) | |||||||
| Accrued liabilities and other | (20,619 | ) | (37,976 | ) | (122,424 | ) | (249,455 | ) | |||||||
| Net changes in working capital | 3,260 | (82,211 | ) | (49,755 | ) | (54,851 | ) | ||||||||
| Net cash provided from operating activities | 245,919 | 150,252 | 726,624 | 751,797 | |||||||||||
| RECONCILIATION OF NET CASH PROVIDED FROM OPERATING | |||||||||||||||
| ACTIVITIES, AS REPORTED, TO CASH FLOW FROM OPERATIONS | |||||||||||||||
| BEFORE CHANGES IN WORKING CAPITAL, a non-GAAP measure | |||||||||||||||
| (Unaudited, in thousands) | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||
| Net cash provided from operating activities, as reported | $ | 245,919 | $ | 150,252 | $ | 726,624 | $ | 751,797 | |||||||
| Net changes in working capital | (3,260 | ) | 82,211 | 49,755 | 54,851 | ||||||||||
| Exploration expense | 6,988 | 6,658 | 17,506 | 18,087 | |||||||||||
| Lawsuit settlements | 213 | 66 | 691 | 938 | |||||||||||
| Non-cash compensation adjustment and other | 313 | 335 | 397 | 383 | |||||||||||
| Cash flow from operations before changes in working capital - non-GAAP measure | $ | 250,173 | $ | 239,522 | $ | 794,973 | $ | 826,056 | |||||||
| ADJUSTED WEIGHTED AVERAGE SHARES OUTSTANDING | |||||||||||||||
| (Unaudited, in thousands) | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||
| Basic: | |||||||||||||||
| Weighted average shares outstanding | 241,676 | 244,446 | 242,133 | 244,179 | |||||||||||
| Stock held by deferred compensation plan | (811 | ) | (3,108 | ) | (1,301 | ) | (4,724 | ) | |||||||
| Adjusted basic | 240,865 | 241,338 | 240,832 | 239,455 | |||||||||||
| Dilutive: | |||||||||||||||
| Weighted average shares outstanding | 241,676 | 244,446 | 242,133 | 244,179 | |||||||||||
| Dilutive stock options under treasury method | 947 | (509 | ) | 669 | (2,035 | ) | |||||||||
| Adjusted dilutive | 242,623 | 243,937 | 242,802 | 242,144 | |||||||||||
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, PROCESSING AND | |||||||||||||||||||||||
| COMPRESSION COSTS, a non-GAAP measure | |||||||||||||||||||||||
| (Unaudited, In thousands, except per unit data) | |||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2024 | 2023 | % | 2024 | 2023 | % | ||||||||||||||||||
| Natural gas, NGLs and Oil Sales components: | |||||||||||||||||||||||
| Natural gas sales | $ | 234,139 | $ | 246,976 | $ | 715,266 | $ | 913,915 | |||||||||||||||
| NGLs sales | 266,186 | 238,211 | 750,547 | 695,368 | |||||||||||||||||||
| Oil sales | 32,952 | 41,531 | 112,915 | 122,099 | |||||||||||||||||||
| Total Natural Gas, NGLs and Oil Sales, as reported | $ | 533,277 | $ | 526,718 | 1 | % | $ | 1,578,728 | $ | 1,731,382 | -9 | % | |||||||||||
| Derivative Fair Value Income, as reported | $ | 47,124 | $ | 38,394 | $ | 110,530 | $ | 530,095 | |||||||||||||||
| Cash settlements on derivative financial instruments - (gain) loss: | |||||||||||||||||||||||
| Natural gas | (107,923 | ) | (82,472 | ) | (355,030 | ) | (196,847 | ) | |||||||||||||||
| NGLs | (1,409 | ) | - | (3,310 | ) | - | |||||||||||||||||
| Oil | (2,933 | ) | 5,030 | (4,355 | ) | 8,351 | |||||||||||||||||
| Total change in fair value related to commodity derivatives prior to settlement, a non GAAP measure | $ | (65,141 | ) | $ | (39,048 | ) | $ | (252,165 | ) | $ | 341,599 | ||||||||||||
| Transportation, gathering, processing and compression components: | |||||||||||||||||||||||
| Natural Gas | $ | 153,063 | $ | 142,202 | $ | 456,215 | $ | 436,912 | |||||||||||||||
| NGLs | 152,624 | 134,754 | 420,975 | 393,281 | |||||||||||||||||||
| Oil | 467 | 251 | 1,334 | 687 | |||||||||||||||||||
| Total transportation, gathering, processing and compression, as reported | $ | 306,154 | $ | 277,207 | $ | 878,524 | $ | 830,880 | |||||||||||||||
| Natural gas, NGL and Oil sales, including cash-settled derivatives: (c) | |||||||||||||||||||||||
| Natural gas sales | $ | 342,062 | $ | 329,448 | $ | 1,070,296 | $ | 1,110,762 | |||||||||||||||
| NGLs sales | 267,595 | 238,211 | 753,857 | 695,368 | |||||||||||||||||||
| Oil Sales | 35,885 | 36,501 | 117,270 | 113,748 | |||||||||||||||||||
| Total | $ | 645,542 | $ | 604,160 | 7 | % | $ | 1,941,423 | $ | 1,919,878 | 1 | % | |||||||||||
| Production of natural gas, NGLs and oil during the periods (a): | |||||||||||||||||||||||
| Natural Gas (mcf) | 138,193,783 | 133,305,469 | 4 | % | 406,943,086 | 396,367,927 | 3 | % | |||||||||||||||
| NGLs (bbls) | 10,254,759 | 9,748,012 | 5 | % | 29,392,292 | 28,368,181 | 4 | % | |||||||||||||||
| Oil (bbls) | 514,659 | 587,488 | -12 | % | 1,717,958 | 1,818,773 | -6 | % | |||||||||||||||
| Gas equivalent (mcfe) (b) | 202,810,291 | 195,318,469 | 4 | % | 593,604,586 | 577,489,651 | 3 | % | |||||||||||||||
| Production of natural gas, NGLs and oil - average per day (a): | |||||||||||||||||||||||
| Natural Gas (mcf) | 1,502,106 | 1,448,972 | 4 | % | 1,485,194 | 1,451,897 | 2 | % | |||||||||||||||
| NGLs (bbls) | 111,465 | 105,957 | 5 | % | 107,271 | 103,913 | 3 | % | |||||||||||||||
| Oil (bbls) | 5,594 | 6,386 | -12 | % | 6,270 | 6,662 | -6 | % | |||||||||||||||
| Gas equivalent (mcfe) (b) | 2,204,460 | 2,123,027 | 4 | % | 2,166,440 | 2,115,347 | 2 | % | |||||||||||||||
| Average prices, excluding derivative settlements and before third-party | |||||||||||||||||||||||
| transportation costs: | |||||||||||||||||||||||
| Natural Gas (per mcf) | $ | 1.69 | $ | 1.85 | -9 | % | $ | 1.76 | $ | 2.31 | -24 | % | |||||||||||
| NGLs (per bbl) | $ | 25.96 | $ | 24.44 | 6 | % | $ | 25.54 | $ | 24.51 | 4 | % | |||||||||||
| Oil (per bbl) | $ | 64.03 | $ | 70.69 | -9 | % | $ | 65.73 | $ | 67.13 | -2 | % | |||||||||||
| Gas equivalent (per mcfe) (b) | $ | 2.63 | $ | 2.70 | -3 | % | $ | 2.66 | $ | 3.00 | -11 | % | |||||||||||
| Average prices, including derivative settlements before third-party | |||||||||||||||||||||||
| transportation costs: (c) | |||||||||||||||||||||||
| Natural Gas (per mcf) | $ | 2.48 | $ | 2.47 | 0 | % | $ | 2.63 | $ | 2.80 | -6 | % | |||||||||||
| NGLs (per bbl) | $ | 26.09 | $ | 24.44 | 7 | % | $ | 25.65 | $ | 24.51 | 5 | % | |||||||||||
| Oil (per bbl) | $ | 69.73 | $ | 62.13 | 12 | % | $ | 68.26 | $ | 62.54 | 9 | % | |||||||||||
| Gas equivalent (per mcfe) (b) | $ | 3.18 | $ | 3.09 | 3 | % | $ | 3.27 | $ | 3.32 | -2 | % | |||||||||||
| Average prices, including derivative settlements and after third-party | |||||||||||||||||||||||
| transportation costs: (d) | |||||||||||||||||||||||
| Natural Gas (per mcf) | $ | 1.37 | $ | 1.40 | -2 | % | $ | 1.51 | $ | 1.70 | -11 | % | |||||||||||
| NGLs (per bbl) | $ | 11.21 | $ | 10.61 | 6 | % | $ | 11.33 | $ | 10.65 | 6 | % | |||||||||||
| Oil (per bbl) | $ | 68.82 | $ | 61.70 | 12 | % | $ | 67.49 | $ | 62.16 | 9 | % | |||||||||||
| Gas equivalent (per mcfe) (b) | $ | 1.67 | $ | 1.67 | 0 | % | $ | 1.79 | $ | 1.89 | -5 | % | |||||||||||
| Transportation, gathering and compression expense per mcfe | $ | 1.51 | $ | 1.42 | 6 | % | $ | 1.48 | $ | 1.44 | 3 | % | |||||||||||
| (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 may not be indicative of the relationship of oil and natural gas prices. | |||||||||||||||||||||||
| (c) Excluding third-party transportation, gathering, processing and compression costs. | |||||||||||||||||||||||
| (d) Net of transportation, gathering, processing and compression costs. | |||||||||||||||||||||||
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 September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2024 | 2023 | % | 2024 | 2023 | % | ||||||||||||||||||
| Income from operations before income taxes, as reported | 66,229 | 65,128 | 2 | % | 186,581 | 713,397 | -74 | % | |||||||||||||||
| Adjustment for certain special items: | |||||||||||||||||||||||
| Gain on the sale of assets | (69 | ) | (109 | ) | (222 | ) | (353 | ) | |||||||||||||||
| ARO settlement loss | - | 1 | 26 | 1 | |||||||||||||||||||
| Change in fair value related to derivatives prior to settlement | 65,141 | 39,048 | 252,165 | (341,599 | ) | ||||||||||||||||||
| Abandonment and impairment of unproved properties | 4,723 | 11,012 | 8,618 | 44,308 | |||||||||||||||||||
| Gain on early extinguishment of debt | (11 | ) | - | (254 | ) | (439 | ) | ||||||||||||||||
| Lawsuit settlements | 213 | 66 | 691 | 938 | |||||||||||||||||||
| Exit costs | 7,649 | 10,684 | 28,058 | 71,661 | |||||||||||||||||||
| Brokered natural gas and marketing - stock-based compensation | 571 | 483 | 1,862 | 1,604 | |||||||||||||||||||
| Direct operating - stock-based compensation | 486 | 439 | 1,454 | 1,280 | |||||||||||||||||||
| Exploration expenses - stock-based compensation | 346 | 312 | 1,005 | 935 | |||||||||||||||||||
| General & administrative - stock-based compensation | 8,639 | 8,446 | 27,099 | 26,461 | |||||||||||||||||||
| Deferred compensation plan - non-cash adjustment | (1,930 | ) | 8,997 | 5,715 | 29,546 | ||||||||||||||||||
| Income before income taxes, as adjusted | 151,987 | 144,507 | 5 | % | 512,798 | 547,740 | -6 | % | |||||||||||||||
| Income tax expense, as adjusted | |||||||||||||||||||||||
| Current (a) | 1,282 | 601 | 5,263 | 3,000 | |||||||||||||||||||
| Deferred (a) | 33,675 | 32,636 | 112,681 | 122,981 | |||||||||||||||||||
| Net income, excluding certain items, a non-GAAP measure | $ | 117,030 | $ | 111,270 | 5 | % | $ | 394,854 | $ | 421,759 | -6 | % | |||||||||||
| Non-GAAP income per common share | |||||||||||||||||||||||
| Basic | $ | 0.49 | $ | 0.46 | 7 | % | $ | 1.64 | $ | 1.76 | -7 | % | |||||||||||
| Diluted | $ | 0.48 | $ | 0.46 | 4 | % | $ | 1.63 | $ | 1.74 | -6 | % | |||||||||||
| Non-GAAP diluted shares outstanding, if dilutive | 242,623 | 243,937 | 242,802 | 242,144 | |||||||||||||||||||
| (a) Taxes are estimated to be approximately 23% for 2023 and 2024. | |||||||||||||||||||||||
RANGE RESOURCES CORPORATION | |||||||||||||||
| RECONCILIATION OF NET INCOME, EXCLUDING | |||||||||||||||
| CERTAIN ITEMS AND ADJUSTED EARNINGS PER | |||||||||||||||
| SHARE, non-GAAP measures | |||||||||||||||
| (In thousands, except per share data) | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||
| Net income, as reported | $ | 50,656 | $ | 49,430 | $ | 171,498 | $ | 561,108 | |||||||
| Adjustments for certain special items: | |||||||||||||||
| Gain on sale of assets | (69 | ) | (109 | ) | (222 | ) | (353 | ) | |||||||
| ARO settlement loss | - | 1 | 26 | 1 | |||||||||||
| Gain on early extinguishment of debt | (11 | ) | - | (254 | ) | (439 | ) | ||||||||
| Change in fair value related to derivatives prior to settlement | 65,141 | 39,048 | 252,165 | (341,599 | ) | ||||||||||
| Abandonment and impairment of unproved properties | 4,723 | 11,012 | 8,618 | 44,308 | |||||||||||
| Lawsuit settlements | 213 | 66 | 691 | 938 | |||||||||||
| Exit costs | 7,649 | 10,684 | 28,058 | 71,661 | |||||||||||
| Stock-based compensation | 10,042 | 9,680 | 31,420 | 30,280 | |||||||||||
| Deferred compensation plan | (1,930 | ) | 8,997 | 5,715 | 29,546 | ||||||||||
| Tax impact | (19,384 | ) | (17,539 | ) | (102,861 | ) | 26,308 | ||||||||
| Net income, excluding certain items, a non-GAAP measure | $ | 117,030 | $ | 111,270 | $ | 394,854 | $ | 421,759 | |||||||
| Net income per diluted share, as reported | $ | 0.21 | $ | 0.20 | $ | 0.70 | $ | 2.27 | |||||||
| Adjustments for certain special items per diluted share: | |||||||||||||||
| Gain on sale of assets | - | - | - | - | |||||||||||
| ARO settlement loss | - | - | - | - | |||||||||||
| Gain on early extinguishment of debt | - | - | - | - | |||||||||||
| Change in fair value related to derivatives prior to settlement | 0.27 | 0.16 | 1.04 | (1.41 | ) | ||||||||||
| Abandonment and impairment of unproved properties | 0.02 | 0.05 | 0.04 | 0.18 | |||||||||||
| Lawsuit settlements | - | - | - | - | |||||||||||
| Exit costs | 0.03 | 0.04 | 0.12 | 0.30 | |||||||||||
| Stock-based compensation | 0.04 | 0.04 | 0.13 | 0.13 | |||||||||||
| Deferred compensation plan | (0.01 | ) | 0.04 | 0.02 | 0.12 | ||||||||||
| Adjustment for rounding differences | - | - | - | - | |||||||||||
| Tax impact | (0.08 | ) | (0.07 | ) | (0.42 | ) | 0.11 | ||||||||
| Dilutive share impact (rabbi trust and other) | - | - | - | 0.04 | |||||||||||
| Net income per diluted share, excluding certain items, a non-GAAP measure | $ | 0.48 | $ | 0.46 | $ | 1.63 | $ | 1.74 | |||||||
| Adjusted earnings per share, a non-GAAP measure: | |||||||||||||||
| Basic | $ | 0.49 | $ | 0.46 | $ | 1.64 | $ | 1.76 | |||||||
| Diluted | $ | 0.48 | $ | 0.46 | $ | 1.63 | $ | 1.74 | |||||||
RANGE RESOURCES CORPORATION | |||||||||||||||
| RECONCILIATION OF CASH MARGIN PER MCFE, a non-GAAP measure | |||||||||||||||
| (Unaudited, In thousands, except per unit data) | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||
| Revenues | |||||||||||||||
| Natural gas, NGLs and oil sales, as reported | $ | 533,277 | $ | 526,718 | $ | 1,578,728 | $ | 1,731,382 | |||||||
| Derivative fair value income, as reported | 47,124 | 38,394 | 110,530 | 530,095 | |||||||||||
| Less non-cash fair value loss (gain) | 65,141 | 39,048 | 252,165 | (341,599 | ) | ||||||||||
| Brokered natural gas and marketing and other, as reported | 34,632 | 44,612 | 101,187 | 171,584 | |||||||||||
| Less ARO settlement | - | 1 | 26 | 1 | |||||||||||
| Cash revenues | 680,174 | 648,773 | 2,042,636 | 2,091,463 | |||||||||||
| Expenses | |||||||||||||||
| Direct operating, as reported | 25,285 | 22,562 | 70,198 | 73,442 | |||||||||||
| Less direct operating stock-based compensation | (486 | ) | (439 | ) | (1,454 | ) | (1,280 | ) | |||||||
| Transportation, gathering and compression, as reported | 306,154 | 277,207 | 878,524 | 830,880 | |||||||||||
| Taxes other than income, as reported | 5,117 | 4,756 | 15,459 | 19,643 | |||||||||||
| Brokered natural gas and marketing, as reported | 32,588 | 46,206 | 98,287 | 158,074 | |||||||||||
| Less brokered natural gas and marketing stock-based compensation | (571 | ) | (483 | ) | (1,862 | ) | (1,604 | ) | |||||||
| General and administrative, as reported | 41,526 | 38,093 | 125,608 | 120,765 | |||||||||||
| Less G&A stock-based compensation | (8,639 | ) | (8,446 | ) | (27,099 | ) | (26,461 | ) | |||||||
| Less lawsuit settlements | (213 | ) | (66 | ) | (691 | ) | (938 | ) | |||||||
| Interest expense, as reported | 29,301 | 30,599 | 89,490 | 93,918 | |||||||||||
| Less amortization of deferred financing costs | (1,343 | ) | (1,339 | ) | (4,060 | ) | (4,032 | ) | |||||||
| Cash expenses | 428,719 | 408,650 | 1,242,400 | 1,262,407 | |||||||||||
| Cash margin, a non-GAAP measure | $ | 251,455 | $ | 240,123 | $ | 800,236 | $ | 829,056 | |||||||
| Mmcfe produced during period | 202,810 | 195,319 | 593,605 | 577,490 | |||||||||||
| Cash margin per mcfe | $ | 1.24 | $ | 1.23 | $ | 1.35 | $ | 1.44 | |||||||
| RECONCILIATION OF INCOME BEFORE INCOME TAXES | |||||||||||||||
| TO CASH MARGIN, a non-GAAP measure | |||||||||||||||
| (Unaudited, in thousands, except per unit data) | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||
| Income before income taxes, as reported | $ | 66,229 | $ | 65,128 | $ | 186,581 | $ | 713,397 | |||||||
| Adjustments to reconcile income before income taxes | |||||||||||||||
| to cash margin: | |||||||||||||||
| ARO settlements | - | 1 | 26 | 1 | |||||||||||
| Derivative fair value income | (47,124 | ) | (38,394 | ) | (110,530 | ) | (530,095 | ) | |||||||
| Net cash receipts on derivative settlements | 112,265 | 77,442 | 362,695 | 188,496 | |||||||||||
| Exploration expense | 6,988 | 6,658 | 17,506 | 18,087 | |||||||||||
| Lawsuit settlements | 213 | 66 | 691 | 938 | |||||||||||
| Exit costs | 7,649 | 10,684 | 28,058 | 71,661 | |||||||||||
| Deferred compensation plan | (1,930 | ) | 8,997 | 5,715 | 29,546 | ||||||||||
| Stock-based compensation (direct operating, brokered natural gas and marketing and general and administrative) | 10,042 | 9,680 | 31,420 | 30,280 | |||||||||||
| Interest - amortization of deferred financing costs | 1,343 | 1,339 | 4,060 | 4,032 | |||||||||||
| Depletion, depreciation and amortization | 91,137 | 87,619 | 265,872 | 259,197 | |||||||||||
| Gain on sale of assets | (69 | ) | (109 | ) | (222 | ) | (353 | ) | |||||||
| Gain on early extinguishment of debt | (11 | ) | - | (254 | ) | (439 | ) | ||||||||
| Abandonment and impairment of unproved properties | 4,723 | 11,012 | 8,618 | 44,308 | |||||||||||
| Cash margin, a non-GAAP measure | $ | 251,455 | $ | 240,123 | $ | 800,236 | $ | 829,056 | |||||||
