-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, Jp9QpbOoJ/UoddfI59RaIwcFN+CErVFnpfRMDkp4V+keKDPf3+734eaL7OipTBtA rHMUKI1dfIZS5VCfKOKL6A== 0000950134-08-003568.txt : 20080227 0000950134-08-003568.hdr.sgml : 20080227 20080227130847 ACCESSION NUMBER: 0000950134-08-003568 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20080226 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20080227 DATE AS OF CHANGE: 20080227 FILER: COMPANY DATA: COMPANY CONFORMED NAME: RANGE RESOURCES CORP CENTRAL INDEX KEY: 0000315852 STANDARD INDUSTRIAL CLASSIFICATION: CRUDE PETROLEUM & NATURAL GAS [1311] IRS NUMBER: 341312571 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-12209 FILM NUMBER: 08645608 BUSINESS ADDRESS: STREET 1: 100 THROCKMORTON STE. 1200 CITY: FT WORTH STATE: TX ZIP: 76102 BUSINESS PHONE: 817-870-2601 MAIL ADDRESS: STREET 1: 100 THROCKMORTON STE. 1200 CITY: FT WORTH STATE: TX ZIP: 76102 FORMER COMPANY: FORMER CONFORMED NAME: LOMAK PETROLEUM INC DATE OF NAME CHANGE: 19920703 8-K 1 d54417e8vk.htm FORM 8-K e8vk
 

 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of report (Date of earliest event reported):
February 27, 2008 (February 26, 2008)
RANGE RESOURCES CORPORATION
(Exact name of registrant as specified in its charter)
         
Delaware   001-12209   34-1312571
         
(State or other jurisdiction of
incorporation)
  (Commission
File Number)
  (IRS Employer
Identification No.)
     
777 Main Street, Suite 800
Ft. Worth, Texas
  76102
     
(Address of principal executive offices)   (Zip Code)
Registrant’s telephone number, including area code: (817) 870-2601
(Former name or former address, if changed since last report): Not applicable
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligations of the registrant under any of the following provisions (see General Instruction A.2. below):
o   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o   Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 

 


 

ITEM 2.02   Results of Operations and Financial Condition
     On February 26, 2008 Range Resources Corporation issued a press release announcing its 2007 results. A copy of this press release is being furnished as an exhibit to this report on Form 8-K.
ITEM 9.01   Financial Statements and Exhibits
     (c) Exhibits:
         
       
 
  99.1    
Press Release dated February 26, 2008

 


 

SIGNATURES
     Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
         
  RANGE RESOURCES CORPORATION
 
 
  By:   /s/ Roger S. Manny   
    Roger S. Manny   
    Senior Vice President   
 
Date: February 27, 2008

3


 

EXHIBIT INDEX
         
Exhibit Number   Description
       
 
  99.1    
Press Release dated February 26, 2008

4

EX-99.1 2 d54417exv99w1.htm PRESS RELEASE exv99w1
 

EXHIBIT 99.1
NEWS RELEASE
RANGE ANNOUNCES RECORD 2007 RESULTS
FORT WORTH, TEXAS, FEBRUARY 26, 2008...RANGE RESOURCES CORPORATION (NYSE: RRC) today announced its 2007 results. Production, total revenues, oil and gas sales revenues, cash flow and earnings all reached record high levels for the year. Reported total revenues were $862 million up 16%, oil and gas sales revenues were $863 million up 44%, cash flow was $632 million up 43% and earnings were $231 million up 45% or $1.54 diluted earnings per share. The following measures are the most comparable to analysts’ estimates for the same amounts for the year which constitute non-GAAP measures. Please see the accompanying tables for the calculation of these non-GAAP measures. Oil and gas sales revenues including all cash-settled derivatives totaled $944 million, a 38% increase over the prior year. Cash flow from operations before changes in working capital increased 44% to $674 million. Net income comparable to analyst estimates was $253 million, increasing 63% from the prior comparable year. Diluted earnings per share were $1.69, a 51% increase. A 17% increase in production coupled with an 18% rise in realized prices drove the results. Range replaced 537% of production during the year at an all-in cost of $1.82 per mcfe. Proved reserves increased 27% to 2.2 Tcfe.
Commenting, John H. Pinkerton, the Company’s President and CEO, said, “2007 was an outstanding year for Range and its stockholders. Financially, record highs were achieved for all the key metrics both on an absolute and per share basis. Operationally, production rose 17% and proved reserves increased 27% at an attractive all-in cost of $1.82 per mcfe. Looking ahead, we are in an excellent position to set record results again in 2008. Our drilling inventory now exceeds 11,000 locations, and we are off to a fast start with our 2008 drilling program. Importantly, we continue to make solid progress with regard to delineating and expanding our emerging plays. The unrisked reserve potential of the drilling inventory and emerging plays far exceeds our current proven reserves and will be the catalyst for our future growth for many years to come.”
Production for the year totaled 117.6 Bcfe, comprised of 90.5 Bcf of gas and 4.5 million barrels of oil and liquids. Production rose in each quarter of the year and averaged 322 Mmcfe per day. Range has achieved consecutive production increases in each of the past 20 quarters. Wellhead prices, after adjustment for all cash-settled hedges and derivatives, rose 18% to $8.03 per mcfe. The average gas price rose 16% to $7.66 per mcf, as the average oil price rose 27% to $60.13 a barrel. The cash margin per mcfe for 2007 rose to a record $5.67 per mcfe, 22% higher than 2006.
Reported total revenues for the fourth quarter were $223 million up 27%, oil and gas sales revenues were $241 million up 54%, cash flow was $187 million up 53% and earnings were $34 million up significantly over the $0.4 million of the prior year. Diluted earnings per share for the fourth quarter were $0.22 as compared to a breakeven amount in the prior year due to a loss on discontinued operations. The amounts corresponding to analysts’ estimates for the same measures which are non-GAAP measures for the fourth quarter of 2007 are as follows (see the accompanying tables for the calculation of these non-GAAP measures). Oil and gas revenues, including all cash-settled derivatives, rose 48% to $262 million, while realized prices increased 26% to $8.29 per mcf. Production in the quarter increased 17%, averaging 343 Mmcfe per day. Cash flow from operations before changes in working capital increased 64% to a record $190 million. During the quarter, the Company provided a $6.4 million allowance for unproved acreage, which reduced diluted earnings per share by three cents. Net income comparable to analysts’ estimates would have been $61 million or $0.40 per diluted share, 90% greater than the comparable prior year.
As previously reported, the Company replaced 537% of production in 2007. Drilling alone replaced 424% of production. Proved reserves at December 31, 2007 totaled 2.2 Tcfe, including 1.8 Tcf of natural gas and 67 million barrels of crude oil and liquids. Reserves increased 475 Bcfe or 27% during the year. At year-end, reserves were 82% natural gas by volume, and the reserve life index stood at 17.7 years based on fourth quarter production rates. The percentage of proved developed reserves increased to 64% versus 63% in 2006. Independent petroleum consultants reviewed 86% 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 $5.2 billion and the after tax standardized measure was $3.7 billion. The reserve value was based on year-end benchmark prices of $6.80 per Mmbtu and $95.98 per barrel NYMEX. The Company’s all-in finding and development cost averaged $1.82 per mcfe. Drilling expenditures, including $78 million of acreage costs in 2007, totaled $894 million equating to a drill bit finding and development cost of $1.79 per mcfe. The Company has set a 2008 capital budget, excluding acquisitions, of $1.065 billion to fund the drilling

5


 

of 968 (715 net) wells and 82 (66 net) recompletions. Based on current futures prices and hedges in place, the 2008 capital budget is anticipated to be funded with internal cash flow and asset sales.
Range’s drilling program continues to achieve excellent results. At our Nora field in Virginia two separate pilot programs to test downspacing of coal bed methane and tight gas sand wells are achieving early positive results. Our first horizontal well was completed to the Huron shale in the fourth quarter and achieved commercial rates. Ten additional horizontal shale wells are planned here in 2008. Currently the field is producing about 50 Mmcfe per day, net to Range’s interest. With continued positive results in our downspacing programs, there could be as many as 6,000 remaining drilling locations. In our North Texas Barnett Shale play, we currently own in excess of 100,000 net acres and production is now averaging 98 Mmcfe per day, a three-fold increase versus the same time last year. Two new wells drilled in Tarrant County were recently placed on production at initial rates of 8.9 (6.2 net) and 8.3 (5.8 net) Mmcfe per day. Finally, in the Marcellus Shale play in the Appalachian Basin our leasehold position now totals 1.1 million net acres, of which 650,000 net acres are currently considered prospective for shale gas development. Our latest horizontal shale completion just came online at 3.3 Mmcfe per day. This is in addition to the two horizontal shale completions announced last week which came on line at 4.7 and 4.0 mcfe per day. In the last seven months, Range has drilled seven successive horizontal shale wells in the play with initial production rates ranging between 3.2 to 4.7 Mmcfe per day. Given our substantial acreage position, this play represents as much as 10 to 15 Tcfe in unproven unrisked reserve potential for the Company. In 2008, we plan to drill a total of 60 Marcellus shale wells, 40 of which are planned as horizontal wells.
The Company will host a conference call on Wednesday, February 27 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 2007 financial results conference call. A replay of the call will be available through March 5 at 877-660-6853. The conference ID for the replay is 274505 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 2007 included a $78.8 million mark-to-market loss on certain derivative transactions, derivative ineffective hedging losses of $820,000, a non-cash stock compensation expense of $52.3 million and a gain on discontinued operations of $60.2 million net of tax. Excluding such items, income before income taxes would have been $401 million, a 57% increase over the prior year. Adjusting for the after-tax effect of these items, the Company’s earnings would have been $252.6 million in 2007 or $1.76 per share ($1.69 per diluted share). If similar items were excluded, 2006 earnings would have been $155.4 million or $1.16 per share ($1.12 per diluted share). Earnings for 2006 included mark-to-market derivative gains of $86.5 million, ineffective hedging gains of $6 million and $26 million of non-cash stock compensation. (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.
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’

6


 

understanding and fully disclose the information needed. 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 expected reserves quantities, capital expenditures, drilling inventory, unrisked reserve potential and emerging plays 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 revisions to reserve volumes. Drill bit finding costs is calculated by taking all cash expenditures for drilling, development and acreage costs divided by the sum of extensions, discoveries, additions and revisions to reserves volumes.
The Securities and Exchange Commission has generally permitted oil and gas companies, in filings made with the Securities and Exchange Commission, to disclose only proved reserves that a company has demonstrated by actual production or conclusive formation tests to be economically and legally producible under existing economic and operating conditions. We use the terms “potential,” “probable,” “possible” or “unproven” to describe volumes of reserves potentially recoverable through additional drilling or recovery techniques that the SEC’s guidelines may 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 the Company. While we believe our calculations of unproven drill sites and estimation of unproven reserves and are reasonable, such calculations and estimates have not been reviewed by third-party engineers or appraisers and do not take into account any capital or commercial constraints. Such disclosures as to “unproven reserve potential” has not been risked for possible failure to find commercial quantities of oil and gas reserves when drilled.
     
    2008-7
Contacts:   Rodney Waller, Senior Vice President
David Amend, Investor Relations Manager
Karen Giles, Investor Relations Specialist
(817) 870-2601
www.rangeresources.com

7


 

RANGE RESOURCES CORPORATION
STATEMENTS OF INCOME
Based on GAAP reported earnings with additional
details of items included in each line in Form 10-K
(Unaudited, in thousands, except per share data)
                                                 
    Three Months Ended December 31,     Twelve Months Ended December 31,  
    2007     2006             2007     2006          
Revenues
                                               
Oil and gas sales (a)
  $ 240,901     $ 155,996             $ 862,537     $ 599,139          
Transportation and gathering
    1,184       572               2,684       2,742          
Transportation and gathering — non-cash stock compensation (b)
    (97 )     (83 )             (394 )     (320 )        
Cash-settled derivative gain (a)(c)
    21,033       13,759               71,822       49,939          
Change in mark-to-market on unrealized derivatives (c)
    (38,598 )     2,757               (78,769 )     86,491          
Ineffective hedging gain (loss) (d)
    (1,322 )     2,475               (820 )     5,965          
Gain (loss) on sale of properties (d)
    (2 )     176               20       21          
Other (d)
    284       915               5,011       835          
 
                                       
 
  $ 223,383     $ 176,567       27 %   $ 862,091     $ 744,812       16 %
 
                                       
 
                                               
Expenses
                                               
Direct operating
    30,021       23,485               106,901       79,858          
Direct operating – non-cash stock compensation (b)
    487       374               1,840       1,403          
Production and ad valorem taxes
    9,485       8,445               42,443       36,415          
Exploration
    12,793       10,012               39,872       41,009          
Exploration – non-cash stock compensation (b)
    884       883               3,473       3,079          
General and administrative
    13,319       9,924               50,180       35,591          
General and administrative – non-cash stock compensation (b)
    4,535       3,948               18,248       14,295          
Deferred compensation plan (e)
    (10 )     7,220               28,332       6,873          
Interest
    21,381       17,583               77,737       55,849          
Depletion, depreciation and amortization
    71,530       48,487               227,328       154,739          
 
                                       
 
    164,425       130,361       26 %     596,354       429,111       39 %
 
                                       
 
                                               
Income from continuing operations before income taxes
    58,958       46,206       28 %     265,737       315,701       -16 %
 
                                               
Income taxes
                                               
Current
    (96 )     97               320       1,912          
Deferred
    24,743       20,307               98,441       119,840          
 
                                       
 
    24,647       20,404               98,761       121,752          
 
                                       
 
                                               
Income from continuing operations
    34,311       25,802       33 %     166,976       193,949       -14 %
 
                                               
Discontinued operations, net of taxes
          (25,375 )             63,593       (35,247 )        
 
                                       
 
                                               
Net income
  $ 34,311     $ 427     NM   $ 230,569     $ 158,702       45 %
 
                                       
 
                                               
Basic
                                               
Income from continuing operations
  $ 0.23     $ 0.19             $ 1.16     $ 1.45          
Discontinued operations
          (0.19 )             0.44       (0.26 )        
 
                                       
Net income
  $ 0.23     $ 0.00     NM   $ 1.60     $ 1.19       35 %
 
                                       
 
                                               
Diluted
                                               
Income from continuing operations
  $ 0.22     $ 0.18             $ 1.11     $ 1.39          
Discontinued operations
          (0.18 )             0.43       (0.25 )        
 
                                       
Net income
  $ 0.22     $ 0.00     NM   $ 1.54     $ 1.14       35 %
 
                                       
 
                                               
Weighted average shares outstanding, as reported
                                               
Basic
    146,982       137,521       7 %     143,791       133,751       8 %
Diluted
    153,032       142,544       7 %     149,911       138,711       8 %
 
(a)   See separate oil and gas sales information table.
 
(b)   Costs associated with FASB 123R which have been reflected in the categories associated with the direct personnel costs.
 
(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 other investments during the period held in the deferred compensation plan.
 
    NM = not meaningful

8


 

RANGE RESOURCES CORPORATION
STATEMENTS OF INCOME
Restated for Gulf of Mexico Discontinued
Operations, a non-GAAP Presentation
(Unaudited, in thousands)
                                                 
    Three Months Ended December 31,     Three Months Ended December 31,  
    2007     GOM     2007     2006     GOM     2006  
    As     Discontinued     Including     As     Discontinued     Including  
    reported     Operations     GOM     reported     Operations     GOM  
Revenues
                                               
Oil and gas sales (a)
  $ 240,901     $     $ 240,901     $ 155,996     $ 7,568     $ 163,564  
Transportation and gathering
    1,184             1,184       572       9       581  
Transportation and gathering – stock based compensation
    (97 )           (97 )     (83 )           (83 )
Cash-settled derivative gain (a)
    21,033             21,033       13,759             13,759  
Change in mark-to-market on unrealized derivatives
    (38,598 )           (38,598 )     2,757             2,757  
Ineffective hedging gain (loss)
    (1,322 )           (1,322 )     2,475             2,475  
Equity method investment
    (306 )           (306 )     609             609  
Gain (loss) on sale of properties
    (2 )           (2 )     176             176  
Interest and other
    590             590       306       (17 )     289  
 
                                   
 
    223,383             223,383       176,567       7,560       184,127  
 
                                   
 
                                               
Expenses
                                               
Direct operating
    30,021             30,021       23,485       3,378       26,863  
Direct operating – stock based compensation
    487               487       374             374  
Production and ad valorem taxes
    9,485             9,485       8,445       89       8,534  
Exploration
    12,793             12,793       10,012       (10 )     10,002  
Exploration – stock based compensation
    884             884       883             883  
General and administrative
    13,319             13,319       9,924             9,924  
General and administrative – stock based compensation
    4,535             4,535       3,948             3,948  
Non-cash compensation deferred compensation plan
    (10 )           (10 )     7,220             7,220  
Interest expense
    21,381             21,381       17,583       544       18,127  
Depletion, depreciation and amortization
    71,530             71,530       48,487       3,531       52,018  
 
                                   
 
    164,425             164,425       130,361       7,532       137,893  
 
                                   
 
                                               
Income from continuing operations before income taxes
    58,958             58,958       46,206       28       46,234  
 
                                               
Income taxes provision
                                               
Current
    (96 )           (96 )     97             97  
Deferred
    24,743             24,743       20,307       10       20,317  
 
                                   
 
    24,647             24,647       20,404       10       20,414  
 
                                   
 
                                               
Income from continuing operations
    34,311             34,311       25,802       18       25,820  
 
                                               
Discontinued operations – Austin Chalk, net of tax
                      (25,393 )           (25,393 )
Discontinued operations – Gulf of Mexico, net of tax
                      18       (18 )      
 
                                   
 
                                               
Net income
  $ 34,311     $     $ 34,311     $ 427     $     $ 427  
 
                                   
OPERATING HIGHLIGHTS
(Unaudited)
                                                 
            GOM     2007             GOM     2006  
            Discontinued     Including             Discontinued     Including  
    2007     Operations     GOM     2006     Operations     GOM  
Average Daily Production
                                               
Oil (bbl)
    8,692             8,692       8,417       325       8,742  
Natural gas liquids (bbl)
    3,012             3,012       2,826             2,826  
Gas (mcf)
    273,097             273,097       212,559       11,533       224,092  
Equivalents (mcfe) (b)
    343,322             343,322       280,013       13,487       293,500  
 
                                               
Average Prices Realized (c)
                                               
Oil (bbl)
  $ 60.25     $     $ 60.25     $ 49.43     $ 40.07     $ 49.09  
Natural gas liquids (bbl)
  $ 51.83     $     $ 51.83     $ 29.59     $     $ 29.59  
Gas (mcf)
  $ 7.94     $     $ 7.94     $ 6.33     $ 6.00     $ 6.31  
Equivalents (mcfe) (b)
  $ 8.29     $     $ 8.29     $ 6.59     $ 6.10     $ 6.57  
 
                                               
Direct Operating Costs per mcfe (d)
                                               
Field expenses
  $ 0.89     $     $ 0.89     $ 0.86     $ 1.77     $ 0.91  
Workovers
  $ 0.06     $     $ 0.06     $ 0.05     $ 0.95     $ 0.08  
 
                                   
Total operating costs
  $ 0.95     $     $ 0.95     $ 0.91     $ 2.72     $ 0.99  
 
                                   
 
(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.

9


 

RANGE RESOURCES CORPORATION
STATEMENTS OF INCOME
Restated for Gulf of Mexico Discontinued
Operations, a non-GAAP Presentation
(Unaudited, in thousands)
                                                 
    Twelve Months Ended December 31,     Twelve Months Ended December 31,  
            GOM     2007             GOM     2006  
    2007     Discontinued     Including     2006     Discontinued     Including  
    As reported     Operations     GOM     As reported     Operations     GOM  
Revenues
                                               
Oil and gas sales (a)
  $ 862,537     $ 9,938     $ 872,475     $ 599,139     $ 34,850     $ 633,989  
Transportation and gathering
    2,684       10       2,694       2,742       85       2,827  
Transportation and gathering – stock based compensation
    (394 )           (394 )     (320 )           (320 )
Cash-settled derivative gain (a)
    71,822             71,822       49,939             49,939  
Change in mark-to-market on unrealized derivatives
    (78,769 )           (78,769 )     86,491             86,491  
Ineffective hedging gain (loss)
    (820 )           (820 )     5,965             5,965  
Equity method investment
    974             974       548             548  
Gain (loss) on sale of properties
    20             20       21             21  
Interest and other
    4,037       (1 )     4,036       287       (19 )     268  
 
                                   
 
    862,091       9,947       872,038       744,812       34,916       779,728  
 
                                   
 
                                               
Expenses
                                               
Direct operating
    106,901       2,477       109,378       79,858       10,963       90,821  
Direct operating – stock based compensation
    1,840             1,840       1,403             1,403  
Production and ad valorem taxes
    42,443       105       42,548       36,415       500       36,915  
Exploration
    39,872             39,872       41,009       1,164       42,173  
Exploration – stock based compensation
    3,473             3,473       3,079             3,079  
General and administrative
    50,180       47       50,227       35,591             35,591  
General and administrative – stock based compensation
    18,248             18,248       14,295             14,295  
Non-cash compensation deferred compensation plan
    28,332             28,332       6,873             6,873  
Interest expense
    77,737       594       78,331       55,849       1,728       57,577  
Depletion, depreciation and amortization
    227,328       3,325       230,653       154,739       14,922       169,661  
 
                                   
 
    596,354       6,548       602,902       429,111       29,277       458,388  
 
                                   
 
                                               
Income from continuing operations before income taxes
    265,737       3,399       269,136       315,701       5,639       321,340  
 
                                               
Income taxes provision
                                               
Current
    320             320       1,912             1,912  
Deferred
    98,441       1,190       99,631       119,840       1,974       121,814  
 
                                   
 
    98,761       1,190       99,951       121,752       1,974       123,726  
 
                                               
Income from continuing operations
    166,976       2,209       169,185       193,949       3,665       197,614  
 
                                               
Discontinued operations – Austin Chalk, net of tax
    (411 )           (411 )     (38,912 )           (38,912 )
Discontinued operations – Gulf of Mexico, net of tax
    64,004       2,209       61,795       3,665       (3,665 )      
 
                                   
 
                                               
Net income
  $ 230,569     $     $ 230,569     $ 158,702     $     $ 158,702  
 
                                   
OPERATING HIGHLIGHTS
(Unaudited)
                                                 
            GOM     2007             GOM     2006  
            Discontinued     Including             Discontinued     Including  
    2007     Operations     GOM     2006     Operations     GOM  
Average Daily Production
                                               
Oil (bbl)
    9,205       106       9,311       8,326       331       8,657  
Natural gas liquids (bbl)
    3,054             3,054       2,991             2,991  
Gas (mcf)
    245,465       2,612       248,077       193,734       12,477       206,211  
Equivalents (mcfe) (b)
    319,016       3,251       322,267       261,639       14,458       276,097  
 
                                               
Average Prices Realized (c)
                                               
Oil (bbl)
  $ 60.16     $ 58.17     $ 60.13     $ 47.46     $ 42.48     $ 47.27  
Natural gas liquids (bbl)
  $ 41.40     $     $ 41.40     $ 33.62     $     $ 33.62  
Gas (mcf)
  $ 7.66     $ 8.06     $ 7.66     $ 6.62     $ 6.53     $ 6.61  
Equivalents (mcfe) (b)
  $ 8.02     $ 8.38     $ 8.03     $ 6.80     $ 6.60     $ 6.79  
 
                                               
Direct Operating Costs per mcfe (d)
                                               
Field expenses
  $ 0.86     $ 1.78     $ 0.87     $ 0.80     $ 1.48     $ 0.84  
Workovers
  $ 0.06     $ 0.31     $ 0.06     $ 0.04     $ 0.60     $ 0.06  
 
                                   
Total operating costs
  $ 0.92     $ 2.09     $ 0.93     $ 0.84     $ 2.08     $ 0.90  
 
                                   
 
(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.

10


 

RANGE RESOURCES CORPORATION
BALANCE SHEETS
(Audited, in thousands)
                 
    December 31,     December 31,  
    2007     2006  
Assets
               
Current unrealized derivative gain
  $ 53,018     $ 93,588  
Other current assets
    208,796       137,872  
Assets held for sale
          79,304  
Assets of discontinued operation
          78,161  
Oil and gas properties
    3,503,808       2,608,088  
Transportation and field assets
    61,126       47,143  
Unrealized derivative gain
    1,082       61,068  
Other
    188,678       82,450  
 
           
 
  $ 4,016,508     $ 3,187,674  
 
           
 
               
Liabilities and Stockholders’ Equity
               
Liabilities of discontinued operation
  $     $ 28,333  
Current asset retirement obligation
    1,903       3,853  
Current unrealized derivative loss
    30,457       4,621  
Other current liabilities
    273,073       214,878  
Bank debt
    303,500       452,000  
Subordinated notes
    847,158       596,782  
 
           
Total long-term debt
    1,150,658       1,048,782  
 
           
 
               
Deferred taxes
    590,786       468,643  
Unrealized derivative loss
    45,819       266  
Deferred compensation liability
    120,223       90,094  
Long-term asset retirement obligation
    75,567       72,043  
 
               
Common stock and retained earnings
    1,760,181       1,219,640  
Treasury stock
    (5,334 )      
Other comprehensive income
    (26,825 )     36,521  
 
           
Total stockholders’ equity
    1,728,022       1,256,161  
 
           
 
  $ 4,016,508     $ 3,187,674  
 
           

11


 

RANGE RESOURCES CORPORATION
CASH FLOWS FROM OPERATIONS
(Unaudited, in thousands)
                                 
    Three Months Ended     Twelve Months Ended  
    December 31,     December 31,  
    2007     2006     2007     2006  
Net income
  $ 34,311     $ 427     $ 230,569     $ 158,702  
Adjustments to reconcile net income to net cash provided by operations:
                               
Gain from discontinued operations
          25,375       (63,593 )     35,247  
Gain from equity investment
    306       (609 )     (974 )     (548 )
Deferred income tax (benefit)
    24,743       20,307       98,441       119,840  
Depletion, depreciation and amortization
    71,530       48,486       227,328       154,738  
Exploration dry hole costs
    6,077       5,798       15,149       15,089  
Change in mark-to-market on unrealized derivatives
    38,598       (2,757 )     78,769       (86,491 )
Ineffective hedging (gain) loss
    1,322       (2,476 )     820       (5,654 )
Allowance for bad debts
          80             80  
Amortization of deferred issuance costs
    610       606       2,277       1,827  
Deferred and stock-based compensation
    7,382       13,616       54,152       27,455  
(Gain) loss on sale of assets and other
    (35 )     (69 )     2,212       940  
 
                               
Changes in working capital:
                               
Accounts receivable
    (20,975 )     862       (50,570 )     30,185  
Inventory and other
    632       754       (1,040 )     (1,157 )
Accounts payable
    17,043       12,752       28,640       (5,049 )
Accrued liabilities
    5,028       (1,308 )     9,922       (3,695 )
 
                       
Net changes in working capital
    1,728       13,060       (13,048 )     20,284  
 
                       
Net cash provided from continuing operations
  $ 186,572     $ 121,844     $ 632,102     $ 441,509  
 
                       
RECONCILIATION OF CASH FLOWS, a non-GAAP measure
(Unaudited, in thousands)
                                 
    Three Months Ended     Twelve Months Ended  
    December 31,     December 31,  
    2007     2006     2007     2006  
Net cash provided from continuing operations, as reported
  $ 186,572     $ 121,844     $ 632,102     $ 441,509  
 
                               
Net change in working capital
    (1,728 )     (13,060 )     13,048       (20,284 )
 
                               
Exploration expense
    6,716       4,214       24,723       25,920  
 
                               
Cash flow from Gulf of Mexico properties
          3,549       6,829       21,725  
 
                               
Other
    (1,658 )     (684 )     (3,123 )     (1,977 )
 
                       
 
                               
Cash flow from operations before changes in working capital, non-GAAP measure
  $ 189,902     $ 115,863     $ 673,579     $ 466,893  
 
                       
ADJUSTED WEIGHTED AVERAGE SHARES OUTSTANDING
(Unaudited, in thousands)
                                 
    Three Months Ended     Twelve Months Ended  
    December 31,     December 31,  
    2007     2006     2007     2006  
Basic:
                               
Weighted average shares outstanding
    149,323       138,724       145,869       135,016  
Stock held by deferred compensation plan
    (2,341 )     (1,203 )     (2,078 )     (1,265 )
 
                       
 
    146,982       137,521       143,791       133,751  
 
                       
 
                               
Dilutive:
                               
Weighted average shares outstanding
    149,323       138,724       145,869       135,016  
Dilutive stock options under treasury method
    3,709       3,820       4,042       3,695  
 
                       
 
    153,032       142,544       149,911       138,711  
 
                       

12


 

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)
                                                 
    Based upon Statements of Income Including  
    Gulf of Mexico Discontinued Operations  
    Three Months Ended     Twelve Months Ended  
    December 31,     December 31,  
    2007     2006             2007     2006          
Oil and gas sales components:
                                               
Oil sales
  $ 65,667     $ 47,994             $ 228,947     $ 197,813          
NGL sales
    14,361       7,693               46,152       36,705          
Gas sales
    170,780       121,558               593,215       495,920          
 
                                               
Cash-settled hedges (effective):
                                               
Crude oil
    (16,687 )     (8,516 )             (23,755 )     (48,444 )        
Natural gas
    6,780       (5,165 )             27,916       (48,005 )        
 
                                       
Total oil and gas sales, as reported
  $ 240,901     $ 163,564       47 %   $ 872475     $ 633,989       38 %
 
                                       
 
                                               
Derivative fair value income (loss) components:
                                               
Cash-settled derivatives (ineffective):
                                               
Crude oil
  $ (799 )   $             $ (828 )   $          
Natural gas
    21,832       13,759               72,650       49,939          
 
                                               
Change in mark-to-market on unrealized derivatives
    (39,920 )     5,232               (79,589 )     92,456          
 
                                       
Total derivative fair value income, as reported
  $ 18,887     $ 18,991             $ (7,767 )   $ 142,395          
 
                                       
 
                                               
Oil and gas sales, including cash-settled derivatives:
                                               
Oil sales
  $ 48,181     $ 39,478             $ 204,364     $ 149,369          
Natural gas liquid sales
    14,361       7,693               46,152       36,705          
Gas sales
    199,392       130,152               693,781       497,854          
 
                                       
Total
  $ 261,934     $ 177,323       48 %   $ 944,297     $ 683,928       38 %
 
                                       
 
                                               
Production during the period:
                                               
Oil (bbl)
    799,676       804,275       -1 %     3,398,534       3,159,623       8 %
Natural gas liquid (bbl)
    277,105       259,971       7 %     1,114,730       1,091,785       2 %
Gas (mcf)
    25,124,892       20,616,478       22 %     90,547,993       75,266,847       20 %
Equivalent (mcfe) (a)
    31,585,578       27,001,954       17 %     117,627,577       100,775,295       17 %
 
                                               
Average prices realized, including cash-settled hedges and derivatives:
                                               
Crude oil (per bbl)
  $ 60.25     $ 49.09       23 %   $ 60.13     $ 47.27       27 %
Natural gas liquid (per bbl)
  $ 51.83     $ 29.59       75 %   $ 41.40     $ 33.62       23 %
Gas (per mcf)
  $ 7.94     $ 6.31       26 %   $ 7.66     $ 6.61       16 %
Equivalent (per mcfe) (a)
  $ 8.29     $ 6.57       26 %   $ 8.03     $ 6.79       18 %
 
(a)   Oil and natural gas liquids are converted to gas equivalents on a basis of six mcf per barrel.

13


 

RANGE RESOURCES CORPORATION
RECONCILIATION OF INCOME 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     Twelve Months Ended  
    December 31,     December 31,  
    2007     2006             2007     2006          
As reported
  $ 58,958     $ 46,206       28 %   $ 265,737     $ 315,701       -16 %
Adjustment for certain non-cash items (Gain) loss on sale of properties
    2       (176 )             (20 )     (21 )        
Gulf of Mexico – discontinued operations
          28               3,399       5,639          
Change in mark-to-market on unrealized derivatives
    38,598       (2,757 )             78,769       (86,491 )        
Ineffective hedging (gain) loss
    1,322       (2,475 )             820       (5,965 )        
Amortization of ineffective interest hedges
                              311          
Transportation and gathering – non-cash stock compensation
    97       83               394       320          
Direct operating – non-cash stock compensation
    487       374               1,840       1,403          
Exploration expenses – non-cash stock compensation
    884       883               3,473       3,079          
General & administrative – non-cash stock compensation
    4,535       3,948               18,248       14,295          
Deferred compensation plan – non-cash stock compensation
    (10 )     7,220               28,332       6,873          
 
                                       
 
                                               
As adjusted
    104,873       53,334       97 %     400,992       255,144       57 %
 
                                               
Income taxes, adjusted
                                               
Current
    (96 )     97               320       1,912          
Deferred
    44,014       23,437               148,063       97,806          
 
                                       
Net income excluding certain items, a non-GAAP measure
  $ 60,955     $ 29,800       105 %   $ 252,609     $ 155,426       63 %
 
                                       
 
                                               
Non-GAAP earnings per share Basic
  $ 0.41     $ 0.22       86 %   $ 1.76     $ 1.16       52 %
 
                                       
Diluted
  $ 0.40     $ 0.21       90 %   $ 1.69     $ 1.12       51 %
 
                                       
HEDGING POSITION
As of February 26, 2008
(Unaudited)
                             
        Gas   Oil
        Volume     Average   Volume     Average
        Hedged     Hedge   Hedged     Hedge
        (Mmbtu/d)     Prices   (Bbl/d)     Prices
Calendar 2008
  Swaps     155,000     $8.97        
Calendar 2008
  Collars     70,000     $8.01 - $10.83     9,000     $59.34 - $75.48
 
                           
Calendar 2009
  Swaps     70,000     $8.38        
Calendar 2009
  Collars     140,000     $8.24 - $9.19     8,000     $64.01 - $76.00
 
Note:   Details as to the Company’s hedges are posted on its website and are updated periodically.

14

-----END PRIVACY-ENHANCED MESSAGE-----