EX-99.1 2 rrc-ex99_1.htm EX-99.1 EX-99.1

Exhibit 99.1

NEWS RELEASE

Range Announces Second Quarter 2025 Results

FORT WORTH, TEXAS, July 22, 2025…RANGE RESOURCES CORPORATION (NYSE: RRC) today announced its second quarter 2025 financial results.

 

Second Quarter 2025 Highlights –

 

Cash flow from operating activities of $336 million
Cash flow from operations, before working capital changes, of $301 million
Repurchased $53 million of shares, paid $21 million in dividends, and reduced net debt to $1.2 billion
Capital spending was $154 million, approximately 23% of the annual 2025 budget
Realized price, including hedges, was $3.49 per mcfe
Natural gas differential, including basis hedging, of ($0.50) per mcf to NYMEX
Pre-hedge NGL realizations of $23.73 per barrel – a premium of $0.61 over Mont Belvieu equivalent
Production averaged 2.20 Bcfe per day, approximately 68% natural gas
Improved 2025 production guidance and increased expected lateral footage in year-end inventory, while lowering 2025 capital due to operational efficiencies.

 

Commenting on the results, Dennis Degner, the Company’s CEO said, “This year is off to a great start with another quarter of efficiency gains and consistent well performance driving strong free cash flow and building operational momentum. Our strong financial results supported $74 million in share repurchases and dividends, while lowering net debt to $1.2 billion. We believe Range is well positioned to benefit as in-basin demand opportunities materialize alongside a global call on natural gas. Range is one of the few producers in Appalachia with sufficient high-quality inventory to support the required growth in baseload supply. Further, Range’s continued efficiencies are supported by our countercyclical investments in drilled inventory over the last 18 months and consistent well results. Importantly, we intend to help meet future demand increases while also returning significant capital 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.

 

Second Quarter 2025 Results

 

GAAP revenues and other income for second quarter 2025 totaled $856 million, GAAP net cash provided from operating activities (including changes in working capital) was $336 million, and GAAP net income was $238 million ($0.99 per diluted share). Second quarter earnings results include a $155 million mark-to-market derivative gain due to decreases in commodity prices.

 

Cash flow from operations before changes in working capital, a non-GAAP measure, was $301 million. Adjusted net income comparable to analysts’ estimates, a non-GAAP measure, was $158 million ($0.66 per diluted share) in second quarter 2025.

 

 


 

The following table details Range’s second quarter 2025 unit costs per mcfe(a):

 

 

Expenses

 

2Q 2025

(per mcfe)

 

2Q 2024

(per mcfe)

 

 

 Increase (Decrease)

 

 

 

 

 

 

 

 

Direct operating(a)

 

$ 0.11

 

$ 0.11

 

 

0%

Transportation, gathering,

    processing and compression(a)

 

    1.52

 

    1.44

 

 

6%

Taxes other than income

 

    0.04

 

    0.03

 

 

33%

General and administrative(a)

 

    0.16

 

    0.16

 

 

0%

Interest expense(a)

 

    0.13

 

    0.14

 

 

(7%)

        Total cash unit costs(b)

 

    1.97

 

    1.88

 

 

5%

Depletion, depreciation and

    amortization (DD&A)

 

    0.46

 

    0.45

 

 

        2%

        Total unit costs plus DD&A(b)

 

$ 2.43

 

$ 2.33

 

 

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 second quarter 2025(a):

 

 

2Q25 Production & Realized Pricing

 

Natural Gas

(mcf)

 

Oil (bbl)

 

NGLs

(bbl)

 

Natural Gas

Equivalent (mcfe)

 

 

 

 

 

Net production per day

 

1,497,771

 

6,382

 

110,209

 

2,197,321

 

 

 

 

 

 

 

 

 

Average NYMEX price

$ 3.44

 

$63.72

 

$ 23.12

 

 

Differential, including basis hedging

(0.50)

 

(10.95)

 

  0.61

 

 

Realized prices before NYMEX hedges

2.94

 

52.77

 

23.73

 

3.35

Settled NYMEX hedges

0.19

 

1.45

 

0.15

 

0.14

Average realized prices after hedges

$ 3.13

 

$ 54.22

 

$ 23.88

 

$ 3.49

 

(a)
Totals may not be exact due to rounding

 

 

Second quarter 2025 natural gas, NGLs and oil price realizations (including the impact of cash-settled hedges and derivative settlements) averaged $3.49 per mcfe.

 

The average natural gas price, including the impact of basis hedging, was $2.94 per mcf, or a ($0.50) per mcf differential to NYMEX. Range continues to expect its 2025 natural gas differential to average ($0.40) to ($0.48) relative to NYMEX.
Range’s pre-hedge NGL price during the quarter was $23.73 per barrel, approximately $0.61 above the Mont Belvieu weighted equivalent. Range is improving its expected 2025 NGL differential to average +$0.40 to +$1.25 relative to a Mont Belvieu equivalent barrel.
Crude oil and condensate price realizations, before realized hedges, averaged $52.77 per barrel, or $10.95 below WTI (West Texas Intermediate). Range continues to expect its 2025 condensate differential to average ($10.00) to ($15.00) relative to NYMEX.

 

 

 

 


 

Repurchase Activity and Financial Position

 

During the second quarter, Range repurchased 1,453,438 shares at an average price of approximately $36.35 per share. As of June 30, 2025, the Company had approximately $900 million of availability under the share repurchase program.

 

In May 2025, Range paid off the remaining principal balance of its 4.875% senior notes due 2025 at par by utilizing cash on hand and by borrowing on the bank credit facility. As of June 30, 2025, Range had net debt outstanding of approximately $1.22 billion, consisting of $1.1 billion of senior notes, $125 million on the facility, and $0.1 million in cash.

 

Capital Expenditures and Operational Activity

 

Second quarter 2025 drilling and completion expenditures were $136 million. In addition, during the quarter, approximately $11 million was invested in acreage, and $7 million was invested in infrastructure, pneumatic devices, and other investments. Year-to-date capital investments of $301 million are approximately $10 million below plan as a result of operational efficiencies. As a result, Range is lowering the high-end of its 2025 capital guide to $680 million.

 

During the quarter, Range drilled ~285,000 lateral feet across 20 wells, while turning to sales ~156,000 lateral feet across 12 wells. The added inventory of drilled but not completed laterals places Range on track to exit 2025 with greater than 400,000 lateral feet of growth inventory to support future development.

 

The table below summarizes expected 2025 activity plans regarding the number of wells to sales in each area.

 

 

 

 

Wells TIL

1H 2025

 

Remaining

2025

 

2025

Planned TIL

SW PA Super-Rich

5

3

 

8

SW PA Wet

17

12

 

29

SW PA Dry

0

5

 

5

NE PA Dry

 

 

0

 

4

 

4

Total Wells

22

24

 

46

 

 

 

Guidance – 2025

 

Updated Capital & Production Guidance

 

Range’s 2025 all-in capital budget is now $650 million - $680 million, improved from prior guidance of $650 million - $690 million. Annual production is now expected to be approximately 2.225 Bcfe per day in 2025, updated from prior guidance of ~2.2 Bcfe per day. Liquids are expected to be over 30% of production.

 

 

Updated Full Year 2025 Expense Guidance

 

 

Updated Guidance

 

Prior Guidance

Direct operating expense:

$0.12 - $0.13 per mcfe

 

$0.12 - $0.14 per mcfe

Transportation, gathering, processing and compression expense:

$1.50 - $1.55 per mcfe

 

$1.50 - $1.55 per mcfe

Taxes other than income:

$0.03 - $0.04 per mcfe

 

$0.03 - $0.04 per mcfe

Exploration expense:

$24 - $28 million

 

$24 - $28 million

G&A expense:

$0.17 - $0.18 per mcfe

 

$0.17 - $0.19 per mcfe

Net Interest expense:

$0.12 - $0.13 per mcfe

 

$0.12 - $0.13 per mcfe

DD&A expense:

$0.45 - $0.46 per mcfe

 

$0.45 - $0.46 per mcfe

Net brokered gas marketing expense:

$8 - $12 million

 

$8 - $12 million

 

 


 

Updated Full Year 2025 Price Guidance

 

Based on recent market indications, Range expects to average the following price differentials for its production in 2025.

 

 

Updated Guidance

 

Prior Guidance

 

FY 2025 Natural Gas:(1)

NYMEX minus $0.40 to $0.48

 

NYMEX minus $0.40 to $0.48

 

FY 2025 Natural Gas Liquids:(2)

MB plus $0.40 to $1.25 per barrel

 

MB plus $0.25 to $1.25 per barrel

 

FY 2025 Oil/Condensate:

WTI minus $10.00 to $15.00

 

WTI minus $10.00 to $15.00

 

 

(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 June 30, 2025, was a net gain of $19.9 million.

 

 

Conference Call Information

 

A conference call to review the financial results is scheduled on Wednesday, July 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 August 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.

 

 


 

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 Contacts:

 

Laith Sando

817-869-4267

 

Matt Schmid

817-869-1538

 

Range Media Contact:

 


 

 

Mark Windle

724-873-3223

 


 

RANGE RESOURCES CORPORATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STATEMENTS OF OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Based on GAAP reported earnings with additional

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

details of items included in each line in Form 10-Q

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited, In thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

2025

 

 

2024

 

 

%

 

 

2025

 

 

2024

 

 

%

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas, NGLs and oil sales (a)

$

666,638

 

 

$

478,450

 

 

 

 

 

$

1,458,558

 

 

$

1,045,451

 

 

 

 

Derivative fair value income (loss)

 

154,747

 

 

 

16,808

 

 

 

 

 

 

(4,210

)

 

 

63,406

 

 

 

 

Brokered natural gas and marketing

 

33,009

 

 

 

31,393

 

 

 

 

 

 

87,417

 

 

 

60,224

 

 

 

 

ARO settlement gain (loss) (b)

 

1

 

 

 

-

 

 

 

 

 

 

1

 

 

 

(26

)

 

 

 

Interest income (b)

 

1,762

 

 

 

3,376

 

 

 

 

 

 

4,815

 

 

 

6,319

 

 

 

 

Gain on sale of assets (b)

 

102

 

 

 

66

 

 

 

 

 

 

164

 

 

 

153

 

 

 

 

Other (b)

 

16

 

 

 

16

 

 

 

 

 

 

84

 

 

 

38

 

 

 

 

Total revenues and other income

 

856,275

 

 

 

530,109

 

 

 

62

%

 

 

1,546,829

 

 

 

1,175,565

 

 

 

32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct operating

 

22,616

 

 

 

22,281

 

 

 

 

 

 

47,452

 

 

 

43,945

 

 

 

 

Direct operating - stock-based compensation (c)

 

504

 

 

 

471

 

 

 

 

 

 

1,041

 

 

 

968

 

 

 

 

Transportation, gathering, processing and compression

 

304,714

 

 

 

281,495

 

 

 

 

 

 

610,823

 

 

 

572,370

 

 

 

 

Taxes other than income

 

7,835

 

 

 

4,974

 

 

 

 

 

 

14,822

 

 

 

10,342

 

 

 

 

Brokered natural gas and marketing

 

34,183

 

 

 

33,513

 

 

 

 

 

 

91,544

 

 

 

64,408

 

 

 

 

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

 

802

 

 

 

583

 

 

 

 

 

 

1,642

 

 

 

1,291

 

 

 

 

Exploration

 

7,562

 

 

 

6,316

 

 

 

 

 

 

13,606

 

 

 

10,518

 

 

 

 

Exploration - stock-based compensation (c)

 

366

 

 

 

335

 

 

 

 

 

 

713

 

 

 

659

 

 

 

 

Abandonment and impairment of unproved properties

 

6,781

 

 

 

1,524

 

 

 

 

 

 

11,355

 

 

 

3,895

 

 

 

 

General and administrative

 

32,757

 

 

 

31,372

 

 

 

 

 

 

64,310

 

 

 

65,144

 

 

 

 

General and administrative - stock-based compensation (c)

 

9,326

 

 

 

8,482

 

 

 

 

 

 

19,437

 

 

 

18,460

 

 

 

 

General and administrative - lawsuit settlements

 

63

 

 

 

287

 

 

 

 

 

 

90

 

 

 

478

 

 

 

 

Exit costs

 

8,502

 

 

 

10,094

 

 

 

 

 

 

17,399

 

 

 

20,409

 

 

 

 

Deferred compensation plan (d)

 

(88

)

 

 

1,240

 

 

 

 

 

 

2,791

 

 

 

7,645

 

 

 

 

Interest expense

 

25,630

 

 

 

28,356

 

 

 

 

 

 

53,415

 

 

 

57,472

 

 

 

 

Interest expense - amortization of deferred financing costs (e)

 

1,166

 

 

 

1,357

 

 

 

 

 

 

2,542

 

 

 

2,717

 

 

 

 

Gain on early extinguishment of debt

 

-

 

 

 

(179

)

 

 

 

 

 

(3

)

 

 

(243

)

 

 

 

Depletion, depreciation and amortization

 

91,514

 

 

 

87,598

 

 

 

 

 

 

182,073

 

 

 

174,735

 

 

 

 

Total costs and expenses

 

554,233

 

 

 

520,099

 

 

 

7

%

 

 

1,135,052

 

 

 

1,055,213

 

 

 

8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

302,042

 

 

 

10,010

 

 

 

2917

%

 

 

411,777

 

 

 

120,352

 

 

 

242

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

4,645

 

 

 

2,399

 

 

 

 

 

 

6,645

 

 

 

3,981

 

 

 

 

Deferred

 

59,819

 

 

 

(21,093

)

 

 

 

 

 

70,502

 

 

 

(4,471

)

 

 

 

 

 

64,464

 

 

 

(18,694

)

 

 

 

 

 

77,147

 

 

 

(490

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

237,578

 

 

$

28,704

 

 

 

728

%

 

$

334,630

 

 

$

120,842

 

 

 

177

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income Per Common Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.99

 

 

$

0.12

 

 

 

 

 

$

1.40

 

 

$

0.50

 

 

 

 

Diluted

$

0.99

 

 

$

0.12

 

 

 

 

 

$

1.39

 

 

$

0.49

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding, as reported

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

238,187

 

 

 

241,125

 

 

 

-1

%

 

 

239,106

 

 

 

240,815

 

 

 

-1

%

Diluted

 

239,717

 

 

 

242,983

 

 

 

-1

%

 

 

240,772

 

 

 

242,766

 

 

 

-1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) See separate natural gas, NGLs and oil sales information table.

 

(b) Included in Other income 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)

June 30,

 

 

December 31,

 

 

2025

 

 

2024

 

 

(Unaudited)

 

 

(Audited)

 

Assets

 

 

 

 

 

Current assets

$

272,616

 

 

$

636,982

 

Derivative assets

 

51,115

 

 

 

87,098

 

Natural gas and oil properties, net (successful efforts method)

 

6,535,097

 

 

 

6,421,700

 

Other property and equipment, net

 

2,736

 

 

 

2,465

 

Operating lease right-of-use assets

 

170,159

 

 

 

119,838

 

Other

 

73,388

 

 

 

79,592

 

 

$

7,105,111

 

 

$

7,347,675

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

Current liabilities

$

580,744

 

 

$

1,263,247

 

Asset retirement obligations

 

1,189

 

 

 

1,189

 

Derivative liabilities

 

1,201

 

 

 

9,634

 

 

 

 

 

 

 

Bank debt

 

121,092

 

 

 

-

 

Senior notes, excluding current maturities

 

1,090,607

 

 

 

1,089,614

 

Deferred tax liabilities

 

611,873

 

 

 

541,378

 

Derivative liabilities

 

23,187

 

 

 

10,488

 

Deferred compensation liabilities

 

64,262

 

 

 

65,233

 

Operating lease liabilities

 

109,026

 

 

 

35,737

 

Asset retirement obligations and other liabilities

 

143,174

 

 

 

137,181

 

Divestiture contract obligation

 

232,062

 

 

 

257,317

 

 

 

2,978,417

 

 

 

3,411,018

 

 

 

 

 

 

 

Common stock and retained deficit

 

4,761,293

 

 

 

4,449,987

 

Other comprehensive income

 

582

 

 

 

611

 

Common stock held in treasury

 

(635,181

)

 

 

(513,941

)

Total stockholders' equity

 

4,126,694

 

 

 

3,936,657

 

 

$

7,105,111

 

 

$

7,347,675

 

 

 

RECONCILIATION OF TOTAL DEBT AS REPORTED

 

 

 

 

 

 

 

 

TO NET DEBT, a non-GAAP measure

 

 

 

 

 

 

 

 

(Unaudited, in thousands)

 

 

 

 

 

 

 

 

 

June 30,

 

 

December 31,

 

 

 

 

 

2025

 

 

2024

 

 

%

 

 

 

 

 

 

 

 

 

 

Total debt, net of deferred financing costs, as reported

$

1,211,699

 

 

$

1,697,883

 

 

 

-29

%

Unamortized debt issuance costs, as reported

 

13,301

 

 

 

10,819

 

 

 

 

Less cash and cash equivalents, as reported

 

(134

)

 

 

(304,490

)

 

 

 

Net debt, a non-GAAP measure

$

1,224,866

 

 

$

1,404,212

 

 

 

-13

%

 

 

 

 

 

 

 


 

RANGE RESOURCES CORPORATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

(Unaudited, in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

237,578

 

 

$

28,704

 

 

$

334,630

 

 

$

120,842

 

Adjustments to reconcile net cash provided from continuing operations:

 

 

 

 

 

 

 

 

 

 

 

Deferred income tax expense (benefit)

 

59,819

 

 

 

(21,093

)

 

 

70,502

 

 

 

(4,471

)

Depletion, depreciation and amortization

 

91,514

 

 

 

87,598

 

 

 

182,073

 

 

 

174,735

 

Abandonment and impairment of unproved properties

 

6,781

 

 

 

1,524

 

 

 

11,355

 

 

 

3,895

 

Derivative fair value (income) loss

 

(154,747

)

 

 

(16,808

)

 

 

4,210

 

 

 

(63,406

)

Cash settlements on derivative financial instruments

 

31,466

 

 

 

128,057

 

 

 

36,039

 

 

 

250,430

 

Divestiture contract obligation, including accretion

 

8,502

 

 

 

10,062

 

 

 

17,399

 

 

 

20,329

 

Amortization of deferred financing costs and other

 

962

 

 

 

1,193

 

 

 

2,144

 

 

 

2,425

 

Deferred and stock-based compensation

 

11,047

 

 

 

11,122

 

 

 

26,130

 

 

 

29,337

 

Gain on sale of assets

 

(102

)

 

 

(66

)

 

 

(164

)

 

 

(153

)

Loss (gain) on early extinguishment of debt

 

-

 

 

 

(179

)

 

 

(3

)

 

 

(243

)

 

 

 

 

 

 

 

 

 

 

 

 

Changes in working capital:

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

96,785

 

 

 

(30,541

)

 

 

68,064

 

 

 

76,913

 

Other current assets

 

518

 

 

 

(13,461

)

 

 

(8,510

)

 

 

(22,405

)

Accounts payable

 

(27,023

)

 

 

(17,906

)

 

 

9,158

 

 

 

(5,718

)

Accrued liabilities and other

 

(26,912

)

 

 

(19,431

)

 

 

(86,754

)

 

 

(101,805

)

Net changes in working capital

 

43,368

 

 

 

(81,339

)

 

 

(18,042

)

 

 

(53,015

)

Net cash provided from operating activities

$

336,188

 

 

$

148,775

 

 

$

666,273

 

 

$

480,705

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF NET CASH PROVIDED FROM OPERATING

 

 

 

 

 

 

 

 

 

 

 

ACTIVITIES, AS REPORTED, TO CASH FLOW FROM OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

BEFORE CHANGES IN WORKING CAPITAL, a non-GAAP measure

 

 

 

 

 

 

 

 

 

 

 

(Unaudited, in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net cash provided from operating activities, as reported

$

336,188

 

 

$

148,775

 

 

$

666,273

 

 

$

480,705

 

Net changes in working capital

 

(43,368

)

 

 

81,339

 

 

 

18,042

 

 

 

53,015

 

Exploration expense

 

7,562

 

 

 

6,316

 

 

 

13,606

 

 

 

10,518

 

Lawsuit settlements

 

63

 

 

 

287

 

 

 

90

 

 

 

478

 

Non-cash compensation adjustment and other

 

66

 

 

 

185

 

 

 

(109

)

 

 

84

 

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

$

300,511

 

 

$

236,902

 

 

$

697,902

 

 

$

544,800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

 

 

 

 

 

 

 

 

 

(Unaudited, in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Basic:

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

238,804

 

 

 

242,647

 

 

 

239,785

 

 

 

242,365

 

Stock held by deferred compensation plan

 

(617

)

 

 

(1,522

)

 

 

(679

)

 

 

(1,550

)

Adjusted basic

 

238,187

 

 

 

241,125

 

 

 

239,106

 

 

 

240,815

 

 

 

 

 

 

 

 

 

 

 

 

 

Dilutive:

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

238,804

 

 

 

242,647

 

 

 

239,785

 

 

 

242,365

 

Dilutive stock options under treasury method

 

913

 

 

 

336

 

 

 

987

 

 

 

401

 

Adjusted dilutive

 

239,717

 

 

 

242,983

 

 

 

240,772

 

 

 

242,766

 

 

 


 

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 June 30,

 

 

Six Months Ended June 30,

 

 

2025

 

 

2024

 

 

%

 

 

2025

 

 

2024

 

 

%

 

Natural gas, NGLs and Oil Sales components:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas sales

$

397,955

 

 

$

209,652

 

 

 

 

 

$

888,332

 

 

$

481,127

 

 

 

 

NGLs sales

 

238,034

 

 

 

228,285

 

 

 

 

 

 

513,688

 

 

 

484,361

 

 

 

 

Oil sales

 

30,649

 

 

 

40,513

 

 

 

 

 

 

56,538

 

 

 

79,963

 

 

 

 

Total Natural Gas, NGLs and Oil Sales, as reported

$

666,638

 

 

$

478,450

 

 

 

39

%

 

$

1,458,558

 

 

$

1,045,451

 

 

 

40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative Fair Value Income (Loss), as reported

$

154,747

 

 

$

16,808

 

 

 

 

 

$

(4,210

)

 

$

63,406

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Natural gas

 

(29,114

)

 

 

(126,194

)

 

 

 

 

 

(33,843

)

 

 

(247,107

)

 

 

 

   NGLs

 

(1,508

)

 

 

(1,978

)

 

 

 

 

 

(1,096

)

 

 

(1,901

)

 

 

 

   Oil

 

(844

)

 

 

115

 

 

 

 

 

 

(1,100

)

 

 

(1,422

)

 

 

 

Total change in fair value related to commodity derivatives prior to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

settlement, a non-GAAP measure

$

123,281

 

 

$

(111,249

)

 

 

 

 

$

(40,249

)

 

$

(187,024

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation, gathering, processing and compression components:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural Gas

$

154,704

 

 

$

153,040

 

 

 

 

 

$

312,223

 

 

$

303,152

 

 

 

 

NGLs

 

149,209

 

 

 

128,077

 

 

 

 

 

 

297,047

 

 

 

268,351

 

 

 

 

Oil

 

801

 

 

 

378

 

 

 

 

 

 

1,553

 

 

 

867

 

 

 

 

Total transportation, gathering, processing and compression, as reported

$

304,714

 

 

$

281,495

 

 

 

 

 

$

610,823

 

 

$

572,370

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas sales

$

427,069

 

 

$

335,846

 

 

 

 

 

$

922,175

 

 

$

728,234

 

 

 

 

NGLs sales

 

239,542

 

 

 

230,263

 

 

 

 

 

 

514,784

 

 

 

486,262

 

 

 

 

Oil Sales

 

31,493

 

 

 

40,398

 

 

 

 

 

 

57,638

 

 

 

81,385

 

 

 

 

Total

$

698,104

 

 

$

606,507

 

 

 

15

%

 

$

1,494,597

 

 

$

1,295,881

 

 

 

15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural Gas (mcf)

 

136,297,159

 

 

 

136,099,063

 

 

 

0

%

 

 

272,260,589

 

 

 

268,749,303

 

 

 

1

%

NGLs (bbls)

 

10,029,051

 

 

 

9,376,810

 

 

 

7

%

 

 

19,949,040

 

 

 

19,137,533

 

 

 

4

%

Oil (bbls)

 

580,791

 

 

 

593,020

 

 

 

-2

%

 

 

1,004,370

 

 

 

1,203,299

 

 

 

-17

%

Gas equivalent (mcfe) (b)

 

199,956,211

 

 

 

195,918,043

 

 

 

2

%

 

 

397,981,049

 

 

 

390,794,295

 

 

 

2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production of natural gas, NGLs and oil - average per day (a):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural Gas (mcf)

 

1,497,771

 

 

 

1,495,594

 

 

 

0

%

 

 

1,504,202

 

 

 

1,476,645

 

 

 

2

%

NGLs (bbls)

 

110,209

 

 

 

103,042

 

 

 

7

%

 

 

110,216

 

 

 

105,151

 

 

 

5

%

Oil (bbls)

 

6,382

 

 

 

6,517

 

 

 

-2

%

 

 

5,549

 

 

 

6,612

 

 

 

-16

%

Gas equivalent (mcfe) (b)

 

2,197,321

 

 

 

2,152,946

 

 

 

2

%

 

 

2,198,790

 

 

 

2,147,221

 

 

 

2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average prices, excluding derivative settlements and before third-party

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

transportation costs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural Gas (per mcf)

$

2.92

 

 

$

1.54

 

 

 

90

%

 

$

3.26

 

 

$

1.79

 

 

 

82

%

NGLs (per bbl)

$

23.73

 

 

$

24.35

 

 

 

-3

%

 

$

25.75

 

 

$

25.31

 

 

 

2

%

Oil (per bbl)

$

52.77

 

 

$

68.32

 

 

 

-23

%

 

$

56.29

 

 

$

66.45

 

 

 

-15

%

Gas equivalent (per mcfe) (b)

$

3.33

 

 

$

2.44

 

 

 

36

%

 

$

3.66

 

 

$

2.68

 

 

 

37

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average prices, including derivative settlements before third-party

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

transportation costs: (c)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural Gas (per mcf)

$

3.13

 

 

$

2.47

 

 

 

27

%

 

$

3.39

 

 

$

2.71

 

 

 

25

%

NGLs (per bbl)

$

23.88

 

 

$

24.56

 

 

 

-3

%

 

$

25.80

 

 

$

25.41

 

 

 

2

%

Oil (per bbl)

$

54.22

 

 

$

68.12

 

 

 

-20

%

 

$

57.39

 

 

$

67.63

 

 

 

-15

%

Gas equivalent (per mcfe) (b)

$

3.49

 

 

$

3.10

 

 

 

13

%

 

$

3.75

 

 

$

3.32

 

 

 

13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average prices, including derivative settlements and after third-party

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

transportation costs: (d)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural Gas (per mcf)

$

2.00

 

 

$

1.34

 

 

 

49

%

 

$

2.24

 

 

$

1.58

 

 

 

42

%

NGLs (per bbl)

$

9.01

 

 

$

10.90

 

 

 

-17

%

 

$

10.91

 

 

$

11.39

 

 

 

-4

%

Oil (per bbl)

$

52.84

 

 

$

67.48

 

 

 

-22

%

 

$

55.84

 

 

$

66.91

 

 

 

-17

%

Gas equivalent (per mcfe) (b)

$

1.97

 

 

$

1.66

 

 

 

19

%

 

$

2.22

 

 

$

1.85

 

 

 

20

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation, gathering and compression expense per mcfe

$

1.52

 

 

$

1.44

 

 

 

6

%

 

$

1.53

 

 

$

1.47

 

 

 

4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Represents volumes sold regardless of when produced.

 

(b) Oil and NGLs are converted at the rate of one barrel equals six mcfe based upon the approximate relative energy content of oil to natural gas, which is not necessarily

 

 indicative of the relationship of oil and natural gas prices.

 

(c) Excluding third-party transportation, gathering, 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 June 30,

 

 

Six Months Ended June 30,

 

 

2025

 

 

2024

 

 

%

 

 

2025

 

 

2024

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations before income taxes, as reported

$

302,042

 

 

$

10,010

 

 

 

2917

%

 

$

411,777

 

 

$

120,352

 

 

 

242

%

Adjustment for certain special items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on the sale of assets

 

(102

)

 

 

(66

)

 

 

 

 

 

(164

)

 

 

(153

)

 

 

 

ARO settlement (gain) loss

 

(1

)

 

 

-

 

 

 

 

 

 

(1

)

 

 

26

 

 

 

 

Change in fair value related to derivatives prior to settlement

 

(123,281

)

 

 

111,249

 

 

 

 

 

 

40,249

 

 

 

187,024

 

 

 

 

Abandonment and impairment of unproved properties

 

6,781

 

 

 

1,524

 

 

 

 

 

 

11,355

 

 

 

3,895

 

 

 

 

Loss (gain) on early extinguishment of debt

 

-

 

 

 

(179

)

 

 

 

 

 

(3

)

 

 

(243

)

 

 

 

Lawsuit settlements

 

63

 

 

 

287

 

 

 

 

 

 

90

 

 

 

478

 

 

 

 

Exit costs

 

8,502

 

 

 

10,094

 

 

 

 

 

 

17,399

 

 

 

20,409

 

 

 

 

Brokered natural gas and marketing - stock-based compensation

 

802

 

 

 

583

 

 

 

 

 

 

1,642

 

 

 

1,291

 

 

 

 

Direct operating - stock-based compensation

 

504

 

 

 

471

 

 

 

 

 

 

1,041

 

 

 

968

 

 

 

 

Exploration expenses - stock-based compensation

 

366

 

 

 

335

 

 

 

 

 

 

713

 

 

 

659

 

 

 

 

General & administrative - stock-based compensation

 

9,326

 

 

 

8,482

 

 

 

 

 

 

19,437

 

 

 

18,460

 

 

 

 

Deferred compensation plan - non-cash adjustment

 

(88

)

 

 

1,240

 

 

 

 

 

 

2,791

 

 

 

7,645

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes, as adjusted

 

204,914

 

 

 

144,030

 

 

 

42

%

 

 

506,326

 

 

 

360,811

 

 

 

40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense, as adjusted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

4,645

 

 

 

2,399

 

 

 

 

 

 

6,645

 

 

 

3,981

 

 

 

 

Deferred (a)

 

42,485

 

 

 

30,728

 

 

 

 

 

 

109,810

 

 

 

79,006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income, excluding certain items, a non-GAAP measure

$

157,784

 

 

$

110,903

 

 

 

42

%

 

$

389,871

 

 

$

277,824

 

 

 

40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP income per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.66

 

 

$

0.46

 

 

 

43

%

 

$

1.63

 

 

$

1.15

 

 

 

42

%

Diluted

$

0.66

 

 

$

0.46

 

 

 

43

%

 

$

1.62

 

 

$

1.14

 

 

 

42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP diluted shares outstanding, if dilutive

 

239,717

 

 

 

242,983

 

 

 

 

 

 

240,772

 

 

 

242,766

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Taxes are estimated to be approximately 23% for 2024 and 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

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 June 30,

 

 

Six Months Ended June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income, as reported

$

237,578

 

 

$

28,704

 

 

$

334,630

 

 

$

120,842

 

Adjustments for certain special items:

 

 

 

 

 

 

 

 

 

 

 

Gain on the sale of assets

 

(102

)

 

 

(66

)

 

 

(164

)

 

 

(153

)

ARO settlement (gain) loss

 

(1

)

 

 

-

 

 

 

(1

)

 

 

26

 

Gain on early extinguishment of debt

 

-

 

 

 

(179

)

 

 

(3

)

 

 

(243

)

Change in fair value related to derivatives prior to settlement

 

(123,281

)

 

 

111,249

 

 

 

40,249

 

 

 

187,024

 

Abandonment and impairment of unproved properties

 

6,781

 

 

 

1,524

 

 

 

11,355

 

 

 

3,895

 

Lawsuit settlements

 

63

 

 

 

287

 

 

 

90

 

 

 

478

 

Exit costs

 

8,502

 

 

 

10,094

 

 

 

17,399

 

 

 

20,409

 

Stock-based compensation

 

10,998

 

 

 

9,871

 

 

 

22,833

 

 

 

21,378

 

Deferred compensation plan

 

(88

)

 

 

1,240

 

 

 

2,791

 

 

 

7,645

 

Tax impact

 

17,334

 

 

 

(51,821

)

 

 

(39,308

)

 

 

(83,477

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income, excluding certain items, a non-GAAP measure

$

157,784

 

 

$

110,903

 

 

$

389,871

 

 

$

277,824

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per diluted share, as reported

$

0.99

 

 

$

0.12

 

 

$

1.39

 

 

$

0.49

 

Adjustments for certain special items per diluted share:

 

 

 

 

 

 

 

 

 

 

 

Gain on the sale of assets

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

ARO settlement (gain) loss

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Gain on early extinguishment of debt

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Change in fair value related to derivatives prior to settlement

 

(0.51

)

 

 

0.46

 

 

 

0.17

 

 

 

0.77

 

Abandonment and impairment of unproved properties

 

0.03

 

 

 

0.01

 

 

 

0.05

 

 

 

0.02

 

Lawsuit settlements

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Exit costs

 

0.04

 

 

 

0.04

 

 

 

0.07

 

 

 

0.08

 

Stock-based compensation

 

0.05

 

 

 

0.04

 

 

 

0.09

 

 

 

0.09

 

Deferred compensation plan

 

-

 

 

 

0.01

 

 

 

0.01

 

 

 

0.03

 

Adjustment for rounding differences

 

(0.01

)

 

 

(0.01

)

 

 

-

 

 

 

-

 

Tax impact

 

0.07

 

 

 

(0.21

)

 

 

(0.16

)

 

 

(0.34

)

Dilutive share impact (rabbi trust and other)

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per diluted share, excluding certain items, a non-GAAP measure

$

0.66

 

 

$

0.46

 

 

$

1.62

 

 

$

1.14

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings per share, a non-GAAP measure:

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.66

 

 

$

0.46

 

 

$

1.63

 

 

$

1.15

 

Diluted

$

0.66

 

 

$

0.46

 

 

$

1.62

 

 

$

1.14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

RANGE RESOURCES CORPORATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF CASH MARGIN PER MCFE, a non-

 

 

 

 

 

 

 

 

 

 

 

GAAP measure

 

 

 

 

 

 

 

 

 

 

 

(Unaudited, In thousands, except per unit data)

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

Natural gas, NGLs and oil sales, as reported

$

666,638

 

 

$

478,450

 

 

$

1,458,558

 

 

$

1,045,451

 

Derivative fair value income (loss), as reported

 

154,747

 

 

 

16,808

 

 

 

(4,210

)

 

 

63,406

 

Less non-cash fair value (gain) loss

 

(123,281

)

 

 

111,249

 

 

 

40,249

 

 

 

187,024

 

Brokered natural gas and marketing, as reported

 

33,009

 

 

 

31,393

 

 

 

87,417

 

 

 

60,224

 

Other income, as reported

 

1,881

 

 

 

3,458

 

 

 

5,064

 

 

 

6,484

 

Less gain on sale of assets

 

(102

)

 

 

(66

)

 

 

(164

)

 

 

(153

)

Less ARO settlement

 

(1

)

 

 

-

 

 

 

(1

)

 

 

26

 

Cash revenues

 

732,891

 

 

 

641,292

 

 

 

1,586,913

 

 

 

1,362,462

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

Direct operating, as reported

 

23,120

 

 

 

22,752

 

 

 

48,493

 

 

 

44,913

 

Less direct operating stock-based compensation

 

(504

)

 

 

(471

)

 

 

(1,041

)

 

 

(968

)

Transportation, gathering and compression, as reported

 

304,714

 

 

 

281,495

 

 

 

610,823

 

 

 

572,370

 

Taxes other than income, as reported

 

7,835

 

 

 

4,974

 

 

 

14,822

 

 

 

10,342

 

Brokered natural gas and marketing, as reported

 

34,985

 

 

 

34,096

 

 

 

93,186

 

 

 

65,699

 

Less brokered natural gas and marketing stock-based compensation

 

(802

)

 

 

(583

)

 

 

(1,642

)

 

 

(1,291

)

General and administrative, as reported

 

42,146

 

 

 

40,141

 

 

 

83,837

 

 

 

84,082

 

Less G&A stock-based compensation

 

(9,326

)

 

 

(8,482

)

 

 

(19,437

)

 

 

(18,460

)

Less lawsuit settlements

 

(63

)

 

 

(287

)

 

 

(90

)

 

 

(478

)

Interest expense, as reported

 

26,796

 

 

 

29,713

 

 

 

55,957

 

 

 

60,189

 

Less amortization of deferred financing costs

 

(1,166

)

 

 

(1,357

)

 

 

(2,542

)

 

 

(2,717

)

Cash expenses

 

427,735

 

 

 

401,991

 

 

 

882,366

 

 

 

813,681

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash margin, a non-GAAP measure

$

305,156

 

 

$

239,301

 

 

$

704,547

 

 

$

548,781

 

 

 

 

 

 

 

 

 

 

 

 

 

Mmcfe produced during period

 

199,956

 

 

 

195,918

 

 

 

397,981

 

 

 

390,794

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash margin per mcfe

$

1.53

 

 

$

1.22

 

 

$

1.77

 

 

$

1.40

 

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF INCOME BEFORE INCOME TAXES

 

 

 

 

 

 

 

 

 

 

 

TO CASH MARGIN, a non-GAAP measure

 

 

 

 

 

 

 

 

 

 

 

(Unaudited, in thousands, except per unit data)

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes, as reported

$

302,042

 

 

$

10,010

 

 

$

411,777

 

 

$

120,352

 

Adjustments to reconcile income before income taxes

 

 

 

 

 

 

 

 

 

 

 

to cash margin:

 

 

 

 

 

 

 

 

 

 

 

ARO settlements

 

(1

)

 

 

-

 

 

 

(1

)

 

 

26

 

Derivative fair value (income) loss

 

(154,747

)

 

 

(16,808

)

 

 

4,210

 

 

 

(63,406

)

Net cash receipts on derivative settlements

 

31,466

 

 

 

128,057

 

 

 

36,039

 

 

 

250,430

 

Exploration expense

 

7,562

 

 

 

6,316

 

 

 

13,606

 

 

 

10,518

 

Lawsuit settlements

 

63

 

 

 

287

 

 

 

90

 

 

 

478

 

Exit costs

 

8,502

 

 

 

10,094

 

 

 

17,399

 

 

 

20,409

 

Deferred compensation plan

 

(88

)

 

 

1,240

 

 

 

2,791

 

 

 

7,645

 

Stock-based compensation (direct operating, brokered natural gas and

 

10,998

 

 

 

9,871

 

 

 

22,833

 

 

 

21,378

 

marketing and general and administrative)

 

 

 

 

 

 

 

 

 

 

 

Bad debt expense

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Interest - amortization of deferred financing costs

 

1,166

 

 

 

1,357

 

 

 

2,542

 

 

 

2,717

 

Depletion, depreciation and amortization

 

91,514

 

 

 

87,598

 

 

 

182,073

 

 

 

174,735

 

Gain on sale of assets

 

(102

)

 

 

(66

)

 

 

(164

)

 

 

(153

)

Gain on early extinguishment of debt

 

-

 

 

 

(179

)

 

 

(3

)

 

 

(243

)

Abandonment and impairment of unproved properties

 

6,781

 

 

 

1,524

 

 

 

11,355

 

 

 

3,895

 

Cash margin, a non-GAAP measure

$

305,156

 

 

$

239,301

 

 

$

704,547

 

 

$

548,781