Range Resources Corporation

04/24/2024 | Press release | Distributed by Public on 04/24/2024 07:59

Range Announces First Quarter 2024 Results - Form 8-K

Range Announces First Quarter 2024 Results

FORT WORTH, TEXAS, April 23, 2024…RANGE RESOURCES CORPORATION (NYSE: RRC) today announced its first quarter 2024 financial results.

First Quarter 2024 Highlights -

Cash flow from operating activities of $332 million
Cash flow from operations, before working capital changes, of $308 million
Capital spending was $170 million, approximately 26% of the 2024 budget
Pre-hedge NGL realizations of $26.24 per barrel - premium of $1.91 over Mont Belvieu equivalent
Natural gas differentials, including basis hedging, averaged ($0.09) per mcf to NYMEX
Production averaged 2.14 Bcfe per day, approximately 68% natural gas
Net debt reduced below $1.5 billion

Commenting on the results, Dennis Degner, the Company's CEO said, "Range had a successful first quarter with efficient operations, consistent well performance and opportunistic NGL marketing allowing Range to generate strong free cash flow in a price environment that we believe is well below mid-cycle prices. With the strongest balance sheet in company history and a low required reinvestment rate, Range is generating free cash flow while positioning for continued success in the years ahead. As global energy demand continues to increase, we believe Range is well-positioned on the low-end of the natural gas cost curve with a competitive emissions intensity and a high-return, long-life inventory of de-risked wells, measured in decades."

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 each of the non-GAAP financial measures and the tables that reconcile each of the non-GAAP measures to their most directly comparable GAAP financial measure.

First Quarter 2024 Results

GAAP revenues for first quarter 2024 totaled $645 million, GAAP net cash provided from operating activities (including changes in working capital) was $332 million, and GAAP net income was $92 million ($0.38 per diluted share). First quarter earnings results include a $47 million mark-to-market derivative gain due to decreases in commodity prices.

Non-GAAP revenues for first quarter 2024 totaled $718 million, and cash flow from operations before changes in working capital, a non-GAAP measure, was $308 million. Adjusted net income comparable to analysts' estimates, a non-GAAP measure, was $167 million ($0.69 per diluted share) in first quarter 2024.

The following table details Range's first quarter 2024 unit costs per mcfe(a):

Expenses

1Q 2024

(per mcfe)

1Q 2023

(per mcfe)

Increase (Decrease)

Direct operating(a)

$ 0.11

$ 0.14

(21%)

Transportation, gathering,

processing and compression(a)

1.49

1.48

1%

Taxes other than income

0.03

0.04

(25%)

General and administrative(a)

0.18

0.17

6%

Interest expense(a)

0.15

0.16

(6%)

Total cash unit costs(b)

1.96

1.99

(2%)

Depletion, depreciation and

amortization (DD&A)

0.45

0.45

0%

Total unit costs plus DD&A(b)

$ 2.40

$ 2.44

(2%)

(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 first quarter 2024(a):

1Q24 Production & Realized Pricing

Natural Gas

(Mcf)

NGLs

(Bbl)

Oil

(Bbl)

Natural Gas

Equivalent (Mcfe)

Net production per day

1,457,695

107,261

6,706

2,141,497

Average NYMEX price

$ 2.23

$ 24.33

$ 76.92

Differential, including basis hedging

(0.09)

1.91

(12.28)

Realized prices before NYMEX hedges

2.14

26.24

64.64

2.97

Settled NYMEX hedges

0.82

(0.01)

2.52

0.57

Average realized prices after hedges

$ 2.96

$ 26.23

$ 67.16

$ 3.54

(a)
Totals may not be exact due to rounding

First quarter 2024 natural gas, NGLs and oil price realizations (including the impact of cash-settled hedges and derivative settlements) averaged $3.54 per mcfe.

The average natural gas price, including the impact of basis hedging, was $2.14 per mcf, or a ($0.09) per mcf differential to NYMEX. The Company continues to expect an average 2024 natural gas differential versus NYMEX to be within a range of ($0.40) to ($0.45) per mcf.
Range's pre-hedge NGL price for the quarter was $26.24 per barrel, approximately $1.91 above the Mont Belvieu weighted equivalent. Given the strong outperformance to start the year, Range is updating its full-year NGL price guidance to a range of Mont Belvieu equivalent minus $0.25 to plus $1.25.
Crude oil and condensate price realizations, before realized hedges, averaged $64.64 per barrel, or $12.28 below WTI (West Texas Intermediate). Range continues to expect the 2024 condensate differential to average $10.00-$13.00 below WTI.

2

Financial Position and Repurchase Activity

As of March 31, 2024, Range had net debt outstanding of approximately $1.43 billion, consisting of $1.77 billion of senior notes and $343 million in cash.

In first quarter 2024, Range repurchased in the open market $15.1 million principal amount of 4.875% senior notes due 2025 at a discount. The Company also repurchased an additional $4.3 million principal of 4.875% senior notes that was not settled until April 2024 and is included in accounts payable in the consolidated balance sheets.

Range did not repurchase any shares during the quarter.The Company has approximately $1.1 billion of availability on the share repurchase program.

Capital Expenditures and Operational Activity

First quarter 2024 drilling and completion expenditures were $152 million. In addition, during the quarter, approximately $14 million was invested in acreage, and $4 million was invested in infrastructure and other investments. First quarter capital spending represented approximately 26% of Range's total capital budget in 2024.

The table below summarizes expected 2024 activity regarding the number of wells to sales in each area.

Wells TIL

1Q 2024

Remaining

2024

2024

Planned TIL

SW PA Super-Rich

6

3

9

SW PA Wet

3

24

27

SW PA Dry

0

11

11

NE PA Dry

0

2

2

Total Wells

9

40

49

Guidance - 2024

Capital & Production Guidance

Range is targeting a maintenance production program in 2024, resulting in approximately flat production at 2.12 - 2.16 Bcfe per day, with more than 30% attributed to liquids production. Range's 2024 all-in capital budget is $620 million - $670 million.

Updated Full Year 2024 Expense Guidance

Direct operating expense:

$0.13 - $0.14 per mcfe

Transportation, gathering, processing and compression expense:

$1.45 - $1.55 per mcfe

Taxes other than income:

$0.04 - $0.05 per mcfe

Exploration expense:

$22 - $28 million

G&A expense:

$0.17 - $0.19 per mcfe

Net interest expense:

$0.14 - $0.16 per mcfe

DD&A expense:

$0.45 - $0.46 per mcfe

Net brokered gas marketing expense:

$8 - $12 million

2024 Price Guidance

3

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

FY 2024 Natural Gas:(1)

NYMEX minus $0.40 to $0.45

FY 2024 Natural Gas Liquids (including ethane):(2)

MB minus $0.25 to +$1.25 per barrel

FY 2024 Oil/Condensate:

WTI minus $10.00 to $13.00

(1) Including basis hedging

(2) Mont Belvieu-equivalent pricing based on weighting of 53% ethane, 27% propane, 8% normal butane, 4% iso-butane and 8% natural gasoline.

Hedging Status

Range hedges portions of its expected future production volumes to increase the predictability of cash flow and to help improve 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 Marcellus and other basis differentials for natural gas to limit volatility between benchmark and regional prices. The combined fair value of natural gas basis hedges as of March 31, 2024, was a net loss of $27.0 million.

Conference Call Information

A conference call to review the financial results is scheduled on Wednesday, April 24 at 8:00 AM Central Time (9:00 AM Eastern Time). Please click hereto 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 May 24th.

Non-GAAP Financial Measures

Adjusted net income comparable to analysts' estimates as set forth in this release represents income or loss from operations before income taxes adjusted for certain non-cash items (detailed in the accompanying table) less income taxes. We believe adjusted net income comparable to analysts' estimates is calculated on the same basis as analysts' estimates and that many investors use this published research in making investment decisions and evaluating operational trends of the Company and its performance relative to other oil and gas producing companies. Diluted earnings per share (adjusted) as set forth in this release represents adjusted net income comparable to analysts' estimates on a diluted per share basis. A table is included which reconciles income or loss from operations to adjusted net income comparable to analysts' estimates and diluted earnings per share (adjusted). On its website, the Company provides additional comparative information on prior periods along with non-GAAP revenue disclosures.

Cash flow from operations before changes in working capital (sometimes referred to as "adjusted cash flow") as defined in this release represents net cash provided by operations before changes in working capital and exploration expense adjusted for certain non-cash compensation items. Cash flow from operations before changes in working capital is widely accepted by the investment community as a financial indicator of an oil and gas company's ability to generate cash to internally fund exploration and development activities and to service debt. Cash flow from operations before changes in working capital is also useful because it is widely used by professional research analysts in valuing, comparing, rating and providing investment recommendations of companies in the oil and gas exploration and production industry. In turn, many investors use this published research in making investment decisions. Cash flow from operations before changes in working capital is not a measure of financial performance under GAAP and should not be considered as an alternative to cash flows from operations, investing, or financing activities as an indicator of cash flows, or as a measure of liquidity. A table is included which reconciles net cash provided by operations to cash flow from operations before changes in working capital as used in this release. On

4

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.

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, improving 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.

5

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 declines or drilling cost increases. Investors are urged to consider closely the disclosure in our most recent Annual Report on Form 10-K, available from our website at www.rangeresources.com or by written request to 100 Throckmorton Street, Suite 1200, Fort Worth, Texas 76102. You can also obtain this Form 10-K on the SEC's website at www.sec.gov or by calling the SEC at 1-800-SEC-0330.

SOURCE: Range Resources Corporation

Range Investor Contact:

Laith Sando, Vice President - Investor Relations

817-869-4267

[email protected]

Range Media Contact:

Mark Windle, Director of Corporate Communications
724-873-3223
[email protected]

6

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 March 31,

2024

2023

%

Revenues and other income:

Natural gas, NGLs and oil sales (a)

$

567,001

$

736,282

Derivative fair value income

46,598

367,967

Brokered natural gas, marketing and other (b)

28,831

77,417

ARO settlement loss (b)

(26

)

-

Interest income (b)

2,943

957

Other (b)

22

3,737

Total revenues and other income

645,369

1,186,360

-46

%

Costs and expenses:

Direct operating

21,664

26,569

Direct operating - stock-based compensation (c)

497

415

Transportation, gathering, processing and compression

290,875

285,483

Taxes other than income

5,368

7,894

Brokered natural gas and marketing

30,895

66,407

Brokered natural gas and marketing - stock-based

compensation (c)

708

661

Exploration

4,202

4,284

Exploration - stock-based compensation (c)

324

320

Abandonment and impairment of unproved properties

2,371

7,510

General and administrative

33,772

33,422

General and administrative - stock-based compensation (c)

9,978

9,600

General and administrative - lawsuit settlements

191

124

Exit costs

10,315

12,323

Deferred compensation plan (d)

6,405

9,396

Interest expense

29,116

30,857

Interest expense - amortization of deferred financing costs (e)

1,360

1,345

Gain on early extinguishment of debt

(64

)

-

Depletion, depreciation and amortization

87,137

86,562

Gain on sale of assets

(87

)

(138

)

Total costs and expenses

535,027

583,034

-8

%

Income before income taxes

110,342

603,326

-82

%

Income tax expense:

Current

1,582

2,699

Deferred

16,622

119,180

18,204

121,879

Net income

$

92,138

$

481,447

-81

%

Net Income Per Common Share:

Basic

$

0.38

$

1.98

Diluted

$

0.38

$

1.95

Weighted average common shares outstanding, as reported:

Basic

240,505

238,019

1

%

Diluted

242,406

240,882

1

%

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

(b) Included in Brokered natural gas, marketing and other revenues in the 10-Q.

(c) Costs associated with stock compensation and restricted stock amortization, which have been reflected in the categories associated

with the direct personnel costs, which are combined with the cash costs in the 10-Q.

(d) Reflects the change in market value of the vested Company stock held in the deferred compensation plan.

(e) Included in interest expense in the 10-Q.

7

RANGE RESOURCES CORPORATION

BALANCE SHEETS

(In thousands)

March 31,

December 31,

2024

2023

(Unaudited)

(Audited)

Assets

Current assets

$

561,653

$

528,794

Derivative assets

378,080

442,971

Natural gas and oil properties, successful efforts method

6,200,097

6,117,681

Other property and equipment

2,363

1,696

Operating lease right-of-use assets

148,225

23,821

Other

81,383

88,922

$

7,371,801

$

7,203,885

Liabilities and Stockholders' Equity

Current liabilities

$

625,137

$

580,469

Asset retirement obligations

2,395

2,395

Derivative liabilities

10,744

222

Bank debt

-

-

Senior notes

1,755,713

1,774,229

Total long-term debt

1,755,713

1,774,229

Deferred tax liabilities

577,906

561,288

Derivative liabilities

470

107

Deferred compensation liabilities

80,943

72,976

Operating lease liabilities

70,852

16,064

Asset retirement obligations and other liabilities

122,463

119,896

Divestiture contract obligation

298,411

310,688

Common stock and retained deficit

4,274,816

4,213,585

Accumulated other comprehensive income

632

647

Common stock held in treasury

(448,681

)

(448,681

)

Total stockholders' equity

3,826,767

3,765,551

$

7,371,801

$

7,203,885

RECONCILIATION OF TOTAL REVENUES AND OTHER INCOME TO TOTAL REVENUE EXCLUDING CERTAIN ITEMS, a non-GAAP measure

(Unaudited, in thousands)

Three Months Ended March 31,

2024

2023

%

Total revenues and other income, as reported

$

645,369

$

1,186,360

-46

%

Adjustment for certain special items:

Total change in fair value related to derivatives prior to settlement loss (gain)

75,775

(333,499

)

Interest income

(2,943

)

(957

)

ARO settlement loss

26

-

Total revenues, as adjusted, non-GAAP

$

718,227

$

851,904

-16

%

8

RANGE RESOURCES CORPORATION

CASH FLOWS FROM OPERATING ACTIVITIES

(Unaudited in thousands)

Three Months Ended March 31,

2024

2023

Net income

$

92.138

$

481,447

Adjustments to reconcile net cash provided from operating activities:

Deferred income tax expense

16,622

119,180

Depletion, depreciation, and amortization

87,137

86,562

Abandonment and impairment of unproved properties

2,371

7,510

Derivative fair value income

(46,598

)

(367,967

)

Cash settlements on derivative financial instruments

122,373

34,468

Divestiture contract obligation, including accretion

10,267

12,215

Amortization of deferred financing costs and other

1,232

1,310

Deferred and stock-based compensation

18,215

20,681

Gain on sale of assets

(87

)

(138

)

Gain on early extinguishment of debt

(64

)

-

Changes in working capital:

Accounts receivable

107,454

225,213

Other current assets

(8,944

)

(5,335

)

Accounts payable

12,188

(10,822

)

Accrued liabilities and other

(82,374

)

(129,368

)

Net changes in working capital

28,324

79,688

Net cash provided from operating activities

$

331,930

$

474,956

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 March 31,

2024

2023

Net cash provided from operating activities, as reported

$

331,930

$

474,956

Net changes in working capital

(28,324

)

(79,688

)

Exploration expense

4,202

4,284

Lawsuit settlements

191

124

Non-cash compensation adjustment and other

(101

)

(146

)

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

$

307,898

$

399,530

ADJUSTED WEIGHTED AVERAGE SHARES OUTSTANDING

(Unaudited, in thousands)

Three Months Ended March 31,

2024

2023

Basic:

Weighted average shares outstanding

242,082

243,667

Stock held by deferred compensation plan

(1,577

)

(5,648

)

Adjusted basic

240,505

238,019

Dilutive:

Weighted average shares outstanding

242,082

243,667

Dilutive stock options under treasury method

324

(2,785

)

Adjusted dilutive

242,406

240,882

9

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 AND COMPRESSION FEES, a non-GAAP measure

(Unaudited, in thousands, except per unit data)

Three Months Ended March 31,

2024

2023

%

Natural gas, NGLs and oil sales components:

Natural gas sales

$

271,475

$

441,580

NGLs sales

256,076

256,440

Oil sales

39,450

38,262

Total natural gas, NGLs and oil sales, as reported

$

567,001

$

736,282

-23

%

Derivative fair value income (loss), as reported:

$

46,598

$

367,967

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

Natural gas

(120,913

)

(36,650

)

NGLs

77

-

Crude Oil

(1,537

)

2,182

Total change in fair value related to commodity derivatives prior to settlement, a non-GAAP measure

$

(75,775

)

$

333,499

Transportation, gathering, processing and compression components:

Natural gas

$

150,112

$

152,589

NGLs

140,274

132,712

Oil

489

182

Total transportation, gathering, processing and compression, as reported

$

290,875

$

285,483

Natural gas, NGLs and oil sales, including cash-settled derivatives: (c)

Natural gas sales

$

392,388

$

478,230

NGLs sales

255,999

256,440

Oil sales

40,987

36,080

Total

$

689,374

$

770,750

-11

%

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

Natural gas (mcf)

132,650,240

133,646,064

-1

%

NGLs (bbl)

9,760,723

9,289,739

5

%

Oil (bbl)

610,279

573,036

6

%

Gas equivalent (mcfe) (b)

194,876,252

192,822,714

1

%

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

Natural gas (mcf)

1,457,695

1,484,956

-2

%

NGLs (bbl)

107,261

103,219

4

%

Oil (bbl)

6,706

6,367

5

%

Gas equivalent (mcfe) (b)

2,141,497

2,142,475

0

%

Average prices, excluding derivative settlements and before third party

transportation costs:

Natural gas (mcf)

$

2.05

$

3.30

-38

%

NGLs (bbl)

$

26.24

$

27.60

-5

%

Oil (bbl)

$

64.64

$

66.77

-3

%

Gas equivalent (mcfe) (b)

$

2.91

$

3.82

-24

%

Average prices, including derivative settlements before third party
transportation costs: (c)

Natural gas (mcf)

$

2.96

$

3.58

-17

%

NGLs (bbl)

$

26.23

$

27.60

-5

%

Oil (bbl)

$

67.16

$

62.96

7

%

Gas equivalent (mcfe) (b)

$

3.54

$

4.00

-12

%

Average prices, including derivative settlements and after third party

transportation costs: (d)

Natural gas (mcf)

$

1.83

$

2.44

-25

%

NGLs (bbl)

$

11.86

$

13.32

-11

%

Oil (bbl)

$

66.36

$

62.64

6

%

Gas equivalent (mcfe) (b)

$

2.05

$

2.52

-19

%

Transportation, gathering, processing, and compression expense per mcfe

$

1.49

$

1.48

1

%

(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.

10

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 March 31,

2024

2023

%

Income from operations before income taxes, as reported

$

110,342

$

603,326

-82

%

Adjustment for certain special items:

Gain on sale of assets

(87

)

(138

)

Loss on ARO settlements

26

-

Change in fair value related to derivatives prior to settlement

75,775

(333,499

)

Abandonment and impairment of unproved properties

2,371

7,510

Gain on early extinguishment of debt

(64

)

-

Lawsuit settlements

191

124

Exit costs

10,315

12,323

Brokered natural gas and marketing - non-cash stock-based
compensation

708

661

Direct operating - stock-based compensation

497

415

Exploration expenses - stock-based compensation

324

320

General & administrative - stock-based compensation

9,978

9,600

Deferred compensation plan - non-cash adjustment

6,405

9,396

Income before income taxes, as adjusted

216,781

310,038

-30

%

Income tax expense (benefit), as adjusted

Current

1,582

2,699

Deferred (a)

48,278

68,610

Net income excluding certain items, a non-GAAP measure

$

166,921

$

238,729

-30

%

Non-GAAP income per common share

Basic

$

0.69

$

1.00

-31

%

Diluted

$

0.69

$

0.99

-30

%

Non-GAAP diluted shares outstanding, if dilutive

242,406

240,882

(a)Taxes are estimated to be approximately 23% for 2023 and 2024.

11

RANGE RESOURCES CORPORATION

RECONCILIATION OF NET INCOME, EXCLUDING

CERTAIN ITEMS AND ADJUSTED EARNINGS PER SHARE, non-GAAP measures

(Unaudited, in thousands, except per share data)

Three Months Ended

March 31,

2024

2023

Net income, as reported

$

92,138

$

481,447

Adjustment for certain special items:

Gain on sale of assets

(87

)

(138

)

Loss on ARO settlements

26

-

Gain on early extinguishment of debt

(64

)

-

Change in fair value related to derivatives prior to settlement

75,775

(333,499

)

Abandonment and impairment of unproved properties

2,371

7,510

Lawsuit settlements

191

124

Exit costs

10,315

12,323

Stock-based compensation

11,507

10,996

Deferred compensation plan

6,405

9,396

Tax impact

(31,656

)

50,570

Net income excluding certain items, a non-GAAP measure

$

166,921

$

238,729

Net income per diluted share, as reported

$

0.38

$

1.95

Adjustment for certain special items per diluted share:

Gain on sale of assets

(0.00

)

(0.00

)

Loss on ARO settlements

0.00

-

Gain on early extinguishment of debt

(0.00

)

-

Change in fair value related to derivatives prior to settlement

0.31

(1.38

)

Abandonment and impairment of unproved properties

0.01

0.03

Lawsuit settlements

0.00

0.00

Exit costs

0.04

0.05

Stock-based compensation

0.05

0.05

Deferred compensation plan

0.03

0.04

Adjustment for rounding differences

-

0.01

Tax impact

(0.13

)

0.21

Dilutive share impact (rabbi trust and other)

-

0.04

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

GAAP measure

$

0.69

$

0.99

Adjusted earnings per share, a non-GAAP measure:

Basic

$

0.69

$

1.00

Diluted

$

0.69

$

0.99

12

RANGE RESOURCES CORPORATION

RECONCILIATION OF CASH MARGIN PER MCFE, a non-GAAP measure

(Unaudited, in thousands, except per unit data)

Three Months Ended

March 31,

2024

2023

Revenues

Natural gas, NGLs and oil sales, as reported

$

567,001

$

736,282

Derivative fair value income, as reported

46,598

367,967

Less non-cash fair value loss (gain)

75,775

(333,499

)

Brokered natural gas, marketing and other, as reported

31,770

82,111

Less ARO settlement

26

-

Cash revenues

721,170

852,861

Expenses

Direct operating, as reported

22,161

26,984

Less direct operating stock-based compensation

(497

)

(415

)

Transportation, gathering, processing and compression, as reported

290,875

285,483

Taxes other than income, as reported

5,368

7,894

Brokered natural gas and marketing, as reported

31,603

67,068

Less brokered natural gas and marketing stock-based

compensation

(708

)

(661

)

General and administrative, as reported

43,941

43,146

Less G&A stock-based compensation

(9,978

)

(9,600

)

Less lawsuit settlements

(191

)

(124

)

Interest expense, as reported

30,476

32,202

Less amortization of deferred financing costs

(1,360

)

(1,345

)

Cash expenses

411,690

450,632

Cash margin, a non-GAAP measure

$

309,480

$

402,229

Mmcfe produced during period

194,876

192,823

Cash margin per mcfe

$

1.59

$

2.09

RECONCILIATION OF INCOME BEFORE INCOME TAXES TO CASH MARGIN

(Unaudited, in thousands, except per unit data)

Three Months Ended

March 31,

2024

2023

Income before income taxes, as reported

$

110,342

$

603,326

Adjustments to reconcile income before income taxes to

cash margin:

ARO settlements

26

-

Derivative fair value (income) loss

(46,598

)

(367,967

)

Net cash receipts on derivative settlements

122,373

34,468

Exploration expense

4,202

4,284

Lawsuit settlements

191

124

Exit costs

10,315

12,323

Deferred compensation plan

6,405

9,396

Stock-based compensation (direct operating, brokered natural gas

and marketing, and general and administrative)

11,507

10,996

Interest - amortization of deferred financing costs

1,360

1,345

Depletion, depreciation and amortization

87,137

86,562

Gain on sale of assets

(87

)

(138

)

Gain on early extinguishment of debt

(64

)

-

Abandonment and impairment of unproved properties

2,371

7,510

Cash margin, a non-GAAP measure

$

309,480

$

402,229

13