HighGravityData

Range Resources — Jul 22, 2025 release

Fiscal 2025 second-quarter results · 8-K Item 2.02 · Exhibit 99.1 · 0000950170-25-097761
Open on SEC.gov ↗
Showing in the filing
SW PA Dry
“5”
Period
FY2025
Measure
Company-defined measure
Source
Guidance table
All guidance in this release · 27
SW PA Wet for FY2025
“12”
SW PA Dry for FY2025
“5”
NE PA Dry for FY2025
“4”
Natural gas differential to NYMEX for FY2025
“($0.40) to ($0.48)”
NGL differential for FY2025
“+$0.40 to +$1.25”
NGL differential to Mont Belvieu equivalent for FY2025
“+$0.40 to +$1.25”
Condensate differential for FY2025
“($10.00) to ($15.00)”
Condensate differential to NYMEX for FY2025
“($10.00) to ($15.00)”
Share repurchase program availability
“approximately $900 million”
Capital guide (high-end) for FY2025
“$680 million”
SW PA Super-Rich for FY2025
“3”
Total Wells for FY2025
“24”
Activity plans - total wells to sales for FY2025
“46”
All-in capital budget for FY2025
“$650 million - $680 million”
Annual production for FY2025
“approximately 2.225 Bcfe per day”
Liquids percentage of production for FY2025
“over 30%”
Direct operating expense for FY2025
“$0.12 - $0.13 per mcfe”
Net Interest expense for FY2025
“$0.12 - $0.13 per mcfe”
Transportation, gathering, processing and co… for FY2025
“$1.50 - $1.55 per mcfe”
Taxes other than income for FY2025
“$0.03 - $0.04 per mcfe”
Exploration expense for FY2025
“$24 - $28 million”
G&A expense for FY2025
“$0.17 - $0.18 per mcfe”
DD&A expense for FY2025
“$0.45 - $0.46 per mcfe”
Net brokered gas marketing expense for FY2025
“$8 - $12 million”
Natural Gas Liquids price differential for FY2025
“MB plus $0.40 to $1.25 per barrel”
Oil/Condensate price differential for FY2025
“WTI minus $10.00 to $15.00”
Taxes for FY2025
“approximately 23%”
Exhibit 99.1 · full document
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 23 rd .     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 PV 10 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, PV 10 is based on prices and discount factors that are consistent for all companies. Because of this, PV 10 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
the item shown at left
other guidance in this release
Text is the filed exhibit, verbatim.