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 GasEquivalent (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.
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 TIL1Q 2024 |
|
Remaining2024 |
|
2024Planned 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
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 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 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 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.
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 Relations817-869-4267lsando@rangeresources.com
Range Media
Contact:
Mark Windle, Director of Corporate
Communications724-873-3223mwindle@rangeresources.com
|
|
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. |
|
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 |
% |
|
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 |
|
|
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. |
|
|
|
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. |
|
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 EndedMarch 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 |
|
|
|
|
|
|
|
|
|
RANGE RESOURCES CORPORATION |
|
|
|
|
|
|
|
|
RECONCILIATION OF CASH
MARGIN PER MCFE, a non-GAAP measure |
|
|
|
|
|
|
|
(Unaudited, in thousands, except
per unit data) |
|
|
|
|
|
|
|
|
Three Months EndedMarch 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 EndedMarch 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 |
|
Range Resources (NYSE:RRC)
Gráfico Histórico do Ativo
De Dez 2024 até Jan 2025
Range Resources (NYSE:RRC)
Gráfico Histórico do Ativo
De Jan 2024 até Jan 2025