意见反馈 手机随时随地看行情

公司公告

恒泰艾普:Range Resources Trinidad Limited财务尽职调查报告2020-01-09  

						Range Resources Trinidad Limited




                   2020   1
                                      (                   (                           、
       )


                                 、

“     ”   “              ”

“     ”   “                   ”    “RRTL”           Range Resources Trinidad Limited

BDO                                                       BDO

2018                                                      2017    7   1       -2018   6    30

2019                                                      2018    7   1       -2019   6    30

“               ”        “Range”                      Range Resources Ltd

RRDSL                                                     Range Resources Drilling Services Limited

“BM         ”        “                       ”        Beach Marcelle Block

“MD         ”        “                            ”   Morne Diablo Block

“SQ        ”        “                   ”             South Quarry Block

                                                                          (
        .................................................................................................................. 1

                            ............................................................................................. 1

                                            ............................................................................. 1

                                                   ...................................................................... 4

                                    ..................................................................................... 4

(   )                                       ............................................................................. 4

(   )                       ............................................................................................. 5

                                    ..................................................................................... 7

                                    ................................................................................... 23

            ........................................................................................................... 27

            ........................................................................................................... 28

                            ........................................................................................... 28

                                             .......................................................................... 32
                                                                                     [2020]    ZB40001



                                            )

                                                         、    “          ”                 》     (
                Range Resources Trinidad Limited          2019         6        30                 2017    7
    1   -2019    6        30

                                               BDO                               Range Resources Trinidad
Limited         、   “            ”   “RRTL” 2018         2019
                                                         BDO                                  2019    10
3       2019    10        25            RRTL      2018              2019
                                        (
                               (



                                                                                     (




                                                                           (
                                                                (

                               。(                                                                 2018       6      30              2019

6    30                    1)0.9807                 1)1.0214




                                                2019                                   (RRTL                      Trincan Oil Limited

     ,         1998        6     17                                                                 2012      9           19

           Range Resources Trinidad Limited                           2018        6    20      (                                          10km

penal Quinam Road, Siparia, Trinidad

                           West Idies Exploration Company Limited                             (                   100%



                                                    Petroleum Company of Trinidad and Tobago Limited

                                     、        “                   ”



     2005             7    12       (RRTL                                                                 (                                  (

Grand Ravine WD4                 Morne Diablo                                     、   “                            ”        “MD          ”

                                2010                12     20   (

    2021        12         31



           2013           12    1              (                                       Los Bajos Oil Limited

                                                         RRTL                                             )1 South Quarry Block

          、     “                       ”        “SQ        ”(                         2021      12           31            2        Beach

Marcelle Block                  、        “                          ”   “BM        ” (                          2020             1      31
    2019         8                                                           、        “                  ”    “Rockflow”

Economic Model Validation For RANGE TRINIDAD PETROLEUM ASSETS

                                  (Range Resources Ltd                     、     “                  ”        “Range         ”

                                              (                                         75       (                        600               (

        》 180                                         400         4000                 2018                              643        /

)

     Beach Marcelle)                                            "BM IPSC" 》                     (                                       3,964

    (                                             1902         5       (                                   GY1

(          2019          8    (                                             250

     Morne Diablo)                                             9,300              (                                           1938

(          2019          8    (                                                 340

     South Quarry)                                     3,700            (

        1938                  (         2019       8     (                                                      95



                     (

        2020         1       31       2021        12     31            2021            12        31

                                                         2031           12        (                   2021

                                                                    (                                                (

           (                                                                                                         (

                                                                       (

               (                                             )

                                                                                                                               )




                                      5.867         9.524           13.275                   5.867                    9.524          13.275
                                      3.261         5.014              7.419                 3.261                    5.014              7.419
                                      0.854         1.500              2.208                 0.854                    1.500              2.208
                                      9.982        16.038           22.901                   9.982                   16.038          22.901


     )     )                      )           +   。               )               +        。        +
       (                                                                   (

       (                )

                                                                                               )




             3.121          5.716       8.130       3.121          5.716        8.130
             0.273          0.273       0.273       0.273          0.273        0.273
             1.099          1.710       6.509       1.099          1.710        6.509
             0.065          0.319       0.528       0.065          0.319        0.528
             3.121          5.716       8.130       3.121          5.716        8.130
             1.437          2.302       7.310       1.437          2.302        7.310




                        (                                   2019      6        30       2031       (

WTI(                                )           (                          )

                                                              12      31

           Capital IQ                                                      121.78

        Nymex WTI                                                          112.11

       US$70 Flat Real                                                     148.07

       US$55 Flat Real                                                     108.00

       US$40 Flat Real                                                     103.61
                                                   (

                           。(                                                     2018       6          30      2019

6    30                   1)0.9807      1)1.0214




     2018


     BDO                                    2019   10       3              RRTL            2018
                                                                       )

          1                                                                            (
                                             。                        2018        6        30       (          《
468,589,758                     2017        )369,175,624               (                         /
                                                    (                                                (



          2              2018     6     30    (                                             424,360,178                 (
    2017         )401,700,235
                     (



     2019


     BDO                                    2019   10       25              RRTL            2019



                                              )

                                                                               (
                                       。                       2019   6      30       (     《               542,482,200
              2018         )468,589,758                 (                      /
                                        (                                          (



                                              )

              2019         6      30    (               415,492,955                                  (
423,317,790                       2018   12     31    (                                                           (
                                                     180,584,752                         2019    6        30     (
                                                (                                IFRS (               2019        6
   30                             180,584,752         (                                           180,584,752
         (




                            RRTL                                 (
        RANGE RESOURCES TRINIDAD LIMITED 100                                         (                         RRTL
                                                                                            RRTL
   (

       2018    12      31        RRTL
                   (                                                                                              (
                                                                         (                      (
                          RRTL                                       (




                   2018          2019
   (                                                      (                                          。
                                 )





                                                          2019       6    30             2018    6        30

           )

                                                                      6,528,198.15                5,636,549.14

                                                                      3,880,779.57                8,520,891.59

                                                                         10,286.54                   313,623.43

                                                                     87,006,565.83               58,640,064.64

                                                                     11,436,705.11               13,811,097.34

                                                                     17,415,709.28               14,219,974.57

                                                                 126,278,244.48                 101,142,200.71

               )
                        2019      6     30         2018      6   30

                                423,317,791.75             430,756,546.45

                                                              1,340,227.83

                                104,213,315.49              72,529,240.37

                                527,531,107.24             504,626,014.65

                                653,809,351.72             605,768,215.36




                        2019      6     30         2018      6   30

       )

                                 94,888,838.48              61,922,690.94

                                   2,086,489.37               2,719,946.33

                                 55,337,864.16              36,677,284.87

                                187,542,872.59             129,460,439.87

                                      947,114.75              4,114,209.59

                                340,803,179.35             234,894,571.60

           )

                                601,019,102.76             600,091,865.47

                                   5,645,397.91               5,479,220.05

                                227,925,810.39             212,994,261.59

                                834,590,311.06             818,565,347.11

                               1,175,393,490.41           1,053,459,918.71

           (       ))

       (       )                 13,814,256.95              13,814,256.95

                                   7,083,797.35               7,083,797.35

                               -542,482,192.99            -468,589,757.65

                               -521,584,138.69            -447,691,703.35

                                653,809,351.72             605,768,215.36






                           2019                       2018

                                  78,485,773.25             86,997,086.93

   )                              73,074,029.04             91,903,371.23
                                                                     2019                                2018

                                                                          24,311,145.25                          586,165.23

                                                                              69,563.98                          175,700.03

                                                                          10,189,139.96                      23,588,337.00

                                                                          59,618,493.43                      56,254,471.58

      )



                                                                            1,340,227.83

                      “-”                                                 -454,030.21                              -882.20

                      “-”                                               -90,570,856.45                     -85,511,840.34

  )                                                                           17,733.40                           15,977.39

                              “-”

  )                                                                       -16,696,147.88                     13,886,316.00

                      “-”                                               -73,892,441.97                     -99,414,133.73




                                                2019         6   30                            2018      6      30
                                                                      15,265.25                                      2,609.93
                                                                 6,512,932.90                                   5,633,939.21
                                                                 6,528,198.15                                   5,636,549.14


   BDO                                                           (            2019         6        30
              (                       2019      6       30                                                           (
          )
                                         2019       6    30                   2019    6        30


Republicbank –TTD # 270284305801                        241,558.00                            241,558.00
Scotiabank – TTD # 1208431                             7,114,470.34                       6,207,825.61          906,644.73
Scotiabank – USD # 1208432                              105,133.48                             63,549.29         41,584.19

   BDO
              (       )

   BDO                                                  2019          6      30                                          (
          BDO                                                    (
                                          2019       6   30                         2018   6   30
Petrotrin                                                3,144,462.75                          5,019,847.10
Petroleum Contracting Services                              491,487.25
360 Oil & Gas Limited                                       230,555.57
Trinity Exploration                                           6,750.00                          240,046.88
Petrofac Facilities Management                                4,950.00
Nazma Mohammed                                                1,575.00
Joseph Mitchell                                                999.00
Shell Trinidad                                                                                 2,822,122.73
RRDSL                                                                                           438,874.84
Sadhna Petroteum                                                                                        0.04
                                                         3,880,779.57                          8,520,891.59




            2019      6     30   (                                                                  (
     81.03%

                      BDO                            2017      7       -2018    5
            。    (                                                )



  2017                                2,370,877.50                     235,167.06              1,161,848.61
  2017                                2,072,526.72                     182,957.16               920,532.80
  2017                                2,006,790.27                     305,940.62              1,291,032.89
  2017                                1,929,924.18                 1,461,230.14                 185,962.35
  2017                                2,086,112.64                 1,582,197.25                 365,505.23
  2017                                2,085,855.01                 1,686,969.63                 221,980.62
  2018                                2,691,232.31                 2,600,391.89                 291,002.56
  2018                                1,964,586.64                     345,308.22              2,055,710.54
  2018                                2,259,531.15                     308,828.39
  2018                                2,411,380.59                     313,598.86              1,204,087.02
  2018                                2,939,827.77                     408,214.49              1,815,233.49
                                     24,818,644.78                 9,430,803.71                9,512,896.11


                            。                                                                           (




                                          2019       6   30                         2018   6   30
                                                              2,799.69                           12,592.51
                                                          2019    6      30                      2018     6       30
                                                                                 7,486.85                          301,030.92
                                                                             10,286.54                             313,623.43




                                                          2019    6      30                      2018     6       30
                                                                        75,438,690.06                         47,074,129.87
                                                                        11,567,875.77                         11,565,934.77
                                                                        87,006,565.83                         58,640,064.64




          2019     6     30       (
                                  Green Fund Levy                                                Petroleum Profit Tax
                       Supplemental Petroleum Tax                                           Unemployment Levy                (
               )
                                                          2019    6      30                      2018     6       30

                                                                                 9,246.00                              7,305.00
                                                                         9,090,824.00                             9,090,824.00
                                                                         1,273,979.77                             1,273,979.77
                                                                         1,193,826.00                             1,193,826.00
                                                                        11,567,875.77                         11,565,934.77




                                      )
                                                                 2019        6     30              2018       6     30
Range Resources Drilling Services Limited             1                      63,148,737.82                    35,988,327.82
SOCA Petroleum Limited        2                                                  4,693,150.54                     4,637,134.57
Range Resources GY Deep Limited           2                                      2,136,834.14                     2,126,670.39
Range Resources GY Shallow Limited            2                                  2,097,187.55                     2,081,923.80
West Indies Exploration Company Limited           2                              1,369,682.93                     1,339,842.93
Range Resources WC Limited        2                                               955,350.34
Range Resources (Barbadoes) Limited           2                                   923,719.24                       806,423.27
Range Resources (Barbadoes) GY Limited            2                               114,027.50                        93,807.09
                                                                             75,438,690.06                    47,074,129.87


                                  2019                                             (        1)    2019        6        30    (
    Range Resources Drilling Services Limited                           、       “RRDSL”          63,148,737.82            (
                      75,438,690.06(                            86.33%(                                    RRDSL
      (                    10%(    2017     4     27         (                              6%         2019         6
30     (               RRDSL                           3,117,154

            2)     RRDSL                                  (




                                                        2019         6     30                   2018   6   30
                                                                      11,436,705.11                    13,811,097.34
                                                                      11,436,705.11                    13,811,097.34


             2019      6      30   (               2016         10           RRDSL
                   BDO                          2019     8       21                                             (




                                                        2019         6     30                   2018   6   30

                                                                      14,924,020.33                    13,659,974.57
                                                                         2,491,688.95                      560,000.00
                                                                      17,415,709.28                    14,219,974.57


             2019      6      30   (                                            )
                                                             %            2019      6      30       2018   6      30

                 2017/03/16        2020/03/18            0.35                       500,000.00              500,000.00
     #558

                 2018/01/05        2019/01/07            0.20                                                  60,000.00
     #744

                 2018/10/10        2019/10/10            0.50                       500,000.00
     #865

                 2018/10/10        2019/10/10            0.50                       500,000.00
     #866

                 2018/10/10        2019/10/10            0.50                       931,688.95
     #867

                 2019/01/08        2020/01/08            0.20                           60,000.00
     #894
                                                                                  2,491,688.95              560,000.00


      BDO                                               2019         6       30                                     (
                        (
                                                           2019        6        30

                                                              《

                                 541,132,519.16                       125,639,563.39                415,492,955.77

                                     34,119,887.51                     31,293,403.49                  2,826,484.02

                                      4,746,368.88                      3,737,911.73                  1,008,457.15

                                      9,473,506.79                      5,483,614.07                  3,989,892.72

                                 589,472,282.34                       166,154,492.68                423,317,789.66


                                                           2018        6        30

                                                              《

                                 541,132,519.16                       116,772,371.48                424,360,147.68

                                     34,119,887.51                     30,552,995.25                  3,566,892.26

                                      5,693,434.30                      4,601,133.69                  1,092,300.61

                                      6,991,703.52                      5,254,500.10                  1,737,203.42

                                 587,937,544.49                       157,181,000.52                430,756,543.97




                BDO                                                                                        (
2019   6       30   (                          589,472,253.15              (                       29.19       《
                    166,154,461.40     (                          31.28           (            (



                                           )

                    )

                                                     2019         6        30

                                                                       《



                         1                  2,385,278.55                        1,712,346.17           672,932.38

                        64               200,990,884.26                     46,196,436.45           154,794,447.81

                                            6,648,936.27                        5,773,311.78           875,624.49

                                            4,623,460.27                        3,799,959.33           823,500.94

                                           25,180,053.04                    23,617,798.17             1,562,254.87

           -                               13,565,275.86                    10,257,680.80             3,307,595.06

                        65               253,393,888.25                     91,357,532.70           162,036,355.55
         48           630,632.05                624,427.79          6,204.26

         33          3,131,130.66              2,843,450.63      287,680.03

          2          4,089,458.12              3,666,615.99      422,842.13

         10           989,826.17                966,609.03         23,217.14

         11          1,613,891.77              1,556,072.48        57,819.29

         64       15,245,174.72               14,066,037.59     1,179,137.13
-
         10          2,251,088.30              1,971,898.09      279,190.21
-
          1           845,279.93                726,461.72       118,818.21

        179.00    28,796,481.72               26,421,573.30     2,374,908.42



         62          2,297,923.36              1,529,447.23      768,476.13

         36          1,613,850.56              1,438,130.54      175,720.02

          6           793,470.99                732,090.54         61,380.46

         104         4,705,244.91              3,699,668.31     1,005,576.61



          1            48,717.88                 41,909.42          6,808.46

          2          1,634,367.32              1,483,161.16      151,206.16

          2          2,363,382.84              1,621,476.01      741,906.83

          5          4,046,468.04              3,146,546.59      899,921.45

         353     290,942,082.92           124,625,320.89      166,316,762.04




                 )

                              2019   6   30

                                         《



                     1,574,016.73              1,302,326.88      271,689.85

-PO#1      1      31,770,000.00                1,069,394.28    30,700,605.72

-PO#2      5     126,310,450.38                4,248,379.20   122,062,071.18

-PO#6      1      35,910,000.00                1,208,748.78    34,701,251.22

          56      92,174,163.80               26,453,181.55    65,720,982.25

          63     287,738,630.91               34,282,030.69   253,456,600.22



           3          140,341.47                136,615.11          3,726.35

           5          470,130.37                456,328.74         13,801.63

          22          538,574.80                514,171.92         24,402.88
                     5                  260,842.00           250,708.06               10,133.94

                     7                  336,004.89           129,958.73              206,046.16

                    93                 1,851,298.00         1,745,905.82             105,392.18

                    15                  353,860.26           341,666.76               12,193.50

-                    1                 1,372,354.00         1,296,475.04              75,878.96

                    151                5,323,405.79         4,871,830.19             451,575.60



                    10                    33,373.21           31,208.91                2,164.30

                     1                     7,750.76             7,034.52                716.24

                    11                    41,123.97           38,243.43                2,880.54



                     1                  766,904.47           687,540.48               79,363.99

                     1                    61,026.10           56,644.58                4,381.52

                     2                 4,306,427.96         1,508,865.85           2,797,562.11

                     2                  292,680.22            84,016.57              208,663.66

                     6                 5,427,038.75         2,337,067.48           3,089,971.27

                    231              298,530,199.42        41,529,171.79       257,001,027.64



    2019    6   30        (                                       166,316,762.04      (
      39.29%(                                                          257,001,027.64      (
           60.71%             BDO

       (                                                                           (
           (2019                                                           )

                                                       -
                               128                    64                       -64
                               121                    64                       -57
                               117                    64                       -53
                                                      64                        64
                                                      64                        64
                               128                    64                       -64
                                39                    64                        25
                                11                    64                        53
                                41                    64                        23
                               177                    64                       -113
                               150                    64                       -86
                               140                    64                       -76
                  2018       6   30                                                         2019        6   30

                          1,340,227.83                                  1,340,227.83
                          1,340,227.83                                  1,340,227.83


                                                            (    2019         6      30




                                          2019   6    30                            2018     6      30
                                                       104,213,315.49                              72,529,240.37
                                                       104,213,315.49                              72,529,240.37




                                                                2019    6      30           2018        6    30

Range Resources Drilling Service                                        68,689,372.59              41,586,167.28
St Mary's Financial Obligation                                          12,984,023.54              10,066,267.47
Petrotrin                                                                  6,323,549.87             1,686,294.04
            -                                                              5,352,600.00             5,115,000.00
            -                                                               612,017.70              3,060,085.50
Pro-Form Engineering Limited                                                465,962.18
            -                                                               390,300.00                  203,600.00
            -                                                                49,453.32                  124,440.69
                                                                             21,559.28                   80,835.96
                                                                        94,888,838.48              61,922,690.94


                2019     6       30   (              8,190.48          (                   6,868.94           (
                         83.86%           1,321.54          (                              16.14%




                                          2019   6     30                           2018     6     30
                                                       2,086,489.37                                 2,719,946.33




                                          2019   6     30                           2018     6     30
                                                      35,420,422.61                                34,556,726.04
                                                                    13,268,296.43                                 1,431,523.77
                                                                     4,105,619.00
                                                                     1,212,223.56                                  689,035.06
                                                                         880,155.10
                                                                         342,857.55
                                                                          56,378.44
                                                                          51,911.47
                                                                    55,337,864.16                                36,677,284.87


                                     2019                                          (2019     5      13        (
                          2018     10        1        2019          9         30                         。                  (
                                                  (                                        2018      12                            (
                                                                          (                2019     6                   2019
9                            2019       9        30

                                 (
                                                                (                                         2019           9       30


     (                                                                                      (



                                                  2019          6        27
                   2019      6     30




                                                         2019       6      30                     2018       6     30
         Range Resources Limited                                        186,587,924.70                        127,818,580.50
         Range Resources Upstream
                                                                              604,476.04                              594,555.27
    Services
         Range Resources Drilling Services
                                                                              350,471.85                          1,047,304.10
    Limited
                                                                        187,542,872.59                        129,460,439.87




                                                  2019     6        30                        2018       6       30
                                                                        940,365.79                                 965,386.81
    RRDSL                                                                  6,748.96                               3,148,822.78
                                                                        947,114.75                                4,114,209.59
                                         2019     6        30                               2018        6    30
Range Resources Limited                                    600,847,476.37                                   599,918,136.75
Range Resources Upstream
                                                                    171,626.39                                    173,728.72
Services
                                                           601,019,102.76                                   600,091,865.47


                                2019                                      (      2015       1       1         (
                      10          2015      1      1                 (                  4




                                           2019        6       30                           2018        6    30

                                                                5,645,397.91                                  5,479,220.05
                                                                5,645,397.91                                  5,479,220.05




                                                2019       6        30                      2018        6     30
                                                               227,925,810.39                               212,994,261.59
                                                               227,925,810.39                               212,994,261.59


                           《
                                                                         BDO
     。         (     2014        (                                      《                     3       (
      50%(30%(20%
 (                                     (                                  (2019
           (               1.58%-2.90%




                                           2019        6       30                           2018        6    30
                                                               13,814,256.95                                 13,814,256.95
                                                               13,814,256.95                                 13,814,256.95




                                           2019        6       30                           2018        6    30
                                                                7,083,797.35                                  7,083,797.35
                                                                7,083,797.35                                  7,083,797.35
                                   2019       6      30                     2018     6      30
                                                  -542,482,192.99                        -466,925,422.65
                                                  -542,482,192.99                        -466,925,422.65




                            2019                                              2018



                   78,485,773.25          73,074,029.04              86,997,086.93               91,903,371.23

                   78,485,773.25          73,074,029.04              86,997,086.93               91,903,371.23


1                                  )

                        2019                                  (
                                                                                   (
                            (

                                                                                          (



2

         BDO                                                         (               2019
               )
               2018                    2018                   2019                       2019

    7                 139                         18,554.68          164                         17,966.08
    8                 138                         16,461.28          155                         18,353.60
    9                 122                         18,104.76          151                         17,840.82
    10                113                         18,858.85          157                         21,256.92
    11                120                         19,145.78          153                         17,626.00
    12                144                         20,071.60          149                         15,398.80
    1                 155                         24,196.87          151                         15,044.07
    2                 146                         20,596.80          147                         14,099.80
    3                 161                         21,030.56          155                         14,727.10
    4                 164                         16,344.91          154                         15,581.45
    5                 191                         21,907.17          149                         15,463.50
    6                 203                         22,077.04          143                         14,567.30
                    2018                   2018                      2019                 2019


                                                  237,350.30                                     197,925.44


2018                                     150     ( 2019                                       152      (
     1.78%   2018                    237,350.30                (2019                     197,925.44      (
       16.61%




2018          2019                                               )


             2018           2019               2018              2019            2018         2019
7                6,222.09     7,877.73           1,193.20            1,458.02     11,139.39        8,630.33
8                5,381.18     8,594.90           1,207.41            1,208.40      9,872.69        8,550.30
9                7,781.44     7,644.72           1,335.56            1,535.00      8,987.76        8,661.10
10               9,034.02     9,212.00           1,196.69            1,509.52      8,628.14       10,535.40
11               9,220.66     8,424.30           1,411.56            1,293.00      8,513.56        7,908.70
12               9,486.63     7,115.00           1,123.92            1,080.60      9,461.05        7,203.20
1               13,162.90     6,450.82           1,217.92               904.00     9,816.05        7,689.25
2               10,701.87     6,488.80           1,283.80               821.30     8,611.13        6,789.70
3                9,930.69     6,891.70           1,332.19            1,090.10      9,767.68        6,745.30
4                6,450.46     7,583.55                924.66         1,427.60      8,969.79        6,570.30
5                9,062.17     7,869.00           1,663.04            1,539.00     11,181.96        6,055.50
6               10,119.41     6,779.50           1,764.79            1,767.80     10,192.84        6,020.00
             106,553.52      90,932.02          15,654.74         15,634.34      115,142.04       91,359.08
     BDO                                      2019




7     3,423,836.81    8,178.00   6.7538   61.99      641,281.23    1,530.00   6.7615   61.99    3,706,285.44    8,848.00   6.7574   61.99
8     3,656,830.32    9,303.00   6.7577   58.17      461,113.37    1,177.00   6.7351   58.17    3,444,325.58    8,769.00   6.7526   58.17
9     3,147,187.57    7,499.00   6.7543   62.14      621,482.77    1,479.00   6.7628   62.14    3,529,051.16    8,397.00   6.7639   62.14
10    4,065,542.28    8,790.00   6.7545   68.48      713,350.82    1,546.00   6.7384   68.48    4,048,202.38    8,767.00   6.7433   68.48
11    3,312,031.66    8,396.00   6.7551   58.40      483,329.67    1,226.00   6.7509   58.40    3,236,263.46    8,202.00   6.7567   58.94
12    2,002,191.69    6,164.00   6.7698   47.98      335,497.25    1,031.00   6.7821   47.98    2,161,241.66    6,649.00   6.7745   47.98
1     2,463,389.90    7,004.00   1.0000   52.00      378,630.24    1,076.00   6.7669   52.00    2,763,663.45    7,862.00   6.7599   52.00
2     2,736,498.50    6,807.00   6.7481   53.57      309,530.62     771.00    6.7390   59.57    2,790,178.07    6,942.00   6.7467   59.57
3     2,272,308.55    5,482.00   6.7593   61.32      424,047.49    1,022.00   6.7661   61.32    2,729,579.00    6,580.00   6.7647   61.32
4     3,153,841.32    7,325.00   6.7535   63.75      675,744.31    1,570.00   6.7512   63.75    2,869,046.89    6,678.00   6.7389   63.75
5     3,252,060.74    7,875.00   6.7552   61.13      580,828.54    1,409.00   6.7432   61.13    2,499,098.83    6,062.00   6.7437   61.13
6     2,798,815.50    7,294.00   6.7535   56.82      549,474.02    1,432.00   6.7500   56.82    2,053,720.95    5,345.00   6.7500   56.82
     36,284,534.84   90,117.00   6.7538           6,174,310.33    15,269.00   6.7615           35,830,656.87   89,101.00   6.7574
                WTI                              (2018        7    -2019      6               )


2018   7                         68.76                73.62                75.27            67.03

2018   8                          69.8                68.43                 70.5            64.43

2018   9                         73.25                69.89                73.73            66.86

2018   10                        65.31                73.29                 76.9            64.81

2018   11                        50.93                64.88                65.39            49.41

2018   12                        45.41                52.45                54.55            42.36

2019   1                         53.79                 45.8                55.37            44.35

2019   2                         57.22                54.01                57.81            51.23

2019   3                         60.14                57.22                60.73            54.52

2019   4                         63.91                60.24                 66.6            60.13

2019   5                          53.5                 63.4                63.93            53.05

2019   6                         58.47                53.42                59.93             50.6


            )         (   )https://cn.investing.com/commodities/crude-oil-historical-data


   2019                            WTI                                             )
                WTI                      (
2019                   2018

       18,646,427.66            261,460.00

        4,105,619.00

         880,155.10

         589,945.22             264,704.37

           88,998.27             60,000.86

       24,311,145.25            586,165.23




2019                   2018

           63,000.00             60,000.00

            6,563.98             17,309.65

                                 98,390.38

           69,563.98            175,700.03




2019                   2018

        4,367,224.06           4,644,321.16

        2,872,341.54          15,789,970.08

        2,184,865.81           1,878,581.47

         335,349.66             570,893.07

         304,750.03             192,860.14

         109,801.31             511,711.08

          14,807.55                       -

       10,189,139.96          23,588,337.00
2019                   2018

       60,493,562.52          57,208,354.87

          24,887.48              19,399.07

          -66,642.54            -973,282.36

         -833,314.03                      -

       59,618,493.43          56,254,471.58




2019                   2018

        1,340,227.83

        1,340,227.83




2019                   2018

         -454,030.21                -882.20

         -454,030.21                -882.20




2019                   2018

            9,842.26               1,121.23

            7,891.14             14,856.16

           17,733.40             15,977.39




2019                   2018
                                                   56,378.44           13,886,316.00

                                               -16,752,526.32

                                               -16,696,147.88          13,886,316.00




                       2019                              (
                                    (                             (
                                                         (




                                                  (
                                                  (               (   (




           (                                        (




2019   6   30

                3                       3-12                 12

                                        601,019,102.76                601,019,102.76

                    26,199,465.89        68,689,372.59                 94,888,838.48

                187,542,872.59                                        187,542,872.59

                      150,607.38                                          150,607.38

                    35,420,422.61                                      35,420,422.61

                      940,365.79                                          940,365.79

                250,253,734.26          669,708,475.35                919,962,209.61
2018   6   30

                  3                             3-12                  12

                                               600,091,865.47                         600,091,865.47

                      20,336,523.66             41,586,167.28                          61,922,690.94

                  129,460,439.87                                                      129,460,439.87

                           309,039.53                                                       309,039.53

                      34,556,726.04                                                    34,556,726.04

                           965,379.81               3,148,822.77                        4,114,202.58

                  185,628,108.91               644,826,855.52                         830,454,964.43




                                                      (



           2019       6        30                                          (                             )
                                2019    6      30                          2018   6    30

                                                     6,512,932.90                             5,633,939.21

                                                     3,880,779.57                             8,520,891.59

                                                           2,799.69                              12,592.51

                                                    16,193,485.72                            13,530,939.51

                                                    75,448,690.06                            47,074,129.87

                                                102,038,687.94                               74,772,492.69



2019   6   30                                        )

                          《                          《

                                6,512,932.90                                                   6,512,932.90

                                3,880,779.57                                                   3,880,779.57

                                    2,799.69                                                       2,799.69

                               16,193,485.72                                                  16,193,485.72

                               75,448,690.06                                                  75,448,690.06

                           102,038,687.94                                                   102,038,687.94
2018   6   30                            )

                《                       《

                      5,633,939.21                                      5,633,939.21

                      8,520,891.59                                      8,520,891.59

                        12,592.51                                          12,592.51

                     13,530,939.51                                     13,530,939.51

                     47,074,129.87                                     47,074,129.87

                     74,772,492.69                                     74,772,492.69




1

                        (



2019   6   30


                          6,512,932.90                             6,512,932.90

                                                 3,880,779.57      3,880,779.57

                                                     2,799.69          2,799.69

                                               16,193,485.72     16,193,485.72

                        63,148,737.82          12,299,952.24     75,448,690.06

                        69,661,670.72          32,377,017.22    102,038,687.94

                       601,019,102.76                           601,019,102.76

                        68,689,372.59          26,199,465.56     94,888,838.15

                                              187,542,872.59    187,542,872.59

                            150,607.38                              150,607.38

                                               35,420,422.61     35,420,422.61

                                                  947,114.74        947,114.74

                       669,859,082.73         250,109,875.50    919,968,958.23

                       -600,197,412.01        -217,732,858.28   -817,930,270.29
2018        6    30



                             5,633,939.21                                                 5,633,939.21

                              438,874.84                      8,082,016.75                8,520,891.59

                                                                12,593.00                     12,593.00

                                                            13,530,939.51                13,530,939.51

                         35,988,327.82                      11,085,802.05                47,074,129.87

                         42,061,141.87                      32,711,351.31                74,772,493.18

                        600,091,865.47                                               600,091,865.47

                         41,586,167.28                      20,336,523.66                61,922,690.94

                                                           129,460,439.87            129,460,439.87

                              624,696.80                      3,489,505.78                4,114,202.58

                              309,039.53                                                     309,039.53

                                                            34,556,726.04                34,556,726.04

                        642,611,769.08                     187,843,195.35            830,454,964.43

                       -600,550,627.21                     -155,131,844.04           -755,682,471.25




                                (                                                        (




                         2019                                                2018

           1%                            -6,001,974.00                                   -6,005,506.00

           -1%                              6,001,974.00                                  6,005,506.00




       2




                      2019     6    30                                 2018     6   30
                                 1,037,747.00                                    900,230.00

                              -601,019,102.00                             -600,091,866.00

                              -187,192,401.00                             -128,413,136.00

                              -787,173,756.00                             -727,604,772.00




                                                       (


                   2019                                         2018

    1%                          -7,871,738.00                                 -7,276,048.00

-1%                              7,871,738.00                                  7,276,048.00




3




             (            5                                                        )
                     2018             2019             2020               2021

             5%      -15,674,582.00   -27,249,339.00   -4,581,909.00      -14,615,756.00

             5%      15,607,656.00     27,079,944.00       4,615,373.00   14,615,756.00




                                          (                               (
                                      (                         (                      (




                  2019                          (           2019     6    30     (
         )
                              2012          1       1             Morne Diablo Block                (              2013       9
  9                                 (                                     Furness Anchorage General Insurance Limited
                                500,000                 (        Range Resources Limited

                              2014          2       1             Beach Marcelle Block                    (               2014
   7           16                               (                                Furness Anchorage General Insurance
Limited                                         136,500              (   Range Resources Limited

                              2012          1       1             South Quarry Block                (Los Bajos Oil Limited
       2013              9      9                           (                                Furness Anchorage General
Insurance Limited                                           500,000           ( Range Resources Limited

                              2012          1       1                          2014      2    1                    (
                                                                                             0.25
                                                                                         (




                                                 2019                               (                            “ Range”
                                                 Geeta Maharaj                  (                        190
       2014                    Range                                                                           Range
                                                                 (




                                                        )



       1                                         》

2019           6     30                                     、

       2                       )

           1                                2019                          )       2018       12     31     (

                    、                          (                                                               180,584,752

                          。                                             (

           2                 2019       9       2       (
                                                    RANGE RESOURCES TRINIDAD LIMITED

100              (                   RRTL100%                                          7.1.1D

      )              )

                              “        ” (                     (              。

                                                            。                  (



          2019   6       30   (                                      )
                                                                         2019   6      30



                     Range Resources Drilling Services Limited



                     Range Resources Drilling Services Limited                        63,148,737.82

                     SOCA Petroleum Limited                                            4,693,150.54

                     Range Resources GY Deep Limited                                   2,136,834.14

                     Range Resources GY Shallow Limited                                2,097,187.55

                     West Indies Exploration Company Limited                           1,369,682.93

                     Range Resources WC Limited                                         955,350.34

                     Range Resources (Barbadoes) Limited                                923,719.24

                     Range Resources (Barbadoes) GY Limited                             114,027.50



                     Range Resources Drilling Service                                 68,689,372.59



                     Range Resources Limited                                         186,587,924.70

                     Range Resources Upstream Services                                  604,476.04

                     Range Resources Drilling Services Limited                          350,471.85



                     Range Resources Drilling Services Limited                              6,748.96



                     Range Resources Limited                                         600,847,476.37

                     Range Resources Upstream Services                                  171,626.39
    。              2019    6       30    、    (




         2019   6     30

                     2019    6     30
                                                                 2019   6   30


)

                                6,528,198.15                                     6,528,198.15

                                3,880,779.57                                     3,880,779.57

                                  10,286.54                                        10,286.54

                             87,006,565.83      -75,438,690.06               11,567,875.77

                             11,436,705.11                                   11,436,705.11

                             17,415,709.28                                   17,415,709.28

                            126,278,244.48      -75,438,690.06               50,839,554.42

    )

                            423,317,791.75     -180,584,752.00              242,733,039.75



                            104,213,315.49                                  104,213,315.49

                            527,531,107.24     -180,584,752.00              346,946,355.24

                            653,809,351.72     -256,023,442.06              397,785,909.66

)

                             94,888,838.48      -68,689,372.59               26,199,465.89

                                2,086,489.37                                     2,086,489.37

                             55,337,864.16                                   55,337,864.16

                            187,542,872.59     -187,542,872.59

                                 947,114.75          -6,748.96                    940,365.79

                            340,803,179.35     -256,238,994.14               84,564,185.21

    )

                            601,019,102.76     -601,019,102.76

                                5,645,397.91                                     5,645,397.91

                            227,925,810.39                                  227,925,810.39
                 2019      6   30
                                                             2019   6   30


                         834,590,311.06    -601,019,102.76              233,571,208.30

                        1,175,393,490.41   -857,258,096.90              318,135,393.51

    (       ))

(       )                 13,814,256.95                                  13,814,256.95

                            7,083,797.35                                     7,083,797.35

                        -542,482,192.99    601,234,654.84                58,752,461.85

                        -521,584,138.69    601,234,654.84                79,650,516.15

                         653,809,351.72    -256,023,442.06              397,785,909.66
    》

                                              。                                          /


         2018        12     31       (                                                             180,584,752
                    、                   (            BDO                                      2019      6
                                             (                           30                   、
1
         180,584,752                                                      (              》
                (                                      2019     6   30        2019   6        30




                                 (
                                                                                                   (

2           2019    6            30      (
                                                                         (           》
         542,482,200                     2018               )
         468,589,758                     (                      /




                                                                                                             (
                                                                    (
3                        2021    12      31            (
                (                                、