
| Adjusted EBITDA Reconciliation Adjusted EBITDA Reconciliation 2011 2010 2011 2010 June 30, June 30, Three Months Ended Six Months Ended ($ in thousands) ($ in thousands) Net cash flows provided by operating activities $6,059 $25,269 $25,693 $42,662 Add (deduct): Discontinued operations (311) 39,493 407 43,645 Depreciation, depletion, amortization and impairment (36,136) (30,599) (60,158) (58,043) Amortization of debt issuance costs (806) (551) (1,046) (820) Risk management portfolio value changes 71,202 37,051 19,769 45,707 derivative 2,443 323 2,443 628 Reclassing financing settlements 2,443 2,443 Other 2,273 (1,726) 1,128 (4,207) Accounts receivables and other current assets (18,434) (7,879) 5,483 (8,711) Accounts payable, due to affiliates and accrued liabilities 28,208 7,646 7,020 10,482 Other assets and liabilities 573 (884) 615 781 Net income (loss) $55,071 $68,143 $1,354 $72,124 Add (deduct): Interest (income) expense, net 10,856 9,163 19,354 18,465 Depreciation, depletion and amortization 36,136 30,599 60,158 58,043 Income tax (benefit) provision (691) (425) (733) 274 EBITDA $101,372 $107,480 $80,133 $148,906 Add (deduct): Risk management portfolio value changes (45,942) (37,051) 5,491 (45,707) Restricted unit compensation expense 1,024 1,550 1,934 3,358 Non-cash mark-to-76 (1,033) (16) (567) market Upstream imbalances Discontinued operations, net of tax 311 (39,493) (407) (43,645) Other income 90 21 90 (78) Other operating income (2,983) 0 (2,983) 0 ADJUSTED EBITDA $53,948 $31,474 $84,242 $62,267 Three Months Ended Six Months Ended June 30, June 30, 43 2011 2010 2011 2010 Amortization of commodity derivative costs -- $430 -- $3,078 |