
| As adjusted for new bonds As further adjusted for Marcellus Acquisition(4) Q3 2011 12 mos. 12 mos. 12 mos. LTM LTM LTM Annualized $ millions 12/31/2008 12/31/2009 12/31/2010 9/30/2011 9/30/2011 9/30/2011 9/30/2011E Summary Operating Results Production (Bcfe) 32 38 49 74 74 78 102 EBITDAX $207 $153 $198 $286 $286 $300 $381 Cash interest expense (1) $38 $36 $56 $59 $83 $86 $82 Proved reserves (Bcfe) (2) 680 1,141 3,231 3,557 3,557 3,623 3,623 Proved developed reserves (Bcfe) (2) 239 245 457 657 657 678 678 Proved PV 10 (3) $649 $625 $1,857 $3,060 $3,060 $3,131 $3,131 Summary Cash Balance Cash and cash equivalents $39 $11 $9 $9 $9 $9 $9 Bank credit facility 397 142 128 220 220 220 220 2nd lien credit facility 225 375 0 0 0 0 0 Subordinated debt 0 0 25 25 25 25 25 Senior notes 0 0 525 925 925 925 925 Total net debt $583 $506 $669 $1,161 $1,161 $1,161 $1,161 Shareholders' equity 1,148 1,393 1,508 1,508 1,508 1,508 1,508 Non-controlling interest 29 30 0 0 0 0 0 Total book capitalization $1,760 $1,929 $2,177 $2,669 $2,669 $2,669 $2,669 Credit Statistics Total net debt / book capitalization 33.1% 26.2% 30.7% 43.5% 43.5% 43.5% 43.5% Total net debt / EBITDAX 2.8x 3.3x 3.4x 4.1x 4.1x 3.9x 3.0x EBITDAX / interest expense (1) 5.5x 4.2x 3.5x 4.8x 3.4x 3.5x 4.7x Total net debt / proved reserves ($/Mcfe) (2) $0.86 $0.44 $0.21 $0.33 $0.33 $0.32 $0.32 Total net debt / proved developed reserves ($/Mcfe) (2) $2.44 $2.07 $1.46 $1.77 $1.77 $1.71 $1.71 Total net debt / production ($/Mcfed) $6,671 $4,860 $4,983 $5,765 $5,765 $5,441 $4,168 PV 10 / net debt (3) 1.1x 1.2x 2.8x 2.6x 2.6x 2.7x 2.7x Current Financial Summary Financial Summary Represents cash interest paid for credit facility and $950 million of existing bonds and notes. 6/30/2011 audited SEC reserves 6/30/2011 PV 10 includes hedge PV 10 of $581 million and proved reserves pre-tax PV 10 value of $2.5 billion. Pro forma for Consol acquisition announced on September 26, 2011 and includes 21 Bcfe of proved developed reserves and 66 Bcfe of proved reserves. 15 |