Advanced Search
Search
  
PR Newswire: news distribution, targeting and monitoring
  1. Products & Services
  2. Knowledge Center
  3. Browse News Releases
  4. Contact PR Newswire
 

CNX Gas Reports Record Quarterly Production of 22.5 Bcf

 

Marcellus Shale Success Continues - Raising 2009 Production Guidance to 89 Bcf

Earnings Impact of Low Spot Prices Partially Mitigated by Attractive Hedges

PITTSBURGH, July 30 /PRNewswire-FirstCall/ -- CNX Gas Corporation (NYSE: CXG) reported net income attributable to CNX Gas shareholders of $33.0 million, or $0.22 per diluted share for the quarter ended June 30, 2009. This was just over one-half of the net income attributable to CNX Gas shareholders of $64.3 million, or $0.42 per diluted share, for the quarter ended June 30, 2008.

Production was 22.5 billion cubic feet (Bcf), or 247.0 million cubic feet (MMcf) per day, for the quarter ended June 30, 2009. This was another quarterly production record, and 20% higher than the 18.8 Bcf, or 206.5 MMcf per day, for the year-ago quarter.

"CNX Gas continued its operational excellence by safely setting another quarterly production record," said J. Brett Harvey, chairman and chief executive officer. "With our unfolding Marcellus Shale success, we are raising our 2009 production guidance by another 2 Bcf, to 89 Bcf. Also, our excellent hedge position kept us from experiencing the full financial effect of the collapse in spot gas prices. During this period of low prices, our focus is on reducing costs while leasing more Marcellus acreage in southwestern Pennsylvania. On July 28, we announced the leasing of an additional 40,000 acres with Marcellus Shale potential."

Earnings for the quarter were negatively affected by several items. The company took a $6 million charge for dry hole and exploration costs because a test well in the Huron Shale in Virginia proved to be uneconomic. Stock-based compensation expense also increased by $4 million over the year-earlier quarter, primarily due to fair value adjustments associated with the exchange offer to convert CNX Gas performance share units into CONSOL restricted stock units. Short-term incentive compensation was also $2 million higher than the year-earlier quarter due to achieving higher production and other targeted factors.

TABLE 1

FINANCIAL AND OPERATIONAL RESULTS - Period-To-Period

                               Quarter      Quarter   Six Months   Six Months
                               Ended        Ended      Ended        Ended
                              June 30,     June 30,   June 30,     June 30,
                               2009         2008       2009         2008
                              -------      -------   ---------    ----------

    Total Revenue              $161.6       $205.8     $340.0       $366.4
     and Other Income          ------       ------     ------       ------
    Net Income attributable     $33.0        $64.3      $87.9       $114.2
     to CNX Gas shareholders    -----        -----      -----       ------
    Earnings per Share -
     Diluted                    $0.22        $0.42      $0.58        $0.75
                                -----        -----      -----        -----
    Net Cash from Operating
     Activities                 $87.6       $110.6     $214.1       $186.8
                                -----       ------     ------       ------
    EBITDA                      $79.9       $122.6     $194.0       $220.8
                                -----       ------     ------       ------
    EBIT                        $55.0       $106.0     $146.3       $188.2
                                -----       ------     ------       ------
    Total Period Production
     (Bcf)                       22.5         18.8       44.5         34.7
                                 ----         ----       ----         ----
    Average Daily Production
     (MMcf)                     247.0        206.5      245.9        190.4
                                -----        -----      -----        -----
    Capital Expenditures        $80.2       $149.3     $213.8       $235.8
                                -----       ------     ------       ------

Financial results are in millions of dollars except per share amounts. Production results are net of royalties.

Quarter-to-Quarter Discussion of Price and Costs Per Net Mcf

The average price realized for the company's gas production was $6.71 per Mcf for the quarter ended June 30, 2009, or $2.92 lower than the $9.63 per Mcf received for the quarter ended June 30, 2008. The average realized price for the just-ended quarter included 12.5 Bcf hedged at $8.96 per Mcf. Unhedged production was sold at substantially lower prices.

Unit operating costs for company production, exclusive of royalties, were $3.57 per Mcf in the just-ended quarter, or a decrease of $0.12 from the $3.69 per Mcf for the quarter ended June 30, 2008. Overall, production costs were negatively affected by the deferral of nearly 1.0 Bcf during the quarter from the idling of Buchanan Mine. This mine-related gas is among the lowest cost gas produced by CNX Gas.

Pre-tax unit margins for company production were $3.14 per Mcf in the June 30, 2009 quarter, a decrease of $2.80 from the $5.94 per Mcf in the quarter ended June 30, 2008.

TABLE 2

PRICE AND COST DATA PER NET MCF - Period-To-Period Comparison

                              Quarter     Quarter   Six Months   Six Months
                               Ended        Ended      Ended        Ended
                              June 30,     June 30,   June 30,     June 30,
                               2009         2008       2009         2008
                              -------      -------   ---------    ---------
    Average Sales Price        $6.71       $9.63       $7.04        $8.99
                               -----       -----       -----        -----
    Costs - Production
       Lifting                 $0.53       $0.64       $0.51        $0.57
                               -----       -----       -----        -----
       Production Taxes        $0.07       $0.31       $0.05        $0.28
                               -----       -----       -----        -----
       DD&A                    $0.87       $0.62       $0.84        $0.65
                               -----       -----       -----        -----
    Total Production Costs     $1.47       $1.57       $1.40        $1.50
                               -----       -----       -----        -----
    Costs - Gathering
       Operating Costs         $0.81       $0.93       $0.80        $0.89
                               -----       -----       -----        -----
       Transportation          $0.23       $0.14       $0.22        $0.13
                               -----       -----       -----        -----
       DD&A                    $0.24       $0.26       $0.23        $0.29
                               -----       -----       -----        -----
    Total Gathering Costs      $1.28       $1.33       $1.25        $1.31
                               -----       -----       -----        -----

    Costs   Administration     $0.82       $0.79       $0.78        $0.80
                               -----       -----       -----        -----

    Total Costs                $3.57       $3.69       $3.43        $3.61
                               -----       -----       -----        -----

    Margin                     $3.14       $5.94       $3.61        $5.38
                               -----       -----       -----        -----

Note: Costs Administration exclude incentive compensation and other corporate items.

Unit lifting costs were lower, in part, because of fewer workovers conducted in the just-ended quarter. Higher production volumes also helped to lower unit lifting costs.

Unit production taxes were much lower in the just-ended quarter because they are calculated on average realized price before the effect of hedging. Due to market conditions, these prices were significantly lower in the just-ended quarter.

Unit production DD&A was higher in the just-ended quarter because of the impact of investment in 2008 relative to commensurate 2008 reserve additions. This ratio was above historical levels in 2008, resulting in a higher unit charge in 2009.

Gathering operating costs were lower partly as the result of turn backs of rented compressors, as the pace of drilling slowed for low-pressure coalbed methane wells. Higher production volumes also helped to lower unit costs.

Firm transportation costs have increased due to acquiring additional capacity in the Northern Appalachian region in anticipation of greater production volumes.

Operations Update

During the second quarter, CNX Gas employees worked another quarter without incurring a lost time accident. This raises the cumulative time worked by employees without a lost time incident to over 3.8 million hours.

CNX Gas drilled 55 vertical frac wells in its Virginia CBM Operations during the second quarter and 118 wells in the first six months. CNX Gas expects to drill 175 wells in Virginia in 2009. Results are now in from two horizontal CBM wells drilled late in 2008. One well targeted the Pochahontas #3 seam (the mineable seam), while the second targeted the (shallower) Pocahontas #4 seam. Both achieved peak daily production of 400 Mcf. One is producing 328 Mcf per day after 116 days, while the other is producing 230 Mcf per day after 191 days.

In the Marcellus Shale, CNX Gas drilled, completed, and brought online its sixth, seventh, and eighth horizontal wells during the quarter. The peak daily production from these wells was 3.7 MMcf, 3.2 MMcf, and 4.1 MMcf, respectively.

Drilling and completion costs continue to improve. As previously reported, the fifth well in the table cost $3.8 million. The wells drilled during this quarter cost $3.5 million or less.

The table below summarizes results since the inception of the company's horizontal Marcellus Shale program:

TABLE 3

HORIZONTAL MARCELLUS SHALE PROGRAM STATISTICS

                                                        July 13   Cumulative
                                            Peak Daily   Daily    Production
                                            Production Production   (MMcf)
    Well Name      Turn in date   Peak date   (MMcf)    (MMcf) Through July 13
    ---------      ------------   ---------   ------    ------  --------------
    1. CNX#3          10/5/08     12/16/08      6.6       1.8        681
    2. CNX#2          1/28/09      2/13/09      2.5       1.4        298
    3. CNX#2A         2/13/09       3/4/09      2.0       1.2        232
    4. GH10CV          4/6/09       4/9/09      5.5       1.9        292
    5. GH10ACV        4/18/09      4/24/09      5.2       2.4        293
    6. GH11CV         5/30/09       6/3/09      3.7       1.9        103
    7. GH11ACV        5/30/09       6/3/09      3.2       2.2        110
    8. GH10BCV        6/27/09      7/15/09      4.1       3.5         44
       Average Peak                             4.1


The company is now using a top hole rig to drill the 6,000-ft. vertical portion of its Marcellus Shale wells, while using its one horizontal rig to drill into the curve and the nearly 3,000-ft. lateral. This paired rig concept has had the effect of increasing the number of horizontal wells that the company can now drill every month from one to two. It is also helping to lower costs.

CNX Gas is also placing more wells on a single pad. The eighth well drilled was the third to be drilled on a single pad. By year-end, CNX Gas plans to increase the number of horizontal Marcellus Shale wells drilled from a single pad to six.

"CNX Gas continues to refine its drilling techniques in the Marcellus Shale," noted J. Brett Harvey. "As a result, our finding costs in the Marcellus Shale could now be below $1.00 per Mcf, assuming costs continue trending below $3.5 million, and reserves exceed the type curve of 3.5 Bcf per well. With our having completed eight successful horizontal wells, I feel that CNX Gas is achieving results as good as any of our competitors. Especially considering that our first horizontal Marcellus Shale well only came online in October of last year, these are outstanding results and are a credit to our technical and operations teams."

Acreage Update

CNX Gas currently has approximately 230,000 acres with Marcellus Shale potential, having leased a total of 40,000 acres in two separate transactions announced on July 28.

Financial Update

The company continues to monitor and evaluate capital spending to ensure adequate liquidity and to preserve options for possible external investment. With regard to capital, CNX Gas intends to spend largely within its net cash from operating activities for 2009. Capital expenditures were $80.2 million during the second quarter.

The company ended the quarter with $81.0 million drawn on its $200 million credit facility. This is up only $0.6 million from March 31, 2009. Cash on hand was $7.6 million.

CNX Gas also has outstanding letters of credit of $14.9 million.

Return on capital employed for the quarter was 8.6%, on an after tax basis.

Guidance

The 2009 production guidance is raised by 2 Bcf to 89 Bcf. If achieved, this means that CNX Gas will have produced 16% more than the 76.6 Bcf produced in 2008.

CNX Gas locked in the pricing on more of its production for 2009-2012 during the just-ended quarter. Management thought it prudent to provide more revenue certainty over a greater portion of its production, especially for 2010.

TABLE 4

GUIDANCE

                             2009      2010     2011     2012
                             ----      ----     ----     ----
    Total Yearly Production
     (Bcf)                    89        NA       NA       NA
                              --       ---       --       --
    Volumes Hedged (Bcf)     47.5      45.6     11.3     15.1
                             ----      ----     ----     ----
    Average Hedge Price
     ($/Mcf)                $9.10     $7.94    $6.89    $6.84
                            -----     -----    -----    -----

CNX Gas and CONSOL Energy will co-host a conference call today at 10:00 a.m. Eastern Daylight Time to discuss the company's second quarter results. The teleconference can be heard "live" at the investor relations portion of the company web site: www.cnxgas.com.

Description

CNX GAS CORPORATION is the leading gas producer in the Appalachian Basin, when measured by revenue, net income, and safety.

    Contact:
    Dan Zajdel
    Vice President - Investor Relations
    (724) 485-4169
    danzajdel@cnxgas.com
    www.cnxgas.com

Definition: EBIT is defined as earnings (excluding cumulative effect of accounting change) before deducting net interest expense (interest expense less interest income) and income taxes. EBITDA is defined as earnings (excluding cumulative effect of accounting change) before deducting net interest expense (interest expense less interest income), income taxes, and depreciation, depletion and amortization. Although EBIT and EBITDA are not measures of performance calculated in accordance with generally accepted accounting principles, management believes that they are useful to an investor in evaluating CNX Gas because they are widely used to evaluate a company's operating performance before debt expense and its cash flow. EBIT and EBITDA do not purport to represent cash generated by operating activities and should not be considered in isolation or as a substitute for measures of performance in accordance with generally accepted accounting principles. In addition, because all companies do not calculate EBIT and EBITDA identically, the presentation here may not be comparable to similarly titled measures of other companies. Reconciliation of EBITDA and EBIT to the income statement is as follows:

CNX Gas

EBIT & EBITDA Reconciliation

(000) Omitted

                               Quarter   Quarter   Six Months  Six Months
                                Ended     Ended      Ended       Ended
                               June 30,  June 30,   June 30,    June 30,
                                2009      2008       2009         2008
                                ----      ----      -----       ------

    Net Income
     attributable to
     CNX Gas shareholders      $32,977    $64,255    $87,881   $114,176
                               -------    --------   -------   --------
    Add: Interest Expense        1,931      1,683      3,888      3,155
                               -------    --------   -------    -------
    Less: Interest Income          (25)       (84)       (36)      (242)
                               -------    --------   -------    -------
    Add:  Income Taxes          20,146     40,131     54,586     71,127
                               -------    --------   -------    -------
    Earnings Before Interest
     & Taxes (EBIT)             55,029    105,985    146,319    188,216
                               -------    --------   -------    -------
    Add: Depreciation,
     Depletion, & Amortization  24,883     16,592     47,702     32,537
                               -------    -------    -------    -------
    EBITDA                     $79,912   $122,577   $194,021   $220,753
                               =======   ========  ========   =========

CNX Gas

Capital Employed and Return on Capital Employed

(000) Omitted

Capital employed is a measure of net investment. When viewed from the perspective of how the capital is used, it includes CNX Gas' property, plant, and equipment and other assets less liabilities.

                                                    As of       As of
    Capital Employed                               June 30,    March 31,
                                                    2009         2009
                                                    ----         ----
    Total assets                                 $2,182,563   $2,216,936
                                                 ----------   ----------
    Less liabilities:
       Total current liabilities (other than
        current portion of indebtedness)           (161,349)    (189,838)
                                                   --------     --------
       Total long-term liabilities (other than
        indebtedness)                              (381,485)    (396,881)
                                                  ---------    ---------
    Total Capital Employed                       $1,639,729   $1,630,217
                                                 ==========   ==========

Return on average capital employed (ROCE) is a performance measure ratio. ROCE is defined as net income plus after-tax interest expense, divided by average capital employed. Below is a calculation of ROCE for the June 2009 quarter. In order to annualize the result on a compounded basis, a "1" is added to the quarterly ROCE, before it is raised to the fourth power.

                                             Quarter Ended
    Return on Capital Employed                 June 30,
                                                 2009
                                                 ----
    Net Income                                  $32,977
                                                -------
    Financing costs (after-tax):                 (1,196)
                                                -------
    Earnings excluding financing costs          $34,173
                                                -------
    Average capital employed                 $1,634,973
                                             ----------
    Return on average capital employed             2.1%
                                                   ----
    Return on average capital
     employed-annualized                           8.6%
                                                   ----

Although ROCE is not a measure of performance calculated in accordance with generally accepted accounting principles, management believes that ROCE is a useful measure because it indicates the return on all capital, which includes equity and debt, employed in the business. Management believes that ROCE is an additional measure of efficiency when considered in conjunction with return on equity, which measures the return on only the shareholders' equity component of total capital employed.

CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS

Various statements in this document, including those that express a belief, expectation, or intention, as well as those that are not statements of historical fact, are forward-looking statements (as defined in Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act of 1995). The forward-looking statements may include projections and estimates concerning the timing and success of specific projects, our future production, revenues, income and capital spending. When we use the words "believe," "intend," "expect," "may," "should," "anticipate," "could," "would," "will," "estimate," "plan," "predict," "project," or their negatives, or other similar expressions, the statements which include those words are usually forward-looking statements. When we describe strategy that involves risks or uncertainties, we are making forward-looking statements. The forward-looking statements in this document speak only as of the date of this document; we disclaim any obligation to update these statements unless required by securities law, and we caution you not to rely on them unduly. We have based these forward-looking statements on our current expectations and assumptions about future events. While our management considers these expectations and assumptions to be reasonable, they are inherently subject to significant business, economic, competitive, regulatory and other risks, contingencies and uncertainties, most of which are difficult to predict and many of which are beyond our control. These risks, uncertainties and contingencies include, but are not limited to: our business strategy; our financial position, cash flow and liquidity; the deteriorating economic conditions in the United States and globally; declines in the prices we receive for our gas affecting our operating results and cash flow; uncertainties in estimating our gas reserves and replacing our gas reserves; uncertainties in exploring for and producing gas; our inability to obtain additional financing necessary in order to fund our operations, capital expenditures and to meet our other obligations; disruptions to, capacity constraints in or other limitations on the pipeline systems which deliver our gas; the cost of disposing of water from our coalbed methane and Marcellus Shale gas wells; the cost of removing impurities from the gas we produce; the availability of personnel and equipment, including our inability to retain and attract key personnel; increased costs; the effects of government regulation, permitting and other legal requirements; legal uncertainties regarding the ownership of the coalbed methane estate, and costs associated with perfecting title for gas rights in some of our properties; litigation concerning real property rights, intellectual property rights, royalty calculations and other matters; our relationships and arrangements with CONSOL Energy; and other factors discussed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2008 under "Risk Factors," as updated by any subsequent Form 10-Qs, which are on file at the Securities and Exchange Commission.

                          CNX GAS CORPORATION AND SUBSIDIARIES
                            CONSOLIDATED STATEMENTS OF INCOME
                                      (Unaudited)
                      (Dollars in thousands, except per share data)

                                For the Three             For the Six
                                 Months Ended             Months Ended
                                   June 30,                 June 30,
                                   --------                 --------
                               2009       2008         2009        2008
                               ----       ----         ----        ----
    Revenue and Other
     Income:
      Outside Sales         $150,428     $179,372     $311,768    $306,012
      Related Party Sales        435        1,547        1,435       5,448
      Royalty Interest Gas
       Sales                   8,666       22,515       21,298      39,019
      Purchased Gas Sales      1,166        1,647        2,631       5,186
      Other Income               913          728        2,860      10,757
                                 ---          ---        -----      ------
       Total Revenue and
        Other Income         161,608      205,809      339,992     366,422
    Costs and Expenses:
      Lifting Costs           13,628       17,960       25,056      29,467
      Gathering and
       Compression
       Costs                  23,341       20,082       45,187      35,392
      Royalty Interest Gas
       Costs                   6,470       21,913       17,071      38,002
      Purchased Gas Costs        390        1,522        1,920       4,943
      Other                    6,149          458        8,356         807
      General and
       Administrative         18,366       14,883       34,616      27,721
      Other Corporate
       Expenses               13,648        6,547       14,313       9,453
      Depreciation, Depletion
       and Amortization       24,883       16,592       47,702      32,537
      Interest Expense         1,931        1,683        3,888       3,155
                               -----        -----        -----       -----
        Total Costs and
         Expenses            108,806      101,640      198,109     181,477
                             -------      -------      -------     -------
    Earnings Before Income
     Taxes and Noncontrolling
     Interest                 52,802      104,169      141,883     184,945
    Noncontrolling Interest     (321)        (217)        (584)       (358)
                                ----         ----         ----        ----
    Earnings Before Income
     Taxes                    53,123      104,386      142,467     185,303
    Income Taxes              20,146       40,131       54,586      71,127
                              ------       ------       ------      ------
    Net Income Attributable to
     CNX Gas Shareholders    $32,977      $64,255      $87,881    $114,176
                             =======      =======      =======    ========
    Earnings Per Share:
      Basic                    $0.22        $0.43        $0.58       $0.76
                               =====        =====        =====       =====
      Dilutive                 $0.22        $0.42        $0.58       $0.75
                               =====        =====        =====       =====

    Weighted Average
     Number of Common
     Shares Outstanding:
      Basic              150,974,581  150,937,820  150,973,138  150,930,655
                         ===========  ===========  ===========  ===========
      Dilutive           151,328,744  151,438,737  151,275,369  151,381,574
                         -----------  -----------  -----------  -----------

                                  CNX Gas Corporation
                               CONSOLIDATED BALANCE SHEETS
                                 (Dollars in thousands)
                                 ---------------------

                                                    (Unaudited)
                                                      June 30,   December 31,
                                                        2009         2008
                                                        ----         ----
    ASSETS
    ------
    Current Assets:
      Cash and Cash Equivalents                        $7,570       $1,926
      Accounts and Notes Receivable:
        Trade                                          32,990       61,764
        Other Receivables                               1,859        3,080
      Recoverable Income Taxes                              -       30,302
      Derivatives                                     175,463      150,564
      Other                                             1,392        2,222
                                                        -----        -----
          Total Current Assets                        219,274      249,858

    Property, Plant and Equipment:
      Property, Plant and Equipment                 2,287,374    2,111,383
        Less - Accumulated Depreciation,
         Depletion
         and Amortization                             372,770      322,470
                                                      -------      -------
          Total Property, Plant and
           Equipment - Net                          1,914,604    1,788,913

    Other Assets:
      Investment in Affiliates                         24,511       25,204
      Derivatives                                      18,874       55,945
      Other                                             5,300        5,053
                                                        -----        -----

         Total Other Assets                            48,685       86,202

          TOTAL ASSETS                             $2,182,563    2,124,973
                                                   ==========    =========

                                  CNX Gas Corporation
                               CONSOLIDATED BALANCE SHEETS
                                 (Dollars in thousands)
                                  ---------------------

                                                       (Unaudited)
                                                        June 30,  December 31,
                                                           2009        2008
                                                           ----        ----
    LIABILITIES AND STOCKHOLDERS' EQUITY
    ------------------------------------
    Current Liabilities:
      Accounts Payable                                    $57,201    $100,565
      Accrued Royalties                                    14,176      20,301
      Accrued Severance Taxes                               1,149       3,672
      Related Parties                                       4,892       2,234
      Short-Term Notes Payable                             81,000      72,700
      Deferred Income Taxes                                64,770      55,000
      Accrued Income Taxes                                  8,940           -
      Current Portion of Long-Term Debt                     8,461       8,462
      Other Current Liabilities                            10,221      18,116
                                                           ------      ------
          Total Current Liabilities                       250,810     281,050

    Long-Term Debt:
      Long-Term Debt                                       13,021      15,386
      Capital Lease Obligations                            57,485      59,296
                                                           ------      ------
          Total Long-Term Debt                             70,506      74,682

    Deferred Credits and Other Liabilities:
      Deferred Income Taxes                               340,815     331,338
      Gas Well Plugging                                     7,951       7,401
      Postretirement Benefits Other Than Pensions           2,917       2,728
      Other                                                29,773      42,900
                                                           ------      ------
          Total Deferred Credits and Other Liabilities    381,456     384,367

          Total Liabilities                               702,772     740,099
    Stockholders' Equity:
      Common Stock, $.01 par value;
        200,000,000 Shares Authorized, 150,976,021
         Issued and
        Outstanding at June 30, 2009 and 150,971,636
         Issued and
        Outstanding at December 31, 2008                    1,510       1,510
      Capital in Excess of Par Value                      804,815     789,625
      Preferred Stock, 5,000,000 Shares Authorized;
       None Issued and Outstanding                              -           -
      Retained Earnings                                   556,836     468,955
      Other Comprehensive Income                          118,246     124,784
                                                          -------     -------
          Total CNX Gas Shareholders' Equity            1,481,407   1,384,874
      Noncontrolling Interest                              (1,616)          -
                                                           ------          --
          Total Equity                                  1,479,791   1,384,874

          TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY   $2,182,563  $2,124,973
                                                       ==========  ==========



                           CNX GAS CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED STATEMENTS OF CASH FLOWS
                                      (Unaudited)
                                 (Dollars in thousands)

                                                          For the Six Months
                                                                 Ended
                                                                June 30,
                                                               --------
                                                            2009       2008
                                                            ----       ----
     Operating Activities:
        Net Income Attributable to CNX Gas Shareholders  $87,881   $114,176
        Adjustments to Reconcile Net Income
           Attributable to CNX Gas Shareholders to Net
           Cash Provided by Operating Activities:
         Depreciation, Depletion and Amortization         47,702     32,537
         Stock-based Compensation                          4,842      1,654
        (Gain) Loss on the Sale of Assets                     73          -
         Change in Noncontrolling Interest                  (584)      (358)
         Deferred Income Taxes                            24,440     53,988
         Equity in Earnings of Affiliates                   (557)      (116)
         Changes in Operating Assets:
           Accounts Receivable                            29,995    (41,155)
           Related Party Receivable                        2,658     (1,821)
           Other Current Assets                              830        990
         Changes in Other Assets                             622      4,506
         Changes in Operating Liabilities:
           Accounts Payable                              (11,364)    (1,951)
           Income Taxes                                   38,813      3,563
           Other Current Liabilities                     (16,543)    15,002
         Changes in Other Liabilities                     (3,171)     6,070
         Other                                             8,438       (306)
                                                           -----       ----
             Net Cash Provided by Operating Activities   214,075    186,779
     Investing Activities:
        Capital Expenditures                            (213,763)  (199,806)
        Acquisition of Knox Energy                             -    (36,000)
        Investment in Equity Affiliates                    1,250      1,081
        Proceeds From Sales of Assets                        245        450
                                                             ---        ---
             Net Cash Used in Investing Activities      (212,268)  (234,275)
     Financing Activities:
        Capital Lease Payments                            (1,900)    (1,360)
        Variable Interest Entity Debt                     (2,383)    12,453
        Proceeds from Short-Term Borrowings                8,300     27,000
        Exercise of Stock Options                             14        278
        Noncontrolling Interest Distribution                (200)         -
        Tax Benefit from Stock Based Compensation              6        178
                                                             ---        ---
             Net Cash Provided by Financing Activities     3,837     38,549
     Net Decrease in Cash and Cash Equivalents             5,644     (8,947)
     Cash and Cash Equivalents at Beginning of Period      1,926     32,048
                                                           -----     ------
             Cash and Cash Equivalents at End of Period   $7,570    $23,101
                                                          ======    =======


SOURCE CNX Gas Corporation