Rohstoff-Welt.de - Die ganze Welt der Rohstoffe

Penn Virginia Corporation Announces Fourth Quarter and Full-Year 2011 Results; Provides Operational Update and Initial Full-Year 2012 Guidance

22.02.2012  |  Business Wire

34 Percent Increase in Adjusted EBITDAX Over the Prior Year Quarter

Oil / Liquids Represented 37 Percent of Production and 70 Percent of
Product Revenues During the Quarter

Oil / Liquids Expected to Be 42 Percent of 2012 Total Production and
78 Percent of 2012 Product Revenues

Driven by the Eagle Ford Shale, 2012 Oil Production Growth Expected
to Be 56 to 77 Percent

2012 Capital Expenditures Guidance of $300 to $325 Million, 27 to 33
Percent Lower Than 2011

Current Hedges Cover Approximately 47 Percent of 2012 Oil Production
and 32 Percent of 2012 Gas Production


Penn Virginia Corporation (NYSE: PVA) today reported financial and
operational results for the three months and twelve months ended
December 31, 2011 and provided initial full-year 2012 guidance.

Fourth Quarter 2011 Highlights


Fourth quarter 2011 results, as compared to fourth quarter 2010 results,
were as follows:


Definitions of non-GAAP financial measures or reconciliations of these
non-GAAP financial measures to GAAP-based measures appear later in this
release.


Recent operational highlights are as follows:

Management Comment


H. Baird Whitehead, President and Chief Executive Officer stated,
'Fourth quarter 2011 operating results continued the positive trend of
improved margins due to increased oil production. Operating cash flows
and margins remained strong due to increasing oil production volumes,
continued high oil prices and generally lower operating expenses. Oil
and liquids revenues increased 99 ?percent over the prior year period and
comprised 70 ?percent of product revenues, resulting in an 83 percent
improvement in our gross operating margin per Mcfe of production. Oil
and liquids production increased 43 ?percent over the prior year quarter
and represented 37 percent of fourth quarter production. In 2012, we
expect oil and liquids to comprise approximately 78 percent of product
revenues and approximately 42 ?percent of production.


'Our improved financial results, achieved despite very weak gas prices,
were driven primarily by our oily Eagle Ford Shale play where we have
significantly increased our acreage and potential drilling locations
during 2011. Building on this success, we plan to devote approximately
85 percent of estimated 2012 capital expenditures to the Eagle Ford
Shale, drilling 31 ?(26.7 net) wells. At the same time, we intend to
reduce the outspend of cash flow. We are currently operating three rigs
in the Eagle Ford Shale, but will decrease the rig count to two to
reduce 2012 capital expenditures by approximately 30 ?percent compared to
2011. To further improve liquidity, we are also considering the sale of
some of our non-strategic assets. Despite the reduction in capital
expenditures, an approximate 21 to 24 percent decrease in pro forma gas
production and lower gas prices, we expect operating cash flows to
increase in 2012.?

Full-Year 2011 Consolidated Results


For the year ended December 31, 2011, we incurred an operating loss of
$155.4 million, which included impairment charges of $104.7 million,
compared to a loss in 2010 of $98.8 million, which included impairment
charges of $46.0 ?million. The adjusted net loss attributable to PVA,
which excludes the effects of changes in derivatives fair value,
impairments, restructuring costs and other gains or losses that affect
comparability to the prior year period, was $47.7 ?million, or $1.04 per
diluted share, in 2011 compared to an adjusted loss of $32.7 million, or
$0.72 per diluted share, in 2010. The net loss from continuing
operations was $132.9 million, or $2.90 per diluted share, in 2011
compared to a loss of $65.3 million, or $1.43 ?per diluted share, in
2010, due primarily to the increase in operating loss, a $25.4 million
loss on the extinguishment of debt in 2011, a $26.3 million decrease in
derivatives income and a $4.6 ?million increase in interest and other
expenses. Pro forma to exclude production from the Mid-Continent assets
sold in August 2011 and the Gulf Coast assets sold in January 2010, oil
and gas production in 2011 was 44.2 Bcfe, compared to 43.6 Bcfe in 2010.
Year-end 2011 proved reserves were 883 ?Bcfe, compared to 903 Bcfe at
year-end 2011, pro forma to exclude year-end 2010 proved reserves from
the Mid-Continent assets sold in 2011.

Fourth Quarter 2011 Financial and Operational Results

Overview of Financial Results


The $37.1 million operating loss was $12.1 million higher than the
$25.0 ?million loss in the prior year quarter, due primarily to a $23.9
million increase in impairment expense, a $13.4 ?million decrease in
natural gas revenues and a $10.0 ?million increase in depreciation,
depletion and amortization (DD&A) expense. The effect of these items was
partially offset by a $26.8 million increase in oil and liquids
revenues, a $5.2 million decrease in total direct operating expenses, a
$3.0 ?million increase in gain on the sale of property associated with
the divestiture of approximately 2,500 ?acres of Marcellus acreage and a
$1.3 ?million decrease in exploration expense. Oil and NGL revenues were
$53.9 million in the fourth quarter of 2011, 99 ?percent higher than the
$27.1 ?million in the prior year quarter and 13 percent higher than the
$47.8 million in the third quarter of 2011. Oil and NGL revenues were
70 ?percent of product revenues in the fourth quarter of 2011, compared
to 42 percent in the prior year quarter and 58 percent in the third
quarter of 2011.

Pricing


Our fourth quarter 2011 realized oil price was $98.49 per barrel, 19
percent higher than the $82.84 ?per barrel price in the fourth quarter of
2010 and 13 percent higher than the $87.03 ?per barrel price in the third
quarter of 2011. Our fourth quarter 2011 realized NGL price was $45.46
per barrel, eight ?percent higher than the $42.15 ?per barrel price in the
fourth quarter of 2010 and five percent lower than the $48.00 per barrel
price in the third quarter of 2011. Our fourth quarter 2011 realized
natural gas price was $3.46 per thousand cubic feet (Mcf), three percent
lower than the $3.57 per Mcf price in the fourth quarter of 2010 and 18
percent lower than the $4.24 per Mcf price in the third quarter of 2011.
Adjusting for oil and gas hedges, our fourth quarter 2011 effective oil
price was $101.21 ?per barrel and our effective natural gas price was
$4.33 per Mcf, or increases of $2.72 per barrel and $0.87 per Mcf over
the realized prices.

Production


As shown in the table below, production in the fourth quarter of 2011
was 10.7 Bcfe, or 116.7 ?MMcfe per day, an 18 ?percent decrease compared
to 13.1 Bcfe, or 142.5 MMcfe per day, in the prior year quarter and a 10
percent decrease from 11.9 Bcfe, or 129.9 ?MMcfe per day, in the third
quarter of 2011. As a percentage of total equivalent production, oil and
NGL volumes were 37 ?percent in the fourth quarter of 2011, compared to
21 percent in the prior year quarter and 33 percent in the third quarter
of 2011. On a pro forma basis to exclude production from the
Mid-Continent assets sold in 2011, production in the prior year quarter
was 12.3 Bcfe, or 134.0 MMcfe per day. The pro forma decrease of 1.6
Bcfe, or 13 percent, was primarily the result of a 2.8 Bcfe, or 29
percent, decrease in pro forma natural gas production due to reduced
natural gas drilling since mid-2010 in East Texas, Mississippi and, to a
lesser extent, in the Granite Wash, partially offset by a 200 thousand
barrel (1.2 ?Bcfe), or 43 percent, increase in pro forma oil and NGL
production.


 ?

 ?
Total and Daily Equivalent Production for the Three Months Ended

Region / Play Type


 ?

 ?
Dec. 31,

2011


 ?

 ?
Dec. 31,

2010


 ?

 ?
Sept. 30,

2011


 ?

 ?
Dec. 31,

2011


 ?

 ?
Dec. 31,

2010


 ?

 ?
Sept. 30,

2011


(in Bcfe)

(in MMcfe per day)
Texas4.9
 ?

 ?
4.3
 ?

 ?
4.953.2
 ?

 ?
46.7
 ?

 ?
53.3
Cotton Valley/Other1.62.01.817.621.219.9
Haynesville Shale0.92.31.09.625.511.1

Eagle Ford (1)

2.4---2.126.0---22.4
Appalachia2.22.52.323.627.224.7
Mid-Continent2.24.23.224.345.134.8
Granite Wash2.23.32.724.435.929.7
Other(2)---0.90.5---9.35.1
Mississippi1.4
 ?

 ?
2.1
 ?

 ?
1.615.6
 ?

 ?
23.4
 ?

 ?
17.0
Totals10.7
 ?

 ?
13.1
 ?

 ?
11.9116.7
 ?

 ?
142.5
 ?

 ?
129.9
Pro Forma Totals(3)10.7
 ?

 ?
12.3
 ?

 ?
11.6116.7
 ?

 ?
134.0
 ?

 ?
126.5

 ?

(1) Initial production from the Eagle Ford Shale commenced in
February 2011.

(2) Includes production from the Mid-Continent assets sold in
2011.

(3) Pro forma to exclude production from the Mid-Continent
assets sold in 2011.

Note - Numbers may not add due to rounding.

Operating Expenses


As discussed below, fourth quarter 2011 total direct operating expenses
decreased $5.2 million, or approximately 20 ?percent, to $21.3 ?million,
or $1.99 ?per Mcfe produced, compared to $26.5 million, or $2.02 per Mcfe
produced, in the fourth quarter of 2010 and $25.6 million, or $2.14 per
Mcfe produced, in the third quarter of 2011.


Exploration expense decreased $1.3 million to approximately
$10.7 ?million in the fourth quarter of 2011 from approximately
$12.0 ?million in the prior year quarter. The decrease was due primarily
to a $2.2 million decrease in dry-hole costs (zero in the fourth quarter
of 2011) and a $0.4 million decrease in drilling rig related charges,
partially offset by a $0.9 ?million increase in unproved property
amortization and a $0.5 million increase in geological and geophysical
costs.


DD&A expense increased by $10.0 million, or 25 percent, to
$49.3 ?million, or $4.59 per Mcfe produced, in the fourth quarter of 2011
from $39.3 million, or $3.00 per Mcfe produced, in the prior year
quarter, due primarily to higher DD&A costs attributable to our Eagle
Ford Shale oil wells, which is typical for this and other oily plays, as
well as downward revisions in proved reserves located primarily in the
Granite Wash, East Texas and Mississippi.


Impairment expense increased to $33.6 ?million in the fourth quarter of
2011 from $9.7 million in the prior year quarter due primarily to an
impairment of horizontal coalbed methane assets in Appalachia and
certain Selma Chalk assets in Mississippi.

Capital Expenditures


During the fourth quarter of 2011, oil and gas capital expenditures were
approximately $123 million, compared to $108 ?million in the fourth
quarter of 2010 and $114 million in the third quarter of 2011,
consisting of:

2011 Proved Reserves


Proved reserves decreased to 883 Bcfe at year-end 2011 from 942 Bcfe at
year-2010 (903 ?Bcfe, pro forma to exclude 39 ?Bcfe of Mid-Continent
reserves sold in August 2011). Compared to year-end 2010, proved
developed reserves decreased to 49 percent from 53 percent, while proved
oil and NGL reserves increased to 24 percent from 21 ?percent.


During 2011, we added 119 Bcfe of proved reserves from extensions,
discoveries, purchases and other additions, including 65 Bcfe in the
Eagle Ford Shale, 40 Bcfe in the Marcellus Shale and 12 Bcfe in the
Selma Chalk. During 2011, we had 94 Bcfe of negative revisions,
including 45 Bcfe in the Granite Wash due primarily to previously
disclosed well interference issues, 28 Bcfe in East Texas and 17 Bcfe in
the Selma Chalk.


The decreases in the Securities & Exchange Commission (SEC)-assumed gas
price and gas proved reserves during 2011 were almost entirely offset by
the increases in SEC-assumed oil and NGL prices and oil and NGL proved
reserves, resulting in a 0.5 percent decrease in the PV-10 value
(present value of proved reserves, discounted at 10 percent) to $874
million at year-end 2011. Approximately 72 percent of the PV-10 value
was attributable to oil and NGLs, while 28 percent was attributable to
natural gas.


 ?

 ?
Proved Reserves at December 31, 2011(4)


 ?


 ?


(in Bcfe)


 ?

 ?

Natural Gas

Equivalent

Reserves

(Bcfe)


 ?

 ?

Natural Gas

Reserves

(Bcf)


 ?

 ?
Oil and

Condensate

Reserves

(MMBbls)


 ?

 ?

 ?

 ?
Proved reserves at December 31, 2010941.8745.032.8

2011 production

(46.6

)

(33.4

)

(2.2

)

2011 extensions, discoveries and other additions

118.7

56.3

10.4

2011 revisions ? price

(0.5

)

(1.3

)

0.1

2011 revisions ? other

(93.1

)

(59.9

)

(5.5

)

2011 purchases (sales) of reserves in place, net

(37.0

)

 ?

 ?

(36.8

)

 ?

 ?

(0.0

)
Proved reserves at December 31, 2011883.3
 ?

 ?

 ?
669.9
 ?

 ?

 ?
35.6
 ?

Percentage of equivalent reserves

100.0

%

75.8

%

24.2

%
Proved developed reserves at December 31, 2010501.5412.614.8


Percentage of proved reserves


53.3

%


55.4


%


45.2


%

Proved developed reserves at December 31, 2011429.4330.616.5


Percentage of proved reserves


48.6


%


49.3


%


46.3


%

2011 reserve replacement ratio((5))


Including all revisions


54.2


%


Excluding all revisions


255.3


%

2011 oil and gas capital expenditures ($mil.)


All costs


$445.6


Excluding proved and unproved leasehold acquisition costs


$397.7

2011 reserve replacement cost ($ per Mcfe)((5))


Including all costs and all revisions


$17.67


Excluding all revisions


$3.75


Excluding proved and unproved leasehold acquisition costs and
purchased reserves


$15.85


Excluding proved and unproved leasehold acquisition costs,
purchased reserves and all revisions


$3.35

Standardized measure of discounted future net cash flows
($mil.)((4))


$654.5

Present value of future net cash flows before income taxes
($mil.)((4))


$874.4


 ?

(4) The estimated reserves, standardized measure and present
value were based on pricing assumptions for Henry Hub natural gas of
$4.12 per million British thermal units (MMBtu) and West Texas
Intermediate crude oil of $96.19 per barrel. These compare to prices of
$4.38 per MMBtu and $79.43 per barrel, respectively, at December 31,
2010. Both prices exclude the effects of hedged production and six Mcfe
is assumed to equal one barrel equivalent of liquids. MMBbls is defined
as one million barrels.

(5) Reserve replacement ratio is defined as the sum of
reserve additions (reserve extensions, discoveries and other additions
plus revisions plus reserve purchases) divided by production for the
year. Reserve replacement cost per Mcfe is defined as capital
expenditures divided by reserve additions.

Operational Update

Eagle Ford Shale


During the fourth quarter of 2011, we drilled 11 (9.2 net) operated
wells in the Eagle Ford Shale, all of which were successful. We
currently have three rigs drilling our 40th through 42nd
wells, three wells that in the process of being completed, one well that
is WOC and 35 (29.2 net) wells that are producing. As shown in the table
below, our producing wells in the Eagle Ford Shale have had an average
peak gross production rate of approximately 1,000 BOEPD per well
(approximately 675 ?BOEPD 30-day average per well for the 26 of these
wells with sufficient production history). Eagle Ford Shale production
was approximately 9,800 (6,280 net) BOEPD at the end of January, with
oil comprising approximately 89 ?percent, NGLs comprising approximately
six percent and natural gas comprising approximately five percent.


 ?

 ?

 ?

 ?

 ?

Cumulative Gross

Production(6)

Peak Gross Daily

Production Rates(6)

30-Day Average Gross

Daily Production Rates(6)

Well Name
 ?

Lateral

Length


 ?

Frac

Stages

Equivalent

Production


 ?

Days On

Line

Oil

Rate


 ?

Equivalent

Rate

Oil

Rate


 ?
Equivalent

Rate

FeetBOE
 ?
BOPD
 ?
BOEPDBOPD
 ?
BOEPD
Previously Reported On-Line Wells

Gardner #1H

4,792

16

148,055

370

1,084

1,247

732

881

Hawn Holt #1H

4,352

15

91,310

277

759

837

606

668

Hawn Holt #4H

4,106

14

57,773

274

534

582

357

394

Hawn Holt #6H

4,166

17

61,157

245

670

711

342

370

Hawn Holt #2H

4,476

17

92,006

244

869

986

668

728

Hawn Holt #9H

4,453

18

116,246

240

1,652

1,877

1,044

1,153

Hawn Holt #10H

3,913

16

83,645

216

1,080

1,188

771

839

Hawn Holt #5H

3,950

16

46,532

208

474

528

321

349

Hawn Holt #3H

3,800

15

55,983

209

607

651

478

522

Munson Ranch #1H

4,163

17

129,171

199

1,755

1,921

1,207

1,315

Munson Ranch #3H

3,953

16

96,343

198

1,448

1,538

1,007

1,092

Hawn Holt #11H

3,931

16

70,640

194

1,120

1,190

786

860

Dickson Allen #1H

3,953

15

37,278

162

465

508

358

393

Hawn Holt #7H

4,345

18

49,389

163

730

798

493

541

Hawn Holt #12H

3,320

18

59,640

155

1,458

1,495

619

668

Hawn Holt #13H

2,805

11

49,523

142

1,347

1,399

591

650

Cannonade Ranch #1H

4,403

18

35,770

146

377

403

255

274

Hawn Holt #15H

4,153

17

72,673

123

1,191

1,298

779

838

Hawn Holt #8H

4,203

17

34,208

114

427

492

361

409

Dickson Allen #2H

3,853

16

45,218

115

552

601

460

516

 ?
New On-Line Wells

Gardner #2H

2,953

12

20,629

90

551

579

312

346

Munson Ranch #2H

3,953

16

36,623

86

819

869

515

572

Rock Creek Ranch #1H

3,444

14

35,620

59

1,158

1,257

639

708

Munson Ranch #8H

3,403

14

24,597

52

914

964

561

606

Munson Ranch #4H

3,864

16

34,702

51

1,317

1,416

807

870

Munson Ranch #6H

3,415

14

32,734

42

1,717

1,808

845

928

Schaefer #2H

3,707

12

9,529

29

586

638

---

---

Schaefer #3H

2,903

12

16,758

27

1,035

1,129

---

---

Schaefer #1H

2,992

13

16,603

28

871

941

---

---

Munson Ranch #5H

3,153

13

8,563

8

1,063

1,164

---

---

Munson Ranch #7H

3,153

13

5,923

8

757

824

---

---

Hawn Dickson #1H

3,153

13

2,145

4

923

969

---

---

 ?
Averages
3,787

15

947

1,025

612

673
Maximums
4,792

18

1,755

1,921

1,207

1,315
Minimums
2,805

11

377

403

255

274

 ?
Other Wells

Cannonade Ranch #3H(7)

3,451

12

1,339

---

205

228

Munson Ranch #9H(7)

1,700

7

7,116

42

393

400

184

202

D. Foreman #1H

Producing

Rock Creek Ranch #2H

Completing

Rock Creek Ranch #3H

Completing

Rock Creek Ranch #4H

Completing

Culpepper #2H

WOC

Rock Creek Ranch #6H

Drilling

Henning #1H

Drilling

Effenberger #1H

Drilling

 ?

(6) Wellhead rates only; the natural gas associated with
these wells is yielding approximately 145 barrels of NGLs per million
cubic feet (MMcf).

(7) The Cannonade Ranch #3H had been shut-in to address H2S
production issues, but has recently been brought back online, while the
Munson Ranch #9H had a short lateral and only seven frac stages due to
faulting issues. As a result, production data for these two wells has
been excluded from the statistics.


In late 2011, we announced a 13,500 acre AMI with a major oil and gas
company in Lavaca County, Texas pursuant to which, during 2012, we can
earn a minimum of approximately 8,000 net acres. This would bring our
Eagle Ford Shale position in Gonzales and Lavaca Counties, Texas to
approximately 31,400 (23,100 net) acres, with up to 190 ?well locations
assuming down-spacing is successful on a majority of our acreage. The
first well on the Lavaca County acreage is expected to spud late in the
first quarter. Our full-year 2012 guidance anticipates up to
31 ?(26.7 ?net) new wells in the Eagle Ford Shale. We continue efforts to
expand our Eagle Ford Shale position through additional leasing and
selective acquisitions.

Mid-Continent


During the fourth quarter of 2011, one (0.5 net) non-operated Granite
Wash well was drilled in the Mid-Continent. Our full-year 2012 guidance
includes up to seven ?(2.3 ?net) new Granite Wash wells. In addition,
during the first half of 2012, we plan to drill one (0.5 net) horizontal
well to test the Viola Limestone, which is an oil prospect.

Full-Year 2012 Guidance


Full-year 2012 guidance highlights are as follows:


Please see the Guidance Table included in this release for guidance
estimates for full-year 2012. These estimates are meant to provide
guidance only and are subject to revision as our operating environment
changes.

Capital Resources and Liquidity, Interest Expense and Impact of
Derivatives


As of December 31, 2011, we had total debt with a carrying value of $697
million ($704 million aggregate principal amount), consisting of $294
million of 10.375 percent senior unsecured notes due 2016, $300 million
principal amount of 7.25 ?percent senior unsecured notes due 2019,
$5 ?million principal amount of 4.5 percent convertible senior
subordinated notes due 2012 and $99 million of borrowings under our
revolving credit facility (the 'Revolver?). Net of cash and equivalents
of approximately $7 million, our indebtedness at December 31, 2011 was
approximately $690 ?million, which was 45 ?percent of book capitalization
and 3.1 times full-year 2011 Adjusted EBITDAX of $219.5 ?million.


We have no material debt maturities until 2016. Our business strategy
for 2012 requires capital expenditures in excess of our anticipated
operating cash flows as laid out in the table below.


 ?

 ?

Guidance Range


In millions

Low
 ?

 ?
High

 ?
Net cash provided by operating activities (8)$175.0$205.0
Less: Common stock dividends(10.3)(10.3)
Less: Repayment of 4.5 percent convertible senior subordinated
notes due December 2012
(4.9)(4.9)
Less: Capitalized interest
 ?
(2.0)
 ?
(2.0)
Cash flows available for investment$157.8$187.8
Less: Capital expenditures (including seismic expenditures)(325.0)(300.0)
Plus: Seismic expenditures (included in cash flows from operating
activities)

 ?
10.0
 ?

 ?
5.0
 ?
Capital outspend of cash flows$(157.2)$(107.2)

 ?

(8) Please see the Guidance Table included in this release
for guidance estimates for full-year 2012, which include production of
40.0 to 43.0 Bcfe (6.7 to 7.2 million BOE) and average benchmark prices
of $91.25 per barrel for crude oil, $42.62 per barrel for NGLs and $3.00
per MMBtu for natural gas, adjusted to reflect any premium or discount
for quality, basin differentials and other adjustments. In addition,
cash flows from operating activities include an estimated $30 million
cash income tax refund expected to be received in the fourth quarter of
2012.


Subject to the variability of commodity prices that impact our cash
flows from operating activities, anticipated timing of our capital
projects and unanticipated expenditures such as acquisitions, we plan to
fund our 2012 capital program with operating cash flows and borrowings
under the Revolver. We expect to supplement these sources of liquidity
with proceeds from the sale of non-core assets or, possibly, by
accessing the capital markets. There can be no assurance that such
actions would be successful, however, in which case we could further
reduce our 2012 planned capital expenditures.


In August 2011, we entered into the Revolver which matures in August
2016. The Revolver provides for a $300 ?million commitment amount and has
a borrowing base of $380 million. The borrowing base is re-determined
semi-annually, and the next re-determination is scheduled to occur
during April 2012. The primary assets supporting our borrowing base are
our proved developed reserves, approximately 77 percent of which are
natural gas. Due primarily to the significant decline in natural gas
prices that has continued into the first quarter of 2012 and despite the
increase in our oil reserves, we anticipate a potentially material
reduction in our borrowing base from its current level of $380 ?million.
Currently, we are unable to determine a meaningful potential range of
the reduction, due primarily to the fact that a number of determinative
variables are not known at this time; however, we do not anticipate a
material reduction to our current Revolver commitment of $300 ?million.
Accordingly, our current business plans anticipate us borrowing amounts
under the Revolver that are within the current commitment level of $300
million. Currently, we have approximately $14 million of cash on hand
and approximately $183 million of unused borrowing capacity under our
Revolver commitment, net of outstanding letters of credit of $1.4
million.


Interest expense increased to $14.4 ?million in the fourth quarter of
2011 from $13.5 ?million in the fourth quarter of 2010 ?due to higher
average levels of debt outstanding.


During the fourth quarter of 2011, derivatives loss was $4.2 ?million,
compared to derivatives loss of $2.5 ?million in the prior year quarter.
Fourth quarter 2011 cash settlements of derivatives resulted in net cash
receipts of $7.1 ?million, compared to $8.5 million of net cash receipts
in the prior year quarter.

Explanation of Non-GAAP Gross Operating Margin per Mcfe


Gross operating margin is a non-GAAP financial measure under SEC
regulations which represents total product revenues less total direct
operating expenses. Gross operating margin per Mcfe is equal to gross
operating margin divided by total natural gas, crude oil and NGL
production. Gross operating margin is not adjusted for the impact of
hedges. We believe that gross operating margin per Mcfe is an important
measure that can be used by security analysts and investors to evaluate
our operating margin per unit of production and to compare it to other
oil and gas companies, as well as for comparisons to other time periods.

Explanation of Non-GAAP PV-10 Value


PV-10 Value is a non-GAAP financial measure under SEC regulations and
differs from the Standardized Measure of Discounted Future Net Cash
Flows (Standardized Measure) in that PV-10 Value is a pre-tax value,
while the Standardized Measure includes the effect of estimated future
income taxes, discounted at 10 percent. We believe that the PV-10 Value
is an important measure that can be used to evaluate the relative
significance of our oil and natural gas properties and that PV-10 Value
is widely used by security analysts and investors when evaluating oil
and gas companies. Because many factors that are unique to each
individual company impact the amount of future income taxes to be paid,
the use of a pre-tax measure enhances comparability of assets when
evaluating companies. The Standardized Measure at year-end 2011 of
$654.5 million, plus $219.9 million of present value of future income
tax discounted at 10 percent, is equal to the PV-10 Value of $874.4
million.

Fourth Quarter and Full-Year 2011 Financial and Operational Results
Conference Call


A conference call and webcast, during which management will discuss
fourth quarter and full-year 2011 financial and operational results, is
scheduled for Thursday, February 23, 2012 at 10:00 a.m. ET. Prepared
remarks by H. Baird Whitehead, President and Chief Executive Officer,
will be followed by a question and answer period. Investors and analysts
may participate via phone by dialing 1-866-630-9986 five to 10 minutes
before the scheduled start of the conference call (use the passcode
4339698), or via webcast by logging on to our website, www.pennvirginia.com,
at least 15 minutes prior to the scheduled start of the call to download
and install any necessary audio software. A telephonic replay will be
available for two weeks beginning approximately 24 hours after the call.
The replay can be accessed by dialing toll free 888-203-1112
(international: 719-457-0820) and using the replay code 4339698. In
addition, an on-demand replay of the webcast will also be available for
two weeks at our website beginning approximately 24 hours after the
webcast.

Penn Virginia Corporation (NYSE: PVA) is an independent oil and gas
company engaged primarily in the development, exploration and production
of natural gas and oil in various domestic onshore regions including
Texas, Appalachia, the Mid-Continent and Mississippi.
For more
information, please visit our website at
www.pennvirginia.com.


Certain statements contained herein that are not descriptions of
historical facts are 'forward-looking? statements within the meaning of
Section 27A of the Securities Act of 1933, as amended, and Section 21E
of the Securities Exchange Act of 1934, as amended. Because such
statements include risks, uncertainties and contingencies, actual
results may differ materially from those expressed or implied by such
forward-looking statements. These risks, uncertainties and contingencies
include, but are not limited to, the following: the volatility of
commodity prices for natural gas, NGLs and oil; our ability to develop,
explore for and replace oil and gas reserves and sustain production; our
ability to generate profits or achieve targeted reserves in our
development and exploratory drilling and well operations; any
impairments, write-downs or write-offs of our reserves or assets; the
projected demand for and supply of natural gas, NGLs and oil; reductions
in the borrowing base under our revolving credit facility; our ability
to contract for drilling rigs, supplies and services at reasonable
costs; our ability to obtain adequate pipeline transportation capacity
for our oil and gas production at reasonable cost and to sell the
production at, or at reasonable discounts to, market prices; the
uncertainties inherent in projecting future rates of production for our
wells and the extent to which actual production differs from estimated
proved oil and gas reserves; drilling and operating risks; our ability
to compete effectively against other independent and major oil and
natural gas companies; our ability to successfully monetize select
assets and repay our debt; leasehold terms expiring before production
can be established; environmental liabilities that are not covered by an
effective indemnity or insurance; the timing of receipt of necessary
regulatory permits; the effect of commodity and financial derivative
arrangements; our ability to maintain adequate financial liquidity and
to access adequate levels of capital on reasonable terms; the occurrence
of unusual weather or operating conditions, including force majeure
events; our ability to retain or attract senior management and key
technical employees; counterparty risk related to their ability to meet
their future obligations; changes in governmental regulation or
enforcement practices, especially with respect to environmental, health
and safety matters; uncertainties relating to general domestic and
international economic and political conditions; and other risks set
forth in our filings with the Securities and Exchange Commission (SEC).


Additional information concerning these and other factors can be found
in our press releases and public periodic filings with the SEC. Many of
the factors that will determine our future results are beyond the
ability of management to control or predict. Readers should not place
undue reliance on forward-looking statements, which reflect management′s
views only as of the date hereof. We undertake no obligation to revise
or update any forward-looking statements, or to make any other
forward-looking statements, whether as a result of new information,
future events or otherwise.


 ?
PENN VIRGINIA CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - unaudited


(in thousands, except per share data)

 ?

 ?

 ?

 ?

Three months ended

 ?

 ?

Year ended

December 31,

December 31,

2011

 ?

 ?

2010

2011

 ?

 ?

2010
Revenues

Natural gas

$

23,410

$

36,858

$

137,070

$

171,141

Crude oil

44,304

15,415

119,582

53,532

Natural gas liquids (NGLs)

 ?

9,636

 ?

 ?

11,676

 ?

 ?

43,394

 ?

 ?

26,663

 ?

Total product revenues

77,350

63,949

300,046

251,336

Gain on sales of property and equipment

3,047

32

3,570

648

Other

 ?

54

 ?

 ?

338

 ?

 ?

2,389

 ?

 ?

2,454

 ?

Total revenues

80,451

64,319

306,005

254,438
Operating Expenses

Lease operating

7,466

8,609

36,988

35,757

Gathering, processing and transportation

3,896

4,015

15,157

14,180

Production and ad valorem taxes

2,401

1,233

13,690

13,917

General and administrative (excluding share-based compensation) (a)

 ?

7,586

 ?

 ?

12,675

 ?

 ?

40,898

 ?

 ?

50,572

 ?

Total direct operating expenses

21,349

26,532

106,733

114,426

Share-based compensation (b)

1,801

1,411

7,430

7,811

Exploration

10,724

12,051

78,943

49,641

Depreciation, depletion and amortization

49,310

39,342

162,534

134,700

Impairments

33,617

9,708

104,688

45,959

Other

 ?

796

 ?

 ?

244

 ?

 ?

1,096

 ?

 ?

709

 ?

Total operating expenses

 ?

117,597

 ?

 ?

89,288

 ?

 ?

461,424

 ?

 ?

353,246

 ?

 ?
Operating loss
(37,146

)

(24,969

)

(155,419

)

(98,808

)

 ?
Other income (expense)

Interest expense

(14,383

)

(13,489

)

(56,216

)

(53,679

)

Loss on extinguishment of debt (c)

(18

)

-

(25,421

)

-

Derivatives

(4,176

)

(2,504

)

15,651

41,906

Other

 ?

1

 ?

 ?

298

 ?

 ?

335

 ?

 ?

2,403

 ?

 ?

Loss from continuing operations before income taxes

(55,722

)

(40,664

)

(221,070

)

(108,178

)

Income tax benefit

 ?

27,783

 ?

 ?

15,827

 ?

 ?

88,155

 ?

 ?

42,851

 ?

 ?
Loss from continuing operations
(27,939

)

(24,837

)

(132,915

)

(65,327

)

Income from discontinued operations, net of tax

-

(34

)

-

33,448

Gain on sale of discontinued operations, net of tax

 ?

-

 ?

 ?

1,934

 ?

 ?

-

 ?

 ?

51,546

 ?

 ?
Net income (loss)
(27,939

)

(22,937

)

(132,915

)

19,667

Less net income attributable to noncontrolling interests in
discontinued operations

 ?

-

 ?

 ?

-

 ?

 ?

-

 ?

 ?

(28,090

)

 ?
Income (loss) attributable to PVA
$

(27,939

)

$

(22,937

)

$

(132,915

)

$

(8,423

)

 ?
Income (loss) per share attributable to PVA - Basic

Continuing operations

$

(0.61

)

$

(0.54

)

$

(2.90

)

$

(1.43

)

Discontinued operations

-

(0.00

)

-

0.12

Gain on sale of discontinued operations

 ?

-

 ?

 ?

0.04

 ?

 ?

-

 ?

 ?

1.13

 ?

Net income (loss) attributable to PVA

$

(0.61

)

$

(0.50

)

$

(2.90

)

$

(0.19

)
Income (loss) per share attributable to PVA - Diluted

Continuing operations

$

(0.61

)

$

(0.54

)

$

(2.90

)

$

(1.43

)

Discontinued operations

-

(0.00

)

-

0.12

Gain on sale of discontinued operations

 ?

-

 ?

 ?

0.04

 ?

 ?

-

 ?

 ?

1.13

 ?

Net income (loss) attributable to PVA

$

(0.61

)

$

(0.50

)

$

(2.90

)

$

(0.19

)

 ?

Weighted average shares outstanding, basic

45,864

45,615


45,784


45,553

Weighted average shares outstanding, diluted

45,864

45,615


45,784


45,553


 ?

 ?

Three months ended

Year ended

December 31,

December 31,

2011

2010

2011

2010
Production

Natural gas (MMcf)

6,765

10,329

33,410

38,919

Crude oil (MBbls)

450

186

1,283

709

NGLs (MBbls)

212

277

907

672
Total natural gas, crude oil and NGL production (MMcfe)
10,736

13,108

46,553

47,201

 ?
Prices

Natural gas ($ per Mcf)

$

3.46

$

3.57

$

4.10

$

4.40

Crude oil ($ per Bbl)

$

98.49

$

82.84

$

93.19

$

75.56

NGLs ($ per Bbl)

$

45.46

$

42.15

$

47.83

$

39.69

 ?
Prices - Adjusted for derivative settlements

Natural gas ($ per Mcf)

$

4.33

$

4.39

$

4.77

$

5.27

Crude oil ($ per Bbl)

$

101.21

$

81.41

$

94.29

$

74.94

NGLs ($ per Bbl)

$

45.46

$

42.15

$

47.83

$

39.69

 ?


(a) Includes restructuring costs of approximately $0.7 million and $1.8
million and $2.4 million and $8.2 million for the three months and years
ended December 31, 2011 and 2010, respectively.


(b) Our share-based compensation expense includes our stock option
expense and the amortization of common, deferred and restricted stock
and restricted stock unit awards related to employee and director
compensation in accordance with accounting guidance for share-based
payments.


(c) Attributable primarily to the repurchase in April 2011 of
approximately 98% of our 4.5% convertible senior subordinated notes due
2012.


 ?
PENN VIRGINIA CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS - unaudited

(in thousands)

 ?

 ?

 ?

 ?

 ?

As of December 31,

2011

 ?

2010
Assets

Current assets

$

145,346

$

214,340

Net property and equipment

1,777,575

1,705,584

Other assets

 ?

20,132

 ?

 ?

24,676

 ?

Total assets

$

1,943,053

 ?

$

1,944,600

 ?

 ?
Liabilities and shareholders' equity

Current liabilities

$

106,607

$

106,994

Revolving credit facility

99,000

-

Senior notes due 2016

293,561

292,487

Senior notes due 2019

300,000

-

Convertible notes due 2012 (a)

-

214,049

Other liabilities and deferred income taxes

297,576

350,794

Total shareholders' equity

 ?

846,309

 ?

 ?

980,276

 ?

Total liabilities and shareholders' equity

$

1,943,053

 ?

$

1,944,600

 ?

 ?

 ?

 ?
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - unaudited

(in thousands)

 ?

Three months ended

Year ended

December 31,

December 31,

2011

2010

2011

2010
Cash flows from operating activities

Net income (loss)

$

(27,939

)

$

(22,937

)

$

(132,915

)

$

19,667


Adjustments to reconcile net income (loss) to net cash provided by
operating activities from continuing operations:


Income from discontinued operations before income taxes

-

-

-

(36,832

)

Gain on sale of discontinued operations before income taxes

-

(1,922

)

-

(86,662

)

Non-cash portion of loss on extinguishment of debt

-

-

22,456

-

Depreciation, depletion and amortization

49,310

39,342

162,534

134,700

Impairments

33,617

9,708

104,688

45,959

Derivative contracts:

Net (gains) losses

4,176

2,504

(15,651

)

(41,906

)

Cash settlements

7,078

8,531

27,380

32,818

Deferred income taxes (benefit)

(25,129

)

36,379

(85,501

)

42,528

Loss (gain) on the sale of property and equipment, net

(2,251

)

212

(2,474

)

61

Dry hole and unproved leasehold expense

8,483

9,774

60,940

36,275

Non-cash interest expense

995

2,895

6,807

11,984

Share-based compensation

1,801

1,411

7,430

7,811

Other, net

50

132

275

(209

)

Changes in operating assets and liabilities

 ?

(8,614

)

 ?

(75,065

)

 ?

(11,228

)

 ?

(86,355

)

Net cash provided by operating activities from continuing operations

 ?

41,577

 ?

 ?

10,964

 ?

 ?

144,741

 ?

 ?

79,839

 ?
Cash flows from investing activities

Capital expenditures - property and equipment

(127,349

)

(92,284

)

(445,623

)

(405,994

)

Proceeds from the sale of PVG units, net (a)

-

-

-

139,120

Proceeds from the sale of property, plant and equipment, net

8,291

395

39,368

25,567

Other, net

 ?

-

 ?

 ?

-

 ?

 ?

100

 ?

 ?

1,192

 ?

Net cash used in investing activities for continuing operations

 ?

(119,058

)

 ?

(91,889

)

 ?

(406,155

)

 ?

(240,115

)
Cash flows from financing activities

Dividends paid

(2,580

)

(2,571

)

(10,316

)

(10,271

)

Proceeds from revolving credit facility borrowings

84,000

-

114,000

Repayment of revolving credit facility borrowings

-

-

(15,000

)

-

Proceeds from the issuance of Senior Notes due 2019

-

-

300,000

-

Repurchase of Convertible Notes

-

-

(232,963

)

-

Debt issuance costs paid

(4

)

-

(8,854

)

-

Proceeds from the sale of PVG units, net (b)

-

-

-

199,125

Distributions received from discontinued operations

-

-

-

11,218

Other, net

 ?

-

 ?

 ?

(45

)

 ?

1,148

 ?

 ?

2,098

 ?

Net cash provided by (used in) financing activities from continuing
operations

 ?

81,416

 ?

 ?

(2,616

)

 ?

148,015

 ?

 ?

202,170

 ?
Cash flows from discontinued operations

Net cash provided by operating activities

-

-

-

77,759

Net cash used in investing activities

-

-

-

(18,112

)

Net cash used in financing activities

 ?

-

 ?

 ?

-

 ?

 ?

-

 ?

 ?

(59,647

)

Net cash provided by discontinued operations

 ?

-

 ?

 ?

-

 ?

 ?

-

 ?

 ?

-

 ?

Net increase (decrease) in cash and cash equivalents

3,935

(83,541

)

(113,399

)

41,894

Cash and cash equivalents - beginning of period

 ?

3,577

 ?

 ?

204,452

 ?

 ?

120,911

 ?

 ?

79,017

 ?

Cash and cash equivalents - end of period

$

7,512

 ?

$

120,911

 ?

$

7,512

 ?

$

120,911

 ?

 ?
Supplemental disclosures of cash paid for:

Interest (net of amounts capitalized)

$

27,301

$

20,885

$

44,589

$

43,531

Income taxes (net of refunds received)

$

(223

)

$

3,016

$

210

$

28,184

 ?


(a) The Convertible Notes are due in November 2012 and are included in
current liabilities.


(b) Net proceeds from the sale of Penn Virginia GP Holdings, L.P. (PVG)
units included in investing activities is attributable to the sale of
the final tranche of PVG units, which resulted in the loss of control
and deconsolidation of PVG from our financial statements. Net proceeds
from the sale of PVG units included in financing activities represents
proceeds received from sales of our ownership interests in PVG while we
still maintained control of PVG.


 ?

 ?

 ?

 ?

 ?

 ?

 ?

 ?
PENN VIRGINIA CORPORATION
CERTAIN NON-GAAP FINANCIAL MEASURES - unaudited

(in thousands)

 ?

 ?

Three months ended

Year ended

December 31,

December 31,

2011

2010

2011

2010

Reconciliation of GAAP 'Net Income (loss)
attributable to PVA' to Non-GAAP 'Net Income (loss) attributable
to PVA, as adjusted'


Net income (loss) attributable to PVA

$

(27,939

)

$

(22,937

)

$

(132,915

)

$

(8,423

)

Adjustments for derivatives:

Net (gains) losses included in net income

4,176

2,504

(15,651

)

(41,906

)

Cash settlements

7,078

8,531

27,380

32,818

Adjustment for impairments

33,617

9,708

104,688

45,959

Adjustment for restructuring costs

728

1,766

2,351

8,200

Adjustment for net loss (gain) on sale of assets

(2,251

)

212

(2,474

)

61

Adjustment for loss on extinguishment of debt

18

-

25,421

-

Adjustment for gain on sale of discontinued operations

-

(1,922

)

-

(86,662

)

Impact of adjustments on income taxes

 ?

(21,622

)

 ?

(8,855

)

 ?

(56,511

)

 ?

17,239

 ?

$

(6,195

)

$

(10,993

)

$

(47,711

)

$

(32,714

)

Less: Portion of subsidiary net income allocated to undistributed
share-based compensation awards, net of taxes

 ?

-

 ?

 ?

-

 ?

 ?

-

 ?

 ?

(28

)

 ?
Net income (loss) attributable to PVA, as adjusted (a)
$

(6,195

)

$

(10,993

)

$

(47,711

)

$

(32,742

)

 ?
Net loss attributable to PVA, as adjusted, per share, diluted
$

(0.14

)

$

(0.24

)

$

(1.04

)

$

(0.72

)

 ?

Reconciliation of GAAP 'Net income (loss)
from continuing operations' to Non-GAAP 'Adjusted EBITDAX'


Net loss from continuing operations

$

(27,939

)

$

(24,837

)

$

(132,915

)

$

(65,327

)

Income tax benefit

(27,783

)

(15,827

)

(88,155

)

(42,851

)

Interest expense

14,383

13,489

56,216

53,679

Depreciation, depletion and amortization

49,310

39,342

162,534

134,700

Exploration

10,724

12,051

78,943

49,641

Share-based compensation expense

 ?

1,801

 ?

 ?

1,411

 ?

 ?

7,430

 ?

 ?

7,811

 ?
EBITDAX
20,496

25,629

84,053

137,653

Adjustments for derivatives:

Net gains included in net income

4,176

2,504

(15,651

)

(41,906

)

Cash settlements

7,078

8,531

27,380

32,818

Adjustment for impairments

33,617

9,708

104,688

45,959

Adjustment for net loss (gain) on sale of assets

(2,251

)

212

(2,474

)

61

Adjustment for other non-cash items

(907

)

-

(907

)

(1,238

)

Adjustment for non-cash portion of loss on extinguishment of debt

 ?

-

 ?

 ?

-

 ?

 ?

22,456

 ?

 ?

-

 ?
Adjusted EBITDAX (b)
$

62,209

 ?

$

46,584

 ?

$

219,545

 ?

$

173,347

 ?

 ?


(a) Net income (loss) attributable to PVA, as adjusted, represents net
income (loss) attributable to PVA adjusted to exclude the effects of
non-cash changes in the fair value of derivatives, impairments,
restructuring costs, net gains and losses on the sale of assets, loss on
the extinguishment of debt, gain on the sale of discontinued operations
and net income of Penn Virginia Resource Partners, L.P. (PVR) allocated
to unvested PVR restricted units awarded as equity compensation that are
held until vesting. We believe this presentation is commonly used by
investors and professional research analysts in the valuation,
comparison, rating and investment recommendations of companies within
the oil and gas exploration and production industry. We use this
information for comparative purposes within our industry. Net income
(loss) attributable to PVA, as adjusted, is not a measure of financial
performance under GAAP and should not be considered as a measure of
liquidity or as an alternative to net income (loss) attributable to PVA.


(b) Adjusted EBITDAX represents net income (loss) from continuing
operations before income tax expense or benefit, interest expense,
depreciation, depletion and amortization expense, exploration expense
and share-based compensation expense, further adjusted to exclude the
effects of non-cash changes in the fair value of derivatives,
impairments, net gains and losses on the sale of assets, the non-cash
portion of loss on the extinguishment of debt and other non-cash items.
We believe this presentation is commonly used by investors and
professional research analysts in the valuation, comparison, rating and
investment recommendations of companies within the oil and gas
exploration and production industry. We use this information for
comparative purposes within our industry. Adjusted EBITDAX is not a
measure of financial performance under GAAP and should not be considered
as a measure of liquidity or as an alternative to net income (loss) from
continuing operations. Adjusted EBITDAX represents EBITDAX as defined in
our revolving credit facility, with the exception of excluding
distributions received from PVG and PVR.


 ?
PENN VIRGINIA CORPORATION
GUIDANCE TABLE - unaudited

(dollars in millions except where noted)

 ?

 ?

 ?

 ?

 ?

 ?

 ?

 ?


We are providing the following guidance regarding financial and
operational expectations for full-year 2012. These estimates are
meant to provide guidance only and are subject to change as PVA's
operating environment changes.


 ?

First

Second

Third

Fourth

Quarter

Quarter

Quarter

Quarter

Full Year

Full-Year

2011

2011

2011

2011

2011

2012 Guidance

Production:

 ?

 ?

 ?

 ?

 ?

 ?

 ?

Natural gas (Bcf)

9.7

8.9

8.1

6.8

33.4

23.5

-

24.4

Crude oil (MBbls)

188

219

427

450

1,283

2,000

-

2,275

NGLs (MBbls)

220

253

222

212

907

750

-

825

Equivalent production (Bcfe)

12.2

11.7

11.9

10.7

46.6

40.0

-

43.0

Equivalent daily production (MMcfe per day)

135.2

128.6

129.9

116.7

127.5

109.3

-

117.5

Equivalent production (MBOE)

2,029

1,950

1,991

1,789

7,759

6,667

-

7,167

Equivalent daily production (MBOE per day)

22.5

21.4

21.6

19.4

21.3

18.2

-

19.6

Percent crude oil and NGLs

20.1

%

24.2

%

32.6

%

37.0

%

28.2

%

41.3

%

-

43.3

%

 ?

Production revenues (a):

Natural gas

$

41.2

38.3

34.2

23.4

137.1

66.5

-

69.1

Crude oil

$

16.6

21.5

37.1

44.3

119.6

189.0

-

215.0

NGLs

$

9.9

13.2

10.7

9.6

43.4

32.0

-

35.2

Total product revenues

$

67.7

73.0

82.0

77.4

300.0

287.5

-

319.2

Total product revenues ($ per Mcfe)

$

5.56

6.24

6.86

7.20

6.45

7.19

-

7.42

Total product revenues ($ per BOE)

$

33.37

37.44

41.18

43.23

38.67

43.12

-

44.54

Percent crude oil and NGLs

$

39.2

%

47.5

%

58.3

%

69.7

%

54.3

%

76.9

%

-

78.4

%

 ?

Operating expenses:

Lease operating ($ per Mcfe)

$

0.84

0.92

0.71

0.70

0.79

0.80

-

0.85

Lease operating ($ per BOE)

$

5.04

5.52

4.26

4.17

4.77

4.80

-

5.10

Gathering, processing and transportation costs ($ per Mcfe)

$

0.33

0.37

0.25

0.36

0.33

0.28

-

0.33

Gathering, processing and transportation costs ($ per BOE)

$

1.98

2.22

1.50

2.18

1.95

1.68

-

1.98

Production and ad valorem taxes (percent of oil and gas revenues)

7.5

%

3.9

%

4.1

%

3.1

%

4.6

%

4.0

%

-

4.5

%

 ?

General and administrative:

Recurring general and administrative

$

11.5

10.9

9.3

6.9

38.5

39.0

-

41.0

Share-based compensation

$

1.8

2.0

1.8

1.8

7.4

6.5

-

7.0

Restructuring

$

0.1

0.1

1.6

0.7

2.4

Total reported G&A

$

13.4

13.0

12.6

9.4

48.3

45.5

-

48.0

 ?

Exploration expense

$

29.5

19.4

19.3

10.7

78.9

43.0

-

46.0

Unproved property amortization

$

10.6

12.0

11.0

8.5

42.0

36.0

-

38.0

 ?

Depreciation, depletion and amortization ($ per Mcfe)

$

2.86

2.82

3.80

4.59

3.49

4.75

-

5.25

Depreciation, depletion and amortization ($ per BOE)

$

17.16

16.92

22.77

27.56

20.95

28.50

-

31.50

 ?

Adjusted EBITDAX (b)

$

44.1

47.5

65.7

62.2

219.5

200.0

-

240.0

Net cash provided by operating activities (c)

$

29.4

34.3

39.4

41.6

144.7

175.0

-

205.0

 ?

Capital expenditures:

Development drilling

$

36.8

82.9

88.2

99.9

307.8

240.0

-

245.0

Exploratory drilling

$

26.9

12.9

13.4

10.9

64.1

30.0

-

35.0

Pipeline, gathering, facilities

$

0.4

3.2

2.7

6.2

12.5

5.0

-

10.0

Seismic (d)

$

1.8

4.3

2.9

2.2

11.2

5.0

-

10.0

Lease acquisitions, field projects and other

$

38.3

1.6

6.5

3.6

50.0

20.0

-

25.0

Total oil and gas capital expenditures

$

104.2

104.9

113.7

122.8

445.6

300.0

 ?

 ?

-

 ?

325.0

 ?

 ?


(a) Assumes average benchmark prices of $91.25 per barrel for crude oil,
$42.62 per barrel for NGLs and $3.00 per MMBtu for natural gas, adjusted
for any premiums or discounts for quality, basis differentials and other
adjustments. The amounts shown exclude the impact of commodity hedges.


(b) Adjusted EBITDAX is not a measure of financial performance under
GAAP and should not be considered as a measure of liquidity or as an
alternative to net income from continuing operations. The amounts shown
reflect the impact of commodity hedges.


(c) Includes an estimated $30 million cash income tax refund expected to
be received in the fourth quarter of 2012.


(d) Seismic expenditures are also reported as a component of exploration
expense and as a component of net cash provided by operating activities
from continuing operations.


 ?

 ?

 ?

 ?

 ?

 ?

 ?

 ?
PENN VIRGINIA CORPORATION
GUIDANCE TABLE - unaudited - (continued)

 ?

 ?

Note to Guidance Table:


 ?

The following table shows our current derivative positions.

 ?
Weighted Average Price
Instrument Type

Average Volume

Per Day

Floor/ SwapCeiling

 ?
Natural gas:(MMBtu)($ / MMBtu)

First quarter 2012

Collars

20,000

6.00

8.50

First quarter 2012

Swaps

10,000

5.10

Second quarter 2012

Swaps

20,000

5.31

Third quarter 2012

Swaps

20,000

5.31

Fourth quarter 2012

Swaps

10,000

5.10

 ?
Crude oil:(barrels)($ / barrel)

First quarter 2012

Collars

1,000

90.00

97.00

Second quarter 2012

Collars

1,000

90.00

97.00

Third quarter 2012

Collars

1,000

90.00

97.00

Fourth quarter 2012

Collars

1,000

90.00

97.00

First quarter 2013

Collars

1,000

90.00

100.00

Second quarter 2013

Collars

1,000

90.00

100.00

Third quarter 2013

Collars

1,000

90.00

100.00

Fourth quarter 2013

Collars

1,000

90.00

100.00

First quarter 2012

Swaps

2,059

101.27

Second quarter 2012

Swaps

2,000

101.06

Third quarter 2012

Swaps

1,500

101.00

Fourth quarter 2012

Swaps

1,500

101.00

First quarter 2013

Swaps

750

100.60

Second quarter 2013

Swaps

750

100.60

Third quarter 2013

Swaps

500

100.30

Fourth quarter 2013

Swaps

500

100.30

First quarter 2013

Swaption

1,100

100.00

Second quarter 2013

Swaption

1,000

100.00

Third quarter 2013

Swaption

900

100.00

Fourth quarter 2013

Swaption

750

100.00

 ?


We estimate that, excluding the derivative positions described above,
for every $1.00 per MMBtu increase or decrease in the natural gas price,
operating income for the remainder of 2012 would increase or decrease by
approximately $24 million. In addition, we estimate that for every
$10.00 per barrel increase or decrease in the crude oil price, operating
income for the remainder of 2012 would increase or decrease by
approximately $25 million. This assumes that crude oil prices, natural
gas prices and inlet volumes remain constant at anticipated levels.
These estimated changes in operating income exclude potential cash
receipts or payments in settling these derivative positions.


Penn Virginia Corporation

James W. Dean

Vice President,
Corporate Development

Ph: (610) 687-7531

Fax: (610) 687-3688

E-Mail:
invest@pennvirginia.com