X hits on this document

84 views

0 shares

0 downloads

0 comments

3 / 34

Company Statistics

Equity Market Value(1)` Public Sub Notes

$896 Million $400 Million

Bank Debt Outstanding(2) Cash(2)

$225 Million $91 Million

Liquidity(3) Enterprise Value(1)(2) Trailing 12-month EBITDA(4) Est. Proved Reserves(5) Est. Probable/Possible Reserves(5) Proved Reserves per Share Debt per Proved Mcfe(2)(5)

$223 Million $1.4 Billion $438 Million 519 Bcfe (87 MMboe) 471 Bcfe (79 MMboe) 11 Mcfe/sh (1.8 boe/sh) $1.65 / Mcfe ($9.90/boe)

  • 1.

    As of closing share price of$18.58 on 11/23/09

  • 2.

    Cash and debt as of 10/30/09. Does not include $68 Million of letters of credit outstanding

  • 3.

    Borrowing base of $425 - $225$68 = $132 + $91 = $223 Million

  • 4.

    See reconciliation to US GAAP in appendix

  • 5.

    Estimated Proved and estimated Probable/Possible Reserves as of12/31/08

2

Document info
Document views84
Page views84
Page last viewedFri Dec 09 10:26:06 UTC 2016
Pages34
Paragraphs774
Words2448

Comments