EFTA01357822.pdf

(Figure 83: QEP Resources Financial Forecast Deutsche Bank Securities Inc. 04•••• 934 94 NI in 740 114. ISM 4.447 UM LOS 3.443 LEM SAM 414•404 0404 04•141.4440 4•44 4744114.1ms 06) 41 il4 71 a so n II 223 ri sis 144 NI 344 is fSI %Minn 446 lM 924 tYY Mt ad fl i 3la 2.434 Sob 3.4Yr 326 )NI' 01140103 COM 444 102 442 OS 0) O4 615 467 411 I Mt 1331 1.1314 IMO 2091 2464 .° 37174 %Wry Oa /GM) . . . . 1007044 44104•4104 444 440 30 30 014 146 VA 414 ..IN ISM UN 14111 IMO I.IP CO/ 240 710 211 447 444 244 273 2141 GO 744 3011 1014 IN I074 1133 EDT 144 ISO ll 101 41 72 77 14 494 614 44) 472 607 109 114 tool 41 44 42 24 14 )4 n 0 03 In 04 In MO II? CI1T 0.641.4 141 IN 444 NA 113. 04 44 !Cr 167 WI 134) MP %NG 311 344 nth 2 I 2 2 3 0341 IN IN az III 4 %%NO 3111•04 • . . • - • • . 1 ./-3131/711. 11411 NI 42 sus ott7 IIp MI 441 424 IN NO NI (so) 204 31 M N 23 (4) 1% I44 433 N 130 72 ( 14) OSA 24411rerin N 111 416 K 44 01 332 IN 146 IN Q>t oao LTA Nana( ems 4404 4.647 ISM 4.440 1.3.4 I.w Im 1.147 I.IW 4.14% IMO IMO IAN 1.149 1.144 $114 4/10/04.1 44171.14•49% 1.444 044 4.1171 1.014 414 Ot 914 1.304 1.041 ISO 1341 NI 121011 Vote, 9/111 110.46 IV ZS O3W 10 90 WL 4661* 947.03 VIM lea 44 094.14 10201 4434 MOD On, itoe Gar* 04t dna, 72 P.M 4.4 110 473 13.74 473 On 1423 1442 1253 1374 1427 1314 074 14%/Pothallea Gals 14/0.• Oa ...Glen 74/0.1. 4000 441443 411400 9103 4463) 44310 46419 4710) 03000 214 400 349100 21404 10403 IPA?) 7111$12 13•44.2•11441 CAra 11-c• iSA1O 44.34 NM 013 UP II 11 13171 13 II PO 074 1421 140 4421 .423 4471 OW ..0v13. Of 11734.04, 7/440/ 3142 1.141 4.473 4440 4167 Ain 6114 6.143 4203 074 4201 10214 420 10124 22120 R•412•4 014%0 14324 11377 OLP 01 33 0414 09 4 w1* 50 MOO 514 0M73 50 0239 I.417 W020 74•414% 117131.414, 7311041 1.4144,40 1410.0 043.10 116100 '4 444 1400 I 1176 I4 100 • sas 10 63003 441120 41470 O220 UV 0 41.44441141401. PAM 11/021 40.24 24.0 000 4417 24 01 4010 24 1219 MW 3433 3994 3323 9174 Nn 7041941•4114•10104 0/44- 1111fl MON 01443 43271 MIN 14.334 2211" 70444 114231 11142011 Mai MOW SUM Tail 440MM 0444441114401 172) P.I1 17.44 17.71 1.144 Seal 1411 4421 5124 nal 14444 Ma Ha 0417 ISM N 10414001 4 1040 NOM Mallialos /La at) 07.44 17.11 44.74 14.11 1411 4411 1114 4410 11441 WM 37.4$ KO ISM latiCaels 1227 0.10 047 S7 17 120g 20 4 12 10 012 NM 101. Ufa SI II 027 12 0 We COM 4301 0.73 090 13 14 00 014 1314 0.4 PM 12M 00 OOP 046 1214 04 MA 1057 094 090 WW 14 17 W17 IOW 1037 502$ MN WO 10 44 W02 SO 07 9) Si 011094 14.44 $1.71 14.47 14.31 Ma 1177 1424 NM SIM 3123 1442 UM Ma SAM WO 046.0._I00.0 101i 46,66 le it 4646 MO OA: 041 6446 Sill OM la 34 1612 NM 041 WU Ma. SS V VS C4 V Pe V Ill On V Pli OW R IV CM 4172 V52 OM ON OM On 373ig 140 03$ IV 49 C.34 00 SI 34 Ole 034 CM Vil Si SI V Of 0.34 C30 030 C21 Ifill Wear - 1420 MN 1144 44.06 OM II .I0 OP 130 414 MM 140 OM MO $4.16 UM 440000140•7 1114014491440041.4 344 MO 343 344 744 241 103 314 1 In I M1 1341 034 044 1 On I24 044•11140 010 Mn IT 0 044 Pt 00 (79 (14I 40410444 Pa 041 Ma fall 10 4 141 0441 ows 01 ihel 007. 70 4.1001 Pail 02 44 174 42671 4173.1 ea 414411 as 0.401 14 Oar nal veal, Opaa III 04/ 34 1731 40 OM anbastra Isar Seas II 14 Ot4o 11241 (49 Pi .01 ta ata do if dlt. lea. 4114. .071 04.441114 041404.444144441 14.4) 017 0.0 09 OM ON 410 MI (441 09 000 11411 0031 INN 11401 Ps Caanso III vs Owl lila tal a 109 I'll PM MI 441 4011 (Mil 1441 17471 0404004 e641) 01 IN . 0011 041 0 ell. 011 ION1 440400140401.1•1441409.4 0744 tt 11441 11140 001 14 11441 011 0451 0441 11.4111 14441 0201 11041 04/1 POMO 44440414 I 70 10. 25 • 44 211 3 20, 111114444•4144•11•7 /NG SAN (4771 776 0 04 nil NI n 14443 MI KM 039 4 114441 PHI 1.944 17411 17471 urn fagot. COI 4 Ma 1.413 124 4290 1034 VI 0 1412 CI NI Ma 540,710.4 2011 1114 /All 3.211 2211 3.216 2210 424 1.1)1 043 2.617 PM 1210 2210 200 C04110.1124% 1142 16003 191 401 07 COI 410 1.109 Ten DM NI 'mama etSilif litowis GrewhOGILNGIbindPIGIII% 01411 NM 4041 1311 NI .5 41% a OS .7% NG MI 1111 134 40 12% PnaiNG Grtrah .01. It 1% Ito 10 It la wv. 27% 094 la 2 a ra et LTG CNN 111•1111144 INSTONS4thIllinG ON CalS4Nowd) It Ili 90 It 174 004 OM 03.. ISO 4144 11.0 90 144 0.2. 04 9 3.4 140941101:42 Olt OA Oa OM Oa 0.4, 034 0M10410µ 214 it, 204 144 1.04 Ili 04 I% 1..f Lb 2.33 214 L4 If V. NO 044010/1300 If. 214 20 Olio 071 00 014 I II l9 Lb /la 0.14 IN 12. 0.010nw4Mrw11W94 9047 44.94 10.77 144. 101 141. NA PM 100 00•11 041 1074 401 IA P44 0.4.119944109•009114444344 Mien Mili MP 1144 Pa NA PM te• PM Nil 10.16 110 Pa PM $44 PO SO4C0 Orson 80* Conon 0444 CONFIDENTIAL - PURSUANT TO FED. R. CRIM. P. 6(e) DB-SDNY-0044642 CONFIDENTIAL SDNY_GM_00190826 EFTA01357822