EFTA01357790.pdf

SegynOeg luee eipSinea rn 'Figure 20: Commodity Sionsiovity Anblysis - VD'S&IS00 Oil - S millions .44 alga 'Amin IIIIIIII Meng FY IS FY16 Levrage FY IS FY 16 FY 15 FY16 653075 SOY) 75 370(3 75 $500 75 5600.75 5700.75 5570.75 1609.75 6709 76 1500 75 1643375 1704.75 5500.75 3600.75 6700.75 $50I3 75 WOO 75 670415 1154R4•4 CNA °vest-este &Avg, Se 1IBS. 3474 4 370 4.663 3.440 4060 4.6711 14 2.9( 224 la 324 2a 214 11.602) 11.2191 16.17) 11.972) 113431 1714) xEC CIIII•ltl Energy Walt 939 1.143 1.347 1.006 1261 1.66 Oat 181 1 44 104 16 134 16 1526) (3771 inn (531) 1312) 193) CXO Ceecha Resources 16344). 1.723 1.636 1.016 161 1.646 2480 174 2.44 22 214 3.14 26. 2.34 14471 (3761 OM 166) 1607) 1667) eiii.CRP eicop Emig, Ba3/126 1.023 1.115 1,246 948 1.118 1.66 0.94 2.14 1St It 264 2.3 1.7s 19741 (0721 (711) 163) 044) VW NF X Na(Atie Exoccelen 134101111- 1.107 1204 1464 1803 1.210 1,517 21). 2.3x I* It 294 21* 1.54 122 00 447 1527) 1303) 00 CEP OEF Retourtes Be1830. 1.110 1246 1.351 105 1.112 1320 0.94 Lb 164 02( 2.1.4 It I* OM (2331 (147) 15211 (346) 1166) RRC Range Revue), NIBS* 1.097 1.16$ 1241 1675 1.266 1.336 2h 3.11 2* 244 3.44 2* 2.6 13161 (2371 OM 1211) 1101 (47) SSA 5 514 Etta* E BOAS 1.173 1110 (.463 801 106 1274 1 Zs 2* 2.1x I Es 4 34 3.04 2b 645 (441) 1601) 080 063) INF/ WC% Enogy 041/40. MI 486 1.016 556 714 673 to 1.74 IS: 144 4 ft 3.14 2.34 I(615)) (563) S631 092) III) 1766) On) 66C.C44,111Rich AQUER Annacen Ferman Cm 'FCC* 26 346 402 193 263 333 NA 0.14 764 6.34 17.8r 12.34 9.34 1474) (4191 (364) 1674) 1606) (534) AR Amoco Reverts* BIBB 1446 1578 1.711 2021 2.216 2.412 31, 2.14 I* 17, 1 74 110161 (9251 OW) 1246 11661 17 6G1 Ilerent•0444 Energy 113.13. 319 377 631 251 323 364 1.0% 3.6 2*.c 2h 2 4.ft b 1 2.: 2.14 010) (54) II 4 0/46 Otneurylltscurces BIBB 656 997 1050 4)5 661 672 274 4.0t 344 304 4b 5 Oz 3 64 OW 10 196 PANG. thefleck Energy 643 266 362 417 269 334 a 1.41 2.14 114 121 1.04 1.b 0.7z 1 (1:il 2231 (2°61 ;62 41 03) 374 1101 50 120 EFE EP Emegy ICA 1400 1.611 1626 13611 1.426 1.64 104 3* 2* 2* 334 31x 3m 11631 (3451 (320) 195 244 293 XCO EACO Retcvrch KVCCC• 249 313 327 215 257 27/ 324 5* 53), 50c 70z 7.14 644 Rap 127) 1106 P670 rant W Ca itCCC 34a 361 374 303 334 266 4114 7.34 7.0( 6.74 14.0z 11.2t 10.6 1 (1 7 4461 0 4 69I 064) 131r) 12791 ( 1247) 1410)3 Natal Rescreen 0440/COC• 641 665 669 576 630 la 40( lb 5* 534 674 4.04 55* 20 35 50 050/ (1031 156) 47601 utrearearn Resat/6 064743. 263 309 3S1 167 256 326 234 S* 4* 414 8.34 5.86 4.44 (7) (141 24 512 1.8. lAzgoan Hume. CCC 103 125 116 106 IX 6114 14.14 1156 9* It* 136s 11It adz 3S 1211) WO lAthirez Petrclasn CatS 259 334 376 241 297 354 3.64 7.04 52/ 5.14 916 7.0, 5.74 13021 (NO (220) OM 075) 170 04$ PVA Ottsis Pettoeurn PARSLY Peary Pat wont( MB* Ca41(CCC• Chief. 766 216 62 544 261 697 653 291 712 429 222 344 5511 20 MO 607 307 466 274 2Ix 2414 3* 3* 2.14 346 2* 204 324 234 I* 611 3.9c 411 4a 213r 36 3.2) 2.14 321 11051 11521 12011 (761 0201 0091 (51) ((03) ((76) iiii (1131) PM (117) 14) 6 (74) ROSE Rosen hp es BIB& 451 560 66 422 514 406 2h 4.44 364 32x 5.3( 4.04 314 (341) MN 0116) SANST *mut Inyettreute Ch vCCC 445 495 544 196 462 526 604 7 EN 12.0t 10.Ix 0.68 163/ (3631 (3223 (j 43 4: (4S2 79) 14 1:16) 6$ Sneer cos- 367 447 507 272 347 422 I* 9 4.: Ittc " 3.34 6.94 5.04 3* 13761 (3191 OM 7 $0 Sma5404 Eibmg, 82B 646 729 611 367 533 660 154 564 484 4 7A 10 4.14 7 32: 5 64 (6401 (5741 (936) 014) Vil Seven Gererean IISCCC• 463 504 54$ 506 617 724 NIA 3.6 214 16 2.34 run) u.crui (1.OM 1926 0601 146) TPLM Tom* Pettoieten Ca vCCC• 214 225 237 200 217 226 254 4m 34:4 3014 4.6 4.2c 3a 17021 (1021 0823 170) (57) 145) 11W TAIGA GI " 82i8 1.193 120 1.154 677 1.014 1.151 164 3.74 3.44 324 5.04 4.2s 364 18021 (146) (694) 06) 13) 99 Sam Orate Sot cceepsev letcmcwg Isnancx.(P Fa rye IbIoseng ccereres nY ea...wryCBMr Noe rte foreman loins teeter cant/ neeseass mattes 0* AMPER.A/(6C41.440,4ANG,EPt( mom 'mit wox.A.F.PCPVA(4054.5N.MWEItS4t(PL44 77 Ws'4 VIPX CONFIDENTIAL - PURSUANT TO FED. R. CRIM. P. 6(e) DB-SDNY-0044568 CONFIDENTIAL SDNY_GM_00190752 EFTA01357790