#efta01357828
LightNews LightNews
epsteinweb.bsky.social
Parts 1-2/2 — EFTA01357828.jpg
#epsteinweb #efta01357828
https://epsteinweb.org
EFTA01357828 | EFTA01357828 0 'Figure 92: Commodity Price Scenario Anal :5amson Resources Forecast Metrics MO $400 150 500.0 $760 1810 $5410 Sin 1126 1263 $333 $30 1432 5482 $531 5561 11111 1262 $112 $382 $411 5461 1511 $10 $324 314 SC 1463 5503 $562 sea 112> $325 1175 5424 5474 1624 5673 $623 VI. 5346 5305 $445 1405 5544 3504 5044 $4.21 $367 $416 $4114 5516 $5/6 5615 $16 1415 1906 $07 1467 1536 $586 $636 $615 NIMEC Car rS.Jm, 51.13 $2.77 $154' 510.0 i$551, 40.0 t5S111 041) 64.0 0470) 11161) 1400 (MO) 15413) 570.0 ($393) 15373) (SAO) (1323) $1610 $10.0 1551 UM 5202 1268 3336 OA SC 5536 52 $12$ 2232 5729 $365 9.52 1490 5640 5632 TS 1481 12.15 101 94 SA 755 665 13.25 113x 11.49 100$ 64/ 79 783 66x 11241) ($203) $675 ($671) 0,0371 (1643) ($4791 114111 15285) San (1642) 15579) 15615) 4451) 15387) 11323) 0250) 14.7$ ($614) 0650) (1455) (9.22) 03651 0294) 0231) FY 15E DebtPecoved Reserves I5-Mete) (simoel /2.25 52.75 $3.25 517$ 126 $25 $26 $t& 126 116 $27 127 527 127 127 52 7 327 $2 7 527 117 127 527 527 127 $27 527 126 126 $26 526 526 126 14.25 $28 527 52 7 $27 526 $26 526 54.75 527 127 $2 7 $27 526 $26 $16 1360 $400 MO 560.0 5110 50 3560 3 14.25 $32 $31 130 $30 529 $2 8 526 14.75 $31 $31 130 $2 9 529 $2 6 527 45171 (34771 44151 113031 (13661 1310 ($7751 $3.2$ 06(131 (14601 (34201 03791 ($3391 (3200) 42501 14.15 0440) (1440) (SIN) (3311) ens O C {/ 110 0 - 01 01. FY 16E FCC IS Million) 137$ $202 $329 $5 5402 50 $506 $543 $4.2$ $21/3 $360 5431 $40$ 5503 $035 $050 $4.75 SUS $ 56 1623 55 057 $723 13.75 126 1071 955 645 703 699 635 5415 0/X 102. 00 &ft 73. 66. 619 14.75 1104 11 6(0 7.11 TM 6.43 6* N !MP( Gas SI 75 $.30.0 157.01 $40.0 0721) (5658) $460 910.0 0590 PIO $610) 190.0 (5465) 156 1$402) 130.0 10.0 150 IMO 170.0 50 9810 St /5 526 $21 06 13.7 527 St 7 $2 7 $2.25 $757) 110031 IAD) ($566) 155011 15431 11374) FY 16E Net L %IF • $1.715 36.9 241 110. 1425 111 979 644 o $4.26 1165 0426) MN) 113461 1305) 11265/ 11220) moo FY 15E Net Leverage rn VIC( C.. , Sanc.e) SI 7$ 1126 $360 161 151* Ii111 MO 111 In $500 565.0 101, * 67$ 915 50 6 1. 74 50 71. SRO 734 $i.rs $375 (440) 0443) ISM) 0362) (S3=) (3052) 0242) FY 15E ESITEIA (S Million) ro' VEY G.r. 3$1.75 52 $141 $171 5350 1400 $206 $236 5274 55 1560 537* $010 $341 $7150 $405 $430 5474 50 5505 $572 160 $541 Ss, O m < 9. 3 FY 15E FCF Zi:=E FY 15E EFII/DA (5. 32.7> 1$7a) 116641 (18011 (21321 04731 04501 (53451 $3.23 11, 031 (11361 4622) (SAM 04441 113801 113161 a3sz Debt Pro..rd rd, (S.Mr fri 12.75 $33 112 41 tz, 1 $3.25 532 532 Al $30 530 120 126 477 132 131 53 1 $30 $2 9 129 All rl 26 201 210$ 1619 121 1079 919 74 $275 2515 164$ 144 111 91 81 745 1115 211 164$ 1319 100 923 70 60 079 169$ 141 120 100 tie( 754 61 atm 161 045 11 lz 031 60 70 61. $4.75 15 Ix 1225 102. /41. 7.* 61 61 1310 $410 $000 460 $70.0 IMO RAO $1.75 133 532 SS 2 Al $30 130 $2 9 12.25 $33 132 $3 1 $31 $3 o $2 9 $29 530 $29 529 Deutsche Bank Securities Inc. San Death* en CONFIDENTIAL - PURSUANT TO FED. R. CRIM. P. 6(e) CONFIDENTIAL DB-SDNY-0044653 SDNY_GM_00190837 EFTA01357828
February 14, 2026 at 8:38 PM