Appendix - 1 29 ($ in thousands) 2004 2005 2006 2007 2008 2009 Net income (loss) $16,348 $21,417 $23,986 $40,619 ($96,960) ($90,190) Reconciling items: Deferred tax expense (benefit) 8,511 12,477 14,604 23,664 (55,581) (14,635) Gain on sale of assets 0 0 0 0 (26,812) (485) Depreciation, depletion and amortization 35,435 43,747 85,858 119,969 134,340 84,772 Stock based compensation 0 0 5,651 9,818 9,582 6,328 Ceiling test write down 0 0 0 0 266,156 156,134 Accretion of asset retirement obligation 833 1,253 1,513 923 1,317 1,512 Other 1,732 4,289 1,140 1,187 1,492 913 Discretionary cash flow $62,859 $83,183 $132,752 $196,180 $233,534 $146,801 Changes in working capital accounts 7,451 (9,993) (13,130) 33,607 (45,096) (23,176) Settlement of asset retirement obligations 0 0 (252) (6,058) (19,377) (1,803) Net cash flow provided by operating activities $70,310 $73,190 $119,370 $223,729 $169,061 $121,822 Note: Management believes that discretionary cash flow is relevant and useful information, which is commonly used by analysts, investors and other interested parties in the oil and gas industry as a financial indicator of an oil and gas company's ability to generate cash used to internally fund exploration and development activities and to service debt. Discretionary cash flow is not a measure of financial performance prepared in accordance with generally accepted accounting principles ("GAAP") and should not be considered in isolation or as an alternative to net cash flow provided by operating activities. In addition, since discretionary cash flow is not a term defined by GAAP, it might not be comparable to similarly titled measures used by other companies. |