SegynOeg luee eipSinea 'Figure 20: Commodity Sionsiovity Anblysis - VD'S&IS00 Oil - S millions alga 'Amin IIIIIIII Meng FY IS FY16 Levrage FY IS FY 16 rn .44 FY 15 FY16 653075 SOY) 75 370(3 75 $500 75 5600.75 5700.75 5570 .75 1609.75 6709 76 1500 75 1643 375 1704.75 5500.75 3600.75 6700 .75 $50I3 75 WOO 75 670415 1154R4•4 CNA °vest-este &Avg, Se 1 IBS. 3474 4 370 4.663 3.440 4060 4.6711 14 2.9( 224 la 324 2a 214 11.602) 11.2191 16.17) 11.972) 113431 1714) xEC CIIII•ltl Energy Walt 939 1.143 1.347 1.006 1261 1.66 Oat 181 1 44 1 04 16 134 16 1526) (3771 inn (531) 1312) 193) CXO Ceecha Resources 16344). 1.723 1.636 1.016 161 1.646 2480 174 2.44 22 214 3.14 26. 2.34 14471 (3761 OM 166) 1607) 1667) eiii.CRP eicop Emig, Ba3/126 1.023 1.115 1,246 948 1.118 1.66 0.94 2.14 1St It 264 2.3 1.7s 19741 (0721 (711) 163) 044) VW NF X Na(Atie Exoccelen 134101111- 1.107 1204 1464 1803 1.210 1,517 21). 2.3x I* It 294 21* 1.54 122 00 447 1527) 1303) 00 CEP OEF Retourtes Be 1830. 1.110 1246 1.351 105 1.112 1320 0.94 Lb 164 02( 2.1.4 It I* OM (2331 (147) 15211 (346) 1166) RRC Range Revue), NIBS* 1.097 1.16$ 1241 1675 1.266 1.336 2h 3.11 2* 244 3.44 2* 2.6 13161 (2371 OM 1211) 1101 (47) SSA E 801 514 Etta* 5 INF/ WC% Enogy BOAS 041/40. 1.1 73 MI 1110 486 (.463 1.016 556 1 06 714 1274 673 1 Zs to 2* 1.74 2.1x IS: I Es 144 4 34 4 ft 3.04 3.14 2 b 2.34 645 I(615) (563) S631 (441) 092) 1601) III) 080 1766) 063) On) 66C.C44,111 Rich 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, 24.ftb 1 74 110161 (9251 OW) 1246 11661 17 6G1 0/46 Ilerent•0444 Energy Otneurylltscurces 113.13. BIBB 319