Exhibit 99.1

Financial Exhibit – Revised Financial Projections

($ in millions)

Summary Financial Projections

($ in millions)

	Forecast
	2019		2020			2021			2022
Projected Income Statement
Total Revenue	$	5,348	$	5,175		$	5,452		$	5,615
Less: Cost of Inventory and Field Costs		4,299		4,013			4,127			4,228
Less: R&D Costs		148		155			163			168
Less: Segment and Corporate G&A		322		256			262			270
Adjusted EBITDA	$	580	$	750		$	900		$	950
Projected Cash Flow Statement
Adjusted EBITDA			$	750		$	900		$	950
Less: Cash Taxes				(146	)		(149	)		(159	)
Less: Capex				(260	)		(270	)		(270	)
Less: Change in NWC				107			(120	)		(65	)
Less: Change in Other Assets/Liabilities				59			41			25
Unlevered Free Cash Flow			$	510		$	402		$	481
Less: Cash Interest				(232	)		(232	)		(232	)
Less: Non-Recurring				(80	)		--			--
Less: Other Cash Flow Items				(48	)		(62	)		(67	)
Total Change in Cash			$	151		$	108		$	182
Beginning Cash			$	535		$	686		$	794
Ending Cash			$	686		$	794		$	977

1

1