AMENDMENT NO. 7 TO CREDIT AGREEMENT

EX-10.1 3 exh10-1.htm AMENDMENT NO. 7 TO CREDIT AGREEMENT exh10-1.htm
 
 
 

 
 
EXHIBIT 10.1
 
 
AMENDMENT NO. 7 TO CREDIT AGREEMENT
 
This Amendment No. 7 to Credit Agreement, dated as of September 26, 2012, (this “Amendment”), is entered into by HELIX ENERGY SOLUTIONS GROUP, INC., a Minnesota corporation (the “Borrower”), the lenders party to the Credit Agreement described below, and BANK OF AMERICA, N.A., as Administrative Agent (in such capacity, the “Administrative Agent”), Swing Line Lender and L/C Issuer.
 
INTRODUCTION
 
Reference is made to the Credit Agreement dated as of July 3, 2006 (as modified from time to time, the “Credit Agreement”), among the Borrower, the lenders from time to time party thereto (collectively, the “Lenders” and individually, a “Lender”), and the Administrative Agent.
 
The Borrower seeks flexibility (i) in making Investments in its Foreign Subsidiaries and joint ventures and, (ii) for its Foreign Subsidiaries to incur secured and unsecured Indebtedness.
 
The Borrower has requested, and the Lenders and the Administrative Agent have agreed, on the terms and conditions set forth herein, to make certain amendments to the Credit Agreement.
 
THEREFORE, in connection with the foregoing and for other good and valuable consideration, the Borrower, the Lenders, and the Administrative Agent hereby agree as follows:
 
Section 1. Definitions; References.  Unless otherwise defined in this Amendment, each term used in this Amendment that is defined in the Credit Agreement has the meaning assigned to such term in the Credit Agreement.
 
Section 2. Amendment of Credit Agreement.
 
(a) Section 1.01 of the Credit Agreement is hereby amended by adding the following definition  in appropriate alphabetical order:
 
Excluded Foreign Subsidiary Assets” means the property or assets of, or Equity Interests in, any Foreign Subsidiary which are subject to a Lien or negative pledge pursuant to Indebtedness incurred under Section 7.03(o).
 
(b) Section 7.01 of the Credit Agreement is hereby amended by replacing clause (u) thereto in its entirety with the following:
 
(u) Liens on the property or assets of, or Equity Interests in, Foreign Subsidiaries, other than Helix Offshore Ltd. (or any Subsidiary of Helix Offshore Ltd. owning, directly or indirectly, any of (y) the Equity Interests of Helix Well Ops (U.K.) Limited (or other Subsidiary owning the Seawell in whole or in part) or (z) the Equity Interests of any Person owning, directly or indirectly, any such Equity Interests), in each case, securing Indebtedness permitted under Section 7.03(o).
 
 
 

 
 
(c) Section 7.02 of the Credit Agreement is hereby amended by replacing clause (g) thereto in its entirety with the following:
 
(g) Investments in joint ventures, subject to the final clause of this Section 7.02, if immediately before and after giving effect to such Investment, no Default shall have occurred and be continuing;
 
(d) Section 7.02 of the Credit Agreement is hereby amended by replacing the final clause thereto in its entirety with the following:
 
Notwithstanding anything in this Section 7.02 or elsewhere in this Agreement to the contrary, no Investment shall be permitted in any joint venture or in any Subsidiary that is neither a Loan Party nor a Foreign Subsidiary whose Equity Interests are pledged pursuant to a Foreign Pledge Agreement, unless, immediately after giving effect to any such Investment, the sum of the Availability plus unrestricted cash and Cash Equivalents of the Borrower and its Subsidiaries is equal to or more than $400,000,000.
 
(e) Section 7.03 of the Credit Agreement is hereby amended by replacing clause (o) thereto in its entirety with the following:
 
(o) Indebtedness of Foreign Subsidiaries, other than Helix Offshore Ltd. (or any Subsidiary of Helix Offshore Ltd. owning, directly or indirectly, any of (y) the Equity Interests of Helix Well Ops (U.K.) Limited (or other Subsidiary owning the Seawell in whole or in part) or (z) the Equity Interests of any Person owning, directly or indirectly, any such Equity Interests), in an aggregate principal amount not to exceed $400,000,000 at any time outstanding; provided that such Indebtedness is expressly made non-recourse to the Borrower and its Subsidiaries (other than the Subsidiary incurring such Indebtedness) and other than any recourse to the Equity Interests of such Subsidiary to the extent pledged as collateral therefor.
 
(f) Section 7.05 of the Credit Agreement is hereby amended by replacing clause (q) thereto in its entirety with the following:
 
(q) Dispositions of Oil and Gas Properties, the Caesar and Reeled Pipelay Assets (or all of the Equity Interests of any Subsidiary owning no assets other than any of the foregoing assets) not otherwise permitted under this Section 7.05; provided, that (i) at the time of such Disposition, no Default shall exist or immediately would result from such Disposition, (ii) except as otherwise specifically provided below, no less than 75% of the consideration received for any such asset shall be in the form of cash (which, solely for purposes of this clause (q), shall be deemed to include any liabilities, as shown on the Borrower’s most recent consolidated balance sheet, of the Borrower or any Subsidiary (other than contingent liabilities and liabilities that are by their terms subordinated to the Loans or any Guaranty thereof) that are assumed by the transferee of any such assets pursuant to a customary novation agreement that releases the Borrower or such Subsidiary from further liability), and (iii) 100% of the Net Cash Proceeds of any such Disposition shall be applied to the prepayment of the Loans in accordance with Section 2.06(d).  For the avoidance of doubt, in the case of Oil and Gas Properties such
 
 
2

 
 
75% cash consideration requirement shall be determined based on the value of the applicable property after giving effect to the Decommissioning Liabilities properly attributable thereto.  With respect to farmouts of proved undeveloped Oil and Gas Properties pursuant to this clause (q), the Borrower or applicable Subsidiary shall not be required to obtain at least 75% of the total consideration therefor in the form of cash, and may farmout such properties in exchange for the Borrower’s or applicable Subsidiary’s portion of the development costs of the applicable property;
 
provided, however, that any Disposition pursuant to clauses (a) through (g), (j)(ii), (k), (m), (n), (p) and (q) shall be for fair market value.
 
For purposes of determining compliance with this Section 7.05, the fair market value of any property Disposed of for consideration not consisting entirely of cash shall be the sum of the cash portion of the consideration, if any, and the fair market value of the non-cash portion of the consideration, as reasonably determined by the Borrower in good faith.
 
(g) Section 7.09 of the Credit Agreement is hereby amended by replacing clause (A) of the second proviso appearing in such Section in its entirety with the following:
 
(A) prohibit any negative pledge incurred or provided in favor of any holder of (1) a Lien permitted by Section 7.01(f), (i), (q), (r), (s), (t) or (u), (2) secured Indebtedness permitted under Section 7.03(e), (h), (n) or (o), in each case, solely to the extent any such negative pledge relates to the property financed by or the subject of such Indebtedness or permitted by the terms of such provisions to be encumbered (or, in the case of a Lien permitted by Section 7.01(u) or secured Indebtedness permitted under Section 7.03(o), the Equity Interests of the Foreign Subsidiary incurring such Indebtedness) or (3) Indebtedness permitted under Section 7.03(o) solely to the extent any such negative pledge relates to property of the Foreign Subsidiaries obligated thereon and
 
(h) Section 7.11 of the Credit Agreement is hereby amended by adding the following paragraph at the end of such Section:
 
For purposes of calculating the Consolidated Interest Coverage Ratio, the Consolidated Leverage Ratio and the Consolidated Senior Secured Leverage Ratio for all purposes of this Agreement, (a) Consolidated EBITDA attributable to Excluded Foreign Subsidiary Assets shall be excluded from Consolidated EBITDA and Consolidated Interest Charges attributable to the Indebtedness relating to Excluded Foreign Subsidiary Assets shall be excluded from Consolidated Interest Charges and (b) Indebtedness of Foreign Subsidiaries incurred under Section 7.03(o) and secured by any Excluded Foreign Subsidiary Assets (or a negative pledge thereon) shall be excluded from Consolidated Funded Indebtedness and Consolidated Funded Senior Secured Indebtedness.  The foregoing items and related calculations thereof, including all adjustments to Consolidated EBITDA, Consolidated Interest Charges, Consolidated Leverage Ratio, and Consolidated Senior Secured Leverage Ratio, shall be set forth in each applicable Compliance Certificate and shall be acceptable to the Administrative Agent.
 
 
3

 
 
 
(i) Exhibit D (Form of Compliance Certificate) to the Credit Agreement is hereby deleted in its entirety and replaced with Exhibit D attached hereto.
 
Section 3. Representations and Warranties.  The Borrower represents and warrants that (a) the execution, delivery, and performance of this Amendment by each Loan Party are within the corporate or equivalent power and authority of such Loan Party and have been duly authorized by all necessary corporate or other organizational action, (b) this Amendment, and the Credit Agreement as amended hereby, constitute legal, valid, and binding obligations of each Loan Party, enforceable against each Loan Party in accordance with their terms, except as such enforceability may be limited by applicable bankruptcy, insolvency, reorganization, moratorium, or similar laws of general applicability affecting the enforcement of creditors’ rights and the application of general principles of equity (regardless of whether such enforceability is considered in a proceeding in equity or law); (c) the representations and warranties of the Borrower and each other Loan Party contained in each Loan Document are true and correct in all material respects as of the date of this Amendment, except to the extent that such representations and warranties specifically refer to an earlier date, in which case they shall be true and correct in all material respects as of such earlier date and except that for purposes of this Section 3(c), the representations and warranties contained in subsections (a), (b) and (c) of Section 5.05 of the Credit Agreement shall be deemed to refer to the most recent statements, Reserve Report, or Interim Engineer’s Certificate, as applicable, furnished pursuant to clauses (a) and (b), respectively, of Section 6.01 of the Credit Agreement or clause (f) of Section 6.02 of the Credit Agreement, as applicable; (d) no Default or Event of Default exists under the Loan Documents; and (e) the Liens under the Security Documents are valid and subsisting and secure the Obligations.
 
Section 4. Effect on Credit Documents.  Except as heretofore amended and in effect and amended herein, the Credit Agreement and all other Loan Documents remain in full force and effect as originally executed.  Nothing herein shall act as a waiver of any of the Administrative Agent’s or any Lender’s rights under the Loan Documents as amended, including the waiver of any default or event of default, however denominated.  Each party hereto acknowledges and agrees that this Amendment shall in no manner impair or affect the validity or enforceability of the Credit Agreement, as amended hereby.  This Amendment is a Loan Document for the purposes of the provisions of the other Loan Documents.  Without limiting the foregoing, any breach of representations, warranties, and covenants under this Amendment may be a default or event of default under the other Loan Documents.
 
Section 5. Effectiveness.  This Amendment shall become effective, and the Credit Agreement shall be amended as provided for herein as of the date first set forth above, upon the satisfaction of the following conditions:
 
(a) the Administrative Agent (or its counsel) shall have received counterparts hereof duly executed and delivered by a duly authorized officer of the Borrower, each Guarantor, and by the Lenders whose consent is required to effect the amendments contemplated hereby; and
 
(b) the Administrative Agent shall have received, or shall concurrently receive (i) for the account of each Lender executing this Amendment by 5:00 p.m. (Central) on September 24, 2012, an amendment fee equal to 12.5 basis points on the principal amount of such Lender’s
 
 
4

 
 
Revolving Credit Commitment, aggregate outstanding Term Loans, and aggregate outstanding Additional Term Loans, as applicable, as of such date, and (ii) for the account of the applicable Person, payment of all other fees payable in connection with this Amendment.
 
Section 6. Reaffirmation of Guaranty.  By its signature hereto, each Guarantor represents and warrants that such Guarantor has no defense to the enforcement of the Guaranty, and that according to its terms the Guaranty will continue in full force and effect to guaranty the Borrower’s obligations under the Credit Agreement and the other amounts described in the Guaranty following the execution of this Amendment.
 
Section 7. Governing Law.  THIS AMENDMENT SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE LAW OF THE STATE OF NEW YORK.
 
Section 8. Miscellaneous.  The miscellaneous provisions set forth in Article X of the Credit Agreement apply to this Amendment.  This Amendment may be signed in any number of counterparts, each of which shall be an original, and may be executed and delivered electronically, including by telecopier and portable digital format (.PDF).
 
Section 9. ENTIRE AGREEMENT.  THIS AGREEMENT AND THE OTHER LOAN DOCUMENTS REPRESENT THE FINAL AGREEMENT AMONG THE PARTIES AND MAY NOT BE CONTRADICTED BY EVIDENCE OF PRIOR, CONTEMPORANEOUS, OR SUBSEQUENT ORAL AGREEMENTS OF THE PARTIES.  THERE ARE NO UNWRITTEN ORAL AGREEMENTS AMONG THE PARTIES.
 
[signature page follows]
 
 
5

 
 
EXECUTED as of the first date above written.
 
 
 
BORROWER
 
 
  HELIX ENERGY SOLUTIONS GROUP, INC.  
       
       
 
By:
/s/ Lloyd Hajdik  
  Name: Lloyd Hajdik   
  Title:
Senior Vice President - Finance
and Chief Accounting Officer 
 
       
 
 
 
 
GUARANTORS
 
 
 
CAESAR HOLDING CO LLC, a Delaware limited liability company
 
CANYON OFFSHORE, INC., a Texas corporation
 
CANYON OFFSHORE INTERNATIONAL CORP., a Texas corporation
 
ENERGY RESOURCE TECHNOLOGY GOM, INC., a Delaware corporation
 
HELIX INGLESIDE LLC, a Delaware limited liability company
 
HELIX OFFSHORE INTERNATIONAL, INC., a Texas corporation
 
HELIX SUBSEA CONSTRUCTION, INC., a Delaware corporation
 
HELIX VESSEL HOLDINGS LLC, a Delaware limited liability company
 
HELIX WELL OPS INC., a Texas corporation
 
NEPTUNE VESSEL HOLDINGS LLC, a Delaware limited liability company
 
VULCAN MARINE TECHNOLOGY LLC, a Delaware limited liability company
 
       
 
By:
/s/ Anthony Tripodo  
  Name: Anthony Tripodo  
  Title: Vice President and Treasurer  
       
 
                                       
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
  BANK OF AMERICA, N.A., as Administrative Agent  
       
 
By:
/s/ DeWayne D. Rosse  
    DeWayne D. Rosse   
    Agency Management Officer  
       

 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
BANK OF AMERICA, N.A., as a Lender, L/C
Issuer and Swing Line Lender
 
       
 
By:
/s/ Julie Castano  
    Julie Castano  
    Vice President  
       

 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
AMEGY BANK NATIONAL ASSOICATION
 
       
 
By:
/s/ G. Scott Collins  
  Name: G. Scott Collins  
  Title: Senior Vice President  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
CAPITAL ONE, N.A.
 
       
 
By:
/s/ Don Backer  
  Name: Don Backer  
  Title: SVP  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
COMERICA BANK
 
       
 
By:
/s/ Brenton Bellamy  
  Name: Brenton Bellamy  
  Title: Assistant Vice President  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
COMPASS BANK
 
       
 
By:
/s/ Stuart Murray  
  Name: Stuart Murray  
  Title: Senior Vice President  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
CREDIT SUISSE AG, CAYMAN ISLANDS
 
  BRANCH  
       
 
By:
/s/ Mikhail Faybusovich  
  Name: Mikhail Faybusovich  
  Title: Director  
 
 
By:
/s/ Vipul Dhadda  
  Name: Vipul Dhadda  
  Title: Associate  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
DEUTSCHE BANK TRUST COMPANY
 
  AMERICAS  
       
 
By:
/s/ Michael Getz  
  Name: Michael Getz  
  Title: Vice President  
 
 
By:
/s/ Marcus M. Tarkington  
  Name: Marcus M. Tarkington  
  Title: Director  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
IBERIABANK
 
       
 
By:
/s/ Christopher Dvorachek  
  Name: Christopher Dvorachek  
  Title: Senior Vice President  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
ING CAPITAL LLC
 
       
 
By:
/s/ Subha Pasumarti  
  Name: Subha Pasumarti  
  Title: Director  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
NATIXIS
 
       
 
By:
/s/ Carlos Quinteros  
  Name: Carlos Quinteros  
  Title: Managing Director  
 
 
By:
/s/ Daniel Payer  
  Name: Daniel Payer  
  Title: Managing Director  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
NORDEA BANK FINLAND PLC/LONDON
 
  BRANCH  
       
 
By:
/s/ Sandra Pavic-Watkinson  
  Name: Sandra Pavic-Watkinson  
  Title: Relationship Manager  
 
 
By:
/s/ Martin Kahm  
  Name: Martin Kahm  
  Title: Head of Offshore & Oil Services, London  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
RAYMOND JAMES BANK, N.A.
 
       
 
By:
/s/ Scott G. Axelrod  
  Name: Scott G. Axelrod  
  Title: Vice President  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
RB INTERNATIONAL FINANCE (USA)
 
  LLC  
       
 
By:
/s/ Shirley Ritch  
  Name: Shirley Ritch  
  Title: Vice President  
 
 
By:
/s/ Peter Armieri  
  Name: Peter Armieri  
  Title: Vice President  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
WELLS FARGO BANK, N.A.
 
       
 
By:
/s/ Robert Corder  
  Name: Robert Corder  
  Title: Director  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
WHITNEY BANK, a Louisiana state
 
  chartered bank  
       
 
By:
/s/ Paul Cole  
  Name: Paul Cole  
  Title: Senior Vice President  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
FROST BANK
 
       
 
By:
/s/ David Stewart  
  Name: David Stewart  
  Title: Assistant Vice President  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Carlyle Azure CLO, Ltd.
 
       
 
By:
/s/ Linda Pace  
  Name: Linda Pace  
  Title: Managing Director  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Aberdeen Loan Funding, Ltd
 
  By: Highland Capital Management, L.P. As Collateral Manager  
       
 
By:
/s/ Carter Chism  
  Name: Carter Chism  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
[INSERT LENDER NAME]
 
     
  Atrium CDO  
       
 
By:
/s/ David H. Lerner  
  Name: David H. Lerner  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
[INSERT LENDER NAME]
 
     
  Atrium II  
       
 
By:
/s/ David H. Lerner  
  Name: David H. Lerner  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
[INSERT LENDER NAME]
 
     
  Atrium III  
       
 
By:
/s/ David H. Lerner  
  Name: David H. Lerner  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
[INSERT LENDER NAME]
 
     
  Atrium V  
  By: Credit Suisse Asset Management, LLC, as collateral manager
       
 
By:
/s/ David H. Lerner  
  Name: David H. Lerner  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
[INSERT LENDER NAME]
 
     
  Atrium VI  
  By: Credit Suisse Asset Management, LLC, as collateral manager
       
 
By:
/s/ David H. Lerner  
  Name: David H. Lerner  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Ballantyne Funding LLC
 
       
 
By:
/s/ Tara Kenny  
  Name: Tara Kenny  
  Title: Assistant Vice President  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Bank of America, N.A.
 
       
 
By:
/s/ Erik Grossman  
  Name: Erik Grossman  
  Title: Vice President  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
  BELHURST CLO LTD.  
  By: INVESCO Senior Secured Management, Inc.
       As Collateral Manager
       
  [INSERT LENDER NAME]  
       
 
By:
/s/ Thomas Ewald  
  Name: Thomas Ewald  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
BELL ATLANTIC MASTER TRUST
 
  By: Crescent Capital Group LP, its sub-adviser  
       
 
By:
/s/ Meric Topbas  
  Name: Meric Topbas  
  Title: Vice President  
 
 
By:
/s/ G. Wayne Hosang  
  Name: G. Wayne Hosang  
  Title: Senior Vice President  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Brentwood CLO, Ltd.
 
  By: Highland Capital Management, L.P., As Collateral Manager  
       
 
By:
/s/ Carter Chism  
  Name: Carter Chism  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
CIFC Funding 2006-I, Ltd.
 
  By: CIFC Asset Management LLC, its Collateral Manager  
       
 
By:
/s/ Robert Milton  
  Name: Robert Milton  
  Title: Authorized Signatory  
 
 
Hewett's Island CLO II, Ltd.
 
  By: CypressTree Investment Management, LLC, its Collateral  
  Manager  
       
 
By:
/s/ Robert Milton  
  Name: Robert Milton  
  Title: Authorized Signatory  
     
 
 
Cumberland II CLO Ltd.
 
  Marquette Park CLO Ltd.  
  Schiller Park CLO Ltd.  
  Burr Ridge CLO Plus Ltd.  
  Bridgeport CLO II Ltd.  
  By: Deerfield Capital Management LLC, its Collateral Manager  
       
 
By:
/s/ Robert Milton  
  Name: Robert Milton  
  Title: Authorized Signatory  
     
 
 
ColumbusNova CLO Ltd. 2006-I
 
  ColumbusNova CLO Ltd. 2006-II  
  ColumbusNova CLO Ltd. 2007-I  
  ColumbusNova CLO IV Ltd. 2007-II  
  By: Columbus Nova Credit Investments Management, LLC, its  
  Collateral Manager  
       
 
By:
/s/ Robert Milton  
  Name: Robert Milton  
  Title: Authorized Signatory  
     
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
[INSERT LENDER NAME]
 
     
  Castle Garden Funding  
       
 
By:
/s/ David H. Lerner  
  Name: David H. Lerner  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Children's Healthcare of Atlanta Inc.
 
  By: Highland Capital Management, L.P.,  
  As Investment Manager  
       
 
By:
/s/ Carter Chism  
  Name: Carter Chism  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
  Confluent 3 Limited.  
  By: INVESCO Senior Secured Management, Inc. As Investment
  Manager
       
  [INSERT LENDER NAME]  
       
 
By:
/s/ Thomas Ewald  
  Name: Thomas Ewald  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
  CONFLUENT 4 LIMITED.  
  As Lender  
     
  By: Loomis, Sayles & Company, L.P.
         As Sub-Manager
   
  By: Loomis, Sayles & Company, Incorporated.
       Its General Partner
       
 
By:
/s/ Mary McCarthy  
  Name: Mary McCarthy  
  Title: Vice President  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
  CORTINA Funding  
       
 
By:
/s/ Richard Taylor  
  Name: Richard Taylor  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
[INSERT LENDER NAME]
 
     
  CSAM Funding IV  
       
 
By:
/s/ David H. Lerner  
  Name: David H. Lerner  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
[Eagle Creek CLO, Ltd]
 
       
 
By:
/s/ Bryan Higgins  
  Name: Bryan Higgins  
  Title: Authorized Signor  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Eastland CLO, Ltd.
 
  By: Highland Capital Management, L.P., As Collateral Manager  
       
 
By:
/s/ Carter Chism  
  Name: Carter Chism  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
FIRST 2004-II CLO, LTD.
 
  By: TCW-WLA JV Venture LLC, its sub-adviser  
       
 
By:
/s/ Meric Topbas  
  Name: Meric Topbas  
  Title: Vice President  
 
 
By:
/s/ G. Wayne Hosang  
  Name: G. Wayne Hosang  
  Title: Senior Vice President  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Foothill CLO I, Ltd
 
       
 
By:
/s/ Linda Pace  
  Name: Linda Pace  
  Title: Managing Director  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Gleneagles CLO Ltd.
 
  By: Highland Capital Management, L.P., As Collateral Manager  
       
 
By:
/s/ Carter Chism  
  Name: Carter Chism  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Grayson CLO, Ltd.
 
  By: Highland Capital Management, L.P., As Collateral Manager  
       
 
By:
/s/ Carter Chism  
  Name: Carter Chism  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Greenbriar CLO LTD.
 
  By: Highland Capital Management, L.P., As Collateral Manager  
       
 
By:
/s/ Carter Chism  
  Name: Carter Chism  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Gulf Stream - Compass CLO 2005-I, Ltd.
 
  By: Gulf Stream Asset Management LLC As Collateral Manager  
       
 
By:
/s/ Joe Moroney  
  Name: Joe Moroney  
  Title: Vice President  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Gulf Stream - Compass CLO 2007, Ltd.
 
  By: Gulf Stream Asset Management LLC As Collateral Manager  
       
 
By:
/s/ Joe Moroney  
  Name: Joe Moroney  
  Title: Vice President  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Gulf Stream - Rashinban CLO 2006-I, Ltd.
 
  By: Gulf Stream Asset Management LLC As Collateral Manager  
       
 
By:
/s/ Joe Moroney  
  Name: Joe Moroney  
  Title: Vice President  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Gulf Stream - Sextant CLO 2006-1, Ltd.
 
  By: Gulf Stream Asset Management LLC As Collateral Manager  
       
 
By:
/s/ Joe Moroney  
  Name: Joe Moroney  
  Title: Vice President  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Gulf Stream - Sextant CLO 2007-1, Ltd.
 
  By: Gulf Stream Asset Management LLC As Collateral Manager  
       
 
By:
/s/ Joe Moroney  
  Name: Joe Moroney  
  Title: Vice President  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Hewett's Island CLO IV, Ltd.
 
  By: LCM Asset Management LLC  
         As Collateral Manager  
       
 
By:
/s/ Alexander B. Kenna  
  Name: LCM Asset Management LLC  
    Alexander B. Kenna  
  Title:    
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
HillMark Funding, Ltd.
 
  By: Hillmark Capital Management, L.P., as Collateral  
  Manager, as Lender  
       
 
By:
/s/ Mark Gold  
  Name: Mark Gold  
  Title: CEO  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
ING CAPITAL LLC
 
       
 
By:
/s/ Subha Pasumarti  
  Name: Subha Pasumarti  
  Title: Director  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
ING Investment Management CLO I, LTD.
 
  By: ING Investment Management Co. LLC,  
        as its investment manager  
     
  ING Investment Management CLO II, LTD.  
  By: ING Alternative Asset Management LLC,  
        as its investment manager  
     
  ING Investment Management CLO III, LTD.  
  By: ING Alternative Asset Management LLC,  
        as its investment manager  
     
  ING Investment Management CLO IV, LTD.  
  By: ING Alternative Asset Management LLC,  
        as its investment manager  
     
  Phoenix CLO II, LTD.  
  By: ING Alternative Asset Management LLC,  
        as its investment manager  
     
  Phoenix CLO II, LTD.  
  By: ING Alternative Asset Management LLC,  
        as its investment manager  
       
 
By:
/s/ Kelly T. Byrne  
  Name: Kelly T. Byrne  
  Title: Vice President  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
LCM II LIMITED PARTNERSHIP
 
  By: LCM Asset Management LLC  
         As Collateral Manager  
       
 
By:
/s/ Alexander B. Kenna  
  Name: LCM Asset Management LLC  
    Alexander B. Kenna  
  Title:    
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
LCM III, Ltd.
 
  By: LCM Asset Management LLC  
         As Collateral Manager  
       
 
By:
/s/ Alexander B. Kenna  
  Name: LCM Asset Management LLC  
    Alexander B. Kenna  
  Title:    
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
LCM IV, Ltd.
 
  By: LCM Asset Management LLC  
         As Collateral Manager  
       
 
By:
/s/ Alexander B. Kenna  
  Name: LCM Asset Management LLC  
    Alexander B. Kenna  
  Title:    
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
LCM IX Limited Partnership
 
  By: LCM Asset Management LLC  
         As Collateral Manager  
       
 
By:
/s/ Alexander B. Kenna  
  Name: LCM Asset Management LLC  
    Alexander B. Kenna  
  Title:    
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
LCM V, Ltd.
 
  By: LCM Asset Management LLC  
         As Collateral Manager  
       
 
By:
/s/ Alexander B. Kenna  
  Name: LCM Asset Management LLC  
    Alexander B. Kenna  
  Title:    
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
LCM VI, Ltd.
 
  By: LCM Asset Management LLC  
         As Collateral Manager  
       
 
By:
/s/ Alexander B. Kenna  
  Name: LCM Asset Management LLC  
    Alexander B. Kenna  
  Title:    
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
LCM VIII Limited Partnership
 
  By: LCM Asset Management LLC  
         As Collateral Manager  
       
 
By:
/s/ Alexander B. Kenna  
  Name: LCM Asset Management LLC  
    Alexander B. Kenna  
  Title:    
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Liberty CLO, Ltd.
 
  By: Highland Capital Management L.P., As Collateral Manager  
       
 
By:
/s/ Carter Chism  
  Name: Carter Chism  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
LOAN FUNDING IV LLC
 
  By: Highland Capital Management, L.P., As Collateral Manager  
       
 
By:
/s/ Carter Chism  
  Name: Carter Chism  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
LOAN FUNDING VII LLC
 
  By: Highland Capital Management, L.P., As Collateral Manager  
       
 
By:
/s/ Carter Chism  
  Name: Carter Chism  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
[INSERT LENDER NAME]
 
     
  Madison Park Funding I, Ltd.  
       
 
By:
/s/ David H. Lerner  
  Name: David H. Lerner  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
[INSERT LENDER NAME]
 
     
  Madison Park Funding III, Ltd.  
  By: Credit Suisse Asset Management, LLC, as collateral manager
       
 
By:
/s/ David H. Lerner  
  Name: David H. Lerner  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
[Mill Creek CLO, Ltd]
 
       
 
By:
/s/ Bryan Higgins  
  Name: Bryan Higgins  
  Title: Authorized Signor  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Race Point III CLO
 
  By: Sankaty Advisors, LLC as Collateral Manager  
       
 
By:
/s/ Andrew S. Viens  
  Name: Andrew S. Viens  
  Title: Sr. Vice President of Operations  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Race Point IV CLO, Ltd.
 
  By: Sankaty Advisors, LLC as Collateral Manager  
       
 
By:
/s/ Andrew S. Viens  
  Name: Andrew S. Viens  
  Title: Sr. Vice President of Operations  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Race Point V CLO, Limited
 
  By: Sankaty Advisors, LLC         Its Asset Manager  
       
 
By:
/s/ Andrew S. Viens  
  Name: Andrew S. Viens  
  Title: Sr. Vice President of Operations  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Red River CLO, Ltd
 
  By: Highland Capital Management, L.P., As Collateral Manager  
       
 
By:
/s/ Carter Chism  
  Name: Carter Chism  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Rockwall CDO LTD
 
  By: Highland Capital Management, L.P., As Collateral Manager  
       
 
By:
/s/ Carter Chism  
  Name: Carter Chism  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Southfork CLO, Ltd.
 
  By: Highland Capital Management, L.P., As Collateral Manager  
       
 
By:
/s/ Carter Chism  
  Name: Carter Chism  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
State Bank of India
 
       
 
By:
/s/ Raghavan Sriraman  
  Name: Raghavan Sriraman  
  Title: Vice President & Head (Syndications)  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
[Sugar Creek CLO, Ltd]
 
       
 
By:
/s/ Bryan Higgins  
  Name: Bryan Higgins  
  Title: Authorized Signor  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Veritas CLO I, LTD.
 
  By: Alcentra NY, LLC, as investment advisor  
       
 
By:
/s/ Robert Davis  
  Name: Robert Davis  
  Title: Senior Vice President  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
VITESSE CLO LTD.
 
  By: TCW-WLA JV Venture LLC, its sub-adviser  
       
 
By:
/s/ Meric Topbas  
  Name: Meric Topbas  
  Title: Vice President  
 
 
By:
/s/ G. Wayne Hosang  
  Name: G. Wayne Hosang  
  Title: Senior Vice President  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
WebBank
 
       
 
By:
/s/ Kelly M. Barnett  
  Name: Kelly M. Barnett  
  Title: President  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Well Fargo Principal Investments LLC
 
       
 
By:
/s/ Sanjas Ray  
  Name: Sanjas Ray  
  Title: Director  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
 
Westchester CLO, Ltd.
 
  By: Highland Capital Management, L.P., As Collateral Manager  
       
 
By:
/s/ Carter Chism  
  Name: Carter Chism  
  Title: Authorized Signatory  
       
 
 
Signature Page to Amendment No. 7 to Credit Agreement
 
 

 
 
EXHIBIT D
 
FORM OF COMPLIANCE CERTIFICATE
 
 
Exhibit D to Credit Agreement
 
 

 
 
EXHIBIT D
 
FORM OF COMPLIANCE CERTIFICATE
 
 
 
Financial Statement Date:                                                                          ,
 
To:           Bank of America, N.A., as Administrative Agent
 
Ladies and Gentlemen:
 
Reference is made to that certain Credit Agreement, dated as of July 3, 2006 (as amended, restated, extended, supplemented or otherwise modified in writing from time to time, the "Agreement;" the terms defined therein being used herein as therein defined), among Helix Energy Solutions Group, Inc., a Minnesota corporation (the "Borrower"), the Lenders from time to time party thereto, and Bank of America, N.A., as Administrative Agent, L/C Issuer and Swing Line Lender.
 
The undersigned Responsible Officer hereby certifies as of the date hereof that he/she is the                                                                        of the Borrower, and that, as such, he/she is authorized to execute and deliver this Certificate to the Administrative Agent on the behalf of the Borrower, and that:
 
[Use following paragraph 1 for fiscal year-end financial statements]
 
Attached hereto as Schedule 1 are the year-end audited financial statements required by Section 6.01(a) of the Agreement for the fiscal year of the Borrower ended as of the above date, together with the report and opinion of an independent certified public accountant required by such section.
 
[Use following paragraph 1 for fiscal quarter-end financial statements]
 
Attached hereto as Schedule 1 are the unaudited financial statements required by Section 6.01(b) of the Agreement for the fiscal quarter of the Borrower ended as of the above date.  Such financial statements fairly present the financial condition, results of operations and cash flows of the Borrower and its Subsidiaries in accordance with GAAP as at such date and for such period, subject only to normal year-end audit adjustments and the absence of footnotes.
 
The undersigned is familiar with the terms of the Agreement and has made, or has caused to be made under his/her supervision, a review of the transactions and condition (financial or otherwise) of the Borrower during the accounting period covered by the attached financial statements with a view to determine whether during such fiscal period the Borrower performed and observed all its Obligations under the Loan Documents, and
 
[select one:]
 
[to the best knowledge of the undersigned during such fiscal period, the Borrower performed and observed each covenant and condition of the Loan Documents applicable to it, and no Default has occurred and is continuing.]
 
 
Exhibit D to Amendment No. 7 to Credit Agreement
 
 
-1-

 
 
--or--
 
[to the best knowledge of the undersigned during such fiscal period, the following covenants or conditions have not been performed or observed and the following is a list of each such Default and its nature and status:]
 
The representations and warranties of the Borrower contained in Article V of the Agreement, and any representations and warranties of the Borrower that are contained in any document furnished at any time under or in connection with the Loan Documents, are true and correct in all material respects on and as of the date hereof, except to the extent that such representations and warranties specifically refer to an earlier date, in which case they are true and correct in all material respects as of such earlier date, and except that for purposes of this Compliance Certificate, the representations and warranties contained in subsections (a), (b) and (c) of Section 5.05 of the Agreement shall be deemed to refer to the most recent statements furnished pursuant to clauses (a) and (b) respectively, of Section 6.01 of the Agreement, including the statements in connection with which this Compliance Certificate is delivered, or clause (f) of Section 6.02 of the Agreement, as applicable (but in each case, giving effect to any knowledge qualifies in such Sections with respect to Remington and its Subsidiaries only for periods ending prior to the Closing Date, and only for so long as and to the extent that the information for such periods is included in the information provided pursuant to the applicable Section).
 
The financial covenant analyses and information set forth on Schedules 2 and 3 attached hereto are true and accurate on and as of the date of this Certificate.
 
IN WITNESS WHEREOF, the undersigned has executed this Certificate as
 
of                               ,                     .
 
  HELIX ENERGY SOLUTIONS GROUP, INC.  
       
 
By:
   
  Name:    
  Title:    
       
 
 
Exhibit D to Amendment No. 7 to Credit Agreement
 
 
-2-

 
 
         For the Quarter/Year ended ___________________("Statement Date")
 
SCHEDULE 2
 
to the Compliance Certificate
($ in 000's)
 
I.  
Section 7.11(a) – Consolidated Interest Coverage Ratio.
 
A.       Consolidated EBITDA for four consecutive fiscal        
  quarters ending on above date ("Subject Period")        
  as set forth on Schedule 3 hereto:   $    
           
B.       Consolidated EBITDA for Subject Period attributable        
  to Excluded Foreign Subsidiary Assets:   $    
           
 C.       Consolidated Interest Charges for Subject Period:   $    
           
 D.       Consolidated Interest Charges for Subject Period        
  attributable to Indebtedness relating to Excluded        
  Foreign Subsidiary Assets:   $    
           
 E.       Consolidated Interest Coverage Ratio        
  ((Line I.A – Line I.B.) ÷ (Line I.C – Line I.D)):        to 1.00  
           
  Minimum required:     2.75 to 1.00  
 
II.  
Section 7.11(b) – Consolidated Leverage Ratio.
 
A.       Consolidated Funded Indebtedness at        
  Statement Date:   $    
           
B.       Any Indebtedness of Foreign Subsidaries incurred        
  under Section 7.03(o) of the Agreement and secured        
  by any Excluded Foreign Subsidiary Assets (or        
  negative pledge thereon):   $    
           
C.       Consolidated EBITDA for Subject Period        
   (Line I.A above):   $    
           
 D.       Consolidated EBITDA for Subject Period attributable        
  to Excluded Foreign Subsidiary Assets:   $    
           
 E.       +/- adjustments to EBITDA for        
 
Acquisitions/Dispositions1:
  $    
 
                     
 
                 1 Excluding Acquisitions/Dispositions of Excluded Foreign Subsidiary Assets.
 
 
Exhibit D to Amendment No. 7 to Credit Agreement
 
 
-3-

 
 
 F.       Consolidated Leverage Ratio        
  (Line II.A – Line II.B) ÷        
  (Line II.C – Line II.D +/- Line II.E):        to 1.00  
           
  Maximum permitted:     4.00 to 1.00  
 
III.  
Section 7.11(c) – Collateral Coverage Ratio.
 
 
A.       Collateral/Asset value at Statement Date:        
           
  1. Net present value of proved reserves        
    as set forth on Schedule 4 hereto:   $    
             
  2. Appraised value of vessels, ROVs, and        
    trenchers (including New Dive assets        
    prior to IPO only):   $    
             
  3. Net book value of equipment and inventory:   $    
             
  4. Net book value of accounts receivable:   $    
             
  5. Unrestricted cash and marketable securities:   $    
             
  6. Closing trading price of New Dive Equity        
    Interests (post-IPO only):   $    
             
  7. Collateral/Asset value (Line IV.A.1 +        
    (Line IV.A.2 * 0.50) + (Line IV.A.3 * 0.50)        
    + (Line IV.A.4 * 0.85) + (Line IV.A.5 * 0.90)        
    + (Line IV.A.6 * 0.60)):   $    
           
 B.       Total Outstandings at Statement Date:   $    
           
 C.       Collateral Coverage Ratio        
  (Line IV.A.7 ÷ Line IV.B):        to 1.00  
           
  Minimum permitted:     1.75 to 1.00  
 
IV.  
Section 7.11(d) – Consolidated Senior Secured Leverage Ratio.
 
 
A.       Consolidated Funded Senior Secured Indebtedness        
  at Statement Date:   $    
           
B.       Any Indebtedness of Foreign Subsidiaries incurred        
  under Section 7.03(o) of the Agreement and secured        
  by any Excluded Foreign Subsidiary Assets (or        
  negative pledge thereon):   $    
 
 
Exhibit D to Amendment No. 7 to Credit Agreement
 
 
-4-

 
 
 C.       Consolidated EBITDA for Subject Period        
  (Line I.A above):   $    
           
 D.       Consolidated EBITDA for Subject Period attributable        
  to Excluded Foreign Subsidiary Assets:   $    
           
 E.       +/- adjustments to EBITDA for        
  Acquisitions/Dispositions2:   $    
           
 F.       Consolidated Senior Secured Leverage Ratio        
  (Line IV.A – Line IV.B) ÷        
  (Line IV.C – Line IV.D +/- Line IV.E):        to 1.00  
           
  Maximum permitted:     2.00 to 1.00  
 
V.  
Section 7.12 – Capital Expenditures.
 
       Oil and Gas Properties   Other   
                 
A.       Capital Expenditures made during fiscal              
  year to date:   $     $    
                 
 B.       Maximum permitted Capital Expenditures              
  for such fiscal year:   $  400,000,000   $ 300,000,000   
                 
 C.       Amount carried over from prior year:   $     $    
                 
 D.       Amount transferred to/from              
  applicable category:   $     $    
                 
 E.       Excess (deficit) for covenant compliance              
  ((Line IV.B +Line IV.C +/- Line IV.D)              
  – IV.A):   $     $    
 
                     
 
                 2 Excluding Acquisitions/Dispositions of Excluded Foreign Subsidiary Assets.
 
 
Exhibit D to Amendment No. 7 to Credit Agreement
 
 
-5-

 
 
                                           For the Quarter/Year ended ___________________("Statement Date")
 
SCHEDULE 3
 
to the Compliance Certificate
($ in 000's)
 
Consolidated EBITDA
(in accordance with the definition of Consolidated EBITDA
as set forth in the Agreement)
 
 Consolidated
 EBITDA
 
 
 
 
 
Quarter
Ended
__________
 
Quarter
Ended
__________
 
Quarter
Ended
__________
 
Quarter
Ended
__________
Twelve
Months
Ended
__________
 Consolidated
 Net Income
 
         
 + Consolidated Interest Charges
 
         
 + income taxes
 
         
 + depreciation expense
 
         
 + amortization expense
 
         
 + depletion expense
 
         
 + non-recurring non-cash charges or losses
 
         
 + non-capitalized transaction costs of Transaction
 
         
 - non-recurring non-cash items
 
         
 - net income from non Subsidiaries (to extent included in Consolidated Net Income)
 
         
 
 
Exhibit D to Amendment No. 7 to Credit Agreement
 
 
-6-

 
 
 Consolidated
 EBITDA
 
 
 
 
 
Quarter
Ended
__________
 
Quarter
Ended
__________
 
Quarter
Ended
__________
 
Quarter
Ended
__________
Twelve
Months
Ended
__________
 + cash dividends and distributions from non Subsidiaries
 
         
 +/- adjustments to EBITDA for non Wholly Owned Subsidiaries
 
         
 = Consolidated EBITDA
 
         
 
 
Exhibit D to Amendment No. 7 to Credit Agreement
 
 
-7-

 
 
                                           For the Quarter/Year ended ___________________("Statement Date")
 
SCHEDULE 4
 
to the Compliance Certificate
($ in 000's)
 
Net Present Value of Proved Reserves
(in accordance with the definition of Collateral
Coverage Ratio as set forth in the Agreement)
 
 
Exhibit D to Amendment No. 7 to Credit Agreement
 
 
-8-