Table of Contents

Delaware		1389		72-1503959
(State or other jurisdiction of incorporation or organization)		(Primary Standard Industrial Classification Code Number)		(I.R.S. Employer Identification No.)

Vinson & Elkins L.L.P.		Baker Botts L.L.P.
First City Tower, Suite 2300		One Shell Plaza, 910 Louisiana Street
Houston, Texas 77002		Houston, Texas 77002
(713) 758-2222		(713) 229-1234
Attn: Scott N. Wulfe		Attn: R. Joel Swanson
Attn: Nicole E. Clark		Attn: Felix P. Phillips

Title of Each Class of Securities			Proposed Maximum			Amount of
to be Registered			Aggregate Offering Price(1)(2)			Registration Fee
Common Stock, par value $0.01			$598,920,000			$64,085(3)

(1)	Includes common stock issuable upon the exercise of the underwriters’ over-allotment option.
(2)	Estimated solely for the purpose of calculating the registration fee in accordance with Rule 457(o) under the Securities Act of 1933.
(3)	Subsequent to the date of the filing of Amendment No. 1, we increased the Proposed Maximum Aggregate Offering Price from $345,000,000 to $598,920,000. A registration fee of $40,607 relating to the previous Proposed Maximum Aggregate Offering Price was previously paid to the commission. The balance of the registration fee will be paid on the date of the filing of this Amendment No. 5.

---

Table of Contents

The information in this prospectus is not complete and may be changed. We may not sell these securities until the registration statement filed with the Securities and Exchange Commission is effective. This prospectus is not an offer to sell these securities and it is not soliciting an offer to buy these securities in any state where the offer or sale is not permitted.

Proceeds to

Underwriting

Complete

Proceeds to

Price to

Discounts and

Production

Selling

Public

Commissions

Services

Stockholders

Per Share

$

$

$

$

Total

$

$

$

$

Credit Suisse	UBS Investment Bank

	Jefferies & Company

	Johnson Rice & Company L.L.C.

	Raymond James

	Simmons & Company

	International

	Pickering Energy Partners

---

Table of Contents

---

 

		Page
Prospectus Summary			1
Risk Factors			9
Forward-Looking Statements			20
Use of Proceeds			21
Dividend Policy			21
Capitalization			22
Dilution			23
Unaudited Pro Forma Consolidated Financial Data			25
Selected Consolidated Financial Data			30
Management’s Discussion and Analysis of Financial Condition and Results of Operations			32
Business			55
Management			72
Certain Relationships and Related Party Transactions			85
Principal Stockholders			87
Selling Stockholders			89
Description of Our Capital Stock			92
Shares Eligible for Future Sale			96
Principal U.S. Federal Tax Consequences to Non-U.S. Holders of Common Stock			98
Underwriting			101
Legal Matters			104
Experts			104
Where You Can Find More Information			105
Index to Financial Statements			F-1
Appendix A — Glossary of Selected Industry Terms			A-1
Form of Underwriting Agreement
Specimen Stock Certificate representing common stock
Opinion of Vinson & Elkins LLP
Amended and Restated Credit Agreement
Amended 2001 Stock Incentive Plan
Form of Non-Qualified Option Grant Agreement - Executive Officer
Form of Non-Qualified Option Grant Agreement - Non-Employee Director
Subsidiaries
Consent of Grant Thornton LLP
Consent of KPMG LLP
Consent of Darnall, Sikes, Gardes & Frederick
Consent of BKD LLP

i

---

Table of Contents

1

---

Table of Contents

2

---

Table of Contents

3

---

Table of Contents

4

---

Table of Contents

5

---

Table of Contents

6

---

Table of Contents

7

---

Table of Contents

8

---

Table of Contents

	Our business depends on the oil and gas industry and particularly on the level of activity for North American oil and gas. Our markets may be adversely affected by industry conditions that are beyond our control.

	•	the supply of and demand for oil and gas;
	•	the level of prices, and expectations about future prices, of oil and gas;
	•	the cost of exploring for, developing, producing and delivering oil and gas;
	•	the expected rates of declining current production;
	•	the discovery rates of new oil and gas reserves;
	•	available pipeline and other transportation capacity;
	•	weather conditions, including hurricanes that can affect oil and gas operations over a wide area;
	•	domestic and worldwide economic conditions;
	•	political instability in oil and gas producing countries;
	•	technical advances affecting energy consumption;
	•	the price and availability of alternative fuels;
	•	the ability of oil and gas producers to raise equity capital and debt financing; and
	•	merger and divestiture activity among oil and gas producers.

	Because the oil and gas industry is cyclical, our operating results may fluctuate.

9

---

Table of Contents

	There is potential for excess capacity in our industry.

	We may be unable to employ a sufficient number of skilled and qualified workers.

	Our executive officers and certain key personnel are critical to our business and these officers and key personnel may not remain with us in the future.

	Our operating history may not be sufficient for investors to evaluate our business and prospects.

10

---

Table of Contents

	We participate in a capital intensive business. We may not be able to finance future growth of our operations or future acquisitions.

	Our inability to control the inherent risks of acquiring and integrating businesses could adversely affect our operations.

	•	retaining and attracting key employees;
	•	retaining and attracting new customers;
	•	increased administrative burden;
	•	developing our sales and marketing capabilities;
	•	managing our growth effectively;
	•	integrating operations;
	•	operating a new line of business; and
	•	increased logistical problems common to large, expansive operations.

	Our customer base is concentrated within the oil and gas production industry and loss of a significant customer could cause our revenue to decline substantially.

11

---

Table of Contents

	Our indebtedness could restrict our operations and make us more vulnerable to adverse economic conditions.

	•	our level of debt increases our vulnerability to general adverse economic and industry conditions;
	•	the covenants that are contained in the agreements that govern our indebtedness limit our ability to borrow funds, dispose of assets, pay dividends and make certain investments;
	•	our debt covenants also affect our flexibility in planning for, and reacting to, changes in the economy and in our industry;
	•	any failure to comply with the financial or other covenants of our debt could result in an event of default, which could result in some or all of our indebtedness becoming immediately due and payable;
	•	our level of debt may impair our ability to obtain additional financing in the future for working capital, capital expenditures, acquisitions or other general corporate purposes; and
	•	our business may not generate sufficient cash flow from operations to enable us to meet our obligations under our indebtedness.

	Our business depends upon our ability to obtain key raw materials and specialized equipment from suppliers.

	We may not be able to provide services that meet the specific needs of oil and gas exploration and production companies at competitive prices.

	Our operations are subject to hazards inherent in the oil and gas industry.

12

---

Table of Contents

	If we become subject to product liability claims, it could be time-consuming and costly to defend.

	We are subject to extensive and costly environmental laws and regulations that may require us to take actions that will adversely affect our results of operations.

13

---

Table of Contents

	•	issuance of administrative, civil and criminal penalties;
	•	denial or revocation of permits or other authorizations;
	•	imposition of limitations on our operations; and
	•	performance of site investigatory, remedial or other corrective actions.

	The nature of our industry subjects us to compliance with other regulatory laws.

	If we fail to develop or maintain an effective system of internal controls, we may not be able to accurately report our financial results or prevent fraud.

	A terrorist attack or armed conflict could harm our business.

	Conservation measures and technological advances could reduce demand for oil and gas.

14

---

Table of Contents

	Fluctuations in currency exchange rates in Canada could adversely affect our business.

	We are susceptible to seasonal earnings volatility due to adverse weather conditions in Canada.

	Our operations in Mexico are subject to specific risks, including dependence on Petróleos Mexicanos (“PEMEX”) as the sole customer, exposure to fluctuation in the Mexican peso and workforce unionization.

	Our U.S. operations in the Gulf of Mexico are adversely impacted by the hurricane season, which generally occurs in the third calendar quarter.

	When rig counts are low, our rig relocation customers may not have a need for our services.

15

---

Table of Contents

	Increasing trucking regulations may increase our costs and negatively impact our results of operations.

	L.E. Simmons, through SCF, controls the outcome of stockholder voting and may exercise this voting power in a manner adverse to you.

	SCF’s ownership interest and provisions contained in our certificate of incorporation and bylaws could discourage a takeover attempt, which may reduce or eliminate the likelihood of a change of control transaction and, therefore, your ability to sell your shares for a premium.

16

---

Table of Contents

	Two of our directors may have conflicts of interest because they are affiliated with SCF. The resolution of these conflicts of interest may not be in our or your best interests.

	We have renounced any interest in specified business opportunities, and SCF and its director nominees on our board of directors generally have no obligation to offer us those opportunities.

	Future sales of shares of our common stock may affect their market price and the future exercise of options may depress our stock price and result in immediate and substantial dilution.

17

---

Table of Contents

	Purchasers of common stock will experience immediate and substantial dilution.

	Because we have no current plans to pay dividends on our common stock, investors must look solely to stock appreciation for a return on their investment in us.

	There has been no active trading market for our common stock, and an active trading market may not develop.

	If our stock price fluctuates after the initial public offering, you could lose a significant part of your investment.

	•	changes in securities analysts’ recommendations and their estimates of our financial performance;
	•	the public’s reaction to our press releases, announcements and our filings with the SEC and those of our competitors;
	•	fluctuations in broader stock market prices and volumes, particularly among securities of oil and gas service companies;
	•	changes in market valuations of similar companies;
	•	investor perception of our industry or our prospects;
	•	additions or departures of key personnel;
	•	commencement of or involvement in litigation;

18

---

Table of Contents

	•	changes in environmental and other governmental regulations;
	•	announcements by us or our competitors of strategic alliances, significant contracts, new technologies, acquisitions, commercial relationships, joint ventures or capital commitments;
	•	variations in our quarterly results of operations or cash flows or those of other oil and gas service companies;
	•	revenue and operating results failing to meet the expectations of securities analysts or investors in a particular quarter;
	•	changes in our pricing policies or pricing policies of our competitors;
	•	future issuances and sales of our common stock;
	•	demand for and trading volume of our common stock;
	•	domestic and worldwide supplies and prices of and demand for oil and gas; and
	•	changes in general conditions in the domestic and worldwide economies, financial markets or the oil and gas industry.

19

---

Table of Contents

	•	a decline in or substantial volatility of oil and gas prices, and any related changes in expenditures by our customers;
	•	the effects of future acquisitions on our business;
	•	changes in customer requirements in markets or industries we serve;
	•	competition within our industry;
	•	general economic and market conditions;
	•	our access to current or future financing arrangements;
	•	our ability to replace or add workers at economic rates;
	•	environmental and other governmental regulations; and
	•	the effects of severe weather on our services centers or equipment.

20

---

Table of Contents

21

---

Table of Contents

	•	on an actual basis; and
	•	on an as adjusted basis to give effect to this offering and the application of our estimated net proceeds from this offering as set forth under “Use of Proceeds” as if the offering occurred on December 31, 2005.

					December 31, 2005
					Actual				As Adjusted
					(In thousands)
Cash and cash equivalents(1)					$	11,405			$	198,255
Total long-term debt, including current portion:
	Notes payable:
		Revolving credit facility(2)			$	85,112			$	—
		Term loan facility				418,950				418,950
		Other debt				11,881				6,881
			Total			515,943				425,831
Stockholders’ equity:
	Common stock, $0.01 par value, 200,000,000 shares authorized, 55,531,510 shares issued and outstanding, actual; 68,531,510 shares issued and outstanding, as adjusted					555				685
	Additional paid-in capital(1)					220,786				497,618
	Treasury stock, 35,570 shares at cost					(202	)			(202	)
	Deferred compensation					(3,803	)			(3,803	)
	Retained earnings					16,885				16,885
	Accumulated other comprehensive income					16,540				16,540
			Total stockholders’ equity(1)			250,761				527,723
			Total capitalization(1)		$	766,704			$	953,554

(1)	A $1.00 increase (decrease) in the assumed initial public offering price of $23.00 per share would increase (decrease) each of cash and cash equivalents, additional paid-in capital, total stockholders’ equity and total capitalization by $12.2 million, assuming no change in the number of shares offered by us as set forth on the cover page of this prospectus and after deducting the estimated underwriting discounts and commissions and estimated offering expenses payable by us.
(2)	As of February 28, 2006, we had $124.4 million outstanding under our revolving credit facility.

22

---

Table of Contents

Assumed initial public offering price per share							$	23.00
	Net tangible book value per share as of December 31, 2005		$	(0.98	)
	Increase attributable to new public investors			4.23
As adjusted net tangible book value per share after this offering								3.25
Dilution in as adjusted net tangible book value per share to new investors							$	19.75

			Shares Purchased(1)								Total Consideration
																			Average Price
			Number				Percent				Amount				Percent				Per Share
Existing stockholders(2)(3)				56,317,680				77%			$	71,970,000				18%			$	1.28
Option holders				3,512,444				5%				19,037,446				5%				5.42
New public investors				13,000,000				18%				299,000,000				77%				23.00
	Total			72,830,124				100%			$	390,007,446				100%

(1)	The number of shares disclosed for the existing stockholders includes 8,700,000 shares being sold by the selling stockholders in this offering. The number of shares disclosed for the new investors does not include the 8,700,000 shares being purchased by the new investors from the selling stockholders in this offering.
(2)	Includes 786,170 shares of restricted stock that are subject to forfeiture restrictions as of December 31, 2005.
(3)	The amount paid by the existing stockholders was calculated by deducting from our common stock and additional paid-in capital as of December 31, 2005 of $221.3 million, the following amounts: (i) the amount of goodwill recognized in the Combination of $93.8 million, (ii) the portion of the Dividend paid in connection with the Combination that reduced retained earnings by $51.8 million and (iii) deferred compensation of $3.8 million.

23

---

Table of Contents

24

---

Table of Contents

25

---

Table of Contents

							Financing
			Complete				Note 3				Consolidated
			(In thousands, except per share data)
			(Unaudited)
Revenue:
	Service		$	639,421			$	—			$	639,421
	Product			118,305				—				118,305
				757,726				—				757,726
Service expenses				393,856				—				393,856
Product expenses				87,538				—				87,538
Selling, general and administrative expenses				111,754				—				111,754
Depreciation and amortization				48,840				—				48,840
Write-off of deferred financing fees				3,315				—				3,315
	Income before interest, taxes and minority interest			112,423				—				112,423
Interest expense				24,461				7,660	(a)			32,121
	Income before taxes and minority interest			87,962				(7,660	)			80,302
Taxes				33,716				(2,681	)(b)			31,035
	Income before minority interest			54,246				(4,979	)			49,267
Minority interest				384				—				384
	Net income		$	53,862			$	(4,979	)		$	48,883
Earnings per share:
	Basic		$	1.16							$	1.05
	Diluted		$	1.06							$	0.96
Weighted average shares:
	Basic			46,603								46,603
	Diluted			50,656								50,656

26

---

Table of Contents

							MI Acq.				Financing
			Complete				Note 2				Note 3				Consolidated
			(In thousands, except per share data)
			(Unaudited)
Revenue:
	Service		$	239,427			$	—			$	—			$	239,427
	Product			81,320				—				—				81,320
				320,747				—				—				320,747
Service expenses				157,540				—				—				157,540
Product expenses				58,633				—				—				58,633
Selling, general and administrative expenses				46,077				—				—				46,077
Depreciation and amortization				21,616				—				—				21,616
	Income before interest, taxes and minority interest			36,881				—				—				36,881
Interest expense				7,471				—				10,095	(a)			17,566
	Income before taxes and minority interest			29,410				—				(10,095	)			19,315
Taxes				10,821				—				(3,533	)(b)			7,288
	Income before minority interest			18,589				—				(6,562	)			12,027
Minority interest (see note 2)				4,705				(4,705	)			—				—
	Net income		$	13,884			$	4,705			$	(6,562	)		$	12,027
Earnings per share:
	Basic		$	0.47											$	0.41
	Diluted		$	0.46											$	0.40
Weighted average shares:
	Basic			29,548												29,548
	Diluted			30,083												30,083

27

---

Table of Contents

1.	Basis of Presentation:

2.	Income Attributable to Minority Interests:

		CES				IEM				Total
Year ended December 31, 2004		$	4,246			$	459			$	4,705

28

---

Table of Contents

3.	Financing:

			Pro Forma Results
			Year Ended
			December 31,
			2005				2004
Interest expense for new borrowings to fund dividend payment(1)			$	7,875			$	10,500
Add: amortization of term loan deferred financing fees(2)				274				366
Less: deferred financing fees associated with previous debt facilities(3)				(489	)			(771	)
	Adjustments to interest expense		$	7,660			$	10,095

(1)	To record additional interest expense associated with borrowings to fund our stockholder distribution of approximately $150 million, assuming the borrowing occurred on January 1, 2004. Interest was calculated at an assumed rate of 7% for each period presented.
(2)	To record amortization expense associated with deferred financing fees resulting from our term loan senior secured financing facility entered into on September 12, 2005, as if the new facility was entered into on January 1, 2004.
(3)	To add back amortization expense associated with deferred financing fees related to our previous debt facilities, assuming these facilities were retired with borrowings under our new term loan senior secured financing facility on January 1, 2004.

29

---

Table of Contents

				Year Ended December 31,
				2001				2002				2003				2004				2005
				(In thousands, except per share data)
Statement of Operations Data:
Revenue:
	Completion and production services			$	5,855			$	30,110			$	65,025			$	194,953			$	510,304
	Drilling services				—				—				2,707				44,474				129,117
	Products sales				—				10,494				35,547				81,320				118,305
		Total			5,855				40,604				103,279				320,747				757,726
Expenses:
	Service and product expenses(1)				3,528				28,531				73,124				216,173				481,394
	Selling, general and administrative				1,563				7,764				16,591				46,077				111,754
	Depreciation and amortization				402				4,187				7,648				21,616				48,840
	Write-off of deferred financing fees				—				—				—				—				3,315
		Operating income			362				122				5,916				36,881				112,423
Interest expense					176				1,260				2,687				7,471				24,461
Taxes					86				(477	)			1,506				10,821				33,716
	Income (loss) before minority interest				100				(661	)			1,723				18,589				54,246
Minority interest					—				—				247				4,705				384
	Net income (loss)			$	100			$	(661	)		$	1,476			$	13,884			$	53,862
Earnings (loss) per share – basic				$	0.03			$	(0.12	)		$	0.11			$	0.47			$	1.16
Earnings (loss) per share – diluted				$	0.03			$	(0.12	)		$	0.10			$	0.46			$	1.06
Weighted average shares – basic					2,890				5,514				13,675				29,548				46,603
Weighted average shares – diluted					2,890				5,514				14,109				30,083				50,656

(1)	Service and product expenses is the aggregate of service expenses and product expenses.

30

---

Table of Contents

			Year Ended December 31,
			2001				2002				2003				2004				2005
			(In thousands)
Other Financial Data:
EBITDA(2)			$	764			$	4,309			$	13,564			$	58,497			$	161,263
Cash flows from operating activities				1,683				(8	)			13,965				34,622				76,427
Cash flows from financing activities				33,320				36,279				55,281				157,630				112,139
Cash flows from investing activities				(32,538	)			(35,616	)			(66,214	)			(186,776	)			(188,358	)
Capital expenditures:
	Acquisitions, net of cash acquired(3)			9,860				27,851				54,798				139,362				67,689
	Property, plant and equipment			2,678				6,799				11,084				46,904				127,215

		As of December 31,
		2001				2002				2003				2004				2005
		(In thousands)
Balance Sheet Data:
Cash and cash equivalents		$	2,465			$	3,120			$	6,094			$	11,547			$	11,405
Net property, plant and equipment			7,110				47,808				95,217				235,211				384,580
Total assets			38,571				110,596				206,066				515,153				937,653
Long-term debt, excluding current portion			2,522				22,270				50,144				169,190				509,990
Total stockholders’ equity			34,550				65,262				97,956				172,080				250,761

(2)	EBITDA consists of net income (loss) before interest expense, taxes, depreciation and amortization and minority interest. See “Non-GAAP Financial Measures.” EBITDA is included in this prospectus because our management considers it an important supplemental measure of our performance and believes that it is frequently used by securities analysts, investors and other interested parties in the evaluation of companies in our industry, some of which present EBITDA when reporting their results. We regularly evaluate our performance as compared to other companies in our industry that have different financing and capital structures and/or tax rates by using EBITDA. In addition, we use EBITDA in evaluating acquisition targets. Management also believes that EBITDA is a useful tool for measuring our ability to meet our future debt service, capital expenditures and working capital requirements, and EBITDA is commonly used by us and our investors to measure our ability to service indebtedness. EBITDA is not a substitute for the GAAP measures of earnings or of cash flow and is not necessarily a measure of our ability to fund our cash needs. In addition, it should be noted that companies calculate EBITDA differently and, therefore, EBITDA has material limitations as a performance measure because it excludes interest expense, taxes, depreciation and amortization and minority interest. The following table reconciles EBITDA with our net income (loss).
(3)	Acquisitions, net of cash required, consists only of the cash component of acquisitions. It does not include common stock and notes issued for acquisitions, nor does it include other non-cash assets issued for acquisitions.

		Year Ended December 31,
		2001				2002				2003				2004				2005
		(In thousands)
Net income (loss)		$	100			$	(661	)		$	1,476			$	13,884			$	53,862
Plus: interest expense			176				1,260				2,687				7,471				24,461
Plus: tax expense			86				(477	)			1,506				10,821				33,716
Plus: depreciation and amortization			402				4,187				7,648				21,616				48,840
Plus: minority interest			—				—				247				4,705				384
EBITDA		$	764			$	4,309			$	13,564			$	58,497			$	161,263

31

---

Table of Contents

	•	Completion and Production Services. Our completion and production services segment includes: (1) intervention services, which require the use of specialized equipment, such as coiled tubing units, pressure pumping units, nitrogen units, well service rigs and snubbing units, to perform various wellbore services, (2) downhole and wellsite services, such as wireline, production optimization, production testing and rental and fishing services, and (3) fluid handling services that are used to move, store and dispose of fluids that are involved in the development and production of oil and gas reservoirs.
	•	Drilling Services. Through our drilling services segment, we provide land drilling, specialized rig logistics and site preparation for oil and gas exploration and production companies.
	•	Product Sales. Through our product sales segment, we sell oil and gas field equipment, including completion, flow control and artificial lift equipment, as well as tubular goods.

32

---

Table of Contents

			Year Ended				Year Ended				Year Ended				Year Ended				Year Ended
BHI Rotary Rig Count:			12/31/01				12/31/02				12/31/03				12/31/04				12/31/05
U.S. Land				1,003				717				924				1,095				1,290
U.S. Offshore				153				113				108				97				93
	Total U.S.			1,156				830				1,032				1,192				1,383
Canada				341				263				372				365				455
Mexico				54				66				92				110				107
	Total North America			1,551				1,159				1,496				1,667				1,945
BHI Workover Rig Count:
United States				1,211				1,009				1,129				1,235				1,354
Canada				342				261				350				615				654
	Total U.S. and Canada			1,553				1,270				1,479				1,850				2,008

		Average Daily Closing				Average Daily Closing
		Henry Hub Spot Natural				WTI Cushing Spot Oil
Period		Gas Prices ($/mcf)				Price ($/bbl)
1/1/99 - 12/31/99		$	2.27			$	19.30
1/1/00 - 12/31/00			4.30				30.37
1/1/01 - 12/31/01			3.96				25.96
1/1/02 - 12/31/02			3.37				26.17
1/1/03 - 12/31/03			5.49				31.06
1/1/04 - 12/31/04			5.90				41.51
1/1/05 - 12/31/05			8.89				56.59
1/1/06 - 3/31/06			7.66				63.34

33

---

Table of Contents

	•	Internal Capital Investment. Our internal expansion activities generally consist of adding equipment and qualified personnel in locations where we have established a presence. We expect to grow our operations in each of these locations by expanding services to current customers, attracting new customers and hiring local personnel with local basin-level expertise and leadership recognition. Depending on customer demand, we will consider adding equipment to further increase the capacity of services currently being provided and/or add equipment to expand the services we provide. We invested $185.2 million in equipment additions over the three-year period ended December 31, 2005, which included $120.6 million for the completion and production services segment, $53.0 million for the drilling services segment and $8.3 million for the product sales segment. We have invested $3.3 million related to general corporate operations over the same period.
	•	External Growth. We use strategic acquisitions as an integral part of our growth strategy. We consider acquisitions that will add to our service offerings in a current operating area or that will expand our geographical footprint into a targeted basin. We have completed several acquisitions in recent years. These acquisitions affect our operating performance period to period. Accordingly, comparisons of revenue and operating results are not necessarily comparable and should not be relied upon as indications of future performance. We have invested an aggregate of $370.8 million in acquisitions over the three-year period ended December 31, 2005, excluding the acquisition of minority interests in CES and IEM resulting from the Combination.

	•	Integrated Production Services Ltd. On July 3, 2002, we acquired Integrated Production Services Ltd., a western Canada-based integrated well service company providing wireline, production testing and production optimization services in western Canada. This acquisition was completed through a series of transactions, in which we paid $29.5 million in cash in July 2002 and an additional $20.0 million in cash in October 2002. This acquisition was an important addition to our completion and production services segment, as it provided a platform to expand our business into the Canadian oilfield services market. We recorded $28.7 million of goodwill related to this acquisition.
	•	BSI. On November 7, 2003, we acquired BSI Holdings Management, LLC and BSI Holdings, L.P. and related parties (“BSI”) for $50.1 million in cash, and issued common stock totaling $8.5 million. This acquisition provided us with a base of business in the Barnett Shale region of north Texas. BSI is an integrated provider of drilling, completion and production services in the oil

34

---

Table of Contents

		and gas industry and sells various products used in the production of oil and gas. We recorded $14.4 million of goodwill related to this acquisition.
	•	I.E. Miller. On August 31, 2004, we acquired all the outstanding membership interests of I.E. Miller of Eunice (Texas) No. 2, L.L.C. and certain related entities (“I.E. Miller”) for $13.6 million in cash and issued common stock totaling $12.5 million. This acquisition was an important addition to our drilling services business, as I.E. Miller specializes in rig logistics. We recorded $8.5 million of goodwill associated with this acquisition.
	•	Hyland Enterprises, Inc. On September 3, 2004, we acquired Hyland Enterprises, Inc., a Wyoming-based fluid-handling and oilfield equipment rental company, for $24.3 million in cash, including the repayment of debt. This acquisition expanded our completion and production services segment in the U.S. Rocky Mountain region. We recorded $5.5 million of goodwill related to this acquisition.
	•	Hamm Co. On October 14, 2004, we acquired Hamm and Phillips Service Company, Inc. and certain other entities (“Hamm Co.”), an Oklahoma-based fluid-handling, well-servicing and oilfield equipment rental company, for $48.1 million in cash, the issuance of common stock totaling $37.0 million and certain additional acquisition costs totaling $2.8 million. This acquisition expanded our completion and production services segment into the U.S. Mid-continent region and provided additional heavy equipment hauling capability for the drilling services segment. We recorded $33.8 million of goodwill related to this acquisition.
	•	Parchman Energy Group, Inc. On February 11, 2005, we acquired Parchman Energy Group, Inc. (“Parchman”) for $9.8 million in cash, the issuance of common stock totaling $16.9 million, the issuance of a subordinated note totaling $5.0 million and the potential issuance of 1,000,000 shares of our common stock based upon certain operating results. All 1,000,000 such shares of our common stock were issued in the first quarter of 2006. In addition, we granted 344,664 shares of non-vested restricted stock to former Parchman employees, of which 153,736 shares had vested as of December 31, 2005. Parchman performs intervention services and downhole services including coiled tubing, production testing and wireline services, and operates from locations in Texas, Louisiana and Mexico. We recorded $20.3 million of goodwill related to this acquisition in 2005. We will recognize additional goodwill associated with the issuance of these 1,000,000 shares in the first quarter of 2006 in an amount equal to the fair value of the shares (which would be $23.0 million assuming a fair value of $23 per share).
	•	Big Mac. On November 1, 2005, we acquired all of the outstanding equity interests of the Big Mac group of companies (Big Mac Transports, LLC, Big Mac Tank Trucks, LLC and Fugo Services, LLC) for $40.8 million in cash. The Big Mac group of companies (“Big Mac”) is based in McAlester, Oklahoma, and provides fluid handling services primarily to customers in eastern Oklahoma and western Arkansas. Big Mac’s principal assets consist of rolling stock and frac tanks. The purchase price, which is subject to a post-closing adjustment for actual working capital and reimbursable capital expenditures as of the closing date, has not yet been finalized. We recorded $23.7 million of goodwill in connection with this acquisition. We have included the operating results of Big Mac in the completion and production services business segment from the date of acquisition. This acquisition provides a platform to enter the eastern Oklahoma market and new Fayetteville Shale play in Arkansas.

35

---

Table of Contents

	•	Continuity of Interests Accounting. We applied the provisions of Statement of Financial Accounting Standards (“SFAS”) No. 141. “Business Combinations” to account for the formation of Complete. SFAS No. 141 permits us to account for the combination of several predecessor companies using a method similar to a pooling of interests if each is controlled by a common stockholder. In connection with the Combination, we paid a dividend to our stockholders of $2.62 per share and adjusted the number of shares subject to, and exercise price of, outstanding stock options and restricted shares in accordance with Financial Accounting Standards Board (“FASB”) Interpretation No. 44. “Accounting for Certain Transactions Involving Stock Compensation, an Interpretation of Accounting Principles Board (“APB”) Opinion No. 25.” On September 12, 2005, we completed the transaction, pursuant to which CES and IEM stockholders exchanged all of their common stock for common stock of IPS. CES stockholders received 19.704 shares of IPS common stock for each share of CES common stock, and IEM stockholders received 19.410 shares of IPS common stock for each share of IEM common stock. In connection with the Combination, IPS changed its name to Complete Production Services, Inc. We acquired the interests of the minority stockholders in these predecessor companies as of the date of the consummation and accounted for these transactions using the purchase method of accounting,

36

---

Table of Contents

		resulting in goodwill of $93.8 million, which represented the excess of the purchase price over the carrying value of the net assets acquired.
	•	Revenue Recognition. We recognize service revenue as services are performed and when realized or earned. Revenue is deemed to be realized or earned when we determine that the following criteria are met: (1) persuasive evidence of an arrangement exists; (2) delivery has occurred or services have been rendered; (3) the fee is fixed or determinable; and (4) collectibility is reasonably assured. These services are generally provided over a relatively short period of time pursuant to short-term contracts at pre-determined day-rate fees, or on a day-to-day basis. Revenue and costs related to drilling contracts are recognized as work progresses. Progress is measured as revenue is recognized based upon day rate charges. For certain contracts, we may receive lump-sum payments from our customers related to the mobilization of rigs and other drilling equipment. Under these arrangements, we defer revenues and the related cost of services and recognize them over the term of the drilling contract. Costs incurred to relocate rigs and other drilling equipment to areas in which a contract has not been secured are expensed as incurred. Revenues associated with product sales are recorded when product title is transferred to the customer.
	•	Impairment of Long-Lived Assets. We evaluate potential impairment of long-lived assets and intangibles, excluding goodwill and other intangible assets without defined services lives, when indicators of impairment are present, as defined in SFAS No. 144. If such indicators are present, we project the fair value of the assets by estimating the undiscounted future cash in-flows to be derived from the long-lived assets over their remaining estimated useful lives, as well as any salvage value. Then, we compare this fair value estimate to the carrying value of the assets and determine whether the assets are deemed to be impaired. For goodwill and other intangible assets without defined service lives, we apply the provisions of SFAS No. 142, which requires an annual impairment test, whereby we estimate the fair value of the asset by discounting future cash flows at our projected cost of capital rate. If the fair value estimate is less than the carrying value of the asset, an additional test is required whereby we apply a purchase price analysis consistent with that described in SFAS No. 141. If impairment is still indicated, we would record an impairment loss in the current reporting period for the amount by which the carrying value of the intangible asset exceeds its projected fair value. Our industry is highly cyclical and the estimate of future cash flows requires the use of assumptions and our judgment. Periods of prolonged down cycles in the industry could have a significant impact on the carrying value of these assets and may result in impairment charges.
	•	Stock Options. We have issued stock-based compensation to certain employees, officers and directors in the form of stock options. We account for these stock options by applying APB Opinion No. 25, “Accounting for Stock Issued to Employees,” which does not require us to recognize compensation expense related to these employee stock options when the exercise price of the option is at least equal to the market value of the stock on the date of grant. Accordingly, we have not recognized compensation expense related to our stock options issued. We have, however, included potential common shares associated with our stock option awards in the calculation of diluted shares outstanding in order to determine diluted earnings per share. For new stock-based compensation grants after January 1, 2006, we will be required to account for our stock-based compensation plans using the fair value recognition provision of SFAS No. 123R, “Share-Based Payments.” Accounting for these stock options using the fair value recognition provisions of SFAS No. 123R will negatively impact our financial position and results of operations, as it requires that the fair value of stock options issued be estimated using a pricing model, which requires the application of highly subjective assumptions that have an inherent degree of uncertainty, and requires us to expense the estimated fair value over the vesting period of the related options. SFAS No. 123R will require us to measure the cost of employee services received in exchange for an award of equity instruments based on the grant-date fair value of the award, with limited exceptions. We expect to incur expenses related to our stock options for each reporting period beginning on or after January 1, 2006.

37

---

Table of Contents

	The fair value of common stock for options granted was estimated by management and/or our controlling stockholder, SCF, using an internal valuation methodology. A market approach was generally used to estimate our enterprise value using estimates of EBITDA multiplied by relevant market multiples, adjusted to take into account particular characteristics of our businesses. We used market multiples of publicly traded energy service companies that we believed to be most comparable to our businesses. Prior to the Combination in September 2005, the valuation of common stock was based on the value of the common stock of the specific predecessor company, which had made a stock award. We did not obtain contemporaneous valuations by an unrelated valuation specialist because we were focused on internal growth and acquisitions and we had a good measure of fair value as a result of the numerous acquisitions negotiated at arms-length prices with third parties throughout the period, which included stock consideration. In addition, we believed that our management team and SCF had the appropriate expertise and experience to perform such analyses; and we utilized methodologies acknowledged in the applicable accounting literature.
	During the 12-month period ended December 31, 2005, we granted stock options with the exercise prices as follows:

										Weighted-Average				Weighted-Average
Grants Made		Number of				Weighted-Average				Fair Value				Intrinsic Value
During Quarter Ended		Options Granted				Exercise Price				per Share				per Share
March 31, 2005			454,861			$	4.91			$	4.91			$	—
June 30, 2005			777,868				6.25				6.25				—
September 30, 2005			65,536				9.19				9.19				—
December 31, 2005			448,044				11.66				11.66				—

	•	The Combination, which closed on September 12, 2005, substantially increased our geographic scope and breadth of services, creating the potential for significant cross-selling opportunities and integration of the operations of the combined companies. Benefits of the Combination included increased market penetration resulting in part from expansion of proprietary production enhancement, product and service offerings into existing and new geographic regions and leveraging brand name and relationships in order to introduce additional products and services into core markets.
	•	Following the Combination, we believe we have been able successfully to demonstrate the execution of our strategy as a combined company.
	•	Prior to the Combination, our three predecessor companies were smaller private companies, the common stock of which was illiquid due in part to restrictions on the transferability of that stock, the lack of dividends and concentration of ownership. We believe that larger companies with broader product and service offerings generally trade at higher multiples of their EBITDA or other relevant performance measures.
	•	The financing completed in connection with the Combination has provided us improved liquidity for additional acquisitions and capital expenditures.
	•	Our operating results generally improved throughout the year in 2005 due to acquisitions, price increases and improved demand for our products and services.

38

---

Table of Contents

	•	Our expectations for future performance for 2006 increased as compared to 2005 due to:

	•	acquisitions completed;
	•	increased forecasted demand from customers for drilling services and completion and production services, particularly in the Rocky Mountain and North Texas regions;
	•	price increases in several of our business lines, including drilling services and intervention services; and
	•	improved forecasted operating results.

	•	We are realizing the benefits of the acquisitions we made in 2004 and 2005, including the acquisition of Hamm Co. in October 2004, Parchman Energy Group, Inc. in February 2005 and Big Mac in November 2005. These benefits include increased size, geographic scope and breadth of services.
	•	We are realizing the benefits of organic growth resulting from the capital expenditures of approximately $47 million in 2004 and approximately $127 million during 2005.
	•	We will use a substantial portion of the net proceeds from this offering to reduce existing outstanding debt. Please see “Use of Proceeds.”
	•	Market prices of publicly traded energy service companies have shown significant increases from January 1, 2005 due to increases in demand for energy services caused, in part, by increasing commodity prices. We believe that increased service sector demand and prices will remain strong in the foreseeable future. The Oil Service Sector Index increased from 119.38 at the beginning of 2005 to 169.56 at September 12, 2005, the date of the Combination, and to 190.59 at March 10, 2006. This represents an increase of approximately 12% since September 12, 2005 and an increase of approximately 60% since January 1, 2005.

	•	Allowance for Bad Debts and Inventory Obsolescence. We record trade accounts receivable at billed amounts, less an allowance for bad debts. Inventory is recorded at cost, less an allowance for obsolescence. To estimate these allowances, management reviews the underlying details of these assets as well as known trends in the marketplace, and applies historical factors as a basis for recording these allowances. If market conditions are less favorable than those projected by management, or if our historical experience is materially different from future experience, additional allowances may be required.
	•	Property, Plant and Equipment. We record property, plant and equipment at cost less accumulated depreciation. Major betterments to existing assets are capitalized, while repairs and maintenance costs that do not extend the service lives of our equipment are expensed. We determine the useful lives of our depreciable assets based upon historical experience and the judgment of our operating personnel. We generally depreciate the historical cost of assets, less an estimate of the applicable salvage value, on the straight-line basis over the applicable useful lives, except office furniture and computers, which are depreciated using the declining balance method. Upon disposition or retirement of an asset, we record a gain or loss if the proceeds from the transaction differ from the net book value of the asset at the time of the disposition or retirement. If our depreciation estimates are not correct, we may record a disproportionate amount of gains or losses upon disposition of these assets. We believe our estimates of useful lives are materially correct.
	•	Deferred Income Taxes. Our income tax expense includes income taxes related to the United States, Canada and other foreign countries, including local, state and provincial income taxes. We account for tax ramifications using SFAS No. 109, “Accounting for Income Taxes.” Under SFAS No. 109, we record deferred income tax assets and liabilities based upon temporary differences between the carrying amount and tax basis of our assets and liabilities and measure tax expense using enacted tax rates and laws that will be in effect when the differences are expected to

39

---

Table of Contents

		reverse. The effect of a change in tax rates is recognized in income in the period of the change. Furthermore, SFAS No. 109 requires us to record a valuation allowance for any net deferred income tax assets which we believe are likely to not be used through future operations. As of December 31, 2005 and 2004, we had recorded a total valuation allowance of $0.9 million related to certain deferred tax assets in Canada. If our estimates and assumptions related to our deferred tax position change in the future, we may be required to record additional valuation allowances against our deferred tax assets and our effective tax rate may increase, which could result in a material adverse effect on our financial position, results of operations and cash flows. As of December 31, 2005, no deferred U.S. income taxes have been provided on the approximately $1.7 million of undistributed earnings of foreign subsidiaries in which we intend to indefinitely reinvest. Upon distribution of these earnings in the form of dividends or otherwise, we may be subject to U.S. income taxes and foreign withholding taxes.

						Historical Results/
Description		Estimates/Assumptions Used		Variability in Accounting		Sensitivity Analysis
Revenue Recognition		We recognize revenue when realizable and earned as services are performed or as risk of ownership and physical possession passes to the buyer. We defer unearned revenue until earned. Any reimbursements of mobilization charges are amortized over the contract involved.		There is a risk that we may not record revenue in the proper period.		We did not record material adjustments resulting from revenue recognition issues for the years ended December 31, 2005, 2004 and 2003.
Impairment of Long-lived Assets		We evaluate the recoverability of assets periodically, but at least annually for goodwill and intangible assets with indefinite lives, by reviewing operational performance and expected cash flows. Our management estimates future cash flows for this purpose and for intangible assets, discounts these cash flows at an applicable rate.		There is a risk that management’s estimates of future performance may not approximate actual performance or that rates used for discounting cash flows are not consistent with the actual discount rates. Our assets could be overstated if impairment losses are not identified timely.		We tested goodwill for impairment for each of the years ended December 31, 2005, 2004, and 2003, and management determined that goodwill was not impaired. A significant decline in expected future cash flow as a result of lower sales, could result in an impairment charge. For example, an impairment of 10% of goodwill at December 31, 2005, would have resulted in a decrease in operating income of $29.8 million for the year ended December 31, 2005.

40

---

Table of Contents

						Historical Results/
Description		Estimates/Assumptions Used		Variability in Accounting		Sensitivity Analysis
Allowance for Bad Debts and Obsolete Inventory		We estimate the recoverability of receivables and inventory on an individual basis based upon historical experience and management’s judgment.		There is a risk that management may not detect uncollectible accounts or unsalvageable inventory in the correct accounting period.		Bad debt expense has been less than 2% of sales for each of the years ended December 31, 2005, 2004 and 2003. If bad debt expense had increased by 1% of sales for the year ended December 31, 2005, net income would have declined by $4.7 million. Our obsolescence and other inventory reserves as of December 31, 2005, 2004 and 2003 have ranged from 4% to 13%. Our obsolescence and other inventory reserves were approximately 5% of inventory at December 31, 2005. A 1% increase, from 5% to 6%, in inventory reserves at December 31, 2005 would have decreased net income by approximately $0.3 million for the year ended December 31, 2005.
Property, Plant and Equipment		Our management estimates useful lives of depreciable equipment and salvage values. The depreciation method used is generally the straight-line method, except for furniture and office equipment which is depreciated on an accelerated basis.		GAAP permits various depreciation methods to recognize the use of assets. Use of a different depreciation method or different depreciable lives could result in materially different results. The estimated useful lives are consistent with industry averages. There is a risk that the asset’s useful life used for our depreciation calculation will not approximate the actual useful life of the asset.		We evaluate property, plant and equipment for impairment when there are indicators of impairment. There have been no impairment charges related to our long-term assets during the years ended December 31, 2005, 2004 and 2003. Depreciation and amortization expense for the year ended December 31, 2005 represented 13% of the average depreciable asset base for that period. An increase in depreciation relative to the depreciable base of 1%, from 13% to 14%, would have reduced net income by approximately $2.2 million.

41

---

Table of Contents

						Historical Results/
Description		Estimates/Assumptions Used		Variability in Accounting		Sensitivity Analysis
Valuation Allowance for Income Taxes		We apply the provisions of SFAS No. 109 to account for income taxes. Differences between depreciation methods used for financial reporting purposes compared to tax purposes as well as other items, including loss carry forwards and valuation allowances against deferred tax assets, require management’s judgment related to the realizability of deferred tax accounts.		There is a risk that estimates related to the use of loss carry forwards and the realizability of deferred tax accounts may be incorrect, and that the result could materially impact our financial position and results of operations. In addition, future changes in tax laws could result in additional valuation allowances.		Historically, we have utilized net operating loss carry forwards to partially offset current tax expense, and we have recorded a valuation allowance to the extent we expect that our deferred tax assets will not be utilized through future operations. Deferred income tax assets totaled $5.3 million at December 31, 2005, against which we recorded a valuation allowance of $0.9 million, leaving a net deferred tax asset of $4.4 million deemed realizable. Changes in our valuation allowance would affect our net income on a dollar for dollar basis.
Stock Options		For years ended on or before December 31, 2005, we applied the provisions of APB No. 25 to account for stock options and estimate compensation expense that would be required to be recognized under SFAS No. 123 for pro forma footnote disclosures. The determination of the fair value of stock options required subjective estimates of variables used in a pricing model, including stock volatility, dividend rate, risk-free interest rate and expected term of options.		GAAP permits the use of various models to determine the fair value of stock options and the variables used for the model are highly subjective. The use of different assumptions or a different model may have a material impact on our financial disclosures.		For years ended on or before December 31, 2005, we determined the value of our stock options by applying the minimum value method permitted by APB No. 25 and, in connection with estimating compensation expense that would be required to be recognized under SFAS No. 123, we used a Black-Scholes model including assumptions for expected term (ranging from 3 to 4.5 years as of December 31, 2005), risk- free rate (based upon published rates for U.S. Treasury notes with a similar term), zero dividend rate and a volatility rate of zero.

42

---

Table of Contents

																			Percent								Percent
															Change				Change				Change				Change
															2005/				2005/				2004/				2004/
			2005				2004				2003				2004				2004				2003				2003
Revenue:
Completion and production services			$	510,304			$	194,953			$	65,025			$	315,351				162	%		$	129,928				200	%
Drilling services				129,117				44,474				2,707				84,643				190	%			41,767				NM
Product sales				118,305				81,320				35,547				36,985				45	%			45,773				129	%
	Total		$	757,726			$	320,747			$	103,279			$	436,979				136	%		$	217,468				211	%
EBITDA:
Completion and production services			$	114,033			$	38,349			$	9,134			$	75,684				197	%		$	29,215				320	%
Drilling services				42,336				10,093				712				32,243				319	%			9,381				NM
Product sales				16,507				12,924				4,951				3,583				28	%			7,973				161	%
Corporate				(11,613	)			(2,869	)			(1,233	)			(8,744	)			305	%			(1,636	)			133	%
	Total		$	161,263			$	58,497			$	13,564			$	102,766				176	%		$	44,933				331	%

	Revenue

	•	Completion and Production Services. Segment revenue increased $315.4 million and resulted primarily from: (1) the acquisition of Hyland Enterprises, Inc. in September 2004, which contributed $62.4 million in 2005; (2) the acquisition of Hamm Co. in October 2004, which contributed incremental revenues of $69.5 million in 2005; (3) the acquisition of Parchman in February 2005, which contributed $59.6 million; (4) several other smaller acquisitions in 2005, including Big Mac, which contributed revenues to the 2005 results; and (5) an incremental increase in revenues earned as a result of additional capital investment in the well servicing, rental and fluid-handling businesses, as well as improved market conditions including favorable pricing for our services and products.

43

---

Table of Contents

	•	Drilling Services. Segment revenue increased $84.6 million, primarily related to an increase associated with the acquisition of IEM in September 2004, which contributed $65.2 million in revenues for the year ended December 31, 2005 compared to $17.7 million in revenues for the period from the acquisition date through December 31, 2004. In addition, the segment benefited from increased prices for our services and increased oilfield activity, which provided incremental revenues of $37.1 million, achieved in part through additional investment in drilling rigs and drilling logistics equipment for operations located in the Barnett Shale region of north Texas.
	•	Product Sales. Segment revenue increased $37.0 million, fueled by an incremental increase in supply store sales of $21.8 million which includes the results of several newly opened supply stores, and two additional stores purchased during 2005, an increase in Canadian product sales, primarily surface production equipment, improved sales in other international locations and an increase in the sale of flow control products. These increased product sales reflect the overall improved market conditions.

	Service and Product Expenses

	Selling, General and Administrative Expenses

	Write-off of Deferred Financing Fees

44

---

Table of Contents

	Depreciation and Amortization

	Interest Expense

	Taxes

	Revenue

	•	Completion and Production Services. Segment revenue increased $129.9 million and resulted primarily from: (1) the acquisition of BSI in late 2003, which contributed $40.2 million of incremental revenues in 2004, of which $20.9 million was derived from a full-year’s operation in 2004 and $16.1 million was derived from investment in capital equipment; (2) the acquisition of eleven smaller companies throughout 2004 which contributed to 2004 revenue totals but did not contribute to operating results in 2003; and (3) a general increase in the use of our services attributable to more favorable oilfield activity levels associated with rising commodity prices.
	•	Drilling Services. Segment revenue increased $41.8 million. Of this increase, $18.9 million was provided through acquisitions, and more specifically, the acquisition of BSI in late 2003, which contributed $17.7 million of incremental revenues in 2004, and the Hamm Co. acquisition completed in late 2004, which provided an additional $1.2 million of drilling revenues. The remaining revenue increase in 2004 relative to 2003 was due to additional investment in drilling rigs for operations located in the Barnett Shale region of north Texas.
	•	Product Sales. Segment revenue increased $45.8 million, of which $31.2 million was derived from the product sales component of BSI’s acquisition and a general increase in product sales from existing operations as a result of improved market conditions in the oil and gas industry, including higher international sales and, in particular, sales of surface production equipment in Canada, and increased sales of flow control equipment.

45

---

Table of Contents

	Service and Product Expenses

	Selling, General and Administrative Expenses

	Depreciation and Amortization

	Interest Expense

	Taxes

46

---

Table of Contents

			Year Ended December 31,
			2005				2004				2003
Cash flows provided by (used in):
	Operating activities		$	76,427			$	34,622			$	13,965
	Financing activities			112,139				157,630				55,281
	Investing activities			(188,358	)			(186,776	)			(66,214	)

47

---

Table of Contents

	Dividends

	Description of Our Indebtedness

	•	grant certain liens;
	•	make certain loans and investments;
	•	make capital expenditures;
	•	make distributions;
	•	make acquisitions;

48

---

Table of Contents

	•	enter into operating leases;
	•	enter into hedging transactions;
	•	merge or consolidate; or
	•	engage in certain asset dispositions.

	•	total debt to EBITDA (generally, consolidated net income plus interest expense, taxes, depreciation, amortization and other non-cash charges) of not more than 4.25 to 1.0 through September 30, 2006, 4.00 to 1.0 from December 31, 2006 through September 30, 2007, and 3.75 to 1.0 thereafter;
	•	total senior secured debt to EBITDA of not more than 3.75 to 1.0 through March 31, 2006, 3.5 to 1.0 from June 30, 2006 through September 30, 2006, 3.25 to 1.0 from December 31, 2006 to September 30, 2007, 3.00 to 1.0 from December 31, 2007 through September 30, 2008, and 2.50 to 1.0 thereafter; and
	•	EBITDA to total interest expense of not less than 3.0 to 1.0.

	•	If the outstanding borrowings made under the U.S. revolver exceed the aggregate U.S. revolver commitments (the amounts the applicable lenders have agreed to loan to us), or if the outstanding borrowings made under the Canadian revolver exceed the aggregate Canadian revolver commitments, then we must prepay the excess amount(s), as applicable;
	•	Beginning on March 31, 2007, if our total debt to EBITDA ratio exceeds 3.0 to 1.0 during our fourth quarter, then on March 31 of the following year, we must prepay the outstanding borrowings made under the U.S. revolver and term loan. In addition, we must prepay an amount of our Canadian outstanding borrowings equal to 50% of our excess cash flow;
	•	We must make prepayments in the amount by which net condemnation or insurance proceeds in respect of assets received during any fiscal year exceed $3 million if these proceeds are not used to

49

---

Table of Contents

		repair or replace (or have not been contractually committed to repair or replace) these assets within 365 days after the underlying or condemnation casualty event. However, if an event of default (as defined below) has occurred and is continuing, we are required to prepay 100% of the proceeds not used as described in the previous sentence;
	•	If there are outstanding borrowings under our term loan and we receive net proceeds for the sale of any debt (other than our permitted debt) that along with the net proceeds from the issuance of other debt exceed $5 million during any fiscal year, then we must prepay 50% of the excess amount;
	•	If we receive net proceeds for the sale or issuance of equity, subject to certain exceptions, that exceed $50 million during any fiscal year commencing with fiscal year 2007, then we must prepay 50% of the excess amount up to a maximum prepayment of $50 million in any given fiscal year;
	•	If any of our outstanding borrowings under our U.S. revolving credit facility are denominated in a foreign currency that ceases to be an accepted currency under the Credit Agreement, then we must prepay these borrowings or convert the applicable advances into U.S. Dollars; or
	•	Upon a commitment increase, we must prepay U.S. revolving advances and Canadian advances to the extent necessary to maintain the outstanding advances ratably among the lenders based upon the applicable percentage arising from the commitment increase.

	•	failure to pay any principal when due or any interest, fees or other amount within certain grace periods;
	•	breach of representations in the Credit Agreement or other loan documents;
	•	failure to perform or otherwise comply with the covenants in the Credit Agreement or other loan documents, subject, in certain instances, to certain grace periods;
	•	default by us and any of our subsidiaries on the payment of any other indebtedness in excess of $10.0 million in the aggregate, any other event or condition shall occur or exist with respect to such indebtedness beyond the applicable grace period if the effect of such event or condition is to permit or cause the acceleration of the indebtedness, or such indebtedness shall be declared due and payable prior to its scheduled maturity;
	•	bankruptcy or insolvency events involving us or our subsidiaries;
	•	the entry of one or more adverse judgments in excess of $10.0 million in the aggregate (excluding applicable insurance proceeds) against which enforcement proceedings are brought or that are not stayed pending appeal;
	•	the occurrence of certain termination or withdrawal events with respect to an employee benefit plan that causes or could reasonably be expected to cause a liability exceeding $10.0 million; and
	•	the occurrence of a change of control (as defined in the Credit Agreement).

50

---

Table of Contents

	Acquisitions

	Other Arrangements

51

---

Table of Contents

	Outstanding Debt and Operating Lease Commitments

				Payments Due by Period
Contractual Obligations				Total				2006				2007-2008				2009-2010				Thereafter
Long-term debt, including capital (finance) lease obligations				$	505,892			$	5,309			$	9,121			$	93,512			$	397,950
	Purchase obligations(1)				42,540				42,540				—				—				—
	Operating lease obligations				48,049				15,954				21,974				8,077				2,044
	Other long-term obligations(2)				10,051				614				835				8,562				40
		Total contractual obligations		$	606,532			$	64,417			$	31,930			$	110,151			$	400,034

(1)	Purchase obligations were pursuant to inventory and equipment purchase orders outstanding as of December 31, 2005. We have no significant purchase orders which extend beyond one year.
(2)	Other long-term obligations include amounts due under subordinated note arrangements with maturity dates beginning in 2009 and loans relating to equipment purchases which mature at various dates through December 2008.

	Off-Balance Sheet Arrangements

52

---

Table of Contents

53

---

Table of Contents

54

---

Table of Contents

	•	Intervention Services. Well intervention requires the use of specialized equipment to perform an array of wellbore services. Our fleet of intervention service equipment includes coiled tubing units, pressure pumping units, nitrogen units, well service rigs, snubbing units and a variety of support equipment. Our intervention services provide customers with innovative solutions to increase production of oil and gas. For example, in the Barnett Shale region of north Texas we operate advanced coiled tubing units that have electric-line conductors within the units’ coiled tubing string. These specially configured units can deploy perforating guns, logging tools and plugs, without a separate electric-line unit in high inclination and “horizontal” wells that are prevalent throughout that basin.
	•	Downhole and Wellsite Services. Our downhole and wellsite services include electric-line, slickline, production optimization, production testing, rental and fishing services. We also offer several proprietary services and products that we believe create significant value for our customers. Examples of these proprietary services and products include: (1) our Green Flowback system, which permits the flow of gas to our customers while performing drill-outs and flowback operations, increasing production, accelerating time to production and eliminating the need to flare gas, and (2) our patented plunger lift system that, when combined with our diagnostic and installation

55

---

Table of Contents

		services, removes fluids from gas wells resulting in increased production and the extension of the life of the well.
	•	Fluid Handling. We provide a variety of services to help our customers obtain, move, store and dispose of fluids that are involved in the development and production of their reservoirs. Through our fleet of specialized trucks, frac tanks and other assets, we provide fluid transportation, heating, pumping and disposal services for our customers.

	•	Higher demand for natural gas in North America. We believe that natural gas will be in high demand in North America over the next several years because of the growing popularity of this clean-burning fuel. According to the International Energy Association’s 2004 World Energy Outlook, natural gas demand in North America (United States, Canada and Mexico) is projected to grow by approximately 45% from 2002 to 2030.
	•	Constrained North American gas supply. Although the demand for natural gas is projected to increase, supply is likely to be constrained as North American natural gas basins are becoming more mature and experiencing increased decline rates. Even though the number of wells drilled in North America has increased significantly in recent years, a corresponding increase in domestic production has not occurred. As a result, producers are required to increase drilling just to maintain flat production. To supply the growing demand for natural gas, the primary alternatives are to increase drilling, enhance recovery rates or import LNG from overseas. To date minimal increases have occurred, although many forecasts anticipate a material increase of LNG imports.

56

---

Table of Contents

		Average Daily Closing				Average Daily Closing
		Henry Hub Spot Natural				WTI Cushing Spot Oil
Period		Gas Prices ($/mcf)				Price ($/bbl)
1/1/99 - 12/31/99		$	2.27			$	19.30
1/1/00 - 12/31/00			4.30				30.37
1/1/01 - 12/31/01			3.96				25.96
1/1/02 - 12/31/02			3.37				26.17
1/1/03 - 12/31/03			5.49				31.06
1/1/04 - 12/31/04			5.90				41.51
1/1/05 - 12/31/05			8.89				56.59
1/1/06 - 3/31/06			7.66				63.34

	Trend toward drilling and developing unconventional North American natural gas resources. Due to the maturity of conventional North American oil and gas reservoirs and their accelerating production decline rates, unconventional oil and gas resources will comprise an increasing proportion of future North American oil and gas production. Unconventional resources include tight sands, shales and coalbed methane. These resources require more wells to be drilled and maintained, frequently on tighter acreage spacing. The appropriate technology to recover unconventional gas resources varies from region to region; therefore, knowledge of local conditions and operating procedures, and selection of the right technologies is key to providing customers with appropriate solutions.
	The advent of the resource play. A “resource play” is a term used to describe an accumulation of hydrocarbons known to exist over a large area which, when compared to a conventional play, has lower commercial development risks and a lower average decline rate. Once identified, resource plays have the potential to make a material impact because of their size and low decline rates. The application of appropriate technology and program execution are important to obtain value from resource plays. Resource play developments occur over long periods of time, well by well, in large-scale developments that repeat common tasks in an assembly-line fashion and capture economies of scale to drive down costs.
	Increasingly complex technologies. Increasing prices and the development of unconventional oil and gas resources are driving the need for complex, new technologies to help increase recovery rates, lower production costs and accelerate field development. We believe that the increasing complexity of technology used in the oil and gas development process coupled with limited engineering resources will require production companies to increase their reliance on service companies to assist them in developing and applying these technologies.

57

---

Table of Contents

	•	clear business direction;
	•	thorough planning process;
	•	clearly defined targets and accountabilities;
	•	close performance monitoring;
	•	strong performance incentives for management and employees; and
	•	effective communication.

58

---

Table of Contents

59

---

Table of Contents

Gulf

Western

Coast/

Central &

Eastern

DJ

Western

North

Canadian

South

South

East

North

Western

Oklahoma &

Basin

Slope

Rockies

Sedimentary

Product/Service Offering

Mexico

Louisiana

Texas

Texas

Texas

Oklahoma

Arkansas

(CO)

(CO & UT)

Wyoming

(MT & ND)

Basin

Completion and Production Services:

Coiled Tubing

ü

ü

ü

ü

ü

ü

ü

Well Servicing

ü

ü

ü

ü

ü

ü

ü

ü

Snubbing

ü

ü

ü

Electric-line

ü

ü

ü

ü

Slickline

ü

ü

ü

ü

ü

Production Optimization

ü

ü

ü

ü

ü

ü

ü

Production Testing

ü

ü

ü

ü

ü

ü

ü

Rental Equipment

ü

ü

ü

ü

ü

ü

Pressure Testing

ü

ü

ü

Fluid Handling

ü

ü

ü

ü

ü

ü

ü

ü

ü

Drilling Services:

Contract Drilling

ü

Drilling Logistics

ü

ü

ü

ü

ü

ü

ü

ü

Product Sales:

Supply Stores

ü

ü

ü

ü

Production Enhancement Products

ü

ü

ü

“ü”	denotes a service or product currently offered by us in this area.

	Completion and Production Services (67% of Revenue for the Year Ended December 31, 2005)

60

---

Table of Contents

	Intervention Services

	•	Completion Services. As newly drilled oil and gas wells are prepared for production, our operations may include selectively perforating the well casing to access producing zones, stimulating and testing these zones and installing downhole equipment. We provide intervention services and products to assist in the performance of these services. The completion process typically lasts from a few days to several weeks, depending on the nature and type of the completion. Oil and gas producers use our intervention services to complete their wells because we have well trained employees, the experience necessary to perform such services and a strong record for safety and reliability.
	•	Workover Services. Producing oil and gas wells occasionally require major repairs or modifications, called “workovers.” These services include extensions of existing wells to drain new formations either through deepening wellbores to new zones or by drilling horizontal lateral wellbores to improve reservoir drainage patterns. In less extensive workovers, we provide services and products to seal off depleted zones in existing wellbores and access previously bypassed productive zones. Other workover services which we provide include: major subsurface repairs, such as casing repair or replacement; recovery of tubing and removal of foreign objects in the wellbore; repairing downhole equipment failures; plugging back the bottom of a well to reduce the amount of water being produced; cleaning out and recompleting a well if production has declined; and repairing leaks in the tubing and casing.
	•	Maintenance Services. Maintenance services are required throughout the life of most producing oil and gas wells to ensure efficient and continuous operation. We provide services that include mechanical repairs necessary to maintain production from the well, such as repairing inoperable pumping equipment or replacing defective tubing, and removing debris from the well. Other services include pulling rods, tubing, pumps and other downhole equipment out of the wellbore to identify and repair a production problem.

	Coiled Tubing and Pressure Pumping Units

61

---

Table of Contents

	Well Service Rigs

	Snubbing Units

	Downhole and Wellsite Services

	•	Electric-Line Services:

	o	Perforating Services. Perforating involves positioning a perforating gun that contains explosive jet charges down the wellbore next to a productive zone. A detonator is fired and primer cord is ignited, which then detonates the jet charges. The resulting explosion burns a hole through the wellbore casing and cement and into the formation, thus allowing the formation fluid to flow into the wellbore and be produced to the surface. The perforating gun may be deployed in a number of ways. The gun can be conveyed by a conventional wireline cable if the wellbore geometry allows, it may be conveyed on coiled tubing, it may be conveyed on conventional tubing or the gun may be “pumped-down” to the correct depth in the wellbore.
	o	Logging Services. Logging requires the use of a single or multi-conductor, braided steel cable (electric-line), mounted on a hydraulically operated drum, and a specialized logging truck. Electronic instruments are attached to the end of the cable and lowered to the bottom of the well and the line is slowly pulled out of the well transmitting wellbore data up the cable to the surface where the information is processed by a surface computer system and displayed on a paper graph in a logging format. This information is used by customers to analyze different downhole formation structures, to detect the presence of oil, gas and water and to check the integrity of the

62

---

Table of Contents

		casing or the cement behind the pipe. Logs are also run to detect gas or fluid migration between zones or to the surface.

	•	Slickline Services. Slickline services are used primarily for well maintenance. The line used for this application is generally a small single steel line. Typical applications of this service would include bottom hole pressure surveys, running temperature gradients, setting tubing plugs, opening and closing sliding sleeves, fishing operations, plunger lift installations, gas lift installations and other maintenance services that the well would require during its lifecycle.

	•	Plunger Lift Services and Products. We provide plunger lift candidate selection, installation and maintenance services which may incorporate the use of our patented Pacemaker Plunger Lift System. Plunger lift systems facilitate the removal of fluids that restrict the production of natural gas wells. Removing fluids that accumulate in wells increases production and in many cases slows decline rates. The proprietary design of our Pacemaker Plunger Lift System incorporates a large bypass area which allows it to make more trips per day and remove more wellbore fluids, versus other plunger lift designs, in wells with certain characteristics.
	•	Acoustic Pressure Surveys. We provide acoustic pressure surveys which are an analytical technique that assists our customers in determining static reservoir pressure and the existence of near wellbore formation damage.
	•	Dynamometer Analysis. Our dynamometer analysis services include the analysis of reciprocating rod pumping systems (pumpjacks) to determine pump performance and provide our customers with critical information for well performance used to optimize the production and recovery of oil and gas.
	•	Fluid Level Analysis. We provide fluid level analysis services which record an acoustic pulse as it travels down the wellbore in order to determine the fluid depth.

	•	Well clean-ups or flowbacks are done shortly after completing or stimulating a well and are designed to remove damaging drilling fluids, completion fluids, sand and other debris. This “clean-up” prevents damage to the permanent production facilities and flowlines, thereby improving production. Our clean-up offering includes our Green Flowback services, which permit the flow of gas to our customers while performing drill- outs and flowback operations, increasing production, accelerating time to production and eliminating the need to flare gas;
	•	Exploration well testing measures how a reservoir performs under various flow conditions. These measurements allow reservoir and production engineers, and geologists to understand a well’s or

63

---

Table of Contents

		reservoir’s production capability. Exploration testing jobs can last from a few days to several months; and
	•	In-line production testing measures a well’s flow rates, oil, gas and water composition, pressure and temperature. These measurements are used by engineers to identify and solve well and reservoir problems. In-line production testing is performed after a well has been completed and is already producing. In-line tests can run from several hours to more than several months.

	•	Rental Equipment and Services. We rent specialized tools, equipment and tubular goods for the drilling, completion and workover of oil and gas wells. Items rented include pressure control equipment, drill string equipment, pipe handling equipment, fishing and downhole tools, and other equipment, including stabilizers, power swivels and bottom-hole assemblies.
	•	Fishing Services. We provide highly skilled downhole services, including fishing, milling and cutting services, which consist of removing or otherwise eliminating “fish” or “junk” (a piece of equipment, a tool, a part of the drill string or debris) in a well that is causing an obstruction. We also install whipstocks to sidetrack wells, provide plugging and abandonment services, pipe recovery and wireline recovery services, foam services and casing patch installation.
	•	Pressure Testing Services. We provide specialized pressure testing services which involve the use of truck mounted equipment designed to carry small fluid volumes with high pressure pumps and hydraulic torque equipment. This equipment is primarily used to perform pressure tests on flow line, pressure vessels, lubricators, well heads, casings and tubing strings. The units are also used to assemble and disassemble BOPs for the drilling and work over sector. We have developed specialized, multi-service pressure testing units that enable one or two employees to complete multiple services simultaneously. As of February 15, 2006, we had 35 multi-service pressure testing units that we operated in Colorado, Utah, Wyoming and Mexico.

	Fluid Handling

	•	Fluid Transportation. As of February 15, 2006, we operated 598 specialized transport trucks to deliver, transport and dispose of fluids safely and efficiently. We transport fresh water, completion fluids, produced water, drilling mud and other fluids to and from our customers’ wellsites. Our assets include U.S. Department of Transportation certified equipment for transportation of hazardous waste.
	•	Frac Tank Rental. As of February 15, 2006, we operated a fleet of 2,058 frac tanks, of which 227 were rented, that are often used during hydraulic fracturing operations. We use our fleet of fluid transport assets to fill and empty these tanks and we deliver and remove these tanks from the wellsite with our fleet of winch trucks.
	•	Fluid Disposal. As of February 15, 2006, we owned 25 salt water disposal wells in Oklahoma and Texas and one produced water evaporation facility in Wyoming. These facilities are used to dispose of water from fracturing operations and from fluids produced during the routine production of oil and gas. In addition, we also operated two mud disposal facilities that are used to store and ultimately dispose of drilling mud.

64

---

Table of Contents

	•	Other Services. We own and operate a fleet of 17 hot oilers and six superheaters, which are assets capable of heating high volumes of fluids. We also sell fluids used during well completions, such as fresh water and potassium chloride, and drilling mud, which we move to our customers’ wellsites using our fluid transportation services.

	Drilling Services (17% of Revenue for the Year Ended December 31, 2005)

	Contract Drilling

	Drilling Logistics

	•	Drilling Rig Moving. Through our owned and operated fleet of over 200 specialized trucks as of February 15, 2006, we provide drilling rig mobilization services primarily in Louisiana, Texas, Oklahoma, Arkansas and Wyoming. Our capabilities allow us to move the largest rigs in the United States. Our operations are strategically located in regions where approximately 50% of the land drilling rigs in the United States are located. We believe we have a leading market position in the Gulf Coast region of Texas and Louisiana. We believe our highly skilled personnel position us as one of the leading rig moving companies in the industry.
	•	Wellsite Preparation and Remediation. We provide equipment and services to build and reclaim drilling wellsites before and after the drilling operations take place. We build roads, dig pits, clear land, move earth and provide a host of construction services to drilling contractors and to oil and gas producers. Our wellsite preparation and remediation services are in Texas, Colorado and Wyoming.

	Product Sales (16% of Revenue for the Year Ended December 31, 2005)

	Supply Stores

65

---

Table of Contents

	Production Enhancement Products

	•	Flow Control Products. We are a leading independent supplier of subsurface flow control equipment to the North American oil and gas market. Our product line includes downhole blanking plugs, landing nipples, sliding sleeves, flapper valves and bottom-hole chokes. Through our flow control business, we also provide a proprietary thermo chemical metal treatment process known as HARD KOTEtm that increases the useful life of downhole equipment by providing enhanced resistance to abrasion, adhesion, erosion and corrosion.
	•	Well Completion Products. We offer a comprehensive line of well completion products, which include packers, tubing anchors, plugs, retainers and other completion accessories.
	•	Artificial Lift Systems. Our line of artificial lift system accessories is designed to optimize the performance of rod pump and progressive cavity (“PC”) or screw pump systems. We are a leader in tools designed to prevent the counter rotation of PC pumps, particularly during high-volume operation, and we hold eight patents in this area. Other accessories include tubing centralizers and downhole gas separators installed below the pump. Downhole gas separators remove the natural gas from the reservoir fluid before it enters the pump, thus improving pump efficiency.

	Manufacturing

	Overseas Operations

66

---

Table of Contents

	•	personal injury or loss of life;
	•	damage or destruction of property, equipment and the environment; and
	•	suspension of operations.

67

---

Table of Contents

68

---

Table of Contents

69

---

Table of Contents

70

---

Table of Contents

71

---

Table of Contents

Name		Age				Position
Andrew L. Waite			45			Chairman of the Board
Joseph C. Winkler			54			Director, President and Chief Executive Officer
J. Michael Mayer			49			Senior Vice President and Chief Financial Officer
James F. Maroney, III			55			Vice President, Secretary and General Counsel
Kenneth L. Nibling			55			Vice President – Human Resources and Administration
Robert L. Weisgarber			54			Vice President – Accounting and Controller
David C. Baldwin			43			Director
Robert S. Boswell			56			Director
Harold G. Hamm			60			Director
W. Matt Ralls			56			Director
R. Graham Whaling			51			Director
James D. Woods			74			Director
Ronald Boyd			49			President Mid-Continent Division
Lee Daniel, III			59			President Rockies Division
Brian K. Moore			49			President IPS Operations
John D. Schmitz			46			President Texas Division

72

---

Table of Contents

73

---

Table of Contents

74

---

Table of Contents

75

---

Table of Contents

	•	Class I – Messrs. Joseph C. Winkler, Andrew L. Waite and R. Graham Whaling;
	•	Class II – Messrs. Harold G. Hamm, James D. Woods and R. Matt Ralls; and
	•	Class III – Messrs. David C. Baldwin and Robert S. Boswell.

	Audit Committee

	•	to review our external financial reporting;
	•	to engage our independent auditors; and
	•	to review our procedures for internal auditing and the adequacy of our internal accounting controls.

	Nominating and Corporate Governance Committee

	•	to recommend to the board of directors proposed nominees for election to the board of directors by the stockholders at annual meetings, including an annual review as to the renominations of incumbents and proposed nominees for election by the board of directors to fill vacancies that occur between stockholder meetings; and
	•	to make recommendations to the board of directors regarding corporate governance matters and practices.

76

---

Table of Contents

	Compensation Committee

	•	to administer our stock plans and incentive compensation plans, including our stock incentive plans, and in this capacity, make all option grants or awards to our directors and employees under such plans;
	•	to make recommendations to the board of directors with respect to the compensation of our chief executive officer and our other executive officers; and
	•	to review key employee compensation policies, plans and programs.

77

---

Table of Contents

																			Long-Term
																			Compensation Awards
							Annual Compensation
																			Restricted				Securities
															Other Annual				Stock				Underlying				All Other
Name and Principal Position			Year				Salary				Bonus				Compensation				Awards				Options				Compensation(1)
Joseph C. Winkler(2)				2005			$	213,846			$	318,904			$	5,160			$	1,000,136				597,660				—
	President and Chief			2004				—				—				—				—				—				—
	Executive Officer			2003				—				—				—				—				—				—
J. Michael Mayer(3)				2005			$	174,714			$	355,000				—			$	239,994				—			$	8,951
	Senior Vice President and			2004				106,298				89,186				—				—				125,144				—
	Chief Financial Officer			2003				—				—				—				—				—				—
James F. Maroney, III(4)				2005			$	56,250			$	42,072			$	2,400			$	175,058				52,000				—
	Vice President, Secretary			2004				—				—				—				—				—				—
	and General Counsel			2003				—				—				—				—				—				—
Kenneth L. Nibling(5)				2005			$	51,250			$	38,332			$	2,400			$	175,058				52,000				—
	Vice President –			2004				—				—				—				—				—				—
	Human Resources and			2003				—				—				—				—				—				—
	Administration
Robert L. Weisgarber(6)				2005			$	155,208			$	246,257				—				—				—			$	9,888
	Vice President – Accounting			2004				141,667				13,513				—				—				93,858				—
	and Controller			2003				—				—				—				—				—				—
Andrew L. Waite(7)				2005				—				—				—			$	50,021				5,000				—
	Chairman of the Board			2004				—				—				—				—				—				—
	and Former Chief			2003				—				—				—				—				—				—
	Executive Officer

(1)	These amounts consist of matching contributions made by us under our 401(k) plans in which the executive officer participates.
(2)	Upon the completion of the Combination, Mr. Winkler became our Chief Executive Officer, President and director. See “– Employment Agreements” below for a description of the terms of Mr. Winkler’s employment. Mr. Winkler was employed by CES as Chief Executive Officer and President and appointed as a director of CES in June 2005. The stockholders of CES prior to the Combination held a majority ownership in us following the Combination. In addition, former directors of CES represent a majority of the directors of our board of directors.
(3)	Upon the completion of the Combination, Mr. Mayer became our Senior Vice President and Chief Financial Officer. Mr. Mayer was employed by CES as Vice President and Chief Financial Officer in May 2004.
(4)	On October 3, 2005, Mr. Maroney became our Vice President, Secretary and General Counsel.
(5)	On October 3, 2005, Mr. Nibling became our Vice President – Human Resources and Administration.
(6)	Upon the completion of the Combination, Mr. Weisgarber became our Vice President – Accounting and Controller. Mr. Weisgarber was employed by CES as Vice President – Accounting in April 2004.
(7)	Mr. Waite is the Chairman of our board of directors and served as the Chief Executive Officer of CES prior to the hiring of Mr. Winkler in June 2005. Mr. Waite served as the Chief Executive Officer of CES from November 7, 2003 until June 20, 2005. Mr. Waite did not receive compensation from CES for his services as Chief Executive Officer. Mr. Waite is a Managing Director of L.E. Simmons and Associates, Incorporated. L.E. Simmons and Associates, Incorporated received certain consideration from CES in connection with its provision of support services to CES. For a description of these services, see “Certain Relationships and Related Party Transactions.”

78

---

Table of Contents

																			Potential Realizable
																			Value at Assumed Annual
																			Rates of Stock Price
																			Appreciation for Options
Individual Grants																			Term
			Number of				Percent of
			Securities				Total Options
			Underlying				Granted to				Exercise or
			Option				Employees in				Base Price				Expiration
Name			Granted				Fiscal Year				Per Share(1)				Date				5%				10%
Joseph C. Winkler				597,660				34.2%			$	6.69				06/2015			$	2,514,538			$	6,372,333
	President and Chief
	Executive Officer
J. Michael Mayer				—				—				—				—				—				—
	Senior Vice President and
	Chief Financial Officer
James F. Maroney, III				52,000				3.0%			$	11.66				11/2015			$	381,311			$	966,318
	Vice President, Secretary
	and General Counsel
Kenneth L. Nibling				52,000				3.0%			$	11.66				11/2015			$	381,311			$	966,318
	Vice President – Human
	Resources and Administration
Robert L. Weisgarber				—				—				—				—				—				—
	Vice President –
	Accounting and Controller
Andrew L. Waite				5,000				0.3%			$	11.66				10/2015				36,665				92,915
	Chairman of the Board

(1)	Option exercise prices for options granted prior to September 12, 2005 have been adjusted pursuant to FIN 44 to take into account the impact of the approximate $147.0 million Dividend paid to our stockholders following the Combination.

		Number of Shares Underlying								Value of Unexercised
		Unexercised Options at								In-the-Money Options at
		December 31, 2005								December 31, 2005
		Exercisable				Unexercisable				Exercisable				Unexercisable
Joseph C. Winkler			—				597,660				—			$	9,747,835
J. Michael Mayer			41,714				83,430			$	875,994			$	1,752,030
James F. Maroney, III			—				52,000				—			$	589,680
Kenneth L. Nibling			—				52,000				—			$	589,680
Robert L. Weisgarber			31,286				62,572			$	569,718			$	1,139,436
Andrew L. Waite			—				5,000				—			$	56,700

79

---

Table of Contents

	2001 Stock Incentive Plan

	2003 Stock Incentive Plan

80

---

Table of Contents

	2004 Stock Incentive Plan

81

---

Table of Contents

	Parchman Stock Incentive Plan

82

---

Table of Contents

	(A) his base salary when otherwise due through the date of the termination,
	(B) a bonus, in an amount determined in good faith by our board of directors in accordance with the performance criteria established under the employment agreement, prorated through and including the date of termination,
	(C) an amount equal to two times the sum of his base salary and average annual bonus (deemed to be 100% of his base salary for this purpose), payable in a lump-sum within 30 days following the date of termination,
	(D) all restricted shares, restricted stock units, performance shares, and performance units and stock options held by Mr. Winkler will vest immediately at the time of the termination, and
	(E) additional benefits, such as health and disability coverage, outplacement services and an automobile allowance, for up to two years.

	(A) his base salary when otherwise due through the date of the termination,
	(B) a bonus, in an amount determined in good faith by our board of directors in accordance with the performance criteria established under the employment agreement, prorated through and including the date of termination,
	(C) an amount equal to three times the sum of his base salary and average annual bonus (deemed to be 100% of his base salary for this purpose), payable in a lump-sum within 30 days following the date of termination,
	(D) all restricted shares, restricted stock units, performance shares, performance units and stock options held by Mr. Winkler will vest immediately at the time of the termination,
	(E) Mr. Winkler will become fully vested in accrued benefits under benefit plans maintained by us; provided, that, if such acceleration is prohibited by law or would require accelerated vesting for all participants in such plans, we will instead make a lump-sum payment to Mr. Winker equal to the present value of such unvested accrued benefits, and
	(F) additional benefits, such as health and disability coverage and benefits, outplacement services and an automobile allowance, for up to three years.

83

---

Table of Contents

	•	a severance payment equal to 160% of his annual base salary;
	•	all unvested stock options and restricted stock will immediately vest; and
	•	a bonus for the year during which his employment is terminated, prorated for the days served.

	•	a severance payment equal to 150% of his annual base salary;
	•	all unvested stock options and restricted stock will immediately vest; and
	•	a bonus for the year during which his employment is terminated, prorated for the days served.

	•	a severance payment equal to 150% of his annual base salary;
	•	all unvested stock options and restricted stock will immediately vest; and
	•	a bonus for the year during which his employment is terminated, prorated for the days served.

84

---

Table of Contents

85

---

Table of Contents

86

---

Table of Contents

	•	each person who is known by us to own beneficially 5% or more of our outstanding common stock;
	•	each of our named executive officers;
	•	each of our directors; and
	•	all of our executive officers and directors as a group (12 persons).

										Shares Beneficially								Shares Beneficially
										Owned After Offering								Owned After Offering
		Shares Beneficially								(Assuming No Exercise								(Assuming Exercise of
		Owned Prior								of Over-Allotment								Over-Allotment Option in
		to this Offering								Option)								Full)
		Number				Percent				Number				Percent				Number				Percent
SCF-IV, L.P.(2)			39,396,756				68.5	%			31,775,731				45.1%				28,832,956				40.9%
Andrew L. Waite(3)(7)			4,290				*				4,290				*				4,290				*
Joseph C. Winkler(7)			235,308				*				235,308				*				235,308				*
J. Michael Mayer(4)(7)			180,236				*				180,236				*				180,236				*
James F. Maroney, III(7)			57,920				*				57,920				*				57,920				*
Kenneth L. Nibling(7)			57,920				*				57,920				*				57,920				*
Robert L. Weisgarber(4)			57,890				*				57,890				*				57,890				*
David C. Baldwin(5)(7)			4,290				*				4,290				*				4,290				*
Robert S. Boswell(4)(7)			28,164				*				28,164				*				28,164				*
Harold G. Hamm(6)(7)			4,058,266				7.1	%			4,058,266				5.8%				4,058,266				5.8%
W. Matt Ralls			—				*				—				*				—				*
R. Graham Whaling(4)(7)			26,166				*				26,166				*				26,166				*
James D. Woods(4)(7)			17,505				*				17,505				*				17,505				*
Directors and Executive Officers as a Group (12 persons) (3)(4)(5)(6)(7)			4,727,955				8.2	%			4,727,955				6.7%				4,727,955				6.7%

	*	Less than one percent.

	(1)	Assuming the over-allotment option is exercised in full.
	(2)	L.E. Simmons is the natural person who has voting and investment control over the securities owned by SCF-IV, L.P. Mr. Simmons serves as chairman of the Board and President of L.E. Simmons and Associates, Incorporated, the ultimate general partner of SCF-IV, L.P.
	(3)	Mr. Waite serves as Managing Director of L.E. Simmons and Associates, Incorporated, the ultimate general partner of SCF-IV, L.P. As such, Mr. Waite may be deemed to have voting and dispositive power over the shares beneficially owned by SCF-IV, L.P. Mr. Waite disclaims beneficial ownership of the shares owned by SCF-IV, L.P.

87

---

Table of Contents

(4)	Includes shares that may be acquired within 60 days through the exercise of options to purchase shares of our common stock as follows: Messrs. Mayer – 83,428; Weisgarber – 31,286; Boswell – 4,170; Whaling – 2,466; and Woods – 13,215.
(5)	Mr. Baldwin serves as Managing Director of L.E. Simmons and Associates, Incorporated, the ultimate general partner of SCF-IV, L.P. As such, Mr. Baldwin may be deemed to have voting and dispositive power over the shares beneficially owned by SCF-IV, L.P. Mr. Baldwin disclaims beneficial ownership of the shares owned by SCF-IV, L.P.
(6)	Includes an aggregate of 4,053,976 shares owned by Harold G. Hamm GRAT 4, Harold G. Hamm GRAT 6, and Harold G. Hamm GRAT 8, each of which is an estate planning trust (collectively, the “Hamm Trusts”). Mr. Hamm serves as the trustee of each of the Hamm Trusts. As such, Mr. Hamm may be deemed to have voting and dispositive power over the shares beneficially owned by the Hamm Trusts.
(7)	Includes restricted common stock as follows: Waite – 4,290; Winkler – 117,654; Mayer – 39,408; Maroney – 15,020; Nibling – 15,020; Baldwin – 4,290; Boswell – 4,290; Hamm – 4,290; Whaling – 4,290; Woods – 4,290.

88

---

Table of Contents

																			Shares								Shares
																			Beneficially								Beneficially
																			Owned After								Owned After
															Maximum				Offering								Offering
															Number				(Assuming No								(Assuming
			Shares Beneficially												of Shares to				Exercise of Over-								Exercise of Over-
			Owned Prior								Number of				be Sold Upon				Allotment								Allotment Option
			to this Offering								Shares				Exercise of				Option)								in Full)
											to be Sold in				Over-Allotment
			Number				Percent				Offering				Option(1)				Number				Percent				Number				Percent
SCF-IV, L.P.(2)				39,396,756				68.5%				7,621,025				2,942,775				31,775,731				45.1%				28,832,956				40.9%
Maria Zenaida Pemberton(3)				839,282				1.5%				162,353				62,691				676,929				*				614,238				*
Zenaida’s Nietos, Ltd.(3)				833,046				1.4%				161,147				62,225				671,899				*				609,674				*
Bison Oil Field Tools, Ltd.(3)				672,282				1.2%				100,000				—				572,282				*				572,282				*
Shirley K. Guerra(3)				70,370				*				13,613				5,256				56,757				*				51,501				*
Sherry Fay Pemberton(3)				70,370				*				13,613				5,256				56,757				*				51,501				*
I.E. Miller & Company, L.L.C.(4)				970,500				1.7%				187,736				72,492				782,764				1.1%				710,272				1.0%
Lee Daniel, III(5)				452,481	(6)			*				76,232				22,268				376,249				*				353,981				*
LEED LLLP(5)				275,856				*				53,362				15,588				222,494				*				206,906				*
Kathryn L. Daniel(5)				118,224				*				22,870				6,630				95,354				*				88,724				*
Douglas W. Reed(7)				715,321	(8)			1.2%				136,760				38,240				578,561				*				540,321				*
David L. Reed(7)				55,937	(9)			*				5,000				—				50,937				*				50,937				*
C. Ronald Wright(10)				164,212				*				18,000				—				146,212				*				146,212				*
Gary Wright(10)				170,886	(11)			*				16,500				—				154,386				*				154,386				*
Donald Wright(10)				170,886	(12)			*				16,500				—				154,386				*				154,386				*
Mike Rykhus(13)				131,696				*				10,000				—				121,696				*				121,696				*
Ronald D. Austin(14)				98,520				*				19,058				942				79,462				*				78,520				*
Darron Anderson(15)				80,116	(16)			*				14,146				5,463				65,970				*				60,507				*
Louis Chenault(17)				56,190				*				10,870				130				45,320				*				45,190				*
Russell Doerr(18)				56,190				*				10,870				4,197				45,320				*				41,123				*
David Yager(19)				74,372	(20)			*				10,224				3,276				64,148				*				60,872				*
Alessandra Predolin(19)				11,180				*				2,163				637				9,017				*				8,380				*
Thomas P. Burke(21)				123,277	(22)			*				10,060				3,885				113,217				*				109,332				*
Amegy Bank National Association(23)				15,992				*				3,094				1,194				12,898				*				11,704				*
Eric Tanzberger(24)				12,434				*				2,405				929				10,029				*				9,100				*
Jose Bayardo(25)				23,729	(26)			*				1,150				444				22,579				*				22,135				*
Marvin Gregory(27)				6,544	(28)			*				633				244				5,911				*				5,667				*
Kevin Medlin(29)				3,182				*				616				238				2,566				*				2,328				*
	Total			45,669,831								8,700,000				3,255,000				36,969,831								33,714,831

	*	Less than one percent.

	(1)	Assuming the over-allotment option is exercised in full.
	(2)	See footnote (2) under the table for “Principal Stockholders.”
	(3)	Maria Zenaida Pemberton is the spouse of Ken Pemberton. Mr. Pemberton served as one of our directors prior to the Combination. He also was a stockholder and served as president and chief executive officer and a director of Parchman Energy Group, Inc. prior to the time that it was acquired by us in February 2005. Mr. Pemberton serves as the general partner of Zenaida’s Nietos, Ltd. and of Bison Oil Field Tools, Ltd. and as such, may be deemed to have voting and dispostive power over the shares beneficially owned by these entities. Shirley K. Guerra and Sherry Fay Pemberton are daughters of Mr. Pemberton.

89

---

Table of Contents

	(4)	John E. Soileau is the managing member of I.E. Miller & Company, L.L.C., which was a stockholder of IEM, one of our predecessor companies, prior to the time it was acquired by us in August 2004. As such, Mr. Soileau may be deemed to have voting and dispositive power over the shares beneficially owned by I.E. Miller & Company, L.L.C. Mr. Soileau serves as an officer of one of our subsidiaries and served as president and a director of IEM before it was acquired by us.
	(5)	Lee Daniel, III serves as our President Rockies Division and as an officer and director of certain of our subsidiaries. Mr. Daniel was a stockholder of one of our subsidiaries prior to the time it was acquired by us in February 2004. Mr. Daniel is the general partner of LEED LLLP and as such, he may be deemed to have voting and dispositive power over the shares beneficially owned by LEED LLLP. The shares shown as beneficially owned by Lee Daniel, III do not include the shares shown as beneficially owned by LEED LLLP. Kathryn L. Daniel is the spouse of Mr. Daniel.
	(6)	Includes 58,401 shares of common stock subject to options that are exercisable within 60 days of this prospectus.
	(7)	Douglas Reed serves as a consultant for us and served as president of certain of our subsidiaries and was a stockholder, and served as president and a director, of certain of our subsidiaries prior to the time those subsidiaries were acquired by us in May 2004. David Reed serves as president of one of our subsidiaries and is the son of Douglas Reed. David was a stockholder of certain of our subsidiaries prior to the time those subsidiaries were acquired by us in May 2004.
	(8)	Includes 8,343 shares of common stock subject to options that are exercisable within 60 days of this prospectus.
	(9)	Includes 4,589 shares of common stock subject to options that are exercisable within 60 days of this prospectus.

(10)	Gary Wright serves as an officer of one of our subsidiaries and was a stockholder, and served as an officer and a director, of one of our subsidiaries prior to the time it was acquired by us in March 2004. Donald Wright serves as an officer of one of our subsidiaries and was a stockholder, and served as a director, of one of our subsidiaries prior to the time it was acquired by us in March 2004. C. Ronald Wright served as an officer and a director of one of our subsidiaries prior to the time that it was acquired by us in March 2004. Messrs. Wright, Wright and Wright are brothers.
(11)	Includes 6,674 shares of common stock subject to options that are exercisable within 60 days of this prospectus.
(12)	Includes 6,674 shares of common stock subject to options that are exercisable within 60 days of this prospectus.
(13)	Mike Rykhus is employed by us and was a stockholder of Double Jack Testing & Services, Inc., which was acquired by us in March 2004.
(14)	Ronald D. Austin was a stockholder and served as an officer of one of subsidiaries before it was acquired by us in February 2004.
(15)	Darron Anderson served as one of our officers until December 2004.
(16)	Includes 6,986 shares of common stock subject to options that are exercisable within 60 days of this prospectus.
(17)	Louis Chenault was employed by us as a product manager until May 2005. Mr. Chenault was an owner of Sentry Oil Tools LLC and related companies, which were acquired by us in April 2003.
(18)	Russel Doerr was employed by us as a manager until July 2005. Mr. Doerr was an owner of Sentry Oil Tools LLC and related companies, which were acquired by us in April 2003.
(19)	David Yager serves as a consultant for us. Alessandra Predolin is the spouse of Mr. Yager.
(20)	Includes 21,518 shares of common stock subject to options that are exercisable within 60 days of this prospectus.
(21)	Thomas P. Burke serves as one of our officers.

90

---

Table of Contents

(22)	Includes 41,715 shares of common stock subject to options that are exercisable within 60 days of this prospectus and 29,556 shares of restricted stock subject to forfeiture provisions.
(23)	Amegy Bank National Association is a lender and provider of commercial bank services to us. Amegy has identified itself as an affiliate of a registered broker-dealer and has represented to us that it acquired its common stock in the ordinary course of business and, at the time of the purchase of the common stock, it had no agreements or understandings, directly or indirectly, with any person to distribute the common stock.
(24)	Eric Tanzberger served as one of our officers until June 2005.
(25)	Jose Bayardo serves as one of our officers.
(26)	Includes 17,783 shares of common stock subject to options that are exercisable within 60 days of this prospectus.
(27)	Marvin Gregory is employed by us and was a stockholder of Parchman Energy Group, Inc. prior to the time it was acquired by us.
(28)	Includes 3,272 shares of restricted stock subject to forfeiture restrictions.
(29)	Kevin Medlin was employed by us until July 2005 and was a stockholder of Parchman Energy Group, Inc. prior to the time it was acquired by us.

91

---

Table of Contents

	•	dividends as may be declared by our board of directors; and
	•	all of our assets available for distribution to holders of our common stock in liquidation, pro rata, based on the number of shares held.

	•	to issue up to 5,000,000 shares of preferred stock in one or more series; and
	•	to fix the rights, preferences, privileges and restrictions of our preferred stock, including provisions related to dividends, conversion, voting, redemption, liquidation and the number of shares constituting the series or the designation of that series, which may be superior to those of our common stock.

92

---

Table of Contents

	Written Consent of Stockholders

	Special Meetings of Stockholders

	Advance Notice Procedure for Director Nominations and Stockholder Proposals

	Classified Board of Directors

93

---

Table of Contents

	•	any business opportunity that is brought to the attention of an SCF Nominee solely in such person’s capacity as a director or officer of our company and with respect to which no other member of the SCF group independently receives notice or otherwise identifies such opportunity; or
	•	any business opportunity that is identified by the SCF group solely through the disclosure of information by or on behalf of us.

	•	for any breach of the duty of loyalty to us or our stockholders;
	•	for acts or omissions not in good faith or involving intentional misconduct or a knowing violation of law;
	•	for unlawful payment of a dividend or unlawful stock purchases or redemptions; or
	•	for any transaction from which the director derived an improper personal benefit.

94

---

Table of Contents

	Management Rights

	Demand Registration Rights

	Piggyback Registration Rights

	Registration Procedures and Expenses

95

---

Table of Contents

	•	1% of the then outstanding shares of common stock; and
	•	the average weekly trading volume in the common stock on the NYSE during the four calendar weeks immediately preceding the date on which the notice of the sale on Form 144 is filed with the SEC.

96

---

Table of Contents

97

---

Table of Contents

	•	an individual who is a citizen or resident of the United States;
	•	a corporation (or other entity taxed as a corporation for U.S. federal income tax purposes) created or organized in the United States or under the laws of the United States, any state thereof or the District of Columbia;
	•	an estate whose income is subject to U.S. federal income taxation regardless of its source; or
	•	a trust whose administration is subject to the primary supervision of a U.S. court and which has one or more U.S. persons who have the authority to control all substantial decisions of the trust, or a trust in existence on August 20, 1996 that has elected to continue to be treated as a “United States person” (as defined for U.S. federal income tax purposes).

98

---

Table of Contents

	•	the gain is not effectively connected with the conduct of a trade or business in the United States by the Non-U.S. Holder (or, if an income tax treaty applies, is not attributable to the Non-U.S. Holder’s permanent establishment in the United States);
	•	if the Non-U.S. Holder is an individual, the Non-U.S. Holder either is not present in the United States for 183 days or more in the taxable year of disposition or does not have a “tax home” in the United States for U.S. federal income tax purposes and meets certain other requirements;
	•	the Non-U.S. Holder is not subject to tax under the provisions of the Internal Revenue Code regarding the taxation of certain former citizens or former long-term residents of the United States; and
	•	we are not and have not been a U.S. real property holding corporation for U.S. federal income tax purposes at any time during the shorter of the Non-U.S. Holder’s holding period of our common stock and the five-year period ending on the date of disposition.

99

---

Table of Contents

	•	a U.S. person;
	•	a “controlled foreign corporation” for U.S. federal income tax purposes;
	•	a foreign person 50% or more of whose gross income from a specified period is effectively connected with the conduct of a U.S. trade or business; or
	•	a foreign partnership if at any time during its tax year either (i) one or more of its partners are U.S. persons who in the aggregate hold more than 50% of the income or capital interests in the partnership, or (ii) the foreign partnership is engaged in a U.S. trade or business,

100

---

Table of Contents

			Number of
Underwriter			Shares
Credit Suisse Securities (USA) LLC
UBS Securities LLC
Banc of America Securities LLC
Jefferies & Company, Inc.
Johnson Rice & Company L.L.C.
Raymond James & Associates, Inc.
Simmons & Company International
Pickering Energy Partners, Inc.
	Total			21,700,000

Per Share

Total

Without

With

Without

With

Over-allotment

Over-allotment

Over-allotment

Over-allotment

Underwriting discounts and commissions paid by us

$

$

$

$

Expenses payable by us

$

$

$

$

Underwriting discounts and commissions paid by selling stockholders

$

$

$

$

101

---

Table of Contents

102

---

Table of Contents

	•	the information included in this prospectus and otherwise available to the underwriters;
	•	market conditions for initial public offerings;
	•	the history of and prospects for our business and our past and present operations;
	•	the history of and prospects for the industry in which we compete;
	•	our past and present earnings and current financial position;
	•	an assessment of our management;
	•	the market of securities of companies in businesses similar to ours; and
	•	the general condition of the securities markets.

	•	Stabilizing transactions permit bids to purchase the underlying security so long as the stabilizing bids do not exceed a specified maximum.
	•	Over-allotment involves sales by the underwriters of shares in excess of the number of shares the underwriters are obligated to purchase, which creates a syndicate short position. The short position may be either a covered short position or a naked short position. In a covered short position, the number of shares over-allotted by the underwriters is not greater than the number of shares that they may purchase in the over-allotment option. In a naked short position, the number of shares involved is greater than the number of shares in the over-allotment option. The underwriters may close out any covered short position by either exercising their over-allotment option and/or purchasing shares in the open market.
	•	Syndicate covering transactions involve purchases of the common stock in the open market after the distribution has been completed in order to cover syndicate short positions. In determining the source of shares to close out the short position, the underwriters will consider, among other things, the price of shares available for purchase in the open market as compared to the price at which they may purchase shares through the over-allotment option. If the underwriters sell more shares than could be covered by the over- allotment option, a naked short position, the position can only be closed out by buying shares in the open market. A naked short position is more likely to be created if the underwriters are concerned that there could be downward pressure on the price of the shares in the open market after pricing that could adversely affect investors who purchase in the offering.

103

---

Table of Contents

	•	Penalty bids permit the representatives to reclaim a selling concession from a syndicate member when the common stock originally sold by the syndicate member is purchased in a stabilizing or syndicate covering transaction to cover syndicate short positions.

104

---

Table of Contents

105

---

Table of Contents

106

---

Table of Contents

			Page
Audited Consolidated Financial Statements
	Report of Independent Registered Public Accounting Firm			F-3
	Report of Independent Registered Public Accounting Firm			F-4
	Report of Independent Registered Public Accounting Firm			F-5
	Report of Independent Registered Public Accounting Firm			F-6
	Consolidated Balance Sheets as of December 31, 2005 and 2004			F-7
	Consolidated Statements of Operations and Consolidated Statements of Comprehensive Income for the Years Ended December 31, 2005, 2004 and 2003			F-8
	Consolidated Statements of Stockholders’ Equity for the Years Ended December 31, 2005, 2004 and 2003			F-9
	Consolidated Statements of Cash Flows for the Years Ended December 31, 2005, 2004 and 2003			F-10
	Notes to Consolidated Financial Statements for the Years Ended December 31, 2005, 2004 and 2003			F-11
Audited Combined Financial Statements — BSI Companies (Predecessor)
	Report of Independent Registered Public Accounting Firm			F-45
	Combined Balance Sheets as of November 6, 2003 and December 31, 2002			F-46
	Combined Statements of Earnings for the Period from January 1, 2003 through November 6, 2003 and for the Year Ended December 31, 2002			F-47
	Combined Statement of Owners’ Equity for the Period from January 1, 2003 through November 6, 2003 and for the Year Ended December 31, 2002			F-48
	Combined Statements of Cash Flows for the Period from January 1, 2003 through November 6, 2003 and for the Year Ended December 31, 2002			F-49
	Notes to Combined Financial Statements for the Period from January 1, 2003 through November 6, 2003 and for the Year Ended December 31, 2002			F-50
Audited Combined Financial Statements — I.E. Miller Companies (Predecessor)
	Report of Independent Registered Public Accounting Firm			F-56
	Combined Balance Sheet as of August 31, 2004			F-57
	Combined Statement of Operations and Owners’ Equity for the Eleven Month Period Ended August 31, 2004			F-58
	Combined Statement of Cash Flows for the Eleven Month Period Ended August 31, 2004			F-59
	Notes to Combined Financial Statements			F-60
	Independent Auditor’s Report			F-64
	Combined Balance Sheet as of September 30, 2003			F-65
	Combined Statement of Operations for the Year Ended September 30, 2003			F-66
	Combined Statement of Stockholders’ and Members’ Equity for the Year Ended September 30, 2003			F-67
	Combined Statement of Cash Flows for the Year Ended September 30, 2003			F-68
	Notes to Combined Financial Statements			F-69
Audited Consolidated Financial Statements — Hamm Co. (Acquired Entity of a Predecessor)
	Independent Accountants’ Report			F-73
	Consolidated Balance Sheet as of September 30, 2004			F-74
	Consolidated Statement of Income for the Nine Months Ended September 30, 2004			F-75
	Consolidated Statement of Stockholders’ Equity for the Nine Months Ended September 30, 2004			F-76
	Consolidated Statement of Cash Flows for the Nine Months Ended September 30, 2004			F-77
	Notes to Consolidated Financial Statements			F-78
	Independent Accountants’ Report			F-84
	Consolidated Balance Sheet as of December 31, 2003			F-85

F-1

---

Table of Contents

			Page
	Consolidated Statement of Income for the Year Ended December 31, 2003			F-86
	Consolidated Statement of Stockholders’ Equity for the Year Ended December 31, 2003			F-87
	Consolidated Statement of Cash Flows for the Year Ended December 31, 2003			F-88
	Notes to Consolidated Financial Statements			F-89
Audited Financial Statements — Oil Tool Rentals, Inc. (Acquired Entity of a Predecessor)
	Independent Accountants’ Report			F-95
	Balance Sheets as of September 30, 2004 and December 31, 2003 and 2002			F-96
	Statements of Income for the Nine Months Ended September 30, 2004 and the Years Ended December 31, 2003 and 2002			F-97
	Statements of Stockholders’ Equity for the Nine Months Ended September 30, 2004 and the Years Ended December 31, 2003 and 2002			F-98
	Statements of Cash Flows for the Nine Months Ended September 30, 2004 and the Years Ended December 31, 2003 and 2002			F-99
	Notes to Financial Statements for the Nine Months Ended September 30, 2004 and the Years Ended December 31, 2003 and 2002			F-100
Audited Consolidated Financial Statements — Big Mac Tank Trucks, Inc. and Affiliates (Acquired Entity)
	Report of Independent Certified Public Accountants			F-104
	Consolidated Balance Sheets as of October 31, 2005 and December 31, 2004			F-105
	Consolidated Statements of Operations for the Ten Months Ended October 31, 2005 and the Year Ended December 31, 2004			F-106
	Consolidated Statements of Shareholder’s Equity for the Ten Months Ended October 31, 2005 and the Year Ended December 31, 2004			F-107
	Consolidated Statements of Cash Flows for the Ten Months Ended October 31, 2005 and the Year Ended December 31, 2004			F-108
	Notes to Consolidated Financial Statements for the Ten Months Ended October 31, 2005 and the Year Ended December 31, 2004			F-109
Audited Consolidated Financial Statements — Hyland Enterprises, Inc. (Acquired Entity of a Predecessor)
	Report of Independent Certified Public Accountants			F-113
	Balance Sheets as of August 31, 2004 and February 29, 2004			F-114
	Statements of Earnings for the Six Months Ended August 31, 2004 and the Twelve Months Ended February 29, 2004			F-115
	Statement of Shareholders’ Equity for the Six Months Ended August 31, 2004 and the Year Ended February 29, 2004			F-116
	Statements of Cash Flows for the Six Months Ended August 31, 2004 and the Twelve Months Ended February 29, 2004			F-117
	Notes to Financial Statements			F-118
Audited Consolidated Financial Statements — Monument Well Service Company and Affiliates (Acquired Entity of a Predecessor)
	Report of Independent Certified Public Accountants			F-124
	Combined Balance Sheets as of April 30, 2004 and December 31, 2003			F-125
	Combined Statements of Earnings for the Four Months Ended April 30, 2004 and the Twelve Months Ended December 31, 2003			F-126
	Combined Statements of Stockholders’ Equity as of April 30, 2004			F-127
	Combined Statements of Cash Flows for the Four Months Ended April 30, 2004 and the Twelve Months Ended December 31, 2003			F-128
	Notes to Combined Financial Statements			F-129

F-2

---

Table of Contents

F-3

---

Table of Contents

F-4

---

Table of Contents

F-5

---

Table of Contents

F-6

---

Table of Contents

				2005				2004
				(In thousands, except
				share data)
ASSETS
Current assets:
	Cash and cash equivalents			$	11,405			$	11,547
	Trade accounts receivable, net				167,395				85,801
	Inventory				41,290				21,910
	Prepaid expenses				25,404				5,825
	Deferred tax asset				1,992				870
		Total current assets			247,486				125,953
Property, plant and equipment, net					384,580				235,211
Intangible assets, net					4,967				4,073
Deferred financing costs, net					2,048				4,467
Goodwill					298,297				145,449
Other long-term assets					275				—
		Total assets		$	937,653			$	515,153
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
	Bank operating loans			$	—			$	21,745
	Current maturities of long-term debt				5,953				28,493
	Convertible debentures				—				4,150
	Accounts payable				50,693				27,688
	Accrued liabilities				40,972				18,848
	Unearned revenue				6,407				—
	Notes payable				14,985				2,735
	Taxes payable				1,193				1,081
		Total current liabilities			120,203				104,740
Long-term debt					509,990				169,190
Deferred income taxes					54,334				26,225
Minority interest					2,365				42,918
		Total liabilities			686,892				343,073
Commitments and contingencies
Stockholders’ equity:
	Common stock, $0.01 par value per share, 200,000,000 shares authorized, 55,531,510 issued (2004 - 38,895,220 issued to controlling stockholders)				555				389
	Treasury stock, at cost				(202	)			—
	Additional paid-in capital				220,786				143,147
	Retained earnings				16,885				14,799
	Deferred compensation				(3,803	)			(752	)
	Accumulated other comprehensive income				16,540				14,497
		Total stockholders’ equity			250,761				172,080
Total liabilities and stockholders’ equity				$	937,653			$	515,153

F-7

---

Table of Contents

			2005				2004				2003
			(In thousands, except per share data)
Revenue:
	Service		$	639,421			$	239,427			$	67,732
	Product			118,305				81,320				35,547
				757,726				320,747				103,279
Service expenses				393,856				157,540				47,329
Product expenses				87,538				58,633				25,795
Selling, general and administrative expenses				111,754				46,077				16,591
Depreciation and amortization				48,840				21,616				7,648
Write-off of deferred financing fees				3,315				—				—
	Income before interest, taxes and minority interest			112,423				36,881				5,916
Interest expense				24,461				7,471				2,687
	Income before taxes and minority interest			87,962				29,410				3,229
Taxes				33,716				10,821				1,506
	Income before minority interest			54,246				18,589				1,723
Minority interest				384				4,705				247
	Net income		$	53,862			$	13,884			$	1,476
Earnings per share:
	Basic		$	1.16			$	0.47			$	0.11
	Diluted		$	1.06			$	0.46			$	0.10
Weighted average shares:
	Basic			46,603				29,548				13,675
	Diluted			50,656				30,083				14,109

			2005				2004				2003
			(In thousands)
Net income			$	53,862			$	13,884			$	1,476
Change in cumulative translation adjustment				2,043				4,034				10,143
	Comprehensive income		$	55,905			$	17,918			$	11,619

F-8

---

Table of Contents

																											Accumulated
											Additional																Other
			No. of				Common				Paid-In				Treasury				Retained				Deferred				Comprehensive
			Shares				Stock				Capital				Stock				Earnings				Compensation				Income				Total
			(In thousands, except share amounts)
Balance at December 31, 2002				12,278,020			$	123			$	65,380				—			$	(561	)			—			$	320			$	65,262
Net income				—				—				—				—				1,476				—				—				1,476
Cumulative translation adjustment				—				—				—				—				—				—				10,143				10,143
Issuance of common stock:
	Acquisition of CES			7,881,600				79				19,921				—				—				—				—				20,000
	Other acquisitions			147,498				1				839				—				—				—				—				840
	Exercise of options			56,190				—				320				—				—				—				—				320
	For cash			12,866				—				73				—				—				—				—				73
Repurchase of common stock				(27,774	)			—				(158	)			—				—				—				—				(158	)
Balance at December 31, 2003				20,348,400				203				86,375				—				915				—				10,463				97,956
Net income				—				—				—				—				13,884				—				—				13,884
Cumulative translation adjustment				—				—				—				—				—				—				4,034				4,034
Issuance of common stock:
	Acquisition of IEM			3,882,000				39				9,961				—				—				—				—				10,000
	Other acquisitions			533,454				5				3,036				—				—				—				—				3,041
	Exercise of options			81,180				1				184				—				—				—				—				185
	For cash			656,568				7				1,753				—				—				—				—				1,760
	Exercise of warrants			13,393,618				134				40,861				—				—				—				—				40,995
Issuance of restricted stock				—				—				977				—				—				(977	)			—				—
Amortization of deferred compensation				—				—				—				—				—				225				—				225
Balance at December 31, 2004				38,895,220				389				143,147				—				14,799				(752	)			14,497				172,080
Net income				—				—				—				—				53,862				—				—				53,862
Cumulative translation adjustment				—				—				—				—				—				—				2,043				2,043
Issuance of common stock:
	Acquisition of Parchman			2,655,336				27				16,861				—				—				—				—				16,888
	Acquisition of Spindletop			90,364				—				1,053				—				—				—				—				1,053
	Exercise of warrants			2,048,526				20				9,980				—				—				—				—				10,000
	For cash			136,376				1				1,403				—				—				—				—				1,404
	Exercise of stock options			15,082				—				79				—				—				—				—				79
Purchase of warrants				—				—				(256	)			—				—				—				—				(256	)
Stock compensation				16,096				—				187				—				—				—				—				187
Noncash compensation-options				—				—				230				—				—				—				—				230
Issuance of restricted stock				153,736				2				4,616				—				—				(4,618	)			—				—
Amortization of deferred compensation				—				—				—				—				—				1,747				—				1,747
Purchase of minority interest				11,556,344				116				138,604				—				—				(180	)			—				138,540
Dividend paid				—				—				(95,118	)			—				(51,776	)			—				—				(146,894	)
Repurchase of common stock				(35,570	)			—				—				(202	)			—				—				—				(202	)
Balance at December 31, 2005				55,531,510			$	555			$	220,786			$	(202	)		$	16,885			$	(3,803	)		$	16,540			$	250,761

F-9

---

Table of Contents

				2005				2004				2003
				(In thousands)
Cash provided by (used in):
Operating activities:
	Net income (loss)			$	53,862			$	13,884			$	1,476
	Items not affecting cash:
		Depreciation and amortization			48,840				21,616				7,648
		Deferred income taxes (benefit)			17,993				9,267				728
		Write-off of deferred financing fees			3,315				—				—
		Minority interest			384				4,705				247
		Noncash compensation expense			1,984				—				—
		Other noncash items			2,451				(44	)			125
	Net change in working capital				(52,402	)			(14,806	)			3,741
					76,427				34,622				13,965
Financing activities:
	Issuances of long-term debt				741,599				121,639				35,878
	Repayments of long-term debt				(464,605	)			(9,859	)			(7,275	)
	Net borrowings (repayments) under lines of credit				(19,603	)			32,500				6,429
	Proceeds from issuances of common stock				12,267				16,611				21,075
	Repayment of convertible debenture				(4,069	)			—				—
	Repurchase of common stock/warrants				(458	)			—				—
	Issuances (repayments) of notes payable				(1,690	)			376				(18	)
	Dividends paid				(146,894	)			—				—
	Deferred financing costs				(4,408	)			(3,637	)			(808	)
					112,139				157,630				55,281
Investing activities:
	Business acquisitions, net of cash acquired				(67,689	)			(139,362	)			(54,798	)
	Additions to property, plant and equipment				(125,142	)			(46,904	)			(11,084	)
	Proceeds on disposal of other assets				4,473				489				652
	Additions to intangible assets				—				(999	)			(984	)
					(188,358	)			(186,776	)			(66,214	)
Effect of exchange rate changes on cash					(350	)			(23	)			(58	)
Change in cash and cash equivalents					(142	)			5,453				2,974
Cash and cash equivalents, beginning of year					11,547				6,094				3,120
Cash and cash equivalents, end of year				$	11,405			$	11,547			$	6,094

F-10

---

Table of Contents

	Complete Energy Services, Inc.

F-11

---

Table of Contents

	Integrated Production Services, Inc. (formerly Saber Energy Services, Inc. (“Saber”))

	I.E. Miller Services, Inc.

	(a) Basis of preparation:

	(b) Foreign currency translation:

F-12

---

Table of Contents

	(c) Revenue recognition:

	(d) Cash and cash equivalents:

	(e) Trade accounts receivable:

F-13

---

Table of Contents

	(f) Inventory:

	(g) Property, plant and equipment:

Asset			Basis		Rate
Buildings			straight-line		39 years
Field Equipment
	Wireline, optimization and coiled tubing equipment		straight-line		10 years
	Gas testing equipment		straight-line		15 years
	Drilling rigs		straight-line		20 years
	Well-servicing rigs		straight-line		25 years
Office furniture and computers			declining balance		30%
Leasehold improvements			straight-line		5 years
Vehicles and other equipment			straight-line		3 to 10 years

	(h) Intangible assets:

	(i) Impairment of long-lived assets:

F-14

---

Table of Contents

	(j) Asset retirement obligations:

	(k) Deferred financing costs:

	(l) Goodwill:

	(m) Deferred income taxes:

	(n) Financial instruments:

	(o) Per share amounts:

F-15

---

Table of Contents

	(p) Stock-based compensation:

			2005				2004				2003
Net income:
	As reported		$	53,862			$	13,884			$	1,476
	Add: Compensation expense related to stock-based compensation, net of tax			1,318				42				—
	Deduct: Impact of stock-based compensation expense determined under fair value method, net of tax			(1,645	)			(340	)			(202	)
	Pro forma net income		$	53,535			$	13,586			$	1,274
Basic earnings per share:
	As reported		$	1.16			$	0.47			$	0.11
	Pro forma		$	1.15			$	0.46			$	0.09
Diluted earnings per share:
	As reported		$	1.06			$	0.46			$	0.10
	Pro forma		$	1.06			$	0.45			$	0.09

			2005				2004				2003
Weighted average fair value			$	1.36			$	0.76			$	0.92
Assumptions:
	Risk free interest rate			3.8% to 4.9	%			4.9	%			6	%
	Dividend yield			—				—				—
	Expected life (in years)			3.0 to 4.5				3.0				3.0

F-16

---

Table of Contents

	(q) Research and development:

	(r) Contingencies:

	(s) Measurement uncertainty:

	(t) Comparative figures:

2.	Business combinations:

	(a) The Combination:

			CES				IEM				Total
Common stock to minority interest			$	129,718			$	13,167			$	142,885
Minority interest in fair value of net assets acquired				44,565				4,528				49,093
	Amount recorded as goodwill		$	85,153			$	8,639			$	93,792

F-17

---

Table of Contents

	(b) Post-Combination Acquisitions (After September 12, 2005):

	(i) Spindletop Production Services, Ltd. (“Spindletop”):

Net assets acquired:
	Non-cash working capital		$	(9	)
	Property, plant and equipment			686
	Goodwill			613
Net assets acquired			$	1,290
Consideration:
	Cash, net of cash and cash equivalents acquired		$	237
	Issuance of common stock (90,364 shares)			1,053
Consideration			$	1,290

	(ii) Big Mac Tank Trucks, Inc. and Affiliates (“Big Mac”):

F-18

---

Table of Contents

Net assets acquired:
	Non-cash working capital		$	4,833
	Property, plant and equipment			11,715
	Goodwill			23,724
Net assets acquired			$	40,272
Consideration:
	Cash, net of cash and cash equivalents acquired		$	40,272

	(iii) Wolsey Well Service, LP (“Wolsey”):

			Pro Forma Results
			Year Ended
			December 31,
			2005				2004
			(unaudited)
Revenues			$	782,344			$	350,277
Income before taxes and minority interest			$	93,752			$	36,167
Net income			$	57,322			$	17,921
Earnings per share:
	Basic		$	1.23			$	0.61
	Diluted		$	1.13			$	0.60

F-19

---

Table of Contents

	(c) Pre-Combination 2005 Acquisitions (Before September 12, 2005):

	(i) Parchman Energy Group, Inc. (“Parchman”):

Net assets acquired:
	Non-cash working capital		$	1,657
	Property, plant and equipment			49,975
	Intangible assets			459
	Goodwill (no tax basis)			20,255
	Long-term debt			(32,017	)
	Deferred income taxes			(8,608	)
Net assets acquired			$	31,721
Consideration:
	Cash, net of cash and cash equivalents acquired		$	9,833
	Subordinated note			5,000
	Issuance of common stock (2,655,336 shares)			16,888
Consideration			$	31,721

	(ii) Premier Integrated Technologies (“Premier”):

F-20

---

Table of Contents

Net assets acquired:
	Non-cash working capital		$	2,390
	Property, plant and equipment			2,164
	Goodwill			997
	Long-term debt			(750	)
	Minority interest			(1,902	)
Net assets acquired			$	2,899
Consideration:
	Non-cash working capital		$	1,559
	Property, plant and equipment			1,340
Consideration			$	2,899

	(iii) Roustabout Specialties Inc. (“RSI”):

Net assets acquired:
	Non-cash working capital			$	1,843
	Property, plant and equipment				4,900
	Goodwill				3,073
Net assets acquired				$	9,816
Cash consideration, net of cash and cash equivalents acquired				$	8,656
Issuance of common stock to minority interest (136,444 shares)					1,160
		Total		$	9,816

F-21

---

Table of Contents

	(d) IPS 2004 Acquisitions:

			Double Jack				Nortex				MGM				Total
Non-cash working capital			$	0.8			$	—			$	2.6			$	3.4
Property, plant and equipment				2.5				0.8				0.9				4.2
Goodwill				7.5				1.0				5.2				13.7
Deferred income taxes				(0.6	)			—				(0.8	)			(1.4	)
Net assets acquired			$	10.2			$	1.8			$	7.9			$	19.9
Consideration:
	Cash		$	8.0			$	1.8			$	6.7			$	16.5
	Issuance of common stock			1.9				—				1.2				3.1
	Cash contingent consideration			0.3				—				—				0.3
Total consideration			$	10.2			$	1.8			$	7.9			$	19.9

	(e) CES 2004 Acquisitions:

F-22

---

Table of Contents

			LEED				Salmon				A&W				MWS				Hyland				Hamm				Price				Total
Current assets			$	6.9			$	0.5			$	1.4			$	0.8			$	7.1			$	7.4			$	0.4			$	24.5
Property, plant and equipment				14.4				3.6				5.5				7.0				21.9				48.7				0.7				101.8
Other assets				0.6				0.2				0.5				0.3				0.4				0.1				0.3				2.4
Intangible assets				0.3				—				0.2				0.3				0.3				0.4				—				1.5
Goodwill				5.5				0.4				8.8				5.7				5.5				33.8				1.2				60.9
Liabilities				(6.8	)			—				(1.4	)			(0.4	)			(9.7	)			(2.5	)			(1.2	)			(22.0	)
Net assets acquired			$	20.9			$	4.7			$	15.0			$	13.7			$	25.5			$	87.9			$	1.4			$	169.1
Cash consideration and seller notes			$	14.4			$	4.0			$	6.6			$	6.6			$	17.7			$	48.1			$	0.2			$	97.6
Issuance of common stock				5.9				0.5				7.9				6.6				6.6				37.0				1.2				65.7
Acquisition costs				0.6				0.2				0.5				0.5				1.2				2.8				—				5.8
	Total		$	20.9			$	4.7			$	15.0			$	13.7			$	25.5			$	87.9			$	1.4			$	169.1

	(f) I.E. Miller 2004 Acquisitions:

F-23

---

Table of Contents

Net assets acquired:
	Current assets		$	8,641
	Property, plant and equipment			12,250
	Goodwill (no tax basis)			8,543
	Current liabilities			(3,361	)
Net assets acquired			$	26,073
	Cash consideration		$	13,573
	Issuance of common stock to minority interest (4,852,500 common shares)			12,500
Total consideration			$	26,073

	(g) CES 2003 Acquisitions:

Current assets			$	12,226
Property, plant and equipment				36,160
Intangible assets				1,048
Goodwill				14,411
Current liabilities				(5,252	)
Net assets acquired			$	58,593
Cash consideration			$	50,093
Issuance of common stock to minority interest (3,377,896 common shares)				8,500
	Total		$	58,593

	(h) IPS 2003 Acquisitions:

F-24

---

Table of Contents

Net assets acquired:
	Non-cash working capital		$	528
	Property, plant and equipment			167
	Goodwill (no tax basis)			4,062
	Long-term debt			(54	)
Net assets acquired			$	4,703
Consideration:
	Cash, net of cash acquired		$	3,863
	Issuance of common stock (147,498 common shares)			840
Total consideration			$	4,703

3.	Accounts receivable:

		2005				2004
Trade		$	158,585			$	80,980
Unbilled revenue			9,636				4,152
Notes receivable			193				183
Other			883				1,029
			169,297				86,344
Allowance for doubtful accounts			1,902				543
		$	167,395			$	85,801

4.	Inventory:

		2005				2004
Finished goods		$	30,306			$	19,929
Manufacturing parts and materials			12,966				3,344
Bulk fuel			88				—
		$	43,360			$	23,273
Inventory reserves			2,070				1,363
		$	41,290			$	21,910

F-25

---

Table of Contents

5.	Property, plant and equipment:

						Accumulated
						Depreciation
						and				Net
December 31, 2005		Cost				Amortization				Book Value
Land		$	4,906			$	—			$	4,906
Building			6,798				609				6,189
Field equipment			376,979				64,272				312,707
Vehicles			37,848				8,692				29,156
Office furniture and computers			5,667				1,374				4,293
Leasehold improvements			4,083				507				3,576
Construction in progress			23,753				—				23,753
		$	460,034			$	75,454			$	384,580

December 31, 2004
Land		$	848			$	—			$	848
Building			6,577				340				6,237
Field equipment			238,948				29,314				209,634
Vehicles			18,610				2,232				16,378
Office furniture and computers			2,254				775				1,479
Leasehold improvements			1,556				921				635
		$	268,793			$	33,582			$	235,211

	Construction in progress at December 31, 2005 primarily included progress payments to vendors for equipment to be delivered in future periods and component parts to be used in final assembly of operating equipment, which in all cases have not yet been placed into service.

6.	Intangible assets:

			As of December 31, 2005																As of December 31, 2004
			Term				Historical				Accumulated				Net Book				Historical				Accumulated				Net Book
Description			(in months)				Cost				Amortization				Value				Cost				Amortization				Value
Patents and trademarks				60			$	2,619			$	810			$	1,809			$	2,049			$	461			$	1,588
Contractual agreements				24 to 120				3,489				1,381				2,108				3,031				546				2,485
Customer lists and other				36 to 60				1,346				296				1,050				—				—				—
	Totals						$	7,454			$	2,487			$	4,967			$	5,080			$	1,007			$	4,073

	The Company recorded amortization expense associated with intangible assets of $1,493, $740 and $212 for the years ended December 31, 2005, 2004 and 2003, respectively. The Company expects to record amortization expense associated with these intangible assets for the next five years approximating: 2006 - $1,633; 2007 - $1,323; 2008 - $844; 2009 - $572; and 2010 - $231.

F-26

---

Table of Contents

7.	Deferred financing costs:

						Accumulated				Net
December 31, 2005		Cost				Amortization				Book Value
Deferred financing costs		$	2,144			$	96			$	2,048

December 31, 2004
Deferred financing costs		$	5,763			$	1,296			$	4,467

8.	Taxes:

			2005				2004				2003
Domestic:
	Franchise taxes		$	—			$	171			$	172
	Current income taxes			11,653				218				—
	Deferred income taxes (benefit)			18,557				8,015				(594	)
				30,210				8,404				(422	)
Foreign:
	Capital taxes			—				197				344
	Current income taxes			4,070				968				262
	Deferred income taxes (benefit)			(564	)			1,252				1,322
				3,506				2,417				1,928
Tax expense (benefit)			$	33,716			$	10,821			$	1,506

			2005				2004				2003
Expected provision (benefit) for taxes:			$	30,787			$	9,999			$	1,098
Increase (decrease) resulting from
	Foreign tax rate differential			(698	)			(396	)			(297	)
	Foreign capital taxes			—				197				344
	State taxes, net of federal benefit			2,190				631				172
	Non-deductible expenses			1,169				200				122
	Other, net			268				190				67
Tax expense (benefit)			$	33,716			$	10,821			$	1,506

F-27

---

Table of Contents

			2005				2004
Deferred income tax assets:
	Net operating loss		$	909			$	11,062
	Intangible assets			2,781				443
	Tax credits			1,490				344
	Restricted stock compensation costs			79				18
				5,259				11,867
	Less valuation allowance			(877	)			(877	)
				4,382				10,990
Deferred income tax liabilities:
	Property, plant and equipment			(48,888	)			(33,159	)
	Goodwill			(3,243	)			(2,432	)
	Other			(4,593	)			(754	)
				(56,724	)			(36,345	)
Net deferred income tax liability			$	(52,342	)		$	(25,355	)

		2005				2004
Domestic		$	(45,766	)		$	(18,566	)
Foreign			(6,576	)			(6,789	)
		$	(52,342	)		$	(25,355	)

F-28

---

Table of Contents

9.	Bank operating loans:

10.	Long-term debt:

		2005				2004
U.S. term loan facility(a)		$	418,950			$	—
U.S. revolving credit facility(a)			58,096				—
Canadian revolving credit facility(a)			27,016				—
Reducing Canadian term facility(b)			—				22,552
Reducing U.S. term facility(b)			—				17,168
Term loan(c)			—				120,650
Revolving line of credit(c)			—				19,850
Subordinated seller notes(d)			8,450				3,450
Term loan(e)			—				9,274
Subordinated note(f)			—				4,383
Capital leases(g)			1,830				356
Other(h)			1,601				—
			515,943				197,683
Less: current maturities of long-term debt and capital leases			(5,953	)			(28,493	)
		$	509,990			$	169,190

F-29

---

Table of Contents

(a)		Concurrent with the consummation of the Combination on September 12, 2005, the Company entered into a syndicated senior secured credit facility (the “Credit Facility”) pursuant to which all bank debt held by each of IPS, CES and IEM was repaid and replaced with the proceeds from the Credit Facility. The Credit Facility was comprised of a $420,000 term loan credit facility that will mature in September 2012, a U.S. revolving credit facility of $130,000 that will mature in September 2010, and a Canadian revolving credit facility of $30,000 that will mature in September 2010. Interest on the Credit Facility is determined by reference to LIBOR plus a margin of 1.25% to 2.75% (dependent on the ratio of total debt to EBITDA, as defined in the agreement) for revolving advances and a margin of 2.75% for term loan advances. Interest on advances under the Canadian revolving facility was calculated at the Canadian Prime Rate plus a margin of 0.25% to 1.75%. Quarterly principal repayments of 0.25% of the original principal amount are required for the term loans commencing December 2005. The Credit Facility contains covenants restricting the levels of certain transactions including: entering into certain loans, the granting of certain liens, capital expenditures, acquisitions, distributions to stockholders, certain asset dispositions and operating leases. The Company was in compliance with all debt covenants under the Credit Facility at December 31, 2005. The Credit Facility is secured by substantially all of the assets of the Company. As of December 31, 2005, the Company had borrowings of $418,950 outstanding under the term loan portion of this facility, which bore interest at 7.28%, with no borrowing capacity available under the term loan. Borrowings outstanding under the U.S. revolving and Canadian revolving portions of this facility at December 31, 2005 were $58,096 and $27,016, respectively, and bore interest at 7.23% and 6.5%, respectively. In addition, there were letters of credit outstanding which totaled $5,519 under the U.S. revolving portion of the facility that further reduced the available borrowing capacity at December 31, 2005.
(b)		At December 31, 2004, the Company had a syndicated credit facility which included four separate facilities secured by a common security package. The two operating facilities are described in Note 9. The agreement also included a Canadian reducing term facility (“CTF”) and a U.S. reducing term facility (“UTF”). The CTF had been fully drawn and was repayable in equal quarterly installments of C$1,370 and $175. The UTF had also been fully drawn and was repayable in equal quarterly installments of C$954. The facilities were to mature on June 30, 2007 and bore interest from prime plus 0.25% to prime plus 1.50% per annum on a grid based on certain financial ratios. At December 31, 2004, Canadian and U.S. prime were 4.25% and 5.25% (2003 – 4.5% and 4.0%, 2002 – 4.5% and 4.25%), respectively. The Company was in compliance with all of the terms of these facilities at December 31, 2004.
		Effective February 11, 2005, in conjunction with the acquisition of Parchman Energy Group, Inc., the Company and a group of banks entered into a new credit facility replacing the current credit facility. The new credit facility was comprised of five separate facilities secured by a common security package including a first charge against the Company’s assets. There are two operating facilities ($20,000 and C$15,000), each of which was to mature on February 10, 2008, which replaced the existing operating facilities. There were two reducing term facilities ($20,000 and C$30,000) which were to mature on February 10, 2010 and which required quarterly payments of $1,000 and C$1,500 respectively. Each of these four facilities bore interest from prime plus 0.25% to prime plus 1.50% per annum on a grid based on certain financial ratios. The fifth term facility was in the amount of $35,000, was to mature on February 10, 2011, required quarterly payments of $88, and bore interest at LIBOR plus 3.5%. Each of the three term facilities were drawn in full on February 11, 2005. The credit facilities required maintenance of certain financial ratios and other covenants and were secured by substantially all of the assets of IPS. This facility was retired on September 12, 2005.
(c)		In November 2003, the Company established a secured $30,600 term loan and an $8,000 secured revolving line of credit. During 2004, the Company amended the term loan and revolving line of credit several times to facilitate the acquisitions described in note 2, which resulted in increasing the Company’s total borrowing capacity to $120,650 and $30,000, respectively, and extension of the

F-30

---

Table of Contents

		maturity dates. At December 31, 2004, the Company did not have any remaining borrowing capacity on the term loan and $10,200 of remaining capacity on the revolving line of credit.
		Substantially all of CES’s real and personal property and a pledge of the ownership interest of present and future subsidiaries secure both the term loan and the revolving line of credit. The term loan and revolving line of credit bore interest at either the lead bank’s prime rate plus a margin of 1.75% to 2.25% or the LIBOR plus a margin of 2.75% to 3.25%, depending on the Company’s leverage ratio, as defined. The interest rate on the term loan in 2004 averaged 5.75%. The interest rate on the revolving loan in 2004 averaged 6.13%.
		There are quarterly principal payments on the term loan in the amount of $4,350 with final maturity on August 31, 2009. The revolving line of credit was due on August 31, 2007. The Company must pay a commitment fee in the amount of 0.50% on the unused revolving line of credit capacity.
		The Company was required to maintain certain financial ratios and other financial conditions. In addition, the Company was prohibited from making certain investments, advances or loans. The term loan and credit agreements restrict substantial asset sales, capital expenditures and cash dividends. The Company was in compliance with all covenants and conditions as of December 31, 2004.
		During the first quarter of 2005, the Company amended the term loan and revolving loans described above several times which resulted in increased total borrowing capacity and the extension of the maturity dates of the term loan to February 2012 and the revolving line of credit to February 2009. Quarterly principal payments of $350 were required on the term loan. All borrowings under these facilities were retired on September 12, 2005.
(d)		On February 11, 2005, the Company issued subordinated notes to certain sellers of Parchman common shares. These notes are unsecured, subordinated to all present and future senior debt and bear interest at 6.0% during the first three years of the note, 8.0% during year four and 10.0% thereafter. The notes mature on the earliest of February 11, 2010 or ten days after an initial public offering or change of control. The Company, at its option, may repay the notes at anytime so long as such payment does not result in an event of default under any loan agreement. These subordinated notes, recorded as long-term debt at December 31, 2005, included notes totaling $4,765 which were beneficially held by directors or employees of the Company. In addition, the Company issued subordinated seller notes totaling $3,450 in 2004 related to certain business acquisitions. These notes bear interest at 6% and mature in March 2009.
(e)		In August 2004, the Company entered into a Senior Secured Agreement (“the Agreement”) with a group of financial institutions with a maximum commitment of $12,000 and a maturity date of August 31, 2008. Quarterly principal payments of $464 are required under the facility. As part of the Agreement, the Company entered into a Revolving Note Agreement (“Revolver”) providing for borrowings of up to $8,000 with a maturity date of August 31, 2007. At December 31, 2004, there were no outstanding borrowings under the Revolver. Pursuant to the Agreement, interest on the borrowings was calculated using a variable base rate plus a margin. The margin ranges from 0.25% to 1.25% for base rate advances and from 2.50% to 3.50% for LIBOR loans depending on IEM’s leverage ratio. The interest rate averaged approximately 5.18% for the four months ended December 31, 2004. In addition to interest, the banks receive various fees, including a commitment fee. The commitment fee varies from 0.375% to 0.50% of average unused commitment amount on the Revolver, depending on IEM’s leverage ratio. The note was subject to restrictive covenants. The Company was in compliance with all covenants during 2004. The Agreement was secured by substantially all of IEM’s assets. This facility was retired on September 12, 2005.
(f)		On August 31, 2004, the Company entered into a Subordinate Credit Agreement with a maximum term commitment of $20,000 and maturity of August 31, 2009. Principal plus accrued interest was to be due at maturity. Pursuant to the credit agreement, interest on borrowings was calculated using a variable base rate equal to the greater of the agent bank’s Prime Rate or the Federal Funds Rate plus

F-31

---

Table of Contents

		0.5% plus a margin. The margin ranges from 2.0% to 4.0% depending on IEM’s leverage ratio. The interest rate for the four months ended December 31, 2004 was approximately 7.25%. The note was subject to restrictive covenants. The Company was in compliance with all covenants during 2004. This facility was retired on September 12, 2005.
(g)		At December 31, 2005, the Company’s capital leases are collateralized by specific assets and bear interest at various rates averaging 10.30% (2004 – 10.29%).
(h)		Other includes: (1) a mortgage loan totaling $320 at December 31, 2005 related to property in Wyoming, which requires annual principal payments of approximately $56, accrues interest at 6% and matures in 2012; and (2) loans totaling $1,281 at December 31, 2005 related to equipment purchases with terms of 12 to 36 months and extend through December 2008.

2006		$	5,953
2007			5,422
2008			4,534
2009			7,706
2010			94,368

11.	Convertible debentures:

12.	Share capital:

	(a) Authorized:

F-32

---

Table of Contents

	(b) Stock Split:

	(c) Dividend:

	(d) Warrants:

	(e) Employee stock incentive plan:

F-33

---

Table of Contents

		Options Outstanding
						Weighted
						Average
						Exercise
		Number				Price
Balance at December 31, 2002			659,888			$	5.39
Granted			196,414				3.95
Exercised			(56,190	)			5.70
Cancelled			(43,064	)			5.70
Balance at December 31, 2003			757,048				4.97
Granted			1,118,856				4.14
Exercised			(81,180	)			2.29
Cancelled			(16,012	)			5.70
Balance at December 31, 2004			1,778,712			$	4.58

		Options Outstanding
						Weighted
						Average
						Exercise
		Number				Price
Balance at December 31, 2004, adjusted for dividend			2,259,396			$	3.60
Granted			1,746,309				7.39
Exercised			(15,082	)			4.11
Cancelled			(478,179	)			4.15
Balance at December 31, 2005			3,512,444			$	5.42

F-34

---

Table of Contents

		Options Outstanding												Options Exercisable
						Weighted				Weighted								Weighted
		Outstanding at				Average				Average				Exercisable at				Average
		December 31,				Remaining				Exercise				December 31,				Exercise
Range of Exercise Price		2005				Life (months)				Price				2005				Price
$2.00-2.20			763,154				40			$	2.04				304,443			$	2.06
$3.94			85,782				12				3.94				85,782				3.94
$4.49-4.80			1,328,100				41				4.67				536,622				4.57
$5.01			223,944				48				5.01				70,414				5.01
$6.59-6.69			630,196				111				6.68				—				—
$11.66			481,268				117				11.66				—				—
			3,512,444				64			$	5.42				997,261			$	3.78

	(f) Per share amounts:

F-35

---

Table of Contents

13.	Supplemental cash flow information:

		2005				2004				2003
Change in:
Trade accounts receivable		$	(69,755	)		$	(20,585	)		$	(687	)
Inventory			(18,346	)			(7,936	)			(1,959	)
Prepaid expenses and other current assets			(4,903	)			(3,480	)			(614	)
Accounts payable			18,647				5,032				1,635
Accrued liabilities			21,955				11,094				5,366
Notes payable			—				1,069				—
		$	(52,402	)		$	(14,806	)		$	3,741
Cash interest paid		$	23,718			$	6,756			$	2,415
Cash taxes paid		$	15,138			$	1,136			$	778
Common stock issued by controlling stockholder for acquisitions		$	20,118			$	3,041			$	840
Acquisition of minority interest		$	93,792				—				—
Notes issued for acquisitions		$	5,000			$	4,510				—
Notes issued for equipment		$	1,281				—				—
Additional acquisition consideration accrued		$	5,800				—				—
Capital expenditures in accounts payable		$	792				—				—
Non-cash assets as acquisition consideration		$	2,899				—				—

14.	Segment information:

F-36

---

Table of Contents

	Operational segments:

						Drilling				Product
Year Ended December 31, 2005		C&PS				Services				Sales				Corporate				Total
Revenue from external customers		$	510,304			$	129,117			$	118,305			$	—			$	757,726
EBITDA, as defined		$	114,033			$	42,336			$	16,507			$	(11,613	)		$	161,263
Depreciation and amortization		$	40,149			$	5,666			$	1,580			$	1,445			$	48,840
Operating income (loss)		$	73,884			$	36,670			$	14,927			$	(13,058	)		$	112,423
Capital expenditures		$	81,086			$	38,574			$	4,382			$	3,173			$	127,215
December 31, 2005
Segment assets		$	639,856			$	118,751			$	65,636			$	113,410			$	937,653

						Drilling				Product
Year Ended December 31, 2004		C&PS				Services				Sales				Corporate				Total
Revenue from external customers		$	194,953			$	44,474			$	81,320			$	—			$	320,747
EBITDA, as defined		$	38,349			$	10,093			$	12,924			$	(2,869	)		$	58,497
Depreciation and amortization		$	16,750			$	2,737			$	907			$	1,222			$	21,616
Operating income (loss)		$	21,599			$	7,356			$	12,017			$	(4,091	)		$	36,881
Capital expenditures		$	32,004			$	11,840			$	2,944			$	116			$	46,904

December 31, 2004
Segment assets		$	384,014			$	72,839			$	53,751			$	4,549			$	515,153

						Drilling				Product
Year Ended December 31, 2003		C&PS				Services				Sales				Corporate				Total
Revenue from external customers		$	65,025			$	2,707			$	35,547			$	—			$	103,279
EBITDA, as defined		$	9,134			$	712			$	4,951			$	(1,233	)		$	13,564
Depreciation and amortization		$	6,147			$	130			$	644			$	727			$	7,648
Operating income (loss)		$	2,987			$	582			$	4,307			$	(1,960	)		$	5,916
Capital expenditures		$	7,474			$	2,623			$	987			$	—			$	11,084

F-37

---

Table of Contents

						Drilling				Product
		C&PS				Services				Sales				Corporate				Total
EBITDA:
As originally presented		$	119,171			$	44,393			$	18,444			$	(20,745	)		$	161,263
Allocated corporate costs			(5,138	)			(2,057	)			(1,937	)			9,132				—
Adjusted EBITDA		$	114,033			$	42,336			$	16,507			$	(11,613	)		$	161,263
Operating income (loss):
As originally presented		$	79,022			$	38,727			$	16,864			$	(22,190	)		$	112,423
Allocated corporate costs			(5,138	)			(2,057	)			(1,937	)			9,132				—
Adjusted operating income (loss)		$	73,884			$	36,670			$	14,927			$	(13,058	)		$	112,423

						Drilling				Product
		C&PS				Services				Sales				Corporate				Total
Balance at December 31, 2002		$	33,870			$	—			$	1,814			$	—			$	35,684
Acquisitions			9,471				4,940				4,062				—				18,473
Tax valuation adjustment			(1,400	)			—				—				—				(1,400	)
Foreign currency translation			6,515				—				24				—				6,539
Balance at December 31, 2003			48,456				4,940				5,900				—				59,296
Acquisitions			73,101				10,082				—				—				83,183
Contingency adjustment			250				—				—				—				250
Foreign currency translation			2,390				—				330				—				2,720
Balance at December 31, 2004			124,197				15,022				6,230				—				145,449
Acquisitions			50,089				—				1,610				—				51,699
Purchase of minority interest			—				—				—				93,792				93,792
Accrue contingent consideration			5,800				—				—				—				5,800
Contingency adjustment and other			263				—				—				—				263
Foreign currency translation			1,164				—				130				—				1,294
Balance at December 31, 2005		$	181,513			$	15,022			$	7,970			$	93,792			$	298,297

F-38

---

Table of Contents

	Geographic information:

		United								Other
Year Ended December 31, 2005		States				Canada				International				Total
Revenue by sale origin to external customers		$	609,939			$	106,261			$	41,526			$	757,726
Income before taxes and minority interest		$	74,946			$	7,173			$	5,843			$	87,962
December 31, 2005
Long-lived assets		$	597,834			$	85,685			$	6,648			$	690,167

		United								Other
Year Ended December 31, 2004		States				Canada				International				Total
Revenue by sale origin to external customers		$	231,509			$	73,743			$	15,495			$	320,747
Income before taxes and minority interest		$	22,786			$	4,048			$	2,576			$	29,410

December 31, 2004
Long-lived assets		$	306,140			$	79,662			$	3,398			$	389,200

		United								Other
Year Ended December 31, 2003		States				Canada				International				Total
Revenue by sale origin to external customers		$	28,129			$	62,376			$	12,774			$	103,279
Income (loss) before taxes and minority interest		$	(771	)		$	2,211			$	1,789			$	3,229

15.	Financial instruments:

	(a) Interest rate risk:

	(b) Foreign currency rate risk:

	(c) Credit risk:

F-39

---

Table of Contents

16.	Commitment and contingences:

2006		$	15,954
2007			13,195
2008			8,779
2009			4,906
2010			3,171
		$	46,005

17.	Related party transactions:

F-40

---

Table of Contents

18.	Retirement plans:

F-41

---

Table of Contents

19.	Recent accounting pronouncements:

F-42

---

Table of Contents

20.	Subsequent events:

	(a) Acquisitions:

	(b) Earn-out Agreements:

	(c) Financing of Insurance Premiums:

F-43

---

Table of Contents

	(d) Amended and Restated 2001 Stock Incentive Plan (unaudited):

	(e) Amendment of Term Loan and Revolving Credit Facility (unaudited):

F-44

---

Table of Contents

	/s/ Grant Thornton LLP

F-45

---

Table of Contents

				November 6,				December 31,
				2003				2002
ASSETS
CURRENT ASSETS
	Cash and cash equivalents			$	22,124			$	369,224
	Accounts receivable, net of allowance for doubtful accounts of $157,218 and $110,606				7,245,632				5,351,266
	Notes receivable				534,886				803,525
	Investment in partnership				—				294,669
	Inventory				4,413,285				4,691,575
	Prepaid expenses				49,479				166,499
		Total current assets			12,265,406				11,676,758
PROPERTY, PLANT AND EQUIPMENT, net					23,950,811				10,232,776
GOODWILL					375,555				—
		TOTAL ASSETS		$	36,591,772			$	21,909,534
LIABILITIES AND OWNERS’ EQUITY
CURRENT LIABILITIES
	Current maturities of long-term debt			$	72,538			$	255,560
	Accounts payable				3,700,569				3,164,249
	Accrued liabilities				1,254,799				569,201
	Note payable – shareholder				—				—
	Lines of credit				3,190,000				2,785,000
		Total current liabilities			8,217,906				6,774,010
LONG-TERM DEBT, less current maturities					—				252,334
MINORITY INTEREST IN SUBSIDIARY					171,888				9,675
COMMITMENTS AND CONTINGENCIES					—				—
OWNERS’ EQUITY
	Paid-in capital				11,757,909				8,207,336
	Retained earnings				16,444,069				6,666,179
		Total owners’ equity			28,201,978				14,873,515
		TOTAL LIABILITIES AND OWNERS’ EQUITY		$	36,591,772			$	21,909,534

F-46

---

Table of Contents

				2003				2002
REVENUES				$	49,119,656			$	33,962,689
OPERATING EXPENSES
	Costs of goods and services				30,188,568				22,963,942
	General and administrative expenses				2,035,329				1,643,842
	Taxes and insurance				327,315				356,284
	Depreciation				1,525,022				726,937
	Salaries and employee benefits				3,962,819				3,982,169
	Shop and automobile expenses				1,040,867				1,740,998
		Total operating expenses			8,891,352				8,450,230
OPERATING INCOME					10,039,736				2,548,517
OTHER INCOME, net					39,523				81,462
INTEREST EXPENSE					(139,156	)			(47,668	)
MINORITY INTEREST IN NET EARNINGS OF SUBSIDIARY					(162,213	)			(9,675	)
		NET EARNINGS		$	9,777,890			$	2,572,636

F-47

---

Table of Contents

			Paid-in
			capital				Retained earnings				Total owners’ equity
Balance at January 1, 2002			$	5,880,320			$	4,093,543			$	9,973,863
Capital contributions:
	Bell Supply I, LP			266,015				—				266,015
	Shale Tank Truck, LP			2,061,001				—				2,061,001
Net earnings				—				2,572,636				2,572,636
Balance at December 31, 2002				8,207,336				6,666,179				14,873,515
Capital contributions:
	BSI Holdings, L.P. and BSI Holdings Management LLC			3,376,983				—				3,376,983
	Acquire New Tejas, L.L.C. (50% Interest)			173,590				—				173,590
Net earnings				—				9,777,890				9,777,890
Balance at November 6, 2003			$	11,757,909			$	16,444,069			$	28,201,978

F-48

---

Table of Contents

					2003				2002
Cash flows from operating activities
	Net earnings				$	9,777,890			$	2,572,636
	Adjustments to reconcile net earnings to net cash used in operating activities
		Minority interest in net earnings of subsidiaries				162,213				9,675
		Equity earnings in investment				—				(26,291	)
		Depreciation				1,525,022				726,937
		Gain on sale of equipment				16,268				3,884
		Change in assets and liabilities
			Increase in accounts receivable			(1,894,366	)			(790,379	)
			Decrease in prepaid expenses and other			117,020				320,305
			Decrease (increase) in notes receivable			268,639				(372,927	)
			Decrease (increase) in inventory			278,290				(1,787,879	)
			Increase in accounts payable and accrued expenses			1,221,918				978,555
			Net cash provided by operating activities			11,472,894				1,634,516
Cash flows from investing activities
	Acquisition of Western Bentonite, net of cash acquired					(375,555	)			—
	Purchase of equipment and improvements					(15,209,054	)			(5,897,181	)
	Proceeds from sale of equipment and improvements					244,398				59,789
	Investment in partnership					—				(29,295	)
		Net cash used in investing activities				(15,340,211	)			(5,866,687	)
Cash flows from financing activities
	Net advances in lines of credit					405,000				1,285,000
	Proceeds on long-term debt					2,156,629				388,800
	Payments on long-term debt					(2,591,985	)			(307,133	)
	Contributions from partners					3,550,573				2,327,016
		Net cash provided by financing activities				3,520,217				3,693,683
Net decrease in cash and cash equivalents						(347,100	)			(538,488	)
Cash and cash equivalents at beginning of period						369,224				907,712
Cash and cash equivalents at end of period					$	22,124			$	369,224

F-49

---

Table of Contents

	1.     Basis of Presentation

	•	BSI Holdings, LP
	•	BSI Holdings Management, LLC
	•	Bell Supply I, LP
	•	Red River Well Service Ltd. (dba’s Mercer Well Service, Brammer Supply, Basin Tool)
	•	Shale Tank Truck, L.P.
	•	New Tejas, L.L.C.
	•	Price Pipeline Construction, Ltd. (50% interest)

F-50

---

Table of Contents

	2. Use of Estimates

	3.            Cash and Cash Equivalents

	4.            Inventory

	5.            Property, Plant and Equipment

	6.            Goodwill

	7.            Revenue Recognition

F-51

---

Table of Contents

			2003				2002
Drilling and service rigs			$	23,527,831			$	9,765,282
Automobiles				2,997,672				1,782,770
Buildings				20,000				70,722
Leasehold improvements				530,854				233,981
Land				127,609				75,000
Office equipment				138,044				75,867
	Total property, plant and equipment			27,342,010				12,003,622
Accumulated depreciation				(3,391,199	)			(1,770,846	)
	Net property, plant and equipment		$	23,950,811			$	10,232,776

			2003				2002
Tubular products			$	1,123,399			$	595,633
Hardware				1,455,878				1,874,942
Plumbing and fittings				879,675				747,094
Other				954,333				1,473,906
	Net inventory		$	4,413,285			$	4,691,575

F-52

---

Table of Contents

		2003				2002
Note payable to a finance company with interest payable monthly at a rate of 2.9% per annum; payments of $882 payable monthly with the last payment due May 12, 2003; collateralized by truck		$	—			$	1,391
Note payable to a finance company with no interest; principal payments of $811 payable monthly with the last payment due December 9, 2004; collateralized by truck			—				18,662
Note payable to a finance company with no interest; principal payments of $811 payable monthly with the last payment due December 9, 2004; collateralized by truck			—				18,662
Note payable to a finance company with no interest; principal payments of $811 payable monthly with the last payment due December 9, 2004; collateralized by truck			—				18,662
Note payable to a finance company with no interest; principal payments of $811 payable monthly with the last payment due October 16, 2004; collateralized by truck			—				18,662
Note payable to a finance company with interest payable monthly at a rate of 8.75% per annum; principal payments of $1,057 payable monthly with the last payment due September 19, 2003; collateralized by truck			—				8,042
Note payable to a finance company with no interest; principal payments of $3,410 payable monthly with the last payment due April 6, 2006; collateralized by equipment			—				109,133
Note payable to a finance company with interest payable monthly at a rate of 6.53% per annum; principal payments of $5,420 payable monthly with the last payment due April 20, 2005; collateralized by equipment			—				136,129
Note payable to a finance company with interest payable monthly at a rate of 4.80% per annum; principal payments of $5,279 payable monthly with the last payment due September 29, 2004; collateralized by equipment			—				100,310
Note payable to a finance company with no interest; principal payments of $670 payable monthly with the last payment due February 3, 2005; collateralized by truck			—				16,741
Note payable to a finance company with no interest; principal payments of $630 payable monthly with the last payment due January 12, 2005; collateralized by truck			—				15,117
Note payable to a finance company with no interest; principal payments of $670 payable monthly with the last payment due February 3, 2005; collateralized by truck			—				16,741
Note payable to a finance company with no interest; principal payments of $593 payable monthly with the last payment due December 9, 2004; collateralized by truck			—				14,819
Note payable to a finance company with no interest; principal payments of $593 payable monthly with the last payment due December 9, 2004; collateralized by truck			—				14,823

F-53

---

Table of Contents

				2003				2002
Note payable to a finance company with no interest; principal payments of $3,384 payable monthly with the last payment due September 5, 2004; collateralized by truck				$	72,538			$	—
	Total debt				72,538				507,894
	Less current portion				72,538				255,560
		Long-term debt		$	—			$	252,334

		2003				2002
$1,500,000 revolving line of credit, secured, with interest rate of 4.0%; due December 2003		$	1,500,000			$	1,385,000
$1,500,000 revolving line of credit, secured, with interest rate of 4.0%; due December 2003			—				1,400,000
$750,000 revolving line of credit, secured, with interest rate of 4.25%; due January 2004			190,000				—
$1,500,000 revolving line of credit, secured, with interest rate of 5.25%; due June 2004			1,500,000				—
		$	3,190,000			$	2,785,000

2004			$	477,894
2005				471,684
2006				436,560
2007				436,560
2008				401,060
	Total		$	2,223,758

F-54

---

Table of Contents

F-55

---

Table of Contents

	/s/ Grant Thornton LLP

F-56

---

Table of Contents

				August 31,
				2004
ASSETS
CURRENT ASSETS
	Cash and cash equivalents			$	1,035,929
	Accounts receivable – trade, net of allowance for doubtful accounts of $103,354				6,948,834
	Prepaid assets				1,569,830
	Other current assets				323,562
		Total current assets			9,878,155
PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation and amortization					6,968,954
GOODWILL, net of accumulated amortization of $73,210					161,508
				$	17,008,617
LIABILITIES AND OWNERS’ EQUITY
CURRENT LIABILITIES
	Accounts payable			$	1,252,475
	Accrued liabilities				2,103,745
	Payable to affiliates				164,077
		Total current liabilities			3,520,297
COMMITMENTS AND CONTINGENCIES
OWNERS’ EQUITY					13,488,320
				$	17,008,617

F-57

---

Table of Contents

			Eleven Month
			Period Ended
			August 31,
			2004
OPERATING REVENUE			$	41,507,522
OPERATING EXPENSES				30,057,266
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES				4,779,669
	OPERATING INCOME			6,670,587
INTEREST EXPENSE				84,856
OTHER EXPENSE				183,774
	NET INCOME		$	6,401,957
BALANCE OF OWNERS’ EQUITY AS OF OCTOBER 1, 2003				10,925,363
DISTRIBUTION TO OWNERS DURING THE PERIOD				(3,839,000	)
BALANCE OF OWNERS’ EQUITY AS OF AUGUST 31, 2004			$	13,488,320

F-58

---

Table of Contents

					Eleven
					Month
					Period Ended
					August 31,
					2004
CASH FLOWS FROM OPERATING ACTIVITIES
	Net income				$	6,401,957
	Adjustments to reconcile net income to net cash provided by operating activities
		Depreciation				1,567,075
		Change in assets and liabilities
		Decrease in accounts receivable				107,691
		Increase in prepaid assets				(347,891	)
		Increase in other current assets				(105,250	)
		Increase in accounts payable				340,405
		Increase in accrued liabilities				440,638
		Increase in payable to affiliates				164,077
			Net cash provided by operating activities			8,568,702
CASH FLOWS FROM INVESTING ACTIVITIES
	Fixed asset additions					(2,022,020	)
CASH FLOWS FROM FINANCING ACTIVITIES
	Repayment of affiliated debt					(2,144,431	)
	Distributions to owners					(3,839,000	)
			Net cash used in financial activities			(5,983,431	)
INCREASE IN CASH						563,251
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD						472,678
CASH AND CASH EQUIVALENTS AT END OF PERIOD					$	1,035,929
Supplemental cash flow information:
	Interest paid during the period				$	84,856

F-59

---

Table of Contents

	1.            Financial Statement Presentation

	2.            Nature of Operations

	3.            Cash and Cash Equivalents

	4.            Depreciation

Buildings and improvements		25-39 years
Furniture and fixtures		1-5 years
Shop equipment		2-5 years
Vehicles		3 years
Revenue equipment		2-10 years

	5.            Intangible Assets

	6.            Income Taxes

F-60

---

Table of Contents

	7.            Revenue recognition

	8.            Use of Estimates

Land			$	265,732
Buildings and improvements				512,608
Furniture and fixtures				372,593
Shop equipment				59,213
Vehicles				1,120,180
Revenue equipment				11,611,855
				13,942,181
	Less accumulated depreciation and amortization			6,973,227
			$	6,968,954

F-61

---

Table of Contents

Accounts receivable from:
	Sunland Construction, Inc.			$	60,730
	Progressive Tractor and Implement Co., Inc.				105
				$	60,835
Accounts payable to:
	Sunland Construction, Inc.			$	3,423
	Purchases of services from:
		Sunland Construction, Inc.		$	896,494
		Sunland-Kori Services, L.L.C			213,388
				$	1,109,882
Sales of services to:
	Sunland Construction, Inc.			$	175,431
	Progressive Tractor and Implement Co., Inc.				1,515
				$	176,946

F-62

---

Table of Contents

Year Ended August 31,		Amount
2005		$	398,400
2006			200,575
		$	598,975

F-63

---

Table of Contents

		Eugene H. Darnall, CPA, Retired 1990 Paula D. Bihm, CPA, Deceased 2002 E. Larry Sikes, CPA, CVA, CFP Danny P. Frederick, CPA Clayton E. Darnall, CPA,CVA Eugene H. Darnall, III, CPA Stephanie M. Higginbotham, CPA John P. Armato, CPA Jennifer S. Ziegler, CPA, CFP Chris A. Miller, CPA,CVA Stephen R. Dischler, MBA, CPA Steven G. Moosa, CPA Erich G. Loewer, Jr. CPA, CVA Kathleen T. Darnall, CPA Erich G. Loewer, III, MTX, CPA Tamera T. Landry, CPA Raegan D. Maggio, CPA Julie Templet DeVillier, CPA Barbara A. Clark, CPA Lauren F. Verrett, CPA Michelle B. Borrello, CPA Jeremy C. Meaux, CPA Kevin S. Young, CPA Other Locations: 1231 E. Laurel Avenue Eunice, LA 70535 337.457.4146 1201 Brashear Avenue Suite 301 Morgan City, LA 70380 985.384.6264 404 Pere Megret Abbeville, LA 70510 337.893.5470

Eunice, Louisiana November 10, 2003		Member of: American Institute of Certified Public Accountants Society of Louisiana Certified Public Accountants

F-64

---

Table of Contents

ASSETS
CURRENT ASSETS
	Cash			$	621,528
	Accounts receivable – trade – net				7,116,525
	Other receivables				191,091
	Prepaid expenses				1,206,555
		Total current assets			9,135,699
PROPERTY AND EQUIPMENT
	Land and improvements				314,475
	Buildings and improvements				399,714
	Furniture and fixtures				377,555
	Shop equipment				56,625
	Vehicles				1,000,356
	Revenue equipment				12,837,793
	Leasehold improvements				64,151
	Construction in progress				31,398
					15,082,067
	Less accumulated depreciation				8,568,031
					6,514,036
OTHER ASSETS
	Goodwill – net				161,509
	Deposits				27,192
					188,701
		TOTAL ASSETS		$	15,838,436
LIABILITIES AND STOCKHOLDERS’ AND MEMBERS’ EQUITY
LIABILITIES
	Bank overdrafts			$	133,467
	Accounts payable				1,021,172
	Accrued expenses				1,367,537
	Note payable – insurance				246,467
	Due to related parties				2,144,431
		Total current liabilities			4,913,074
MINORITY INTEREST					355,572
STOCKHOLDERS’ AND MEMBERS’ EQUITY
	Common stock				1,000
	Members’ equity				8,564,759
	Retained earnings				2,004,031
					10,569,790
		TOTAL LIABILITIES AND STOCKHOLDERS’ AND MEMBERS’ EQUITY		$	15,838,436

F-65

---

Table of Contents

OPERATING REVENUE			$	30,186,155
OPERATING EXPENSES
	Direct expenses			17,295,775
	Indirect expenses			12,628,516
				29,924,291
OPERATING INCOME				261,864
OTHER INCOME
	Gain on sale of assets			36,088
	Interest			7,676
	Miscellaneous			175,001
				218,765
NET INCOME			$	480,629

F-66

---

Table of Contents

			Common				Members’				Retained				Minority
			Stock				Equity				Earnings				Interest				Total Equity
Balances, September 30, 2002			$	576,000			$	(149,683	)		$	10,381,565			$	248,412			$	11,056,294
	Conversion of corporation to L.L.C.			(575,000	)			8,783,005				(8,145,859	)			—				62,146
	Net income (loss)			—				605,144				(231,675	)			107,160				480,629
	Gain on liquidation of parent			—				214,468				—				—				214,468
	Distributions			—				(888,175	)			—				—				(888,175	)
Balances, September 30, 2003			$	1,000			$	8,564,759			$	2,004,031			$	355,572			$	10,925,362

F-67

---

Table of Contents

CASH FLOWS FROM OPERATING ACTIVITIES
	Net income				$	480,629
	Adjustments to reconcile net income to net cash provided by operating activities Depreciation					1,817,037
		Gain on disposal of assets				(36,088	)
	(Increase) decrease in:
		Accounts receivable				(3,010,184	)
		Other receivables				15,280
		Prepaid assets				947,774
		Interest receivable				100,513
		Deposits				(16,131	)
	Increase (decrease) in:
		Accounts payable				132,904
		Accrued expenses				(63,223	)
		Deferred expenses				(62,146	)
			Total adjustments			(174,264	)
			Net cash provided by operating activities			306,635
CASH FLOWS FROM INVESTING ACTIVITIES
	Proceeds from disposal of fixed assets					195,432
	Purchase of fixed assets					(839,196	)
			Net cash used by investing activities			(643,764	)
CASH FLOWS FROM FINANCING ACTIVITIES
	Proceeds from bank overdraft.					133,467
	Net proceeds to affiliates					1,458,862
	Net payments to member					(122,447	)
	Net decrease in short-term debt					(120,137	)
	Deferred compensation payments					(162,195	)
	Repayment of long-term debt					(1,404,454	)
			Net cash used by financing activities			(216,904	)
DECREASE IN CASH AND CASH EQUIVALENTS						(554,303	)
CASH AND CASH EQUIVALENTS, beginning of year						1,175,831
CASH AND CASH EQUIVALENTS, end of year					$	621,528
Supplemental disclosures
Interest paid					$	131,360
Income taxes paid					$	70,656

F-68

---

Table of Contents

NOTE 1	SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

	Nature of Operations

	Cash and Cash Equivalents

	Depreciation

Building and improvements			25
Furniture and fixtures			1-5
Shop equipment			2-5
Vehicles			3
Revenue equipment			2-10

	Intangible Assets

F-69

---

Table of Contents

	Income Taxes

	I. E. Miller of Eunice, L.L.C.

	I. E. Miller Holding Co., Inc. & Subsidiary/ I.E. Miller – Heldt Brothers Trucking, L.L.C.

	Uses of Estimates

NOTE 2	ACCOUNTS RECEIVABLE

NOTE 3	NOTE PAYABLE

Note payable to Canonwill, Inc., dated March 14, 2003, original amount of $864,476, with a downpayment of $216,119, bearing interest at 5% per annum, payable in 9 monthly installments of $73,549, collateralized by insurance policies		$	213,172
Note payable to Hibernia Insurance, dated March 17, 2003, original amount of $131,537, with a downpayment of $32,884, bearing interest at 5% per annum, payable in 9 monthly installments of $11,191, collateralized by insurance policies			33,295
		$	246,467

NOTE 4	DEFERRED COMPENSATION

F-70

---

Table of Contents

NOTE 5	RELATED PARTY TRANSACTIONS

Accounts Receivable
Sunland Construction, Inc.		$	262
Accounts Payable/ Accrued Expenses
Sunland-Kori Services, L.L.C		$	10,102
Due (to) from Affiliates/ Stockholders
Due to Sunland Construction, Inc.		$	2,144,431
Sales
Sunland Construction, Inc.		$	27,940
Gulfgate Construction, L.L.C			1,306
Progressive Tractor & Implement Co., Inc.			317
		$	29,563
Purchases
Sunland Construction, Inc.		$	2,899
Sunland-Kori Services, L.L.C			18,144
Progressive Tractor & Implement Co., Inc.			2,573
		$	23,616

NOTE 6	RETIREMENT PLAN

NOTE 7	BENEFIT TRUST

F-71

---

Table of Contents

NOTE 8	CONCENTRATION OF CREDIT RISK

NOTE 9	STOCK RESTRICTIONS

NOTE 10	CONTINGENCIES

NOTE 11	SALES TO MAJOR CUSTOMERS

Customer A			13	%

F-72

---

Table of Contents

F-73

---

Table of Contents

ASSETS
CURRENT ASSETS
	Cash				$	1,907,097
	Accounts receivable, net of allowance of $69,917					11,243,181
	Inventory					312,635
	Prepaid expenses					293,838
		Total current assets				13,756,751
PROPERTY AND EQUIPMENT, at cost
	Trucks, tanks and other					27,830,941
	Land and buildings					4,574,348
	Equipment					14,254,688
	Leasehold					69,253
						46,729,230
	Less accumulated depreciation and amortization					26,674,288
						20,054,942
OTHER ASSETS
	Equipment deposit					1,234,867
	Other					323,497
						1,558,364
			Total assets		$	35,370,057
LIABILITIES AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES
	Note payable				$	3,458,978
	Line of credit					2,625,177
	Accounts payable					4,568,772
	Accrued expenses and other payables					1,317,901
		Total current liabilities				11,970,828
STOCKHOLDERS’ EQUITY
	Common stock, $.001 par value; authorized 10,000,000 shares; issued 1,956,300 shares and outstanding 1,956,175 shares					1,956
	Additional paid-in capital					127,385
	Retained earnings					23,852,097
	Treasury stock, at cost, 125 shares					(582,209	)
		Total stockholders’ equity				23,399,229
			Total liabilities and stockholders’ equity		$	35,370,057

F-74

---

Table of Contents

REVENUE
	Service revenue		$	42,919,515
	Oil and gas			259,835
	Management fees			344,086
				43,523,436
OPERATING EXPENSES
	Salaries and benefits			16,194,201
	Depreciation and amortization			3,119,198
	Insurance			3,533,095
	General and administrative			3,893,141
	Repairs and maintenance			1,441,134
	Disposal fee			2,392,600
	Fuel and oil			2,739,152
	Parts and supplies			3,582,245
	Other			496,218
				37,390,984
OPERATING INCOME				6,132,452
OTHER INCOME				532,739
INTEREST EXPENSE				308,988
NET INCOME			$	6,356,203
BASIC EARNINGS PER SHARE			$	3.25
DILUTED EARNINGS PER SHARE			$	3.21

F-75

---

Table of Contents

											Additional
			Number of				Common				Paid-In				Treasury				Retained
			Shares				Stock				Capital				Stock				Earnings				Total
Balance, beginning of period				1,956,300			$	1,956			$	127,385			$	(582,209	)		$	21,805,800			$	21,352,932
	Net income			—				—				—				—				6,356,203				6,356,203
	Distribution to stockholder			—				—				—				—				(4,309,906	)			(4,309,906	)
Balance, end of period				1,956,300			$	1,956			$	127,385			$	(582,209	)		$	23,852,097			$	23,399,229

F-76

---

Table of Contents

Operating Activities
	Net income				$	6,356,203
	Items not requiring (providing) cash
		Depreciation and amortization				3,119,198
		Gain on sale of assets				(494,368	)
		Undistributed earnings of affiliate				(15,052	)
	Changes in
		Accounts receivable				138,689
		Inventory				120,126
		Accounts payable and accrued expenses				1,075,237
		Other				125,716
			Net cash provided by operating activities			10,425,749
Investing Activities
	Proceeds from sale of equipment					1,638,575
	Purchase of property and equipment and deposit on equipment					(7,430,797	)
			Net cash used in investing activities			(5,792,222	)
Financing Activities
	Net borrowings on line-of-credit agreement					171,241
	Principal payments of long-term debt and note payable					(3,118,051	)
	Net advances to affiliates					(210,675	)
	Distributions to stockholders					(2,213,573	)
			Net cash used in financing activities			(5,371,058	)
Decrease in cash						(737,531	)
Cash, beginning of period						2,644,628
Cash, end of period					$	1,907,097
Supplemental Cash Flows Information
	Interest paid				$	308,988

Cost of equipment held for sale		$	3,523,642
Distribution to stockholder applied to equipment purchase price		$	2,096,333
Account payable to stockholder		$	353,439

F-77

---

Table of Contents

Note 1:	Nature of Operations and Summary of Significant Accounting Policies

	Nature of Operations

	Principles of Consolidation

	Use of Estimates

	Accounts Receivable

	Inventories

	Property and Equipment

		Useful Life
Asset Description		(in years)
Trucks, tanks and other			4-10
Buildings			10-40
Equipment			4-14
Leasehold improvements			10-40

F-78

---

Table of Contents

	Income Taxes

	Revenue Recognition

	Stock Option Plan

Net income, as reported		$	6,506,203
Less: Total stock-based employee compensation cost determined under the fair value based method			41,974
Pro forma net income		$	6,464,229

	Self-Insurance

	Fair Value of Financial Instruments

Note 2:	Line of Credit

F-79

---

Table of Contents

Note 3:	Note Payable

Note 4:	Related Party Transactions

Note 5:	Profit Sharing Plan

Note 6:	Stock Option Plans

	Incentive Stock Option Plan (ISOP)

							Weighted-
							Average
			Shares				Exercise Price
Outstanding, beginning of period				21,850			$	13.20
	Granted			1,900				13.20
Outstanding, end of period				23,750			$	13.20
Options exercisable, end of period				4,750

F-80

---

Table of Contents

Dividend per share		$	—
Risk-free interest rate			3	%
Expected life of options			10 years

Options Outstanding

Options Exercisable

Weighted-Average

Number

Remaining

Weighted-Average

Number

Weighted-Average

Exercise Price

Outstanding

Contractual Life

Exercise Price

Exercisable

Exercise Price

$

13.20

23,750

9 years

$

13.20

4,750

$

13.20

	Nonqualified Stock Option Plan (NSOP)

							Weighted-
							Average
			Shares				Exercise Price
Outstanding, beginning of period				21,850			$	6.60
	Granted			1,900				6.60
Outstanding, end of period				23,750			$	6.60
Options exercisable, end of period				7,917

Dividend per share		$	—
Risk-free interest rate			3.0	%
Expected life of options			10 years

Options Outstanding

Options Exercisable

Weighted-Average

Number

Remaining

Weighted-Average

Number

Weighted-Average

Exercise Price

Outstanding

Contractual Life

Exercise Price

Exercisable

Exercise Price

$

6.60

23,750

9 years

$

6.60

7,917

$

6.60

F-81

---

Table of Contents

Note 7:	Significant Estimates and Concentrations

	Cash

	Customers

	Self-Insurance

Note 8:	Litigation and Commitments

F-82

---

Table of Contents

Note 9:	Earnings Per Share

							Weighted-
							Average				Per Share
			Income				Shares				Amount
Basic earnings per share:
	Net income		$	6,356,203				1,956,175			$	3.25
Effect of dilutive securities:
	Stock options			—				23,750				—
Diluted earnings per share:
	Net income		$	6,356,203				1,979,925			$	3.21

Note 10:	Subsequent Event

F-83

---

Table of Contents

F-84

---

Table of Contents

ASSETS
CURRENT ASSETS
	Cash				$	2,644,628
	Accounts receivable, net of allowance, $47,917					11,381,870
	Inventory					432,761
	Prepaid expenses					505,352
		Total current assets				14,964,611
PROPERTY AND EQUIPMENT, at cost
	Trucks, tanks and other					24,327,480
	Land and buildings					3,948,231
	Equipment					12,729,810
	Leasehold					69,253
						41,074,774
	Accumulated depreciation and amortization					(23,492,800	)
						17,581,974
OTHER ASSETS
	Asset held for sale					2,860,250
	Other					141,937
						3,002,187
			Total assets		$	35,548,772
LIABILITIES AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES
	Current maturities of long-term debt				$	5,558,801
	Line of credit					2,453,936
	Accounts payable					3,789,506
	Accounts payable-related party					353,439
	Accrued expenses and other payables					1,021,930
		Total current liabilities				13,177,612
LONG-TERM DEBT						1,018,228
STOCKHOLDERS’ EQUITY
	Common stock, $.001 par value; authorized 10,000,000 shares; issued 1,956,300 shares and outstanding 1,956,175 shares					1,956
	Additional paid-in capital					127,385
	Retained earnings					21,805,800
	Treasury stock, at cost, 125 shares					(582,209	)
		Total stockholders’ equity				21,352,932
			Total liabilities and stockholders’ equity		$	35,548,772

F-85

---

Table of Contents

REVENUE
	Service revenue		$	48,093,996
	Oil and gas			495,884
	Management fees			313,904
				48,903,784
OPERATING EXPENSES
	Salaries and benefits			19,570,318
	Depreciation and amortization			3,795,280
	Insurance			3,323,714
	General and administrative			3,672,551
	Repairs and maintenance			1,373,587
	Disposal fee			2,550,948
	Fuel and oil			2,607,571
	Parts and supplies			4,901,500
	Other			703,180
				42,498,649
OPERATING INCOME				6,405,135
OTHER INCOME				51,608
INTEREST EXPENSE				348,969
NET INCOME			$	6,107,774
BASIC EARNINGS PER SHARE			$	3.12
DILUTED EARNINGS PER SHARE			$	3.10

F-86

---

Table of Contents

											Additional
			Number of				Common				Paid-In				Treasury				Retained
			Shares				Stock				Capital				Stock				Earnings				Total
Balance, beginning of period				10,000			$	10,000			$	119,341			$	(582,209	)		$	15,698,026			$	15,245,158
	Effect of change in par value			1,946,300				(8,044	)			8,044				—				—				—
	Net income			—				—				—				—				6,107,774				6,107,774
Balance, end of period				1,956,300			$	1,956			$	127,385			$	(582,209	)		$	21,805,800			$	21,352,932

F-87

---

Table of Contents

OPERATING ACTIVITIES
	Net income				$	6,107,774
	Items not requiring (providing) cash
		Depreciation and amortization				3,795,280
		Gain on sale of assets				(42,228	)
	Changes in
		Accounts receivable				(4,308,913	)
		Inventory				14,076
		Accounts payable and accrued expenses				944,524
		Other				(242,585	)
			Net cash provided by operating activities			6,267,928
INVESTING ACTIVITIES
	Proceeds from sale of equipment					121,305
	Purchase of property and equipment					(5,192,168	)
			Net cash used in investing activities			(5,070,863	)
FINANCING ACTIVITIES
	Net principal payments on line-of-credit agreement					(706,866	)
	Principal payments of long-term debt					(2,510,376	)
	Purchase of treasury stock					(582,209	)
	Proceeds from issuance of long-term debt					4,756,900
			Net cash provided by financing activities			957,449
INCREASE IN CASH						2,154,514
CASH, BEGINNING OF YEAR						490,114
CASH, END OF YEAR					$	2,644,628
SUPPLEMENTAL CASH FLOWS INFORMATION
	Interest paid				$	348,969

F-88

---

Table of Contents

Note 1:	Nature of Operations and Summary of Significant Accounting Policies

	Nature of Operations

	Principles of Consolidation

	Use of Estimates

	Accounts Receivable

	Inventories

	Property and Equipment

		Useful Life
Asset Description		(in years)
Trucks, tanks and other			4-10
Buildings			10-40
Equipment			4-14
Leasehold improvements			10-40

F-89

---

Table of Contents

	Income Taxes

	Revenue Recognition

	Stock Option Plan

Net income, as reported		$	6,107,774
Less: Total stock-based employee compensation cost determined under the fair value based method			50,100
Pro forma net income		$	6,057,674

	Self-Insurance

	Fair Value of Financial Instruments

Note 2:	Line of Credit

F-90

---

Table of Contents

Note 3:	Long-Term Debt

Note payable, bank(A)		$	103,112
Note payable, bank(B)			104,964
Note payable, bank(C)			2,000,000
Note payable, bank(D)			3,956,779
Notes payable, related party(E)			366,450
Notes payable, finance company(F)			45,724
			6,577,029
Less current maturities			5,558,801
		$	1,018,228

2004		$	5,558,801
2005			1,018,228
		$	6,577,029

(A)		Due June 2004; payable $18,192 monthly including interest at National prime; secured by inventory, machinery and equipment.
(B)		Due March 2005; payable $8,646 monthly including interest at National prime; remaining principal due at maturity; secured by inventory, machinery and equipment.
(C)		Due March 2004; payable $83,333 monthly plus interest at 5%, secured by equipment.
(D)		Due September 2004; payable monthly at 1/60th of the outstanding balance plus interest at 4.75%, secured by equipment.
(E)		Unsecured notes payable to a related party; payable on demand, at interest rates of 6.00% and 8.50%.
(F)		Various notes payable due December 2004; payable monthly; secured by automobiles.

Note 4:	Related Party Transactions

F-91

---

Table of Contents

Note 5:	Profit Sharing Plan

Note 6:	Stock Option Plans

	Incentive Stock Option Plan (ISOP)

							Weighted-
							Average
			Shares				Exercise Price
Outstanding, beginning of year				—			$	—
	Granted			21,850				13.20
Outstanding, end of year				21,850			$	13.20
Options exercisable, end of year				0

Dividend per share		$	—
Risk-free interest rate			3.00	%
Expected life of options			10 years
Weighted-average fair value of options granted during the year		$	74,000

Options Outstanding

Options Exercisable

Weighted-Average

Number

Remaining

Weighted-Average

Number

Weighted-Average

Exercise Price

Outstanding

Contractual Life

Exercise Price

Exercisable

Exercise Price

$

13.20

21,850

10 years

$

13.20

—

$

—

	Nonqualified Stock Option Plan (NSOP)

F-92

---

Table of Contents

							Weighted-
							Average
			Shares				Exercise Price
Outstanding, beginning of year				—			$	—
	Granted			21,850				6.60
Outstanding, end of year				21,850			$	6.60
Options exercisable, end of year				0

Dividend per share		$	—
Risk-free interest rate			3.00	%
Expected life of options			10 years
Weighted-average fair value of options granted during the year		$	181,000

Options Outstanding

Options Exercisable

Weighted-Average

Number

Remaining

Weighted-Average

Number

Weighted-Average

Exercise Price

Outstanding

Contractual Life

Exercise Price

Exercisable

Exercise Price

$

6.60

21,850

10 years

$

6.60

—

$

—

Note 7:	Significant Estimates and Concentrations

	Customers

	Self-Insurance

F-93

---

Table of Contents

Note 8:	Litigation and Commitments

Note 9:	Combination of Commonly Controlled Interest

Note 10:	Common Stock

Note 11:	Earnings Per Share

							Weighted-
							Average				Per Share
			Income				Shares				Amount
Basic earnings per share:
	Net income		$	6,107,774				1,956,175			$	3.12
Effect of dilutive securities:
	Stock options			—				14,859				—
Diluted earnings per share:
	Net income		$	6,107,774				1,971,034			$	3.10

F-94

---

Table of Contents

F-95

---

Table of Contents

					2004				2003				2002
ASSETS
CURRENT ASSETS
	Cash and cash equivalents				$	354,340			$	302,341			$	196,609
	Accounts receivable					1,219,203				834,540				548,621
	Other current assets					8,183				17,013				30,722
		Total current assets				1,581,726				1,153,894				775,952
INVESTMENTS AND LONG-TERM RECEIVABLES
	Held-to-maturity securities					1,887,747				1,865,770				—
	Receivable from related party					—				366,450				604,505
						1,887,747				2,232,220				604,505
PROPERTY AND EQUIPMENT, at cost
	Land and buildings					163,591				157,224				157,224
	Trucks, trailers and other					620,059				627,379				639,863
	Rental equipment					5,599,149				3,324,686				3,372,196
	Shop equipment					151,198				150,092				160,566
	Furniture and fixtures					85,704				78,304				149,260
						6,619,701				4,337,685				4,479,109
	Less accumulated depreciation					3,364,286				3,133,075				3,025,635
						3,255,415				1,204,610				1,453,474
		Total assets			$	6,724,888			$	4,590,724			$	2,833,931
LIABILITIES AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES
	Current maturities of long-term debt				$	290,413			$	589,095			$	118,964
	Accounts payable					1,423,392				28,933				64,288
	Accrued expenses and other					169,368				79,823				76,773
	Payable to related party					231,000				—				—
		Total current liabilities				2,114,173				697,851				260,025
LONG-TERM DEBT						597,502				542,841				—
STOCKHOLDERS’ EQUITY
	Common stock, $1 par value, authorized 10,000 shares, issued and outstanding 500 shares					500				500				500
	Additional paid-in capital					9,500				9,500				9,500
	Retained earnings					4,003,213				3,340,032				2,563,906
		Total stockholders’ equity				4,013,213				3,350,032				2,573,906
			Total liabilities and stockholders’ equity		$	6,724,888			$	4,590,724			$	2,833,931

F-96

---

Table of Contents

			2004				2003				2002
RENTAL INCOME			$	2,928,981			$	3,474,707			$	2,899,141
OPERATING EXPENSES
	Rental expense			504,150				504,915				368,120
	Salaries and benefits			908,750				1,068,029				1,000,071
	Depreciation			238,338				331,564				495,679
	Insurance			129,383				147,110				159,878
	General and administrative			219,717				227,882				212,669
	Repairs and maintenance			13,504				7,471				5,327
	Fuel and oil			17,664				6,144				7,252
	License and permits			1,277				8,833				4,525
	Parts and supplies			134,102				121,648				116,706
	Gain on sale of assets			(1,500	)			(23,500	)			—
				2,165,385				2,400,096				2,370,227
OPERATING INCOME				763,596				1,074,611				528,914
OTHER INCOME				276,036				262,128				29,887
INTEREST EXPENSE				32,451				57,613				25,123
NET INCOME			$	1,007,181			$	1,279,126			$	533,678
EARNINGS PER SHARE (500 shares outstanding)
BASIC AND DILUTED			$	2,014.36			$	2,558.25			$	1,067.36

F-97

---

Table of Contents

										Additional
		Number of				Common				Paid-In				Retained
		Shares				Stock				Capital				Earnings				Total
Balance, January 1, 2002			500			$	500			$	9,500			$	2,242,663			$	2,252,663
Net income			—				—				—				533,678				533,678
Distribution to stockholders			—				—				—				(212,435	)			(212,435	)
Balance, December 31, 2002			500				500				9,500				2,563,906				2,573,906
Net income			—				—				—				1,279,126				1,279,126
Distribution to stockholders			—				—				—				(503,000	)			(503,000	)
Balance, December 31, 2003			500				500				9,500				3,340,032				3,350,032
Net income			—				—				—				1,007,181				1,007,181
Distribution to stockholders			—				—				—				(344,000	)			(344,000	)
Balance, September 30, 2004			500			$	500			$	9,500			$	4,003,213			$	4,013,213

F-98

---

Table of Contents

					2004				2003				2002
OPERATING ACTIVITIES
	Net income				$	1,007,181			$	1,279,126			$	533,678
	Items not requiring (providing) cash Depreciation					238,338				331,564				495,679
		Amortization of discount on held-to-maturity investment				(21,977	)			(25,770	)			—
		Gain on sale of assets				(1,500	)			(23,500	)			—
	Changes in Accounts receivable					(384,663	)			(285,919	)			(15,012	)
		Accounts payable and accrued expenses				298,780				(32,305	)			48,356
		Other current assets and liabilities				10,723				13,709				(23,959	)
			Net cash provided by operating activities			1,146,882				1,256,905				1,038,742
INVESTING ACTIVITIES
	Proceeds from sale of property and equipment					1,500				23,500				—
	Purchase of property and equipment					(1,105,812	)			(82,700	)			(1,051,299	)
	Purchase held-to-maturity investments					—				(1,840,000	)			—
	Net receipts on related party note receivable					366,450				238,055				46,703
			Net cash used in investing activities			(737,862	)			(1,661,145	)			(1,004,596	)
FINANCING ACTIVITIES
	Net borrowings on related party note payable					231,000				—				—
	Principal payments on long-term debt					(1,184,166	)			(737,028	)			(831,036	)
	Proceeds from issuance of long-term debt					940,145				1,750,000				950,000
	Distributions to stockholders					(344,000	)			(503,000	)			(212,435	)
			Net cash provided by (used in) financing activities			(357,021	)			509,972				(93,471	)
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS						51,999				105,732				(59,325	)
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD						302,341				196,609				255,934
CASH AND CASH EQUIVALENTS, END OF PERIOD					$	354,340			$	302,341			$	196,609
SUPPLEMENTAL CASH FLOWS INFORMATION
	Interest paid				$	33,293			$	53,727			$	24,555
	Property and equipment purchases in accounts payable				$	1,185,224			$	—			$	—

F-99

---

Table of Contents

Note 1:	Nature of Operations and Summary of Significant Accounting Policies

	Nature of Operations

	Use of Estimates

	Cash Equivalents

	Accounts Receivable

	Property and Equipment

Asset Description		Useful Life
		(in years)
Trucks, trailers and other			4-10
Buildings			10-40
Equipment			4-14
Furniture and fixtures			5-7

	Income Taxes

F-100

---

Table of Contents

	Revenue Recognition

	Securities

	Self-Insurance

	Fair Value of Financial Instruments

Note 2:	Investments

	Held-to-maturity Securities

				2004				2003				2002
Debt securities
	Amortized cost			$	1,887,747			$	1,865,770			$	—
	Unrealized gains				182,253				144,230				—
		Fair Value		$	2,070,000			$	2,010,000			$	—

		Amortized				Approximate Fair
		Cost				Value
After one through five years		$	1,887,747			$	2,070,000

F-101

---

Table of Contents

Note 3:	Long-Term Debt

		2004				2003				2002
Note payable, bank(A)		$	—			$	—			$	118,964
Note payable, bank(B)			—				1,131,936				—
Note payable, bank(C)			887,915				—				—
			887,915				1,131,936				118,964
Less current maturities			290,413				589,095				118,964
		$	597,502			$	542,841			$	0

2005		$	290,413
2006			315,370
2007			282,132
		$	887,915

(A)		Originally due March 2005; payable $28,366 monthly including interest at 4.75%; secured by inventory, machinery and equipment. The note was also personally guaranteed by Oil Tools’ majority stockholder. The note was paid in 2003.
(B)		Originally due February 2006; payable $52,101 monthly including interest at 4.50%; secured by inventory, machinery and equipment. The note was also personally guaranteed by Oil Tools’ majority stockholder. The note was paid in May 2004.
(C)		Due July 2007; payable $29,427 monthly including interest at LIBOR; secured by inventory, machinery and equipment. The note is personally guaranteed by Oil Tools’ majority stockholder.

Note 4:	Related Party Transactions

		2004				2003				2002
Rental income		$	1,072,220			$	1,299,322			$	990,840
Operating expenses			147,964				164,241				661,447
Accounts receivable			415,744				389,075				277,574
Accounts payable			2,003				4,926				14,195

F-102

---

Table of Contents

Note 5:	Profit Sharing Plan

Note 6:	Significant Estimates and Concentrations

	Customers

	Self-Insurance

	Cash Balances

Note 7:	Subsequent Event

F-103

---

Table of Contents

	/s/ Grant Thornton LLP

F-104

---

Table of Contents

				October 31,				December 31,
				2005				2004
ASSETS
Current assets:
	Cash and cash equivalents			$	743,556			$	493,511
	Accounts receivable – trade, net				5,186,600				3,507,666
	Prepaid expenses and other current assets				100,196				258,135
		Total current assets			6,030,352				4,259,312
Property, plant and equipment, net					4,109,816				2,666,348
		Total assets		$	10,140,168			$	6,925,660
LIABILITIES AND SHAREHOLDER’S EQUITY
Current liabilities:
	Accounts payable			$	274,324			$	150,774
	Accrued liabilities				452,334				145,389
		Total current liabilities			726,658				296,163
Shareholder’s equity:
	Common stock, $1 par value; authorized 125,000 shares; issued and outstanding 4,500 shares				4,500				4,500
	Additional paid-in capital				426,046				426,046
	Retained earnings				8,982,964				6,198,951
		Total shareholder’s equity			9,413,510				6,629,497
		Total liabilities and shareholder’s equity		$	10,140,168			$	6,925,660

F-105

---

Table of Contents

				2005				2004
Revenues				$	21,070,793			$	19,493,625
Cost of services					9,280,423				8,534,590
					11,790,370				10,959,035
Selling, general and administrative expenses
	Salaries and wages				926,377				974,510
	Other general and administrative expenses				664,780				708,356
					1,591,157				1,682,866
		Net income		$	10,199,213			$	9,276,169

F-106

---

Table of Contents

						Additional								Total
		Common				Paid-In				Retained				Shareholder’s
		Stock				Capital				Earnings				Equity
Balance at January 1, 2004		$	4,500			$	426,046			$	4,880,782			$	5,311,328
Shareholder distributions			—				—				(7,958,000	)			(7,958,000	)
Net income			—				—				9,276,169				9,276,169
Balance at December 31, 2004			4,500				426,046				6,198,951				6,629,497
Shareholder distributions			—				—				(7,415,200	)			(7,415,200	)
Net income			—				—				10,199,213				10,199,213
Balance at October 31, 2005		$	4,500			$	426,046			$	8,982,964			$	9,413,510

F-107

---

Table of Contents

					2005				2004
Cash flows from operating activities:
	Net income				$	10,199,213			$	9,276,169
	Depreciation					870,473				795,578
	Changes in assets and liabilities:
		Increase in accounts receivable				(1,678,934	)			(555,866	)
		(Increase) decrease in prepaids and other				157,939				(191,172	)
		Increase (decrease) in accounts payable				123,550				(4,253	)
		Increase in accrued payables				306,945				45,576
			Net cash provided by operating activities			9,979,186				9,366,032
Investing activities:
	Purchase of property and equipment					(2,313,941	)			(1,207,910	)
			Net cash used in investing activities			(2,313,941	)			(1,207,910	)
Financing activities:
	Distributions to shareholder					(7,415,200	)			(7,958,000	)
			Net cash used in financing activities			(7,415,200	)			(7,958,000	)
Increase in cash						250,045				200,122
Cash and cash equivalents beginning of period						493,511				293,389
Cash and cash equivalents end of period					$	743,556			$	493,511

F-108

---

Table of Contents

2.	Use of Estimates

3.	Cash and Cash Equivalents

4.	Accounts Receivable

5.	Property and Equipment

F-109

---

Table of Contents

6.	Revenue Recognition

7.	Income Taxes

8.	Advertising Costs

			2005				2004
Automobiles, trucks and equipment			$	6,957,166			$	5,705,574
Frac tanks				4,520,679				3,458,330
Buildings				148,907				148,907
Land				36,000				36,000
Office equipment and other				650,162				650,162
	Total property, plant and equipment			12,312,914				9,998,973
Accumulated depreciation				(8,203,098	)			(7,332,625	)
	Net property, plant and equipment		$	4,109,816			$	2,666,348

F-110

---

Table of Contents

	•	Wilburton State Bank  — The shareholder has an 82% ownership interest in this bank and is a member of the Bank’s Board. This was the only bank used by Big Mac Tank Trucks, Inc., Big Mac Transports, Inc. and Fugo Services, Inc. until October 31, 2005.
	•	First National Bank of McAlester  — The shareholder is a member of the Board for this bank. This bank was the primary bank that was being utilized by the three companies subsequent to October 31, 2005.
	•	Brower Oil & Gas — This is an exploration and production company. The shareholder has interests in wells operated by this company. Brower Oil & Gas uses the services of Big Mac Tank Trucks, Inc. at their well sites. At October 31, 2005 and December 31, 2004, Big Mac Tank Trucks, Inc. had receivables of $24,796 and $23,459, respectively, due from Brower Oil & Gas. For the periods ended October 31, 2005 and December 31, 2004, the amount of revenue related to those services was $133,325 and $188,752, respectively.
	•	Meade Energy Corporation — This is an exploration and production company. The shareholder has interests in wells operated by this company. Meade Energy Corporation uses the services of Big Mac Tank Trucks, Inc. at their well sites. At October 31, 2005 and December 31, 2004, Big Mac Tank Trucks, Inc. had a receivable of $50,414 and $9,527, respectively, due from Meade Energy Corporation. For the periods ended October 31, 2005 and December 31, 2004, the amount of revenue related to those services was $81,484 and $75,409, respectively.
	•	Chesapeake Operating Inc (Chesapeake Energy) — This is an exploration and production company. The shareholder has interests in wells operated by this company. Chesapeake Inc. uses the services of Big Mac Tank Trucks, Inc. at their well sites and is one of Big Mac’s largest customers; revenues from Chesapeake were $1,628,910 or 7.7% of Big Mac’s total sales in 2005 and $2,111,366 or 10.9% in 2004. At October 31, 2005 and December 31, 2004, Big Mac Tank Trucks, Inc. had receivables of $429,243 and $362,076, respectively, due from Chesapeake Operating Inc.

F-111

---

Table of Contents

NOTE F –	ADOPTION OF NEW ACCOUNTING PRONOUNCEMENT — FIN 46(R) — VARIABLE INTEREST ENTITIES

		2005 Amounts				2004 Amounts
		(In thousands)				(In thousands)
Assets		$	275			$	95
Liabilities and debt			—				—
Minority interest			—				—

F-112

---

Table of Contents

F-113

---

Table of Contents

				August 31, 2004				February 29, 2004
ASSETS
CURRENT ASSETS
	Cash and cash equivalents			$	94,901			$	312,264
	Restricted certificates of deposits				92,831				30,333
	Accounts receivable, net of allowance for doubtful accounts of $118,498 and $97,892				6,900,127				7,282,059
	Notes receivable				1,126,352				552,526
	Asset held for sale				41,140				—
	Inventory				1,150,282				1,033,488
	Prepaid expenses and other assets				796,699				578,021
		Total current assets			10,202,332				9,788,691
PROPERTY, PLANT AND EQUIPMENT, net					14,376,196				11,975,127
		TOTAL ASSETS		$	24,578,528			$	21,763,818
LIABILITIES AND SHAREHOLDERS’ EQUITY
CURRENT LIABILITIES
	Accounts payable			$	2,703,830			$	2,568,190
	Accrued liabilities				2,597,594				1,944,265
	Transfers of receivables with recourse				3,236,115				3,170,903
	Current maturities of long-term debt				3,221,489				2,531,819
		Total current liabilities			11,759,028				10,215,177
DEFERRED TAX LIABILITY					1,906,695				1,931,860
LONG-TERM DEBT					6,841,721				5,791,955
		Total liabilities			20,507,444				17,938,992
COMMITMENTS AND CONTINGENCIES SHAREHOLDERS’ EQUITY
	Common stock, no par value, 50,000 shares authorized, 12,340 shares issued and outstanding				1,000				1,000
	Retained earnings				4,070,084				3,823,826
		Total shareholders’ equity			4,071,084				3,824,826
		TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY		$	24,578,528			$	21,763,818

F-114

---

Table of Contents

				Six months				Twelve months
				ended				ended
				August 31, 2004				February 29, 2004
REVENUES				$	20,179,258			$	31,634,296
OPERATING EXPENSES
	Costs of goods and services				9,305,121				14,926,264
	General and administrative expenses				1,483,086				1,896,581
	Taxes and insurance				1,141,042				1,650,904
	Depreciation				1,688,280				2,181,325
	Salaries and employee benefits				3,303,777				3,033,502
	Shop expenses				2,561,996				4,796,404
		Total operating expenses			19,483,302				28,484,980
EARNINGS FROM OPERATIONS					695,956				3,149,316
OTHER INCOME					81,231				430,654
INTEREST EXPENSE					398,326				590,767
	NET EARNINGS BEFORE TAXES				378,861				2,989,203
PROVISION FOR INCOME TAXES					132,603				1,076,113
	NET EARNINGS			$	246,258			$	1,913,090

F-115

---

Table of Contents

										Total
		Common				Retained				shareholders’
		Stock				earnings				equity
Balance at February 28, 2003		$	1,000			$	1,910,736			$	1,911,736
Net earnings			—				1,913,090				1,913,090
Balance at February 29, 2004			1,000				3,823,826				3,824,826
Net earnings			—				246,258				246,258
Balance at August 31, 2004		$	1,000			$	4,070,084			$	4,071,084

F-116

---

Table of Contents

						Six months				Twelve months
						ended				ended
						August 31 2004				February 29, 2004
Cash flows from operating activities:
	Net earnings					$	246,258			$	1,913,090
	Adjustments to reconcile net earnings to net cash provided by operating activities:
		Gain on sale of equipment					(54,257	)			(173,093	)
		Depreciation					1,688,280				2,181,325
		Deferred income taxes					(25,165	)			1,044,137
		Changes in assets and liabilities:
			Decrease (increase) in accounts receivable				381,932				(2,605,210	)
			Decrease (increase) in prepaid expenses and other assets				(218,678	)			(126,203	)
			Increase in notes receivable				(573,826	)			(169,103	)
			Increase in inventory				(116,794	)			(447,079	)
			Increase in assets held for sale				(41,140	)			—
			Increase in accounts payable				135,640				1,235,409
			Increase in accrued liabilities				653,329				369,955
				Net cash provided by operating activities			2,075,579				3,223,228
Cash flows from investing activities:
	Purchase of equipment						(4,155,925	)			(3,517,668	)
	Proceeds from sale of equipment						120,833				357,888
	Proceeds from sale of investments						—				172,019
	Purchases of certificates of deposit						(62,498	)			(10,000	)
				Net cash used in investing activities			(4,097,590	)			(2,997,761	)
Cash flows from financing activities:
	Proceeds from long-term debt						3,074,145				1,091,580
	Proceeds from transfers of accounts receivable, net						65,212				1,064,126
	Payments on long-term debt						(1,334,709	)			(2,086,083	)
				Net cash provided by financing activities			1,804,648				69,623
Net (increase) decrease in cash and cash equivalents							(217,363	)			295,090
Cash and cash equivalents at beginning of period							312,264				17,174
Cash and cash equivalents at end of period						$	94,901			$	312,264
Supplemental cash flow information:
	Cash paid during the year for interest					$	398,326			$	590,767
	Cash paid during the year for income taxes						125,000				31,976
Non-cash activities:
	Purchase of equipment for notes payable						3,074,145				4,610,438

F-117

---

Table of Contents

1.	Use of Estimates and Reclassifications

2.	Cash and Cash Equivalents

3.	Inventory

4.	Accounts Receivable and Allowance for Doubtful Accounts

5.	Notes Receivable

F-118

---

Table of Contents

6.	Asset Held for Sale

7.	Property, Plant and Equipment

		Life
Buildings			39 years
Field equipment, trucks and trailers			5-10  years
Office equipment			5 years

8.	Revenue Recognition

9.	Income Taxes

10.	Transfers of Receivables with Recourse

F-119

---

Table of Contents

			August 31, 2004				February 29, 2004
Land			$	80,049			$	327,491
Buildings				730,445				585,445
Vehicles				4,365,827				4,220,590
Equipment				20,783,630				16,970,242
	Total property, plant and equipment			25,959,951				22,103,768
Accumulated depreciation				11,583,755				10,128,641
	Net property, plant and equipment		$	14,376,196			$	11,975,127

F-120

---

Table of Contents

					Rent
Description of facility			Lessor		payments
Main Office, South Shop, Washbay, Safety Office, North Shop, Drive Line Facility, Lots 1, 2, 8, 9, 15, 22 & 23 in the Wamsutter Industrial Park and the Rock Springs Terminal Yard — all leases are month to month plus monthly rental of two pickups			C. Douglas Dowlin dba Falcon Filters, Douglas Dowlin and Lori Dowlin		$160,000
East storage yard in Rifle, Colorado consisting of five fenced yards			Red Canyon Ventures		87,383
Rental of ten Wichita 660 BBL frac tanks — numbers 3091 through 3100			Remote Enterprises, LLC		74,250
	Total rents to related parties				$321,633
					Other payments
	Total advances, net of interest payments received, to related parties		Various loans to C. Douglas Dowlin and/or Falcon Filters		$613,843
	Total purchases of equipment from related parties		Purchase of mobile homes and two used pick-up trucks from Falcon Filters		$124,000

			August 31, 2004				February 29, 2004
Crushed rock			$	501,511			$	406,497
Truck parts and shop supples				648,771				626,991
	Inventory		$	1,150,282			$	1,033,488

			August 31, 2004				February 29, 2004
Various note payables to finance companies, secured with interest of 0 to 10.5%, payable in monthly installments through various dates ranging from September 2004 to September 2009			$	10,063,210			$	8,323,774
Less current maturities				3,221,489				2,531,819
	Total long-term debt		$	6,841,721			$	5,791,955

F-121

---

Table of Contents

2005		$	3,221,489
2006			2,614,447
2007			2,242,039
2008			1,440,206
Thereafter			545,029
		$	10,063,210

		August 31, 2004				February 29, 2004
Current tax provision		$	157,768			$	31,976
Deferred tax provision			(25,165	)			1,044,137
Provision for income taxes		$	132,603			$	1,076,113

			August 31, 2004				February 29, 2004
Deferred tax liabilities
	Property, plant and equipment		$	1,901,589			$	1,956,600
	Other			5,106				(24,740	)
Total deferred tax liabilities			$	1,906,695			$	1,931,860

F-122

---

Table of Contents

2005		$	159,343
2006			79,427
2007			8,963
2008			3,803
2009			517
		$	252,053

F-123

---

Table of Contents

F-124

---

Table of Contents

					April 30,				December 31,
					2004				2003
ASSETS
CURRENT ASSETS
	Cash and cash equivalents				$	1,791,749			$	1,637,888
	Accounts receivable					1,111,254				1,199,198
	Other current assets					1,262				6,854
			Total current assets			2,904,265				2,843,940
PROPERTY AND EQUIPMENT
	Equipment					4,598,354				4,330,970
	Vehicles					721,237				721,501
		Less accumulated depreciation				(2,169,681	)			(2,026,555	)
			Total property and equipment			3,149,910				3,025,916
INVESTMENTS						—				20,526
					$	6,054,175			$	5,890,382
LIABILITIES AND EQUITY
CURRENT LIABILITIES
	Current maturities of long-term debt				$	—			$	34,706
	Accounts payable					294,565				20,916
	Accrued liabilities					81,057				141,574
	Notes payable — stockholder					36,442				133,427
			Total current liabilities			412,064				330,623
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS’ EQUITY						5,642,111				5,559,759
					$	6,054,175			$	5,890,382

F-125

---

Table of Contents

			April 30,				December 31,
			2004				2003
			(Four Months)				(Twelve Months)
REVENUE			$	3,294,758			$	7,754,858
	Less discounts			(80,101	)			(214,416	)
				3,214,657				7,540,442
COSTS GOODS AND SERVICES
	Wages			772,625				1,365,898
	Equipment rental			312,082				115,783
	Material			186,543				680,691
	Repairs and maintenance			164,827				429,134
	Payroll tax expense			82,322				101,932
	Depreciation			144,624				384,591
	Other			280,848				565,926
				1,943,871				3,643,955
	Gross profit			1,270,786				3,896,487
EXPENSES
	Salaries and employee benefits			184,653				1,086,774
	General and administrative			114,063				347,281
	Rent			19,500				77,778
	Taxes and insurance			127,425				473,751
	Total expenses			445,641				1,985,584
OTHER (EXPENSE) INCOME				(5,259	)			3,327
NET EARNINGS			$	819,886			$	1,914,230

F-126

---

Table of Contents

						Additional												Total
		Common				Paid-In				Members’				Retained				Stockholders’
		Stock				Capital				Capital				Earnings				Equity
Balance at December 31, 2002		$	93,924			$	6,914			$	108,380			$	3,529,620			$	3,738,838
Stockholder distributions			—				—				—				(95,000	)			(95,000	)
Net earning			—				—				—				1,914,230				1,914,230
Other comprehensive income			—				—				—				1,691				1,691
Balance at December 31, 2003			93,924				6,914				108,380				5,350,541				5,559,759
Stockholder distributions			—				—				—				(735,566	)			(735,566	)
Net earnings			—				—				—				819,886				819,886
Other comprehensive income			—				—				—				(1,968	)			(1,968	)
Balance at April 30, 2004		$	93,924			$	6,914			$	108,380			$	5,432,893			$	5,642,111

F-127

---

Table of Contents

						April 30, 2004				December 31, 2003
						(Four Months)				(Twelve Months)
Cash flows from operating activities
	Net earnings					$	819,886			$	1,914,230
	Adjustments to reconcile net earnings to net cash provided by operating activities
		Depreciation					144,624				384,591
		Loss on sale of property, plant and equipment					(3,547	)			—
		Gain on sale of investment					1,102				—
		Changes in assets and liabilities Decrease in accounts receivable					87,944				69,630
			Decrease in prepaid and other assets				5,592				16,168
			Increase in accounts payable and accrued liabilities				213,132				99,765
				Net cash provided by operating activities			1,268,733				2,484,384
Cash flows from investing activities
	Proceeds from sale of property, plant and equipment						10,610				—
	Purchase of property, plant, and equipment						(275,681	)			(1,424,266	)
	Proceeds from sale of investments						17,456				—
				Net cash used in investing activities			(247,615	)			(1,424,266	)
Cash flows from financing activities
	Cash distributions						(735,566	)			(95,000	)
	Payments on notes payable						(131,691	)			(38,924	)
				Net cash used in financing activities			(867,257	)			(133,924	)
Net increase in cash and cash equivalents							153,861				926,194
Cash and cash equivalents at beginning of year							1,637,888				711,694
Cash and cash equivalents at end of year						$	1,791,749			$	1,637,888

F-128

---

Table of Contents

1.	Basis of Combination

2.	Accounts Receivable and Allowance for Doubtful Accounts

3.	Use of Estimates

4.	Revenue Recognition

F-129

---

Table of Contents

5.	Cash and Cash Equivalents

6.	Property and Equipment

		Life in Years
Service Rigs			25
Service Equipment			7-10
Vehicles, equipment and furniture			3

7.	Income Taxes

8.	Long-Lived Assets

			April 30,				December 31,
			2004				2003
Note payable to a finance company with no interest; principal payments of $828 payable monthly with the last payment due January 31, 2004; collateralized by a truck			$	—			$	9,934
Note payable to a finance company with no interest; principal payments of $832 payable monthly with the last payment due December 16, 2004; collateralized by a truck				—				10,820
Note payable to a finance company with no interest; principal payments of $1,160 payable monthly with the last payment due December 10, 2004; collateralized by a truck				—				13,952
				—				34,706
	Less current maturities			—				(34,706	)
			$	—			$	—

F-130

---

Table of Contents

			April 30,				December 31,
			2004				2003
Monument Well Service Company
	Customer A			25	%			41	%
	Customer B			4	%			31	%
	Customer C			21	%			26	%
R & W Rentals, Ltd.
	Customer A			18	%			18	%

F-131

---

Table of Contents

F-132

---

Table of Contents

A-1

---

Table of Contents

A-2

---

Table of Contents

A-3

---

Table of Contents

---

Table of Contents

ITEM 13.	Other Expenses of Issuance and Distribution

SEC registration fee			$	64,085
NASD filing fee				60,392
NYSE listing fee				154,443
Printing and engraving expenses				450,000
Legal fees and expenses				800,000
Accounting fees and expenses				1,730,000
Transfer agent and registrar fees				20,000
Miscellaneous				71,080
	Total		$	3,350,000

ITEM 14.	Indemnification of Directors and Officers

II-1

---

Table of Contents

	•	us, except for:

	•	claims regarding the indemnitee’s rights under the indemnification agreement;
	•	claims to enforce a right to indemnification under any statute or law; and
	•	counter-claims against us in a proceeding brought by us against the indemnitee; or

	•	any other person, except for claims approved by our board of directors.

ITEM 15.	Recent Sales of Unregistered Securities

II-2

---

Table of Contents

II-3

---

Table of Contents

ITEM 16.	Exhibits and Financial Statement Schedules

	1	.1*		—		Form of Underwriting Agreement
	3	.1**		—		Amended and Restated Certificate of Incorporation
	3	.2**		—		Amended and Restated Bylaws
	4	.1*		—		Specimen Stock Certificate representing common stock
	5	.1*		—		Opinion of Vinson & Elkins L.L.P.
	10	.1**		—		Form of Indemnification Agreement
	10	.2**		—		Employment Agreement dated as of June 22, 2005 with Joseph C. Winkler
	10	.3**		—		Form of Amended and Restated Stockholders’ Agreement by and among Complete Production Services, Inc. and the stockholders listed therein
	10	.4**		—		Combination Agreement dated as of August 9, 2005, with Complete Energy Services, Inc., I.E. Miller Services, Inc. and Complete Energy Services, LLC and I.E. Miller Services, LLC
	10	.5*		—		Amended and Restated Credit Agreement, dated as of March 29, 2006 by and among Complete Production Services, Inc., as U.S. Borrower, Integrated Production Services Ltd., as Canadian Borrower, Wells Fargo Bank, National Association, as U.S. Administrative Agent, U.S. Issuing Lender and US Swingline Lender, HSBC Bank Canada, as Canadian Administrative Agent, Canadian Issuing Lender and Canadian Swingline Lender, and the Lenders party thereto, Wells Fargo Bank, National Association as Sole Book Runner and Co-Lead Arranger, UBS Securities LLC, as Co-Lead Arranger and Syndication Agent and Amegy Bank N.A. and Comerica Bank, as Co-Documentation Agents
	10	.6*		—		Amended and Restated Complete Production Services, Inc. 2001 Stock Incentive Plan
	10	.7**		—		Complete Energy Services, Inc. 2003 Stock Incentive Plan
	10	.8**		—		First Amendment to the Complete Energy Services, Inc. 2003 Stock Incentive Plan
	10	.9**		—		Second Amendment to the Complete Energy Services, Inc. 2003 Stock Incentive Plan
	10	.10**		—		I.E. Miller Services, Inc. 2004 Stock Incentive Plan
	10	.11**		—		Amended and Restated Integrated Production Services and Parchman Energy Group, Inc. Stock Incentive Plan
	10	.12**		—		Strategic Customer Relationship Agreement, dated as of October 14, 2004, by and among Complete Energy Services, Inc., CES Mid-Continent Hamm, Inc. and Continental Resources, Inc.

II-4

---

Table of Contents

	10	.13*		—		Form of Non-Qualified Option Grant Agreement (Executive Officer)
	10	.14*		—		Form of Non-Qualified Option Grant Agreement (Non-Employee Director)
	10	.15**		—		Form of Restricted Stock Grant Agreement (Employee)
	10	.16**		—		Form of Restricted Stock Agreement (Non-Employee Director)
	10	.17**		—		Compensation Package Term Sheet dated as of December 1, 2005 with J. Michael Mayer
	10	.18**		—		Compensation Package Term Sheet dated as of October 3, 2005 with James F. Maroney, III
	10	.19**		—		Compensation Package Term Sheet dated as of October 3, 2005 with Kenneth L. Nibling
	21	.1*		—		Subsidiaries of Complete Production Services, Inc.
	23	.1*		—		Consent of Grant Thornton LLP
	23	.2*		—		Consent of KPMG LLP
	23	.3*		—		Consent of Darnall, Sikes, Gardes & Frederick
	23	.4*		—		Consent of BKD LLP
	23	.5**		—		Consent of Vinson & Elkins L.L.P. (contained in Exhibit 5.1)
	24	.1**		—		Power of Attorney

	*	Filed herewith

**	Filed previously

ITEM 17.	Undertakings

	(a) Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to directors, officers and controlling persons of the Registrant pursuant to the provisions described in Item 14, or otherwise, the Registrant has been advised that in the opinion of the SEC such indemnification is against public policy as expressed in the Act and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the Registrant of expenses incurred or paid by a director, officer or controlling person of the Registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, the Registrant will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Act and will be governed by the final adjudication of such issue.
	(b) To provide to the underwriters at the closing specified in the underwriting agreement, certificates in such denominations and registered in such names as required by the underwriters to permit prompt delivery to each purchaser.
	(c) For purpose of determining any liability under the Securities Act of 1933, the information omitted from the form of prospectus filed as part of this Registration Statement in reliance upon Rule 430A and contained in the form of prospectus filed by the Registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act shall be deemed to be part of this Registration Statement as of the time it was declared effective.
	(d) For the purpose of determining any liability under the Securities Act of 1933, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.

II-5

---

Table of Contents

	COMPLETE PRODUCTION SERVICES, INC.

	By:	/s/ Joseph C. Winkler

	Name: Joseph C. Winkler

	Title:   President, Chief Executive Officer and Director

Signature				Position		Date
/s/ Joseph C. Winkler Joseph C. Winkler				President, Chief Executive Officer and Director (Principal Executive Officer)		April 3, 2006
/s/ J. Michael Mayer J. Michael Mayer				Senior Vice President and Chief Financial Officer (Principal Financial Officer)		April 3, 2006
/s/ Robert L. Weisgarber Robert L. Weisgarber				Vice President-Accounting and Controller (Principal Accounting Officer)		April 3, 2006
/s/ Andrew L. Waite* Andrew L. Waite				Chairman of the Board		April 3, 2006
/s/ David C. Baldwin* David C. Baldwin				Director		April 3, 2006
/s/ Robert Boswell* Robert Boswell				Director		April 3, 2006
/s/ Harold G. Hamm* Harold G. Hamm				Director		April 3, 2006
/s/ W. Matt Ralls* W. Matt Ralls				Director		April 3, 2006
/s/ R. Graham Whaling* R. Graham Whaling				Director		April 3, 2006

II-6

---

Table of Contents

Signature				Position		Date
/s/ James D. Woods* James D. Woods				Director		April 3, 2006
*By:		/s/ J. Michael Mayer J. Michael Mayer Pursuant to a Power of Attorney previously filed as Exhibit 24.1 to this Registration Statement

II-7

---

Table of Contents

	1	.1*		—		Form of Underwriting Agreement
	3	.1**		—		Amended and Restated Certificate of Incorporation
	3	.2**		—		Amended and Restated Bylaws
	4	.1*		—		Specimen Stock Certificate representing common stock
	5	.1*		—		Opinion of Vinson & Elkins LLP
	10	.1**		—		Form of Indemnification Agreement
	10	.2**		—		Employment Agreement dated as of June 22, 2005 with Joseph C. Winkler
	10	.3**		—		Form of Amended and Restated Stockholders’ Agreement by and among Complete Production Services, Inc. and the stockholders listed therein
	10	.4**		—		Combination Agreement dated as of August 9, 2005, with Complete Energy Services, Inc., I.E. Miller Services, Inc. and Complete Energy Services, LLC and I.E. Miller Services, LLC
	10	.5*		—		Amended and Restated Credit Agreement, dated as of March 29, 2006 by and among Complete Production Services, Inc., as U.S. Borrower, Integrated Production Services Ltd., as Canadian Borrower, Wells Fargo Bank, National Association, as U.S. Administrative Agent, U.S. Issuing Lender and US Swingline Lender, HSBC Bank Canada, as Canadian Administrative Agent, Canadian Issuing Lender and Canadian Swingline Lender, and the Lenders party thereto, Wells Fargo Bank, National Association as Sole Book Runner and Co-Lead Arranger, UBS Securities LLC, as Co-Lead Arranger and Syndication Agent and Amegy Bank N.A. and Comerica Bank, as Co-Documentation Agents
	10	.6*		—		Amended and Restated Complete Production Services, Inc. 2001 Stock Incentive Plan
	10	.7**		—		Complete Energy Services, Inc. 2003 Stock Incentive Plan
	10	.8**		—		First Amendment to the Complete Energy Services, Inc. 2003 Stock Incentive Plan
	10	.9**		—		Second Amendment to the Complete Energy Services, Inc. 2003 Stock Incentive Plan
	10	.10**		—		I.E. Miller Services, Inc. 2004 Stock Incentive Plan
	10	.11**		—		Amended and Restated Integrated Production Services and Parchman Energy Group, Inc. Stock Incentive Plan
	10	.12**		—		Strategic Customer Relationship Agreement, dated as of October 14, 2004, by and among Complete Energy Services, Inc., CES Mid-Continent Hamm, Inc. and Continental Resources, Inc.
	10	.13*		—		Form of Non-Qualified Option Grant Agreement (Executive Officer)
	10	.14*		—		Form of Non-Qualified Option Grant Agreement (Non-Employee Director)
	10	.15**		—		Form of Restricted Stock Grant Agreement (Employee)
	10	.16**		—		Form of Restricted Stock Agreement (Non-Employee Director)
	10	.17**		—		Compensation Package Term Sheet dated as of December 1, 2005 with J. Michael Mayer
	10	.18**		—		Compensation Package Term Sheet dated as of October 3, 2005 with James F. Maroney, III
	10	.19**		—		Compensation Package Term Sheet dated as of October 3, 2005 with Kenneth L. Nibling
	21	.1*		—		Subsidiaries of Complete Production Services, Inc.
	23	.1*		—		Consent of Grant Thornton LLP
	23	.2*		—		Consent of KPMG LLP
	23	.3*		—		Consent of Darnall, Sikes, Gardes & Frederick
	23	.4*		—		Consent of BKD LLP
	23	.5**		—		Consent of Vinson & Elkins L.L.P. (contained in Exhibit 5.1)
	24	.1**		—		Power of Attorney

*	Filed herewith
**	Filed previously