Forest to Acquire Houston Exploration in $1.5B Deal

Forest Oil Corporation on Sunday announced it has entered into a definitive agreement to acquire 100% of the outstanding stock of The Houston Exploration Company in a stock and cash transaction totaling approximately $1.5 billion plus the assumption of net debt estimated to be $100 million at December 31, 2006.

Forest Oil worked with JANA Partners LLC (JANA), the holder of 14.7% of the outstanding shares of Houston Ex, with the result that JANA on Sunday agreed to vote in favor of the transaction. JANA has also agreed not to propose any extraordinary transactions with Forest or to seek to influence the management or control of Forest for a year following the close of the transaction.

The transaction positions Forest as one of the top independent onshore North American exploration and production companies. The acquisition will also create a highly concentrated and complementary set of oil and natural gas assets focused in all regions of Texas. On a pro forma basis at December 31, 2005, the Company would have estimated proved reserves of approximately 2.0 trillion cubic feet of natural gas equivalents (Tcfe) of which approximately 69% would be classified as proved developed and approximately 70% would be natural gas.

H. Craig Clark, Forest's President and Chief Executive Officer, stated, "We are undertaking this significant acquisition to further strengthen our onshore North American asset base and to add drilling inventory for our proven acquire and exploit strategy. This strategy has provided us with superior risk weighted returns over the last several years. This acquisition will add in excess of 3,200 drillsites to our existing inventory. Furthermore, these assets are located in tight gas sand basins in which we have extensive experience and have recently benefited from new technological applications like horizontal drilling and fracture stimulation. We believe that our stated organic growth goals can be achieved in the foreseeable future within our existing free-cash flow model. In order to reduce our leverage and to further narrow our geographic focus, we will seek to sell our Alaskan entity in 2007."

William G. Hargett, Chairman, President and Chief Executive Officer of Houston Ex, said, "Over the past year, we have made significant progress in improving Houston Exploration's operations and creating a more focused asset portfolio. Our agreement with Forest builds on this solid foundation and represents a successful conclusion to the strategic review that our Board and management team began last year to enhance shareholder value and develop an even stronger future for our company. The transaction with Forest not only provides immediate value to Houston Exploration's shareholders, but also affords them the opportunity to participate in the upside potential created by our combination. I am confident that together with Forest, we will have the financial and operational strength needed to continue capturing the opportunities in our industry."

Barry Rosenstein, JANA's Managing Partner, stated, "Given the current environment, we believe this is a good deal and we have confidence that Forest Oil is the right company to maximize the value of these assets. Forest Oil has a strong track record of keeping F&D costs and operating expenses low, and its disciplined management team has maintained some of the most favorable cost controls in the industry during the inflationary period of the last several years. In addition, we believe there are significant synergies, particularly given Forest Oil's demonstrated expertise in analogous acquisitions and the direct overlapping acreage positions in the combined portfolio."


Under the terms of the agreement, Houston Ex shareholders will receive total consideration equal to 0.84 shares of Forest common stock and $26.25 in cash for each share of Houston Ex common stock outstanding, or an estimated 23.6 million shares of Forest common stock and cash of $740 million. This represents $52.47 per share of consideration to be received by the Houston Ex shareholders based on the closing price of Forest shares on January 5, 2007. The exact amount of the total cash and stock consideration to be received by each Houston Ex shareholder will be determined by elections and an equalization formula. It is anticipated that the transaction will be tax free to Houston Ex and the stock portion of consideration will be received tax-free by its shareholders. The cash component of the acquisition is expected to be financed with a new $1.4 billion revolving credit facility that has been underwritten by JPMorgan Chase Bank, N.A.

The boards of directors of Forest and Houston Ex have each unanimously approved the transaction. The transaction is subject to regulatory approvals and other customary conditions, as well as both Forest and Houston Ex shareholder approval.

Forest management and its board of directors will continue in their current positions with Forest, and it is anticipated that Forest will create a new business unit to be located in Houston.

Credit Suisse Securities (USA) LLC acted as the financial advisor and Vinson & Elkins LLP acted as the legal advisor to Forest for this transaction.


Acquisition Rationale

Forest believes this merger will result in an outstanding investment for both companies' shareholders going forward for the following key reasons:

--  Creates a leading independent onshore producer with, on a pro
    forma basis, the following estimated attributes:
        -- 2.0 Tcfe of estimated proved reserves
        -- 6,000 + identified drilling opportunities
        -- 520 MMcfe/d of production

--  Combined position in the South Texas and Greater Carthage Areas
    (East Texas) represents two premier operated core tight gas assets
    with significant exposure to recent horizontal drilling

--  Strong production base and acreage position in the Arkoma Basin
    that is near the emerging Fayetteville Shale play.

--  Increases Forest's exposure to the Rockies with a significant
    acreage position and approximately 1,900 identified drilling
    locations in the Denver - Julesburg Niobrara.

--  Immediate accretion to Forest shareholders on a cash flow,
    production and reserves per share basis.

--  Rationalization and prioritization of project inventory and
    capital of combined entity is anticipated to result in estimated
    organic production growth of 7% - 8% within Forest's free cash
    flow model.

--  Operational and corporate synergies including the utilization of
    Forest's Lantern drilling rigs are anticipated to result in an
    estimated decrease of 10% - 15% in cash costs per unit, and
    improved finding and development costs.

--  Significantly increased presence in major basins in Texas should
    result in additional opportunities in the acquisition market.

Pro Forma Information

Pro forma statistics for Forest include:

                                           Forest       Ex      Total
                                         ---------- ---------- -------
Proved Reserves (Bcfe)                    1,340 (a)    655 (b)  1,995
Proved Developed Reserves (Bcfe)            946 (a)    429 (b)  1,375
Proved Developed Reserve %                   71 (a)     65 (b)     69
Production (MMcfe/d) (b)                    313        204        517
Net Acreage (M) (12/31/05)                5,623        709      6,332
R/P Ratio (Years)                          11.7        8.8       10.6
Fully Diluted Shares O/S (M)             63,484 (b) 23,638 (c) 87,122

(a) Includes estimated proved reserves at December 31, 2005 pro forma
 for estimated proved reserves distributed in the Mariner Energy, Inc.
 transaction, estimated proved reserves acquired in the Cotton Valley
 transaction and independently prepared proved reserve estimates for
 Forest Alaska Operating LLC.
(b) Composite statistics are for the quarter ended September 30, 2006.
(c) Outstanding shares multiplied by 0.84 per share exchange ratio.


However, as the acquisition is not anticipated to occur until the second quarter of 2007, Forest is unable to issue formal guidance for the combined company at this time. Upon closing of the acquisition, Forest intends to issue guidance for the remaining period in fiscal year 2007.

Forest Oil Corporation is engaged in the acquisition, exploration, development, and production of natural gas and liquids in North America and selected international locations. Forest's principal reserves and producing properties are located in the United States in Texas, Louisiana, Oklahoma, Utah, Wyoming and Alaska, and in Canada.