FOREST OIL CORP
S-2/A, 1996-01-25
CRUDE PETROLEUM & NATURAL GAS
Previous: FOREST OIL CORP, 8-K, 1996-01-25
Next: FOREST OIL CORP, SC 13G/A, 1996-01-25



<PAGE>
   
    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JANUARY 24, 1996
    

                                             REGISTRATION STATEMENT NO. 33-64949
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                           --------------------------

   
                                AMENDMENT NO. 2
                                       TO
                                    FORM S-2
            REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
    

                            ------------------------

                             FOREST OIL CORPORATION
             (Exact name of registrant as specified in its charter)

<TABLE>
<S>                            <C>
          NEW YORK                   25-0484900
(State or other jurisdiction      (I.R.S. Employer
             of
      incorporation or          Identification No.)
        organization)
</TABLE>

                           1600 BROADWAY, SUITE 2200
                             DENVER, COLORADO 80202
                                 (303) 812-1400
         (Address, including zip code, and telephone number, including
            area code, of registrant's principal executive offices)

                           --------------------------

                               DANIEL L. MCNAMARA
                        CORPORATE COUNSEL AND SECRETARY
                             FOREST OIL CORPORATION
                           1600 BROADWAY, SUITE 2200
                             DENVER, COLORADO 80202
                                 (303) 812-1400
           (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)

                           --------------------------

                                   COPIES TO:

<TABLE>
<S>                                           <C>
               Alan P. Baden                                Jonathan I. Mark
           Vinson & Elkins L.L.P.                       Cahill Gordon & Reindel
           2300 First City Tower                             80 Pine Street
                1001 Fannin                             New York, New York 10005
            Houston, Texas 77002
</TABLE>

                           --------------------------

        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
AS SOON AS PRACTICABLE AFTER THE EFFECTIVE DATE OF THIS REGISTRATION STATEMENT.

                           --------------------------

   
    THE  REGISTRANT HEREBY  AMENDS THE  REGISTRATION STATEMENT  ON SUCH  DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A  FURTHER  AMENDMENT  WHICH SPECIFICALLY  STATES  THAT  THIS  REGISTRATION
STATEMENT  SHALL THEREAFTER BECOME EFFECTIVE IN  ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES ACT  OF 1933  OR UNTIL  THE REGISTRATION  STATEMENT SHALL  BECOME
EFFECTIVE  ON  SUCH  DATE  AS THE  SECURITIES  AND  EXCHANGE  COMMISSION, ACTING
PURSUANT TO SAID SECTION 8(A), MAY DETERMINE.
    

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
Information   contained  herein  is  subject   to  completion  or  amendment.  A
registration statement  relating to  these securities  has been  filed with  the
Securities  and Exchange  Commission. These securities  may not be  sold nor may
offers to buy be accepted prior  to the time the registration statement  becomes
effective.  This  prospectus  shall  not  constitute an  offer  to  sell  or the
solicitation of an offer to buy nor shall there be any sale of these  securities
in  any State in which such offer,  solicitation or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.
<PAGE>
   
                             SUBJECT TO COMPLETION
                                JANUARY 24, 1996
    

PROSPECTUS

12,000,000 SHARES
                                                                      [LOGO]
FOREST OIL CORPORATION

COMMON STOCK
($.10 PAR VALUE)

   
Of the 12,000,000 shares of Common Stock, $.10 par value per share (the  "Common
Stock"),  of  Forest  Oil  Corporation  (the  "Company")  being  offered hereby,
10,940,000 are being  issued and sold  by the Company  and 1,060,000 shares  are
being  sold  by Saxon  Petroleum Inc.  (the  "Selling Shareholder"),  a Canadian
corporation in which the Company holds a 56% economic (49% voting) interest. See
"Principal and Selling Shareholders."  The Company will not  receive any of  the
proceeds  from  the  sale of  the  shares  by the  Selling  Shareholder.  Of the
12,000,000 shares of Common  Stock offered hereby,  10,200,000 shares are  being
offered  in the  United States  and Canada  (the "U.S.  Offering") and 1,800,000
shares are  being offered  in a  concurrent international  offering outside  the
United  States and Canada  (the "International Offering"  and, collectively with
the U.S.  Offering, the  "Offerings"),  subject to  transfers between  the  U.S.
Underwriters    and   the   International    Underwriters   (collectively,   the
"Underwriters"). The Price to Public and Underwriting Discount per share will be
identical for each of the  Offerings. The closing of  the U.S. Offering and  the
International Offering are conditioned upon each other. See "Underwriting."
    

   
The  Common  Stock is  quoted on  the  Nasdaq National  Market under  the symbol
"FOIL." On January 25, 1996,  the last reported sale  price of the Common  Stock
was $    per share. This price reflects a 5 to 1 reverse stock split effected on
January  8, 1996. See "Price Range of  Common Stock" and "Description of Capital
Stock."
    

SEE "RISK FACTORS" ON PAGE 10 FOR A DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE
CONSIDERED BY PROSPECTIVE PURCHASERS OF THE COMMON STOCK.

THESE SECURITIES HAVE  NOT BEEN APPROVED  OR DISAPPROVED BY  THE SECURITIES  AND
EXCHANGE  COMMISSION OR ANY  STATE SECURITIES COMMISSION  NOR HAS THE SECURITIES
AND EXCHANGE  COMMISSION OR  ANY  STATE SECURITIES  COMMISSION PASSED  UPON  THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------
<S>                                <C>           <C>             <C>           <C>
                                                                               PROCEEDS TO
                                   PRICE TO      UNDERWRITING    PROCEEDS TO   SELLING
                                   PUBLIC        DISCOUNT        COMPANY(1)    SHAREHOLDER(1)
Per Share........................  $             $               $             $
Total(2).........................  $             $               $             $
- -------------------------------------------------------------------------------------------
</TABLE>

(1) Before deducting expenses, estimated at $1,000,000.

(2)  The  Company  has  granted  the  U.S.  Underwriters  and  the International
    Underwriters 30-day  options to  purchase up  to an  aggregate of  1,800,000
    shares  of Common Stock at the  Price to Public, less Underwriting Discount,
    solely to cover over-allotments, if  any. If the Underwriters exercise  such
    options  in  full,  the total  Price  to Public,  Underwriting  Discount and
    Proceeds to Selling  Shareholder will be  $       , $       , and  $       ,
    respectively. See "Underwriting."

The   Common  Stock  is  offered  subject  to  receipt  and  acceptance  by  the
Underwriters, to prior sale and to  the Underwriters' right to reject any  order
in  whole or in part and to withdraw, cancel or modify the offer without notice.
It is expected that delivery of the Common  Stock will be made at the office  of
Salomon  Brothers Inc, Seven World Trade Center,  New York, New York, or through
the facilities of The Depository Trust Company, on or about           , 1996.

SALOMON BROTHERS INC

            DILLON, READ & CO. INC.

                       MORGAN STANLEY & CO.
                              INCORPORATED
                                                          CHASE SECURITIES, INC.

   
The date of this Prospectus is January   , 1996.
    
<PAGE>
                   MAP SHOWING THE LOCATION OF THE PROPERTIES
                        OF THE COMPANY, SAXON AND ATCOR

   
IN CONNECTION  WITH THE  OFFERINGS, THE  UNDERWRITERS MAY  OVER-ALLOT OR  EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE COMMON STOCK AT
A  LEVEL  ABOVE THAT  WHICH MIGHT  OTHERWISE  PREVAIL IN  THE OPEN  MARKET. SUCH
TRANSACTIONS MAY BE EFFECTED ON THE NASDAQ NATIONAL MARKET. SUCH STABILIZING, IF
COMMENCED, MAY BE DISCONTINUED AT ANY TIME.
    

   
IN CONNECTION WITH THE OFFERINGS, CERTAIN UNDERWRITERS AND SELLING GROUP MEMBERS
MAY ENGAGE IN PASSIVE MARKET TRANSACTIONS IN THE COMMON STOCK OF THE COMPANY  ON
THE  NASDAQ NATIONAL MARKET IN ACCORDANCE  WITH RULE 10B-6A UNDER THE SECURITIES
EXCHANGE ACT OF 1934. SEE "UNDERWRITING."
    

                                       2
<PAGE>
                               PROSPECTUS SUMMARY

   
    THIS  SUMMARY IS QUALIFIED IN ITS  ENTIRETY BY THE MORE DETAILED INFORMATION
AND CONSOLIDATED FINANCIAL  STATEMENTS (INCLUDING THE  NOTES THERETO)  APPEARING
ELSEWHERE  IN  THIS  PROSPECTUS  AND IN  THE  DOCUMENTS  INCORPORATED  HEREIN BY
REFERENCE.  AS  USED  HEREIN,  THE  "COMPANY"  OR  "FOREST"  MEANS  FOREST   OIL
CORPORATION  AND  ITS  CONSOLIDATED  SUBSIDIARIES  UNLESS  THE  CONTEXT REQUIRES
OTHERWISE. UNLESS  OTHERWISE  INDICATED,  THE  INFORMATION  IN  THIS  PROSPECTUS
ASSUMES THAT THE UNDERWRITERS' OVER-ALLOTMENT OPTIONS WILL NOT BE EXERCISED. SEE
"CERTAIN DEFINITIONS" FOR DEFINITIONS OF CERTAIN OIL AND GAS INDUSTRY TERMS USED
IN  THIS PROSPECTUS. UNLESS OTHERWISE INDICATED,  ALL DOLLAR AMOUNTS ARE IN U.S.
DOLLARS. UNLESS OTHERWISE  INDICATED, ALL  SHARE AMOUNTS, SHARE  PRICES AND  PER
SHARE  AMOUNTS HAVE BEEN ADJUSTED TO GIVE EFFECT TO A 5 TO 1 REVERSE STOCK SPLIT
THAT OCCURRED ON JANUARY 8, 1996.
    

                                  THE COMPANY

GENERAL

    Forest is  an  independent  oil  and natural  gas  company  focused  on  the
exploration,   exploitation,  development   and  acquisition  of   oil  and  gas
properties. The Company, which is a successor to a company founded in 1916,  has
extensive  operating experience  in most of  the major producing  regions of the
United States and Canada.  The Company's reserves  and producing properties  are
located primarily in the Gulf of Mexico, Texas, Oklahoma and Canada. The Company
currently  operates  43  offshore platforms  in  the  Gulf of  Mexico,  and 1995
production from  this area  accounted  for approximately  78% of  the  Company's
production  on  an Mcfe  basis. At  December 31,  1995, the  Company's estimated
proved  reserves  of  301.4  Bcfe  consisted   of  238.1  Bcf  of  natural   gas
(approximately 79% of total estimated proved reserves on an Mcfe basis) and 10.5
MMbbls  of  oil  and condensate.  Approximately  76% of  total  estimated proved
reserves were classified  as proved  developed reserves.  The Company's  pre-tax
discounted  future net cash flows from its estimated proved reserves at December
31, 1995 were $274.4 million. These  volumes and values include the reserves  of
Saxon  Petroleum Inc.,  ("Saxon"), a consolidated  subsidiary of  the Company in
which the Company  purchased a 56%  economic interest on  December 20, 1995,  as
well as amounts attributable to the Company's volumetric production payments.

   
    In  recent years,  the Company has  grown primarily  through acquisitions of
producing properties.  From  January 1,  1991  through December  31,  1995,  the
Company  acquired 281.1 Bcfe  of estimated proved oil  and gas reserves, located
primarily in the Gulf  of Mexico, Texas and  western Canada. The Company's  most
recent acquisition and a proposed acquisition together will establish a new core
area  of operations in western Canada. On December 12, 1995, the Company entered
into an  agreement  (the "ATCOR  Agreement")  to acquire  ATCOR  Resources  Ltd.
("ATCOR")  for  approximately  $135  million. ATCOR  is  a  Canadian corporation
engaged in oil  and gas  exploration and production  in western  Canada and  the
marketing  and processing  of natural  gas. The  Company will  use a substantial
portion of the net proceeds  of the Offerings to pay  the costs and expenses  of
the  ATCOR  acquisition. The  closing  of the  ATCOR  acquisition is  subject to
certain conditions, including the completion of the Offerings, and  consummation
of  the Offerings is conditioned upon the  Company being able to close the ATCOR
acquisition.  In  addition,  on  December  20,  1995,  the  Company  acquired  a
controlling  interest in Saxon, an Alberta, Canada corporation engaged primarily
in oil and gas exploration and production in western Canada, for $1.1 million in
cash and  1,060,000  shares  of Company  Common  Stock.  On a  pro  forma  basis
including  the ATCOR acquisition,  the Company had  estimated proved reserves of
454.9 Bcfe at  December 31, 1995  (approximately 73% of  which were natural  gas
reserves)  with  pre-tax discounted  future net  cash  flows from  its estimated
proved reserves of  $375.8 million.  While the  Company has  had no  significant
operations  in Canada since 1992,  it has operated in  Canada for over 35 years.
See "-- Recent Developments -- Canadian Acquisitions" below.
    

   
    In late 1994, the Company began pursuing various alternatives to reduce  its
leverage  and increase its liquidity. On July 27, 1995, The Anschutz Corporation
("Anschutz") purchased equity securities of the Company for $45 million and  the
Company  restructured $62.4 million of  indebtedness to Joint Energy Development
Investments Limited Partnership  ("JEDI"). On January  24, 1996, JEDI  exchanged
    

                                       3
<PAGE>
   
$22.4  million of the JEDI indebtedness and warrants to acquire Common Stock for
1,680,000 shares of  Common Stock (the  "JEDI Exchange"). As  a result of  these
transactions  and before giving  effect to the issuance  of additional shares of
Common Stock in the Offerings, Anschutz and JEDI own approximately 30% and  14%,
respectively,  of the outstanding Common Stock of the Company, approximately $40
million  of  JEDI  indebtedness  will  remain  outstanding,  and  the  Company's
liquidity  will have  been significantly improved.  Anschutz has  entered into a
five year shareholders agreement with the  Company, and, in connection with  the
Offerings,  has agreed to not transfer any of its shares of Common Stock, except
in limited circumstances, for  a period of nine  months following completion  of
the  Offerings. JEDI has entered into a shareholders agreement with the Company,
and has  agreed to  not transfer  any  of the  shares of  Common Stock  that  it
acquired  pursuant to the JEDI  Exchange until July 27,  1998, except in limited
circumstances. In  addition,  Anschutz  has  designated  three  members  of  the
Company's  Board of Directors. See "--  Recent Developments -- Anschutz and JEDI
Transactions" below.
    

   
    In recent years, the Company has not been able to exploit the full potential
of its prior acquisitions  due to the financial  constraints resulting from  its
highly  leveraged capital structure and  low natural gas prices.  As a result of
the Anschutz and JEDI transactions, the ATCOR acquisition and the Offerings, the
Company believes its improved financial flexibility will allow it to exploit its
expanded property base more effectively. This  property base will include, on  a
pro  forma basis  as of  December 31, 1994  (including ATCOR),  over 670,000 net
acres of undeveloped  acreage. In addition,  on a pro  forma basis, the  Company
currently  has 2-D seismic  surveys covering over 430,000  miles and 3-D seismic
surveys covering over 312,000 acres.
    

STRATEGY

    The Company's objective  is to increase  value through sustained  profitable
growth  of  its oil  and  gas reserves  and  production by  pursuing  a combined
strategy of  focused exploration,  exploitation, development  and  acquisitions,
while  reducing  operating  and  financial  risk.  The  Company's  strategy  for
achieving this objective includes:

    - INCREASED EXPLORATION  SPENDING.    The Company  believes  that  its  U.S.
      properties,  particularly those  located offshore  in the  Gulf of Mexico,
      have significant exploration potential. Due to past financial constraints,
      the Company  had sought  to  reduce its  initial capital  commitment  with
      respect  to  certain of  these  properties through  farmouts.  The Company
      intends to accelerate the exploration and development of its inventory  of
      prospects  and the acquisition  of additional prospects  identified by the
      Company's exploration teams, while maintaining higher working interests in
      those prospects deemed to have the highest potential. Consistent with this
      strategy  the  Company  recently  announced  a  significant  natural   gas
      discovery  on West  Cameron Block  615, offshore  Louisiana, in  which the
      Company owns  a 25%  working interest.  A sidetrack  well was  drilled  to
      confirm  the discovery.  The Company  holds 50%  working interests  in two
      adjoining blocks, West Cameron Blocks 616 and 617. In Canada, the  Company
      intends  to focus its exploration  effort in the near  term on natural gas
      prospects in proximity to Company-owned plant processing capacity, as well
      as on  oil prospects  generally.  The Company  intends to  accelerate  the
      evaluation  of ATCOR's  properties to  confirm and  generate prospects for
      drilling in late 1996 and 1997.

    - EXPLOITATION AND DEVELOPMENT OF EXISTING PROPERTIES.  The Company  pursues
      workovers,   recompletions,  secondary   recovery  operations   and  other
      production  enhancement   techniques  on   its  properties   to   increase
      production.  In addition, the Company intends to increase exploitation and
      development expenditures and activities in order to increase the  reserves
      and  production potential that  it believes are  present in the properties
      acquired in the ATCOR and Saxon acquisitions.

    - ACQUISITIONS.  The Company focuses on acquisitions of producing properties
      that substantially meet its selection criteria, which include (a) location
      in a core area of operations or  establishment of a new core area  through
      the  acquisition of a significant  property base, (b) attractive potential
      return on investment, (c) potential for increasing reserves and production
      through reduced risk

                                       4
<PAGE>
      exploitation and development, and (d) opportunities for improved operating
      efficiencies. In Canada, Forest has  an additional criterion that  natural
      gas  properties include  sufficient plant  processing capacity  to provide
      adequate access to markets.

   
    - REDUCED FINANCIAL LEVERAGE.  The Company's long-term debt (including $18.5
      million and  $35.9  million  of deferred  revenue  related  to  volumetric
      production   payments  at  September  30,  1995  and  December  31,  1994,
      respectively) as  a  percentage  of capitalization  decreased  to  82%  at
      September 30, 1995 from 98% at December 31, 1994 following the closings of
      the   Anschutz  and  JEDI  transactions  in  July  1995.  See  "--  Recent
      Developments -- Anschutz and JEDI Transactions". As a result of the  ATCOR
      acquisition,  the Offerings  and the  JEDI Exchange,  long-term debt  as a
      percentage of capitalization  is expected to  be reduced to  approximately
      47% on a pro forma basis, which is consistent with the Company's long-term
      goal of reducing financial leverage.
    

    - HEDGING.  The Company utilizes short-term oil and natural gas price hedges
      in  order  to facilitate  financial planning  and budgeting  and long-term
      hedges to protect desired  levels of cash flow.  As of December 31,  1995,
      approximately  35 Bcfe of the Company's  oil and gas reserves were hedged.
      Of this total hedged volume, 15 Bcfe  and 11 Bcfe are hedged for 1996  and
      1997, respectively.

                              RECENT DEVELOPMENTS

CANADIAN ACQUISITIONS
    The  Company believes that due  to the low natural  gas price environment in
Canada, lack  of competitive  sources  of capital  in  Canada, and  the  intense
competition for oil and gas properties in the United States, the Canadian market
currently provides a more attractive environment for acquisitions of oil and gas
reserves  than the  U.S. market and,  accordingly, has  identified two strategic
acquisitions.

   
    ATCOR.   On  December 12,  1995,  the Company  agreed  to acquire  ATCOR,  a
publicly  held Canadian oil and gas company, for an aggregate cash consideration
of approximately $135  million. The  closing of  the acquisition  is subject  to
certain  conditions, including the completion of the Offerings. The shareholders
of ATCOR approved the acquisition  on January 16, 1996.  The Company will use  a
substantial  portion of the net  proceeds of the Offerings  to pay the costs and
expenses of the  ATCOR acquisition, the  closing of which  is expected to  occur
immediately following the closing of the Offerings. See "Business and Properties
- -- ATCOR Acquisition."
    

    ATCOR is engaged in oil and gas exploration and production and the marketing
and  processing  of  natural  gas.  ATCOR's  principal  reserves  and  producing
properties are  located  in  the  Canadian  provinces  of  Alberta  and  British
Columbia.  At December 31,  1995, ATCOR's estimated proved  oil and gas reserves
totaled 153.5  Bcfe, as  prepared  by McDaniel  & Associates  Consultants  Ltd.,
independent   petroleum  consulting  engineers  ("McDaniel").  ATCOR  also  owns
interests in  18 natural  gas  processing and  treatment facilities  in  western
Canada. ATCOR's wholly owned natural gas marketing company is one of the largest
in  Canada. ATCOR marketed approximately 800 MMcf/d  of natural gas in the three
months  ended  September  30,  1995.  See  "Business  and  Properties  --  ATCOR
Acquisition."

    SAXON.   On  December 20,  1995, the  Company acquired  a 56%  economic (49%
voting) interest in  Saxon, an oil  and gas exploration  and production  company
headquartered  in Calgary, Alberta, Canada.  In the transaction, Forest acquired
common stock and warrants  of Saxon in exchange  for approximately $1.1  million
and  1,060,000 shares of Common  Stock, all of which  are being offered for sale
hereby.

    Saxon is  focused  on exploitation  and  development drilling  primarily  in
Alberta.  Principal  reserves  and  producing properties  are  located  in three
project areas in western  and northwestern Alberta in  the Pembina, Bigoray  and
Kaybob  South fields. At December  31, 1995, Saxon had  estimated proved oil and
natural gas reserves  of 42.2 Bcfe,  as prepared by  Fekete & Associates,  Inc.,
independent oil and natural gas reservoir engineers ("Fekete").

                                       5
<PAGE>
    It is Forest's current intention that ATCOR and Saxon will initially operate
as  separate entities under  separate Canadian managements.  Forest will operate
ATCOR as a wholly  owned subsidiary. While  Saxon will continue  to be a  public
company,  Forest is entitled  to appoint, and  has appointed, a  majority of the
Saxon Board of Directors.

ANSCHUTZ AND JEDI TRANSACTIONS

    On July  27, 1995,  Anschutz purchased  securities of  the Company  for  $45
million  and the  Company restructured  $62.4 million  of indebtedness  to JEDI.
Anschutz purchased 3,760,000 shares of Common Stock and shares of the  Company's
Second  Series Convertible Preferred Stock (the "Second Series Preferred Stock")
that are convertible  into 1,240,000  additional shares  of Common  Stock for  a
total  consideration of $45 million, or $9.00 per share. The Anschutz investment
was made in two closings. In the first closing, Anschutz loaned the Company $9.9
million. At  the second  closing,  Anschutz converted  the loan  into  1,100,000
shares  of Common Stock  and purchased an additional  2,660,000 shares of Common
Stock, the Second Series Preferred Stock and the A Warrants described below  for
a  total of $35.1  million. At the  second closing, Anschutz  also received from
JEDI an option to purchase from JEDI up to 2,250,000 shares of Common Stock that
JEDI may acquire  from the  Company upon exercise  of the  B Warrants  described
below  (the  "Anschutz Option").  As a  result  of these  transactions, Anschutz
acquired approximately 40% of the then outstanding Common Stock.

   
    In connection  with  the  Anschutz transaction,  Anschutz  and  the  Company
entered  into  a shareholders  agreement restricting  the  voting rights  of the
Company's  Common  Stock  acquired  by  Anschutz  (the  "Anschutz   Shareholders
Agreement").  In  addition,  Anschutz  agreed  to  limit  its  ownership  of the
Company's Common Stock to 40%  of the outstanding Common  Stock for a five  year
period.  Subject to such 40%  ownership limitation, and in  any event after July
27, 2000, Anschutz could acquire an additional 1,240,000 shares of Common  Stock
by converting the Second Series Preferred Stock. In addition, subject to the 40%
limitation,  Anschutz has the right to acquire an additional 6,138,888 shares of
Common Stock, 3,888,888 shares by the exercise of warrants at a price of  $10.50
per share (the "A Warrants") and 2,250,000 shares by exercise of the option from
JEDI  at an  initial exercise  price of  $10.00 per  share. The  A Warrants were
originally scheduled to expire on January 27, 1997. In accordance with the terms
of the  A Warrants,  such expiration  will be  extended to  July 27,  1998  upon
completion of the Offerings in exchange for Anschutz's agreement to not sell the
shares of Company Common Stock that it owns for nine months after the Offerings,
except  in  limited  circumstances.  In  the  Anschutz  Shareholders  Agreement,
Anschutz also received  the right to  designate three members  of the  Company's
Board of Directors.
    

    On   July  27,  1995,  the  Company   also  restructured  $62.4  million  of
indebtedness held by JEDI. The  JEDI loan was divided  into two tranches: a  $40
million  tranche, which bears interest at the rate of 12.5% per annum and is due
on December 31, 2000; and an approximately $22.4 million tranche, which does not
bear interest and matures on December  31, 2002. JEDI also relinquished the  net
profits  interest that it held in certain properties of the Company and received
warrants to purchase 2,250,000 shares of the Common Stock with an exercise price
of $10.00 per share (the  "B Warrants"). As a  result of the loan  restructuring
and  the issuance of the B Warrants,  the Company reduced the recorded amount of
the $62.4 million  of indebtedness held  by JEDI to  approximately $45  million,
extended  maturities of  certain JEDI  indebtedness and  expects a  reduction of
interest expense of approximately $2 million per year.

   
    On January 24,  1996, JEDI  exchanged the $22.4  million tranche  and the  B
Warrants for 1,680,000 shares of Common Stock. As a result of the JEDI Exchange,
the  Company  expects  that non-cash  interest  expense  will be  reduced  by an
additional $1.5 million per  year. Pursuant to the  JEDI Exchange, JEDI  entered
into   a  shareholders  agreement  with  the  Company  (the  "JEDI  Shareholders
Agreement") that limits  JEDI's right to  vote its shares  of Common Stock  and,
except  in certain limited circumstances, to transfer its shares before July 27,
1998. The JEDI Shareholders Agreement also  entitles JEDI to designate a  member
of  the Company's Board  of Directors if  the average price  of the Common Stock
over a period of 30 trading days is less than or equal to $8.75 per share or  if
there  is  a  substantial  downgrading  in  the  rating  of  the  Company's debt
securities.  The   JEDI  Shareholders   Agreement   will  terminate   upon   the
    

                                       6
<PAGE>
   
termination  of the  Anschutz shareholders  agreement or  earlier if  the shares
acquired by JEDI pursuant to the JEDI  Exchange and still held by JEDI are  less
than  3% of the shares  of Common Stock then  outstanding. See "The Anschutz and
JEDI Transactions."
    

   
    Pursuant to the JEDI Exchange, the Company assumed JEDI's obligations  under
the  Anschutz Option.  Under the  Anschutz Option,  the Company  is obligated to
issue shares directly to Anschutz that previously would have been issued to JEDI
pursuant to the B Warrants. Upon the exercise of the Anschutz Option, instead of
the B Warrant price  of $10.00 per  share, the Company  would receive an  amount
equal  to the lesser of (a) $10.00 plus 18%  per annum from July 27, 1995 to the
date of exercise of the option, or  (b) $15.50. The Company is permitted to  use
proceeds from the exercise of the Anschutz Option for any corporate purpose. See
"The Anschutz and JEDI Transactions."
    

   
                                 THE OFFERINGS
    

   
<TABLE>
<S>                                                  <C>
Common Stock offered by:
  The Company
    U.S. Offering..................................  9,299,000 shares (1)(2)
    International Offering.........................  1,641,000 shares (1)(2)
      Total........................................  10,940,000 shares (1)(2)
  Selling Shareholder
    U.S. Offering..................................  901,000 shares (2)
    International Offering.........................  159,000 shares (2)
      Total........................................  1,060,000 shares (2)
Common Stock outstanding before the Offerings......  12,337,992 shares (2)(3)
Common Stock outstanding after the Offerings.......  23,277,992 shares (1)(2)(3)
Use of proceeds....................................  The  net proceeds  will be  used to pay
                                                     the costs  and  expenses of  the  ATCOR
                                                      acquisition (estimated to be
                                                      approximately  $136 million), to repay
                                                      indebtedness and for general corporate
                                                      purposes  including  working  capital.
                                                      The  proceeds to be received by Saxon,
                                                      the Selling Shareholder, will be  used
                                                      to  repay  its bank  indebtedness. See
                                                      "Use of Proceeds."
Nasdaq National Market symbol for Common Stock.....  FOIL
</TABLE>
    

- ------------------------
(1) Does not include up to 1,800,000 shares of Common Stock which may be sold by
    the Company pursuant to the Underwriters' over-allotment options.

   
(2) Unless otherwise  indicated, all share  amounts have been  adjusted to  give
    effect  to a  five-to-one reverse  stock split  that occurred  on January 8,
    1996.
    

   
(3) Based on the number  of shares of Common  Stock outstanding at December  21,
    1995,  after giving effect to  the 5 to 1  reverse stock split and 1,680,000
    shares issued to JEDI pursuant to  the JEDI Exchange. See "The Anschutz  and
    JEDI  Transactions." Does not include a  total of 10,255,752 shares reserved
    for issuance and represented  by: 611,800 shares  issuable upon exercise  of
    outstanding  stock  options, 248,943  shares issuable  upon exercise  of the
    Company's Public  Warrants (as  defined herein),  3,888,888 shares  issuable
    upon  the exercise  of the  A Warrants,  2,250,000 shares  issuable upon the
    exercise of the Anschutz Option,  2,016,121 shares issuable upon  conversion
    of  the Company's $.75  Convertible Preferred Stock  (as defined herein) and
    1,240,000 shares issuable  upon conversion  of the  Company's Second  Series
    Preferred Stock. See "Description of Capital Stock."
    

                                       7
<PAGE>
               SUMMARY PRO FORMA OIL AND GAS RESERVE INFORMATION

    The following table sets forth summary pro forma information with respect to
estimates  of proved oil and  gas reserves of the  Company, Saxon and ATCOR, the
pre-tax discounted future net cash flows  for these reserves as of December  31,
1995  and  certain  production  information  through  September  30,  1995.  For
additional information  relating  to  reserves, see  "Risk  Factors  --  Ceiling
Limitation  Writedowns,"  "--  Reliance  on  Reserve  Estimates,"  "Business and
Properties --  Pro  Forma  Oil  and  Gas Reserves"  and  Note  16  of  Notes  to
Consolidated Financial Statements of the Company.

<TABLE>
<CAPTION>
                                                                                       COMBINED                 PRO FORMA
                                                                                      FOREST AND                COMBINED
                                                              FOREST (1)  SAXON (2)      SAXON       ATCOR       FOREST
                                                              ----------  ----------  -----------  ----------  -----------
<S>                                                           <C>         <C>         <C>          <C>         <C>
Proved reserves:
  Natural gas (MMcf)........................................     215,451      16,218     231,669       92,038     323,707
  Liquids (Mbbls) (3).......................................       6,129       4,338      10,467       10,247      20,714
                                                              ----------  ----------  -----------  ----------  -----------
Total proved reserves (MMcfe) (4)...........................     252,225      42,246     294,471      153,520     447,991
Total proved reserves attributable to volumetric production
 payments (MMcfe) (4).......................................       6,903          --       6,903           --       6,903
                                                              ----------  ----------  -----------  ----------  -----------
Total proved reserves including amounts attributable to
 volumetric production payments (MMcfe) (4).................     259,128      42,246     301,374      153,520     454,894
                                                              ----------  ----------  -----------  ----------  -----------
                                                              ----------  ----------  -----------  ----------  -----------
Pre-tax discounted future net cash flows relating to proved
 oil and gas reserves (in thousands)........................  $  236,911      28,891     265,802      101,386     367,188
                                                              ----------  ----------  -----------  ----------  -----------
                                                              ----------  ----------  -----------  ----------  -----------
Total pre-tax discounted future net cash flows relating to
 proved oil and gas reserves, including amounts attributable
 to volumetric production payments (in thousands)...........  $  245,487      28,891     274,378      101,386     375,764
                                                              ----------  ----------  -----------  ----------  -----------
                                                              ----------  ----------  -----------  ----------  -----------
Daily production (5)
  Natural gas (Mcf).........................................      94,300       8,689     102,989       49,048     152,037
  Liquids (Bbls)(3).........................................       3,392       1,473       4,865        4,454       9,319
                                                              ----------  ----------  -----------  ----------  -----------
    Total (Mcfe) (4)........................................     114,652      17,527     132,179       75,773     207,952
                                                              ----------  ----------  -----------  ----------  -----------
                                                              ----------  ----------  -----------  ----------  -----------
</TABLE>

- --------------------------
(1) Includes certain Canadian reserves which are not significant.

(2) Represents 100% of the reserves owned by Saxon, a consolidated subsidiary in
    which the Company holds a 56% economic interest.

(3) Includes crude oil, condensate and natural gas liquids.

(4)  Computed on the basis that one barrel  of liquids is equivalent to 6 Mcf of
    natural gas.

(5) Represents average daily production  during the nine months ended  September
    30, 1995.

    The  Company's  United States  reserves have  been  reviewed by  Ryder Scott
Company ("Ryder  Scott"). A  report on  Saxon's reserves  has been  prepared  by
Fekete.  A report on ATCOR's  reserves has been prepared  by McDaniel. Copies of
the review letter of Ryder Scott and  the summary reserve reports of Fekete  and
McDaniel are attached as Appendices A, B and C to this Prospectus.

                                       8
<PAGE>
                      SUMMARY FINANCIAL AND OPERATING DATA

    The  summary financial and operating data set  forth below should be read in
conjunction with "Management's  Discussion and Analysis  of Financial  Condition
and   Results  of  Operations,"  the  Condensed  Pro  Forma  Combined  Financial
Statements and the Consolidated Financial  Statements of the Company  (including
the Notes thereto).

<TABLE>
<CAPTION>
                                                       NINE MONTHS ENDED SEPTEMBER 30,           YEARS ENDED DECEMBER 31,
                                                       -------------------------------  ------------------------------------------
                                                       PRO FORMA                        PRO FORMA
                                                       1995 (1)     1995       1994     1994 (1)     1994       1993     1992 (2)
                                                       ---------  ---------  ---------  ---------  ---------  ---------  ---------
                                                                         (IN THOUSANDS EXCEPT PER SHARE AMOUNTS,
                                                                                   PRICES AND VOLUMES)
<S>                                                    <C>        <C>        <C>        <C>        <C>        <C>        <C>
STATEMENT OF OPERATIONS DATA
Revenue (3)..........................................  $ 210,513     60,528     93,727    261,681    115,947    105,148    113,186
Earnings (loss) before cumulative effects of changes
 in accounting principles and extraordinary item
 (4).................................................  $  (6,242)   (14,533)   (32,902)   (55,354)   (67,853)    (9,355)     7,298
Net earnings (loss)..................................  $  (6,242)   (14,533)   (46,892)   (69,344)   (81,843)   (21,213)     7,298
EBITDA (5)...........................................  $  67,188     38,191     69,527    120,130     82,397     73,605     85,710
Weighted average number of common shares
 outstanding.........................................     20,291      6,611      5,614     19,299      5,619      4,399      2,755
Net earnings (loss) attributable to common stock.....  $  (7,862)   (16,153)   (48,513)   (71,505)   (84,004)   (23,463)     4,950
Primary earnings (loss) per share (6):
  Earnings (loss) before cumulative effects of
   changes in accounting principles and extraordinary
   item..............................................  $    (.39)     (2.44)     (6.15)     (2.98)    (12.46)     (2.64)      1.80
  Net earnings (loss)................................  $    (.39)     (2.44)     (8.64)     (3.71)    (14.95)     (5.34)      1.80
BALANCE SHEET DATA (AT END OF PERIOD)
Total assets.........................................  $ 528,993    304,743    351,724               324,832    426,755    378,532
Long-term obligations................................    191,049    202,460    249,728               247,988    266,561    240,413
Shareholders' equity.................................    205,435     44,387     40,230                 6,086     88,156     59,881
OPERATING DATA
Production (7):
  Gas (MMcf).........................................     41,506     25,744     38,432     66,652     48,048     41,114     29,174
  Liquids (Mbbls)....................................      2,544        926      1,152      3,583      1,543      1,493      1,450
Average price received (7):
  Gas (per Mcf)......................................  $    1.44       1.75       1.93       1.70       1.90       1.88       1.70
  Liquids (per Bbl)..................................      13.91      15.94      14.60      12.54      14.83      16.97      18.14
Production expense per Mcfe..........................        .51        .53        .37        .40        .39        .39        .38
General and administrative expense per Mcfe..........        .15        .18        .17        .17        .19        .24        .32
Capital expenditures.................................     37,281     20,274     26,552     85,562     42,544    170,821    106,627
</TABLE>

- ----------------------------------
   
(1) The pro forma statement of operations data, balance sheet data and operating
    data  include pro forma  adjustments to (i)  give effect to  the sale of the
    Common Stock in the Offerings  and the use of a  portion of the proceeds  to
    fund  the  acquisition  of  ATCOR,  (ii)  restate  the  historical financial
    statements of  ATCOR  to  conform  to  U.S.  generally  accepted  accounting
    principles, (iii) reflect the acquisition of ATCOR using the purchase method
    of   accounting,  (iv)  reflect  the  sale  of  certain  assets  to  ATCOR's
    controlling shareholders  and the  use of  the proceeds  therefrom to  repay
    long-term  debt of ATCOR, (v) give effect to the acquisition of the interest
    in Saxon and (vi) give effect to the JEDI Exchange.
    

(2) Statement  of operations  data and  balance sheet  data for  the year  ended
    December  31,  1992  include  the effects  of  the  ONEOK  settlement, which
    increased revenue by $37,541,000  and net earnings  by $24,043,000 or  $8.73
    per  share. Operating data for the year ended December 31, 1992 excludes the
    effects of the ONEOK settlement.  See "Management's Discussion and  Analysis
    of Financial Condition and Results of Operations."

(3)  Pro forma revenue for the nine months ended September 30, 1995 and the year
    ended December 31,  1994 includes  gas marketing and  processing revenue  of
    $113,620,000 and $97,828,000, respectively.

(4)  The Company changed its method of accounting for oil and gas sales from the
    sales method  to the  entitlements  method effective  January 1,  1994.  The
    Company  adopted  the  provisions  of  Statements  of  Financial  Accounting
    Standards No. 106 and  No. 109 effective January  1, 1993. These  statements
    required  the Company to accrue the expected cost of postretirement benefits
    and  to  adopt  the  liability  method  of  accounting  for  income   taxes,
    respectively. In 1993, the Company realized a loss on extinguishment of debt
    of  $10,735,000  as a  result of  the redemption  of its  outstanding Senior
    Secured Notes  and  long-term  subordinated  debentures.  See  "Management's
    Discussion  and Analysis of  Financial Condition and  Results of Operations"
    and Notes 1, 4, 6  and 10 of Notes  to Consolidated Financial Statements  of
    the Company.

(5) EBITDA is generally defined as income before cumulative effect of accounting
    change,  provision  for  income  taxes,  interest,  depreciation, depletion,
    amortization and  certain  other non-cash  charges.  EBITDA is  included  as
    supplemental  disclosure because it may provide useful information regarding
    a company's ability to service and  incur debt. EBITDA, however, should  not
    be  considered in  isolation or  as a substitute  for net  income, cash flow
    provided by operating activities or other income or cash flow data  prepared
    in  accordance with generally accepted accounting principles or as a measure
    of a company's profitability or liquidity.

(6) Fully diluted  earnings (loss) per  share was the  same as primary  earnings
    (loss)  per share in all periods except the year ended December 31, 1992. In
    1992, fully diluted earnings per share was $1.45.

(7) Includes  amounts  attributable  to  required  deliveries  under  volumetric
    production  payments. See Notes 5 and  16 of Notes to Consolidated Financial
    Statements of the Company.

                                       9
<PAGE>
                                  RISK FACTORS

    PROSPECTIVE  PURCHASERS  OF  THE  COMPANY'S  COMMON  STOCK  SHOULD CAREFULLY
CONSIDER, TOGETHER WITH THE OTHER INFORMATION HEREIN, THE FOLLOWING FACTORS THAT
AFFECT THE COMPANY:

CONDITIONS IN OIL AND GAS INDUSTRY AFFECTING THE COMPANY

    The Company's revenues, profitability and future rate of growth, if any, are
substantially dependent upon prevailing prices for  oil and natural gas and  the
ability  of the Company to acquire proved reserves. Historically, the prices for
oil and natural gas have  been quite volatile. The  Company is impacted more  by
natural  gas prices than by  oil prices, because the  majority of its production
(expected to be approximately 82% in 1995  on an Mcfe basis) is natural gas.  In
addition,  at December 31, 1995, 79%  of the Company's estimated proved reserves
were attributable to natural gas on an Mcfe basis. The Company has entered  into
volumetric  production payments  and energy  swap agreements  with respect  to a
portion of  its  current  production  which reduce  the  Company's  exposure  to
commodity  price risk. However,  a significant portion of  the Company's oil and
gas production is subject  to spot market prices,  which have historically  been
volatile.  The volatility of the  spot market for natural  gas is due to factors
beyond the Company's control, including  seasonality of demand. Prices are  also
affected  by actions of state and local  agencies, the United States and foreign
governments, and international cartels. These external factors and the  volatile
nature  of the energy markets make it difficult to estimate future prices of oil
and natural gas.  Any substantial or  extended decline  in the price  of oil  or
natural  gas would  have a  material adverse  effect on  the Company's financial
condition and results of operations.

    The marketability  of the  Company's  production depends  in part  upon  the
availability,  proximity and  capacity of  gas gathering  systems, pipelines and
processing facilities. U.S. federal and state regulation and Canadian regulation
of oil and gas production  and transportation, general economic conditions,  and
changes in supply and demand all could adversely affect the Company's ability to
produce  and market its  oil and natural  gas. If market  factors were to change
dramatically, the  financial impact  on the  Company could  be substantial.  The
availability of markets is beyond the control of the Company and thus represents
a  significant  risk. See  "Management's  Discussion and  Analysis  of Financial
Condition and Results of Operations."

FINANCIAL CONDITION OF THE COMPANY

    Net cash provided  by operating  activities has varied  dramatically in  the
last  three  years.  Net  cash  provided  (used)  by  operating  activities  was
($4,253,000) and $25,843,000 for  the nine months ended  September 30, 1995  and
1994,  respectively  and was  $42,546,000, $41,722,000  and $97,241,000  for the
years ended December 31, 1994, 1993  and 1992, respectively. In 1992, the  ONEOK
settlement  accounted  for $51,250,000  of the  net  cash provided  by operating
activities. Such cash flow also included proceeds from the Company's  volumetric
production  payments, net of amortization of deferred revenues, of ($17,407,000)
and ($23,437,000)  for  the nine  months  ended  September 30,  1995  and  1994,
respectively  and ($31,320,000),  $162,000 and  $26,867,000 for  the years ended
1994, 1993  and 1992,  respectively. See  Note 5  of the  Notes to  Consolidated
Financial Statements of the Company. The majority of the increases and decreases
in  net  cash  provided by  operating  activities is  generally  attributable to
increases and decreases in net oil and gas revenue. Revenue from operations  has
varied  dramatically  each  year  depending upon  factors  such  as  natural gas
contract settlements and price fluctuations which are difficult to predict.

    While  the   Anschutz  and   JEDI  transactions   reduced  annual   interest
requirements,  the Company's capital structure continues to be highly leveraged.
The Company's  highly  leveraged capital  structure  has limited  the  Company's
ability  to  obtain outside  capital or  other  financing. In  addition, capital
restraints have led  to reduced  investment in exploration  and development.  In
1995,  the Company experienced significant declines in production from levels in
previous years.  Without substantial  capital  expenditures, the  Company  would
continue  to experience such  declines. Due to the  uncertainty of the Company's
business, no  assurance can  be given  that  the Company  will not  continue  to
experience liquidity problems in the future.

                                       10
<PAGE>
   
    The  Company financed its significant  acquisitions and capital expenditures
in 1992 and 1993 primarily through volumetric and dollar-denominated nonrecourse
debt. The  Company  may finance  future  acquisitions and  capital  expenditures
through  bank borrowings or the issuance of debt instruments, sale of production
payments or other non-recourse  financing, the sale  of Common Stock,  preferred
stock  or other equity  securities of the  Company, the issuance  of net profits
interests,  sales   of  non-strategic   properties,  prospects   and   technical
information,  or joint venture financing. There can  be no assurance that any of
such financing alternatives will be available at attractive terms or at all  and
as a result, the Company may not have adequate long-term liquidity to replace or
increase  its  depleting asset  base  of oil  and gas  reserves  or to  fund its
long-term obligations including its existing debentures and notes. Assuming that
the Offerings and the ATCOR acquisition are completed, the Company expects  that
its  direct capital expenditures  for exploration and  development in the United
States  and   Canada  will   be  approximately   $35,000,000  and   $21,000,000,
respectively,  or $56,000,000 in  the aggregate. Before  fully implementing this
program, the  Company believes  that it  must obtain  $30,000,000 of  additional
financing.  A portion of this financing may  be provided by proceeds raised from
the Offerings  in excess  of the  amount needed  to acquire  ATCOR. The  Company
expects  to be  able to  meet its  remaining 1996  capital expenditure financing
requirements by borrowings under existing lines of credit or financings based on
ATCOR's reserves.  The  Company  expects  to enter  into  an  additional  credit
facility based upon ATCOR's reserves upon completion of the ATCOR acquisition or
as soon thereafter as is practicable.
    

    In  addition, the Company reported net losses of $81,843,000 and $21,213,000
in the years ended December 31, 1994  and 1993, respectively, and a net loss  of
$14,533,000  in the first  nine months of  1995. While the  Company reported net
earnings of $7,298,000 in the year ended December 31, 1992, the results included
$24,043,000 of net earnings associated with the ONEOK settlement. The net losses
in the nine months  ended September 30,  1995 and the  years ended December  31,
1994  and 1993 were primarily the result  of lower gas prices and production and
the writedown of the Company's oil and  gas properties in 1994. See "--  Ceiling
Limitation  Writedowns" below. The Company's results of operations for 1992 were
also adversely affected by lower gas prices.

    Many of the factors which affect the Company's future operating  performance
and  long-term liquidity  are beyond the  Company's control,  including, but not
limited to, oil and gas prices, governmental actions and taxes, the availability
and  attractiveness   of   properties   for  acquisition,   the   adequacy   and
attractiveness  of  financing  and operational  difficulties.  See "Management's
Discussion and Analysis of Financial Condition and Results of Operations."

CURRENCY RISK

    Following the acquisition of ATCOR,  a substantial portion of the  Company's
operations  will be located in  Canada. The expenses of  such operations will be
payable in Canadian dollars and certain of the revenues derived from natural gas
and oil  sales will  be  based upon  U.S. dollar  prices.  The results  of  such
Canadian operations will therefore be subject to the risks of fluctuation in the
relative values of Canadian and U.S. dollars.

CEILING LIMITATION WRITEDOWNS

    The  Company reports its operations using the full cost method of accounting
for oil and gas properties. The Company capitalizes the cost to acquire, explore
for and develop oil  and gas properties. Under  full cost accounting rules,  the
net capitalized costs of oil and gas properties may not exceed a "ceiling limit"
which  is based upon the  present value of estimated  future net cash flows from
proved reserves, discounted at 10%, plus the lower of cost or fair market  value
of unproved properties. See Note 1 of Notes to Consolidated Financial Statements
of  the Company. If net  capitalized costs of oil  and gas properties exceed the
ceiling limit, the Company is subject  to a ceiling limitation writedown to  the
extent  of such excess. A  ceiling limitation writedown is  a charge to earnings
which does  not  impact  cash  flow from  operating  activities.  However,  such
writedowns  impact  the  amount  of  the  Company's  shareholders'  equity.  See
"Management's Discussion  and Analysis  of Financial  Condition and  Results  of
Operation -- Liquidity and Capital Resources." The risk that the Company will be
required  to  write  down the  carrying  value  of its  oil  and  gas properties
increases  when   oil   and  gas   prices   are  depressed   or   volatile.   In

                                       11
<PAGE>
addition, writedowns may occur if the Company has substantial downward revisions
in  its estimated proved reserves or  if purchasers or governmental action cause
an abrogation of, or  the Company voluntarily  cancels, long-term contracts  for
its  natural gas. Although the Company did not have a writedown in 1992 or 1993,
the Company had a writedown  of $58,000,000 in 1994.  No assurance can be  given
that the Company will not experience additional writedowns in the future.

GENERAL RISKS OF OIL AND GAS OPERATIONS

    The  nature  of  the oil  and  gas  business involves  a  variety  of risks,
including, but not  limited to, the  risks of operating  hazards such as  fires,
explosions,  cratering,  blow-outs,  adverse weather  conditions,  pollution and
environmental risks, encountering  formations with abnormal  pressures, and,  in
horizontal  wellbores, the  increased risk  of mechanical  failure and collapsed
holes, the occurrence of any of which could result in substantial losses to  the
Company.  The Company conducts a substantial  portion of its operations offshore
in the Gulf of Mexico. Such  operations are subject to certain risks  including,
but  not limited to, collision, sinking and grounding of rigs and vessels. These
risks could result in substantial losses to the Company due to personal  injury,
severe  damage or destruction of  property and equipment, environmental clean-up
costs and the suspension of operations. The Company maintains insurance  against
some,  but not  all, of these  risks in  amounts that management  believes to be
reasonable in  accordance with  customary oil  and gas  industry practices.  The
occurrence of a significant event, however, that is not fully insured could have
a  material adverse effect  on the Company's financial  condition and results of
operations.

DRILLING RISKS

    Drilling involves numerous  risks, including the  risk that no  commercially
productive  oil or gas reservoirs will be  encountered. The cost of drilling and
completing  wells  is  often  unpredictable,  and  drilling  operations  may  be
curtailed,  delayed or cancelled as a result  of a variety of factors, including
unexpected  driling  conditions,  pressure  or  irregularities  in   formations,
equipment  failures or accidents, weather conditions  and shortages or delays in
delivery of  equipment. There  can be  no assurance  as to  the success  of  the
Company's future drilling activities. The Company's current inventory of 2-D and
3-D  seismic  surveys  will not  necessarily  increase the  likelihood  that the
Company will drill or complete commercially productive wells or that the volumes
of reserves discounted, if  any, would necessarily be  greater than the  Company
would have discovered without its current inventory of seismic surveys.

GAS MARKETING

    The Company's operations will include gas marketing as a result of the ATCOR
acquisition.  ATCOR's gas marketing  operations consist of  the marketing of its
own gas production, the purchase and direct sale of third parties' natural  gas,
the  handling of transportation and operations of  such third party gas and spot
purchasing and selling  of natural gas.  The profitability of  such natural  gas
marketing  operations will depend in large part on the ability of the Company to
assess and  respond to  changing market  conditions, including  credit risk,  in
negotiating  natural  gas purchase  and sale  agreements. Profitability  of such
natural gas marketing operations will also  depend in large part on the  ability
of  the Company  to maximize  the volume  of third  party natural  gas which the
Company purchases and  resells and on  the ability  of the Company  to obtain  a
satisfactory  margin between  the purchase  price and  the sales  price for such
volumes. The  inability of  the  Company to  respond appropriately  to  changing
market  conditions  in  connection  with ATCOR's  gas  marketing  division could
materially adversely affect the Company's results of operations.

GAS PROCESSING

    As a result of the ATCOR acquisition, the Company's operations will  include
processing  of natural gas  to extract various natural  gas liquids. ATCOR's gas
processing operations primarily consist of  an interest in an ethane  extraction
plant located in Edmonton, Canada. In order to obtain from natural gas suppliers
volumes  of committed natural gas reserves to maintain natural gas throughput at
optimal levels,  the  plant must  periodically  contract to  process  additional
natural gas volumes provided from new or existing sources.

                                       12
<PAGE>
COMPETITION

    The  Company  operates  in  a highly  competitive  environment.  The Company
competes with major and independent oil and gas companies for the acquisition of
desirable oil and gas properties, as well as the equipment and labor required to
develop and operate such  properties. The Company also  competes with major  and
independent  oil and gas companies in the  marketing and sale of oil and natural
gas to marketers  and end-users. Many  of these competitors  have financial  and
other  resources substantially greater than those  of the Company. See "Business
and Properties -- Competition."

REPLACEMENT OF RESERVES

    In general, the volume of production from oil and gas properties declines as
reserves are depleted. The decline rates depend on reservoir characteristics and
vary from the steep decline rates  characteristic of Gulf of Mexico  reservoirs,
where the Company has a significant portion of its production, to the relatively
slow  decline rates characteristic of long-lived fields in other regions. Except
to the  extent the  Company acquires  properties containing  proved reserves  or
conducts  successful development and exploration activities, or both, the proved
reserves of the  Company will decline  as reserves are  produced. The  Company's
future  natural gas and oil production  is, therefore, highly dependent upon its
level of success in  finding or acquiring additional  reserves. The business  of
exploring  for, developing  or acquiring reserves  is capital  intensive. To the
extent cash flow  from operations  is reduced  and external  sources of  capital
become  limited  or unavailable,  the Company's  ability  to make  the necessary
capital investment to maintain or expand its asset base of oil and gas  reserves
would  be impaired. In  addition, there can  be no assurance  that the Company's
future development,  acquisition  and  exploration  activities  will  result  in
additional  proved reserves or that the Company will be able to drill productive
wells at acceptable costs.

ACQUISITION RISKS

   
    The Company's  growth has  been primarily  attributable to  acquisitions  of
producing  properties. After the  Offerings, the Company  expects to continue to
evaluate and  pursue acquisition  opportunities  on terms  management  considers
favorable  to the  Company. The  successful acquisition  of producing properties
requires an  assessment of  recoverable  reserves, future  oil and  gas  prices,
operating costs, potential environmental and other liabilities and other factors
beyond the Company's control. Such assessments are necessarily inexact and their
accuracy  inherently  uncertain.  In  connection with  such  an  assessment, the
Company performs  a review  of the  subject properties  that it  believes to  be
generally  consistent with industry practices. Such  a review, however, will not
reveal all existing or potential problems nor  will it permit a buyer to  become
sufficiently familiar with the properties to fully assess their deficiencies and
capabilities. Inspections may not always be performed on every platform or well,
and  structural and environmental  problems are not  necessarily observable even
when an  inspection is  undertaken. The  Company is  generally not  entitled  to
contractual indemnification for pre-closing liabilities, including environmental
liabilities,  and generally acquires  interests in the properties  on an "as is"
basis with limited remedies for breaches of representations and warranties.
    

LIMITED KNOWLEDGE OF ATCOR AND SAXON BUSINESSES AND PROPERTIES

    Forest must rely on information provided by ATCOR and Saxon regarding  their
respective businesses and properties without being able to fully verify all such
information  and without  the benefit  of knowing  the history  of operations of
their properties or businesses. Therefore, no assurances can be given as to  the
accuracy or completeness of such information. The Company has conducted such due
diligence  on  ATCOR  and  Saxon  as  it  believes  is  prudent  and  normal  in
transactions of  this  nature.  Forest  will not,  however,  be  able  to  fully
investigate  all  of their  businesses and  properties.  Due diligence  has been
conducted  only  on  those  properties  the  Company  believes  have  the   most
significant   value.  The  Company  will  receive  certain  representations  and
warranties from  ATCOR  and  Saxon  in connection  with  the  acquisitions.  The
representations and warranties received from ATCOR will not survive the closing,
however, and therefore the Company will have no recourse against any third party
for  breaches of such representations and warranties, and, without any effective
remedy for such breaches, will  only be able to rely  on its due diligence  with
respect to such matters.

                                       13
<PAGE>
RELIANCE ON RESERVE ESTIMATES

    Information  relating  to the  Company's, Saxon's  and ATCOR's  estimates of
proved reserves of oil and natural gas is based upon engineering estimates.  The
Company's reserve reports have been reviewed by Ryder Scott. A report on Saxon's
reserves  has been  prepared by  Fekete. A report  on ATCOR's  reserves has been
prepared by McDaniel. Copies of the review report of Ryder Scott and the summary
reserve reports of Fekete and McDaniel are attached as Appendices A, B and C  to
this  Prospectus. For  information relating  to the  pro forma  estimated proved
reserves of the Company as of December 31, 1995, see "Business and Properties --
Pro Forma Oil and Gas Reserves." Petroleum engineering is not an exact  science.
Estimates of commercially recoverable oil and gas reserves and of the future net
cash   flows  therefrom  are  based  upon  a  number  of  variable  factors  and
assumptions,  such  as  historical  production  from  the  subject   properties,
comparison with other producing properties, the assumed effects of regulation by
governmental  agencies and assumptions concerning future  oil and gas prices and
future  operating  costs,  severance   and  excise  taxes,  abandonment   costs,
development costs and workover and remedial costs, all of which may in fact vary
considerably  from  actual  results.  All  such  estimates  are  to  some degree
speculative, and various classifications of reserves are only attempts to define
the degree  of  speculation  involved.  For  these  reasons,  estimates  of  the
commercially  recoverable reserves  of oil and  natural gas  attributable to any
particular property or group of properties, the classification, cost and risk of
recovering such reserves  and estimates of  the future net  cash flows  expected
therefrom, prepared by different engineers or by the same engineers at different
times,  may vary substantially. The Company therefore emphasizes that the actual
production, revenues,  severance  and excise  taxes,  development  expenditures,
workover  and  remedial  expenditures,  abandonment  expenditures  and operating
expenditures with respect to its reserves will likely vary from such  estimates,
and such variances may be material.

    In  addition, actual future net cash flows  will be affected by factors such
as price,  actual  production,  supply  and demand  for  oil  and  natural  gas,
curtailments  or increases in consumption by  natural gas purchasers, changes in
governmental regulations or taxation and the  impact of inflation on costs.  The
timing  of actual future net revenue from proved reserves, and thus their actual
present value, can be affected by  the timing of the incurrence of  expenditures
in  connection  with development  of oil  and gas  properties. The  10% discount
factor, which  is  required  by  the Securities  and  Exchange  Commission  (the
"Commission")  to be used to calculate  present value for reporting purposes, is
not necessarily the most appropriate discount factor based on interest rates  in
effect  from time to  time and risks  associated with the  oil and gas industry.
Discounted present value, no  matter what discount rate  is used, is  materially
affected  by assumptions as to the amount and timing of future production, which
may and often do prove to be inaccurate.

GOVERNMENT REGULATION, ENVIRONMENTAL RISKS AND TAXES

    Various aspects  of  the  Company's  oil  and  natural  gas  operations  are
regulated  by administrative agencies  under statutory provisions  of the states
and provinces where such  operations are conducted, by  certain agencies of  the
Federal  government  for  operations  on  Federal  leases  and  by  the Canadian
Government. In the  past, the  Federal government  has regulated  the prices  at
which  oil and natural  gas could be  sold. While sales  by producers of natural
gas, and  all  sales  of crude  oil,  condensate  and natural  gas  liquids  can
currently  be made at  uncontrolled market prices,  Congress could reenact price
controls in the future. See "Business and Properties -- Foreign Operations."

    Extensive U.S., state and  local laws and Canadian  laws govern oil and  gas
operations  regulating  the  discharge  of  materials  into  the  environment or
otherwise relating to the protection  of the environment. Numerous  governmental
departments issue rules and regulations to implement and enforce such laws which
are  often  difficult and  costly  to comply  with  and which  carry substantial
penalties for failure to comply. These laws, rules and regulations may  restrict
the  rate of oil and  gas production below the  rate that would otherwise exist.
The regulatory burden on the  oil and gas industry  increases its cost of  doing
business  and  consequently affects  its  profitability. These  laws,  rules and
regulations affect the operations of the Company. Compliance with  environmental
requirements generally could have a material

                                       14
<PAGE>
adverse  effect upon the capital  expenditures, earnings or competitive position
of Forest. Although Forest's  experience has been to  the contrary, there is  no
assurance  that this will continue to be  the case. See "Business and Properties
- -- Regulation" and "-- Operating Hazards and Environmental Matters."

OWNERSHIP POSITION OF ANSCHUTZ

   
    Anschutz has  a  substantial  ownership  position in  the  Company  and  may
designate  three of the Company's directors. Therefore, Anschutz has the ability
to exert substantial influence with respect  to matters considered by the  Board
of Directors. Based on the number of shares outstanding on December 21, 1995 and
the   issuance  of  1,680,000  shares  in  the  JEDI  Exchange,  Anschutz  owned
approximately  30%  of  the  outstanding  Common  Stock.  Anschutz  may  acquire
additional  shares up to a maximum 40%  position, but its ability to exceed such
percentage is limited by  a five-year shareholders  agreement with the  Company.
Under  certain  circumstances Anschutz  could have  a  veto power  over proposed
transactions between  the Company  and third  parties such  as a  merger,  which
requires  the approval  of the holders  of two-thirds of  the outstanding Common
Stock. It is  unlikely that control  of the  Company could be  transferred to  a
third party without Anschutz's consent and agreement. It is also unlikely that a
third  party would  offer to pay  a premium  to acquire the  Company without the
prior agreement of  Anschutz, even if  the Board of  Directors should choose  to
attempt  to sell the  Company in the future.  It will also  be unlikely that the
Company will be able to enter into  a transaction accounted for as a pooling  of
interests  in  the next  two  years. Finally,  the  40% ownership  limitation on
Anschutz's ownership  terminates  after five  years  and earlier  under  certain
circumstances.  In  the absence  of these  limitations, based  on the  number of
shares outstanding on  December 21,  1995 and after  giving effect  to the  JEDI
Exchange,  Anschutz would be  able to acquire up  to an additional approximately
26% of the  Common Stock  by converting its  Second Series  Preferred Stock  and
exercising  the Anschutz  Option and A  Warrants during  their respective terms.
After the  Offerings  (assuming that  the  Underwriters do  not  exercise  their
over-allotment  options),  Anschutz would  own approximately  16% of  the Common
Stock then outstanding, and, if Anschutz were then to convert its Second  Series
Preferred  Stock and exercise  the Anschutz Option and  the A Warrants, Anschutz
would own  approximately 36%  of the  Common Stock  then outstanding.  See  "The
Anschutz and JEDI Transactions -- Shareholders Agreements."
    

DILUTION

   
    The  public offering price of the  Common Stock will be substantially higher
than the net tangible book value per share of the Common Stock. The net tangible
book value per share as of September 30, 1995 was $.98 per share, and assuming a
public offering price of $13.75 per share, the pro forma net tangible book value
per share as of September 30, 1995 immediately following the Offerings (assuming
no exercise of the Underwriters' over-allotment options), the application of the
proceeds therefrom and  after giving  effect to  the consummation  of the  ATCOR
acquisition  and the JEDI Exchange, would be $7.33 per share. Such pro forma net
tangible book value per share represents an increase in net tangible book  value
per  share at  September 30, 1995  of $6.35  per share attributable  to the cash
payments made by the purchasers of the shares in the Offerings and an  immediate
dilution of $6.42 per share from the public offering price that will be absorbed
by such purchasers.
    

   
    The Company has reserved an aggregate of 10,255,752 shares for issuance upon
exercise  of the following securities at  the prices indicated: 2,016,121 shares
issuable upon  conversion of  the Company's  $.75 Convertible  Preferred  Stock;
1,240,000  shares  issuable  upon  conversion  of  the  Company's  Second Series
Preferred Stock; 611,800 shares issuable upon the exercise of various options at
prices ranging from  $15.00 to $25.00  per share; 248,943  shares issuable  upon
exercise  of the Company's  Public Warrants; 2,250,000  shares issuable upon the
exercise of the Anschutz Option; and 3,888,888 shares issuable upon the exercise
of the Company's A  Warrants at an  exercise price of $10.50  per share. In  the
event  a significant number  of such securities are  converted or exercised, the
ownership position  of existing  shareholders would  be subject  to  substantial
dilution.
    

                                       15
<PAGE>
ANTI-TAKEOVER PROVISIONS

    Certain  provisions in the Company's  Restated Certificate of Incorporation,
By-laws, the shareholders' rights plan,  and executive severance agreements  may
make  it more difficult to effect a change in control of the Company and replace
incumbent  management.  See  "Description  of  Capital  Stock  --  Anti-Takeover
Provisions."

                                  THE COMPANY

    Forest  is  an  independent  oil  and natural  gas  company  focused  on the
exploration,  exploitation,  development   and  acquisition  of   oil  and   gas
properties.  The Company, which is a successor  to a company formed in 1916, has
been a publicly held company since  1969 and has extensive operating  experience
in  most of  the major producing  regions of  the United States  and Canada. The
Company's reserves and producing properties are located primarily in the Gulf of
Mexico, Texas, Oklahoma and Canada. The Company operates from production offices
located in Lafayette,  Louisiana and Denver,  Colorado. The Company's  principal
offices  are  located  at  1600 Broadway,  Suite  2200,  Denver,  Colorado 80202
(telephone: (303) 812-1400).

                                USE OF PROCEEDS

   
    The net  proceeds to  the Company  from the  Offerings are  estimated to  be
$141.5  million ($165  million if  the Underwriters'  over-allotment options are
exercised  in  full),  after  deducting  underwriting  discounts  and  estimated
offering  expenses payable  by the Company.  Net proceeds  of approximately $136
million from the Offerings will be used to pay the cost of acquiring the capital
stock of ATCOR and to pay expenses of such acquisition. The remainder of the net
proceeds, if  any, from  the  Offerings will  be used  to  repay bank  or  other
indebtedness and for general corporate purposes, including working capital.
    

   
    A  portion of the net proceeds may be  used to repay, in part, the Company's
secured credit facility with The Chase Manhattan Bank, N.A. ("Chase"), as  agent
for  a group of banks (the "Credit Facility"). The Credit Facility, the maturity
date of which is July 1, 1998,  provides for maximum borrowings of $40  million,
which may be used for working capital and general corporate purposes. The Credit
Facility  had an outstanding balance  of $19.8 million as  of September 30, 1995
and currently bears interest at  a weighted average rate  of 7.64% per annum.  A
portion of the proceeds may also be used to repay, in part or in whole, the JEDI
indebtedness  which, after the completion of  the JEDI Exchange, has a principal
amount of approximately $40 million. The portion of the JEDI indebtedness to  be
outstanding after completion of the JEDI Exchange is nonrecourse, bears interest
at  the current  rate of  12.5% per  annum, is  secured by  certain oil  and gas
properties and matures on December 31, 2000.
    

   
    It is anticipated that the Company  will spend approximately $56 million  on
direct capital expenditures in the United States and Canada in 1996 assuming the
completion of the Offerings and the ATCOR acquisition. Such expenditures will be
funded  primarily  by working  capital, additional  borrowings under  the Credit
Facility and  other  sources  of financing.  See  "Management's  Discussion  and
Analysis  of  Financial Condition  and Results  of  Operations --  Liquidity and
Capital Resources" and "-- Capital Expenditures."
    

   
    The net  proceeds to  Saxon from  the Offerings  are estimated  to be  $13.8
million, after deducting underwriting discounts payable by Saxon. These proceeds
will be used to repay a loan owed by Saxon to The Chase Manhattan Bank of Canada
("Chase  Canada")  with an  outstanding balance  of $7.5  million Cdn,  which is
secured by Common Stock owned by Saxon and currently bears interest at a rate of
9% per annum. Excess proceeds will  be used to repay Saxon's secured  production
loan facility. Payments of principal under such production loan facility are not
otherwise  required provided that borrowings are  not in excess of the borrowing
base and that other  existing covenants are complied  with. The production  loan
facility  provides for maximum borrowings of $22 million Cdn, has an outstanding
balance of approximately $14.8 million Cdn as of December 29, 1995 and currently
bears interest at the weighted average rate of 8.75% per annum. The Company will
not receive any of the  proceeds from the sale by  Saxon of Common Stock in  the
Offerings.
    

                                       16
<PAGE>
                                 CAPITALIZATION

   
    The  following table sets forth (i) the actual capitalization of the Company
as of September 30, 1995, and (ii) the pro forma, as adjusted, capitalization of
the Company at September  30, 1995 after  giving effect to  the Saxon and  ATCOR
acquisitions,  the JEDI  Exchange, the  issuance and sale  of the  shares of the
Common Stock in the Offerings and the application of the remaining net  proceeds
of  the Offerings to  repay indebtedness. See "Use  of Proceeds" and "Prospectus
Summary -- Recent Developments."  All share amounts have  been adjusted to  give
effect to the 5 to 1 reverse stock split that occurred on January 8, 1996.
    

<TABLE>
<CAPTION>
                                                                                           SEPTEMBER 30, 1995
                                                                                      ----------------------------
                                                                                                      PRO FORMA
                                                                                        ACTUAL     AS ADJUSTED(1)
                                                                                      -----------  ---------------
<S>                                                                                   <C>          <C>
                                                                                             (IN THOUSANDS)

Short-term debt (2).................................................................  $     1,828          7,923
                                                                                      -----------  ---------------
                                                                                      -----------  ---------------
Long-term obligations:
  Bank debt.........................................................................       19,800         14,100
  Nonrecourse secured loan (3)......................................................       47,149         41,438
  Production payment obligation (4).................................................       15,657         15,657
  11 1/4% Subordinated Debentures...................................................       99,353         99,353
  Note payable......................................................................        2,000          2,000
  Deferred revenue (5)..............................................................       18,501         18,501
                                                                                      -----------  ---------------
  Total long-term obligations.......................................................      202,460        191,049
Minority interest (6)...............................................................      --               8,528
Shareholders' equity:
  $.75 Convertible Preferred Stock, 2,880,973 shares issued and outstanding.........       15,838         15,838
  Second Series Preferred Stock, 620,000 shares issued and outstanding..............        8,518          8,518
  Common Stock, par value $.10 per share, 9,549,621 shares issued and outstanding,
   23,199,621 shares pro forma as adjusted (7)......................................          955          2,323
  Capital surplus...................................................................      234,576        394,256
  Accumulated deficit...............................................................     (214,032)      (214,032)
  Foreign currency translation......................................................       (1,468)        (1,468)
                                                                                      -----------  ---------------
    Total shareholders' equity......................................................       44,387        205,435
                                                                                      -----------  ---------------
Total capitalization................................................................  $   246,847        405,012
                                                                                      -----------  ---------------
                                                                                      -----------  ---------------
</TABLE>

- --------------------------
(1) Assumes  no exercise of the Underwriters' over-allotment options to purchase
    up to 1,800,000 shares of Common Stock.

(2) Short-term obligations include  cash overdraft and  the current portions  of
    the   dollar-denominated  production  payment  obligation,  the  nonrecourse
    secured loan and bank debt.

(3) Represents the  nonrecourse secured  loan payable  to JEDI  entered into  in
    connection  with the  acquisition of  properties in  1993. See "Management's
    Discussion and Analysis  of Financial Condition  and Results of  Operations"
    and Note 4 of Notes to Consolidated Financial Statements of the Company.

(4) Represents  a dollar-denominated production payment obligation sold in 1992.
    The  dollar  denominated  production  payment  obligation  had  an  original
    principal  amount  of  $37,550,000  and  was  recorded  as  a  liability  of
    $28,805,000 after a discount to reflect a market rate of interest of  15.5%.
    See "Management's Discussion and Analysis of Financial Condition and Results
    of  Operations" and Note 4 of  Notes to Consolidated Financial Statements of
    the Company.

(5) Represents amounts received from the sale of volumetric production payments,
    net of repayments.  See "Management's Discussion  and Analysis of  Financial
    Condition  and Results  of Operations" and  Note 5 of  Notes to Consolidated
    Financial Statements of the Company.

(6) Represents the minority interest in Saxon.

(7) Based on the number of shares  of Common Stock outstanding at September  30,
    1995.  Does not include  a total of 10,255,752  shares reserved for issuance
    and represented by:  611,800 shares  issuable upon  exercise of  outstanding
    stock options, 248,943 shares issuable upon exercise of the Public Warrants,
    3,888,888  shares issuable upon exercise of the A Warrants, 2,250,000 shares
    issuable upon exercise  of the  Anschutz Option,  2,016,121 shares  issuable
    upon conversion of the $.75 Convertible Preferred Stock and 1,240,000 shares
    issuable   upon  conversion  of  the  Second  Series  Preferred  Stock.  See
    "Description of Capital Stock".

                                       17
<PAGE>
                          PRICE RANGE OF COMMON STOCK

   
    The  Common Stock is traded on the  Nasdaq National Market, and high and low
quotations listed below are actual sales prices as quoted in the Nasdaq National
Market under  the symbol  "FOIL".  All of  the  following quotations  have  been
adjusted  to reflect  the 5 to  1 reverse stock  split of the  Common Stock that
occurred on January 8, 1996. The last reported sale price of the Common Stock on
January 25, 1996 was $    .
    
   
<TABLE>
<CAPTION>
1993                                       High         Low
- ---------------------------------------- ---------    --------
<S>                                      <C>          <C>
First Quarter........................... $22 1/2      $14 3/8
Second Quarter..........................  29 1/16      20
Third Quarter...........................  29 1/16      21 1/4
Fourth Quarter..........................  27 3/16      16 9/16

<CAPTION>
1994
- ----------------------------------------
<S>                                      <C>          <C>
First Quarter........................... $23 3/4      $17 3/16
Second Quarter..........................  22 13/16     17 3/16
Third Quarter...........................  22 3/16      16 9/16
Fourth Quarter..........................  17 3/16      10 5/8
<CAPTION>
1995
- ----------------------------------------
<S>                                      <C>          <C>
First Quarter........................... $11 7/8      $ 7 1/2
Second Quarter..........................  11 7/8        7 1/2
Third Quarter...........................  14 11/16      8 1/8
Fourth Quarter..........................  16 1/4       11 1/4
<CAPTION>
1996
- ----------------------------------------
<S>                                      <C>          <C>
First Quarter (through January 25,
 1996).................................. $16          $
</TABLE>
    

                                DIVIDEND POLICY

    Holders of Common  Stock are  entitled to cash  dividends, when,  as and  if
declared by the Board of Directors. The Company does not intend to pay dividends
on the Common Stock for the foreseeable future. See "Management's Discussion and
Analysis  of  Financial Condition  and Results  of  Operations --  Liquidity and
Capital Resources" for a  description of certain limitations  on the payment  of
dividends on the Common Stock.

                                       18
<PAGE>
                     SELECTED FINANCIAL AND OPERATING DATA

    The  following  table  sets  forth  selected  financial  and  operating data
regarding the  Company as  of  and for  each of  the  nine month  periods  ended
September  30, 1995 and 1994 and  for each of the years  in the five year period
ended  December  31,  1994.  This  data  should  be  read  in  conjunction  with
"Management's  Discussion  and Analysis  of Financial  Condition and  Results of
Operations," the  Condensed  Pro Forma  Combined  Financial Statements  and  the
Consolidated Financial Statements and Notes thereto of Forest and ATCOR.
<TABLE>
<CAPTION>
                                       NINE MONTHS ENDED SEPTEMBER 30,                    YEARS ENDED DECEMBER 31,
                                     ------------------------------------  -------------------------------------------------------
                                      PRO FORMA                             PRO FORMA
                                      1995 (1)        1995        1994      1994 (1)      1994       1993     1992 (2)     1991
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
<S>                                  <C>          <C>           <C>        <C>          <C>        <C>        <C>        <C>
                                                          (IN THOUSANDS EXCEPT PER SHARE AMOUNTS AND VOLUMES)
STATEMENT OF OPERATIONS DATA
Revenue:
  Oil and gas sales and other......   $  96,893      60,528        93,727     163,853     115,947    105,148    113,186     69,897
  Gas marketing and processing
   (3).............................     113,620          --            --      97,828          --         --         --         --
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
    Total revenue..................     210,513      60,528        93,727     261,681     115,947    105,148    113,186     69,897
Expenses:
  Oil and gas production...........      29,031      16,576        16,647      34,969      22,384     19,540     15,865     12,548
  Cost of gas sold and processed...     105,595          --            --      91,535          --         --         --         --
  General and administrative.......       8,699       5,761         7,553      15,047      11,166     12,003     11,611     14,076
  Interest.........................      18,498      19,100        20,077      26,432      26,773     23,729     27,800     23,306
  Depreciation and depletion.......      49,439      33,631        52,323      82,292      65,468     60,581     46,624     38,229
  Provision for impairment of oil
   and gas properties..............          --          --        30,000      58,000      58,000         --         --     34,000
  Minority interest in earnings of
   Saxon Petroleum, Inc............          77          --            --         426          --         --         --         --
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
    Total expenses.................     211,339      75,068       126,600     308,701     183,791    115,853    101,900    122,159
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
Earnings (loss) before income
 taxes, cumulative effects of
 changes in accounting principles
 and extraordinary item............        (826)    (14,540)      (32,873)    (47,020)    (67,844)   (10,705)    11,286    (52,262)
Income tax expense (benefit).......       5,416          (7)           29       8,334           9     (1,350)     3,988    (17,412)
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
Earnings (loss) before cumulative
 effects of changes in accounting
 principles and extraordinary
 item..............................      (6,242)    (14,533)      (32,902)    (55,354)    (67,853)    (9,355)     7,298    (34,850)
Cumulative effects of changes in
 accounting principles for oil and
 gas sales, postretirement benefits
 and income taxes (4)..............          --          --       (13,990)    (13,990)    (13,990)    (1,123)        --         --
Extraordinary item-extinguishment
 of debt (4).......................          --          --            --                      --    (10,735)        --      9,502
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
Net earnings (loss)................   $  (6,242)    (14,533)      (46,892)    (69,344)    (81,843)   (21,213)     7,298    (25,348)
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
Weighted average number of common
 shares outstanding................      20,291       6,611         5,614      19,299       5,619      4,399      2,755      2,499
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
Net earnings (loss) attributable to
 common stock......................   $  (7,862)    (16,153)      (48,513)    (71,505)    (84,004)   (23,463)     4,950    (30,557)
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
Primary earnings (loss) per share
 (5):
  Earnings (loss) before cumulative
   effects of changes in accounting
   principles and extraordinary
   item............................  $     (.39 )     (2.44   )     (6.15)      (2.98 )    (12.46)     (2.64)      1.80     (16.03)
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
  Net earnings (loss)..............  $     (.39 )     (2.44   )     (8.64)      (3.71 )    (14.95)     (5.34)      1.80     (12.23)
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
Other financial data:
  EBITDA (6).......................  $   67,188      38,191        69,527     120,130      82,397     73,605     85,710     47,808
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------

<CAPTION>

                                       1990
                                     ---------
<S>                                  <C>

STATEMENT OF OPERATIONS DATA
Revenue:
  Oil and gas sales and other......     84,824
  Gas marketing and processing
   (3).............................         --
                                     ---------
    Total revenue..................     84,824
Expenses:
  Oil and gas production...........     13,606
  Cost of gas sold and processed...         --
  General and administrative.......     23,774
  Interest.........................     27,730
  Depreciation and depletion.......     48,124
  Provision for impairment of oil
   and gas properties..............     85,237
  Minority interest in earnings of
   Saxon Petroleum, Inc............         --
                                     ---------
    Total expenses.................    198,471
                                     ---------
Earnings (loss) before income
 taxes, cumulative effects of
 changes in accounting principles
 and extraordinary item............   (113,647)
Income tax expense (benefit).......    (38,098)
                                     ---------
Earnings (loss) before cumulative
 effects of changes in accounting
 principles and extraordinary
 item..............................    (75,549)
Cumulative effects of changes in
 accounting principles for oil and
 gas sales, postretirement benefits
 and income taxes (4)..............         --
Extraordinary item-extinguishment
 of debt (4).......................         --
                                     ---------
Net earnings (loss)................    (75,549)
                                     ---------
                                     ---------
Weighted average number of common
 shares outstanding................      2,461
                                     ---------
                                     ---------
Net earnings (loss) attributable to
 common stock......................    (85,395)
                                     ---------
                                     ---------
Primary earnings (loss) per share
 (5):
  Earnings (loss) before cumulative
   effects of changes in accounting
   principles and extraordinary
   item............................     (34.70)
                                     ---------
                                     ---------
  Net earnings (loss)..............     (34.70)
                                     ---------
                                     ---------
Other financial data:
  EBITDA (6).......................     57,588
                                     ---------
                                     ---------
</TABLE>

                                       19
<PAGE>
<TABLE>
<CAPTION>
                                         NINE MONTHS ENDED SEPTEMBER 30,                  YEARS ENDED DECEMBER 31,
                                        ---------------------------------  -------------------------------------------------------
                                         PRO FORMA                          PRO FORMA
                                         1995 (1)      1995       1994      1994 (1)      1994       1993     1992 (2)     1991
                                        -----------  ---------  ---------  -----------  ---------  ---------  ---------  ---------
<S>                                     <C>          <C>        <C>        <C>          <C>        <C>        <C>        <C>
                                                           (IN THOUSANDS EXCEPT PER SHARE AMOUNTS AND VOLUMES)
BALANCE SHEET DATA (AT END OF PERIOD)
Total assets..........................   $ 528,993     304,743    351,724                 324,832    426,755    378,532    296,189
                                        -----------  ---------  ---------               ---------  ---------  ---------  ---------
                                        -----------  ---------  ---------               ---------  ---------  ---------  ---------
Long term obligations:
  Bank debt...........................   $  14,100      19,800     27,000                  33,000     25,000         --         --
  Nonrecourse secured loan (7)........      41,438      47,149     58,236                  57,316     52,118         --         --
  Production payment obligation (8)...      15,657      15,657     16,370                  17,422     17,917     22,823         --
  Senior secured notes................          --          --         --                      --         --     56,323     59,262
  Subordinated debentures.............      99,353      99,353     99,305                  99,316     99,272     89,175     90,387
  Note payable (9)....................       2,000       2,000      5,026                   5,026      5,026      5,026      3,026
  Deferred revenue (10)...............      18,501      18,501     43,791                  35,908     67,228     67,066     40,199
  Redeemable preferred stock..........          --          --         --                      --         --         --         --
                                        -----------  ---------  ---------               ---------  ---------  ---------  ---------
    Total long-term obligations.......   $ 191,049     202,460    249,728                 247,988    266,561    240,413    192,874
                                        -----------  ---------  ---------               ---------  ---------  ---------  ---------
                                        -----------  ---------  ---------               ---------  ---------  ---------  ---------
Shareholders' equity..................   $ 205,435      44,387     40,230                   6,086     88,156     59,881     54,840
                                        -----------  ---------  ---------               ---------  ---------  ---------  ---------
                                        -----------  ---------  ---------               ---------  ---------  ---------  ---------
OPERATING DATA
Production (11):
  Gas (MMcf)..........................      41,506      25,744     38,432      66,652      48,048     41,114     29,174     23,877
  Oil (Mbbls).........................       2,544         926      1,152       3,583       1,543      1,493      1,450        847
Average price received (11):
  Gas (per Mcf).......................  $     1.44        1.75       1.93        1.70        1.90       1.88       1.70       1.84
  Oil (per Bbl).......................       13.91       15.94      14.60       12.54       14.83      16.97      18.14      25.31
Production expense per Mcfe...........         .51         .53        .37         .40         .39        .39        .38        .43
General and administrative expense per
 Mcfe (12)............................         .15         .18        .17         .17         .19        .24        .32        .33
Capital expenditures:
  Property acquisitions...............  $    7,319         391      8,835      24,216       9,762    144,916     88,772     13,560
  Exploration.........................      13,983       8,082      5,915      22,892      15,693      5,433      2,297      9,723
  Development.........................      15,979      11,801     11,802      38,454      17,089     20,472     15,558     12,381
                                        -----------  ---------  ---------  -----------  ---------  ---------  ---------  ---------
    Total capital expenditures........  $   37,281      20,274     26,552      85,562      42,544    170,821    106,627     35,664
                                        -----------  ---------  ---------  -----------  ---------  ---------  ---------  ---------
                                        -----------  ---------  ---------  -----------  ---------  ---------  ---------  ---------
Proved Reserves (11):
  Gas (MMcf)..........................                                                    246,996    273,382    194,655    193,471
  Oil (Mbbls).........................                                                      7,532      8,198      7,560      5,315
Standardized measure of discounted
 future net cash flows relating to
 proved oil and gas reserves (13).....                                                    207,463    258,917    187,761    157,921
Total discounted future net cash flows
 relating to proved oil and gas
 reserves, including amounts
 attributable to volumetric production
 payments (13)........................                                                    230,149    299,053    227,009    188,069
Average spot price received at end of
 year:
  Gas (per Mcf).......................                                                  $    1.77       2.48       2.38       2.01
  Oil (per Bbl).......................                                                  $   15.50      12.00      18.00      17.75

<CAPTION>

                                          1990
                                        ---------
<S>                                     <C>

BALANCE SHEET DATA (AT END OF PERIOD)
Total assets..........................    339,676
                                        ---------
                                        ---------
Long term obligations:
  Bank debt...........................     10,640
  Nonrecourse secured loan (7)........         --
  Production payment obligation (8)...         --
  Senior secured notes................         --
  Subordinated debentures.............    152,975
  Note payable (9)....................      3,026
  Deferred revenue (10)...............         --
  Redeemable preferred stock..........     35,000
                                        ---------
    Total long-term obligations.......    201,641
                                        ---------
                                        ---------
Shareholders' equity..................     58,457
                                        ---------
                                        ---------
OPERATING DATA
Production (11):
  Gas (MMcf)..........................     31,415
  Oil (Mbbls).........................        912
Average price received (11):
  Gas (per Mcf).......................       2.06
  Oil (per Bbl).......................      23.19
Production expense per Mcfe...........        .37
General and administrative expense per
 Mcfe (12)............................        .37
Capital expenditures:
  Property acquisitions...............      5,401
  Exploration.........................     33,067
  Development.........................     26,998
                                        ---------
    Total capital expenditures........     65,466
                                        ---------
                                        ---------
Proved Reserves (11):
  Gas (MMcf)..........................    205,013
  Oil (Mbbls).........................      6,559
Standardized measure of discounted
 future net cash flows relating to
 proved oil and gas reserves (13).....    241,303
Total discounted future net cash flows
 relating to proved oil and gas
 reserves, including amounts
 attributable to volumetric production
 payments (13)........................    241,303
Average spot price received at end of
 year:
  Gas (per Mcf).......................       2.32
  Oil (per Bbl).......................      27.60
</TABLE>

                                       20
<PAGE>
- ------------------------
   
(1) The pro forma statement of operations data, balance sheet data and operating
    data  include pro forma  adjustments to (i)  give effect to  the sale of the
    Common Stock in the Offerings  and the use of a  portion of the proceeds  to
    fund  the  acquisition  of  ATCOR,  (ii)  restate  the  historical financial
    statements of  ATCOR  to  conform  to  U.S.  generally  accepted  accounting
    principles, (iii) reflect the acquisition of ATCOR using the purchase method
    of   accounting,  (iv)  reflect  the  sale  of  certain  assets  to  ATCOR's
    controlling shareholders  and the  use of  the proceeds  therefrom to  repay
    long-term  debt of ATCOR, (v) give effect to the acquisition of the interest
    in Saxon, and (vi) give effect to the JEDI Exchange.
    

(2) Statement of  operations data  and balance  sheet data  for the  year  ended
    December  31,  1992  include  the effects  of  the  ONEOK  settlement, which
    increased total revenue by  $37,541,000 and net  earnings by $24,043,000  or
    $8.73  per  share.  Operating data  for  the  year ended  December  31, 1992
    excludes the effects of the  ONEOK settlement. See "Management's  Discussion
    and Analysis of Financial Condition and Results of Operations."

(3) Represents   amounts  attributable  to  the  gas  marketing  and  processing
    operations of ATCOR.

(4) The Company changed its method of accounting for oil and gas sales from  the
    sales  method  to the  entitlements method  effective  January 1,  1994. The
    Company  adopted  the  provisions  of  Statements  of  Financial  Accounting
    Standards  No. 106 and  No. 109 effective January  1, 1993. These statements
    required the Company to accrue the expected cost of postretirement  benefits
    and   to  adopt  the  liability  method  of  accounting  for  income  taxes,
    respectively. In 1993, the Company realized a loss on extinguishment of debt
    of $10,735,000  as a  result of  the redemption  of its  outstanding  Senior
    Secured  Notes and long-term  subordinated debentures. In  1991, the Company
    realized an extraordinary gain on the retirement of debt of $9,502,000,  net
    of  income taxes of $4,895,000, in connection with a recapitalization of its
    debt and equity  securities. See  "Management's Discussion  and Analysis  of
    Financial  Condition and Results of Operations" and  Notes 1, 4, 6 and 10 of
    Notes to Consolidated Financial Statements of the Company.

(5) Fully diluted earnings  (loss) per share  was the same  as primary  earnings
    (loss)  per share in all periods except the year ended December 31, 1992. In
    1992, fully diluted earnings per share was $1.45.

(6) EBITDA is generally defined as income before cumulative effect of accounting
    change, provision  for  income  taxes,  interest,  depreciation,  depletion,
    amortization  and  certain other  non-cash  charges. EBITDA  is  included as
    supplemental disclosure because it may provide useful information  regarding
    a  company's ability to service and  incur debt. EBITDA, however, should not
    be considered in  isolation or  as a substitute  for net  income, cash  flow
    provided  by operating activities or other income or cash flow data prepared
    in accordance with generally accepted accounting principles or as a  measure
    of a company's profitability or liquidity.

(7) Represents  the nonrecourse  secured loan  payable to  JEDI entered  into in
    connection with the  acquisition of  properties in  1993. See  "Management's
    Discussion  and Analysis of  Financial Condition and  Results of Operations"
    and Note 4 of Notes to Consolidated Financial Statements of the Company.

   
(8) Represents a dollar-denominated production payment obligation sold in  1992.
    The  dollar  denominated  production  payment  obligation  had  an  original
    principal  amount  of  $37,550,000  and  was  recorded  as  a  liability  of
    $28,805,000  after a discount to reflect a  market rate of interest of 15.5%
    per annum. See "Management's Discussion and Analysis of Financial  Condition
    and  Results of  Operations" and Note  4 of Notes  to Consolidated Financial
    Statements of the Company.
    

(9) Includes balances under minor loan agreements; does not include  liabilities
    for  employee  benefit plans  or other  long-term operating  liabilities not
    considered part of the capitalization of the Company.

(10)  Represents  amounts  received  from  the  sale  of  volumetric  production
    payments,  net of repayments.  See "Management's Discussion  and Analysis of
    Financial Condition  and Results  of  Operations" and  Note  5 of  Notes  to
    Consolidated Financial Statements of the Company.

(11)  Includes  amounts  attributable to  required  deliveries  under volumetric
    production payments. See Notes 5 and  16 of Notes to Consolidated  Financial
    Statements of the Company.

(12) Excludes non-recurring general and administrative charges of $4,535,000 and
    $10,144,000 in 1991 and 1990, respectively.

(13) Amounts are presented net of related income taxes.

                                       21
<PAGE>
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

    The  following  is  a discussion  and  analysis of  the  Company's financial
condition and results of operations and  should be read in conjunction with  the
Company's Consolidated Financial Statements and the Notes thereto.

RESULTS OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

    NET LOSS

    The  net loss for the first nine months of 1995 was $14,533,000 or $2.44 per
common share compared to a net loss of $46,892,000 or $8.64 per common share  in
the first nine months of 1994. The 1994 loss included a $30,000,000 writedown of
the  book value of  the Company's oil and  gas properties due  to a ceiling test
limitation and a charge of $13,990,000 relating  to the change in the method  of
accounting  for oil  and gas  sales from  the sales  method to  the entitlements
method. See  "Changes  in  Accounting."  The 1995  loss  was  primarily  due  to
decreased oil and natural gas volumes and lower natural gas prices.

    REVENUE

    The  Company's oil and gas sales revenue  decreased by 34% to $60,154,000 in
the first nine  months of  1995 from  $91,428,000 in  the same  period of  1994.
Production  volumes for  natural gas and  oil in  the first nine  months of 1995
decreased 33%  and  20%,  respectively,  from the  comparable  1994  period  due
primarily  to normal, anticipated production declines  as well as decreased well
performance in certain fields.  The average sales price  for natural gas in  the
first  nine months of 1995 was  $1.75 per Mcf, a decrease  of $.18 per Mcf or 9%
compared to the average  sales price in  the first nine  months of the  previous
year. The average sales price for oil in the first nine months of 1995 of $15.94
per  barrel represented an  increase of $1.34  per barrel or  9% compared to the
average sales price in the same period of 1994.

    Production volumes and weighted average sales prices during the periods were
as follows:

<TABLE>
<CAPTION>
                                                                                NINE MONTHS ENDED
                                                                         --------------------------------
                                                                          SEPTEMBER 30,    SEPTEMBER 30,
                                                                              1995             1994
                                                                         ---------------  ---------------
<S>                                                                      <C>              <C>
Natural Gas
  Production under long-term fixed price contracts (MMcf)(1)...........         8,001           13,057
  Average contract sales price (per Mcf) (1)...........................  $        1.77             1.78
  Production sold on the spot market (MMcf)............................         17,743           25,375
  Spot sales price received (per Mcf)..................................  $        1.54             1.99
  Effects of energy swaps (per Mcf) (2)................................            .21              .02
                                                                               -------          -------
  Average spot sales price (per Mcf)...................................  $        1.75             2.01
  Total production (MMcf)..............................................         25,744           38,432
  Average sales price (per Mcf)........................................  $        1.75             1.93
Oil and condensate (3)
  Total production (Mbbls).............................................            926            1,152
  Average sales price (per Bbl)........................................  $       15.94            14.60
</TABLE>

- ------------------------
(1) Production  under  long-term  fixed   price  contracts  includes   scheduled
    deliveries  under volumetric production payments,  net of royalties. See "--
    Liquidity and Capital Resources -- Volumetric Production Payments" below.

(2) Energy swaps were  entered into to  hedge the price  of spot market  volumes
    against price fluctuation. Hedged volumes were 7,562 MMcf and 8,840 MMcf for
    the nine months ended September 30, 1995 and 1994, respectively.

                                       22
<PAGE>
(3) Oil  and  condensate production  is sold  primarily on  the spot  market. An
    immaterial  amount  of  production  is  covered  by  long-term  fixed  price
    contracts,   including  scheduled  deliveries  under  volumetric  production
    payments.

    Miscellaneous net revenue decreased to $374,000 in the first nine months  of
1995  from $2,299,000  in the comparable  1994 period. The  1994 amount includes
income from the  sale of miscellaneous  pipeline systems and  equipment and  the
reversal of an accounts receivable reserve.

    EXPENSES

    Oil  and gas  production expense  decreased slightly  to $16,576,000  in the
first nine months of 1995 from $16,647,000 in the comparable period of 1994.  On
an Mcfe basis, production expense increased 43% in the first nine months of 1995
to  $.53 per  Mcfe from  $.37 per  Mcfe in  the first  nine months  of 1994. The
increased cost per Mcfe is directly attributable to fixed components of oil  and
gas production expense being allocated over a smaller production base.

    General  and administrative expense was $5,761,000  in the first nine months
of 1995, a decrease  of 24% from  $7,553,000 in the  comparable period of  1994.
Total overhead costs (capitalized and expensed general and administrative costs)
of  $10,130,000 in the first nine months  of 1995 decreased 23% from $13,076,000
in the comparable period  of 1994. The Company's  salaried workforce was 116  at
September  30,  1995 and  142  at September  30,  1994. The  decreases  in total
overhead costs and personnel were  due primarily to a  reduction in the size  of
the Company's workforce effective March 1, 1995.

    The  following table summarizes the total overhead costs incurred during the
periods:

<TABLE>
<CAPTION>
                                                                                NINE MONTHS ENDED
                                                                         -------------------------------
                                                                         SEPTEMBER 30,    SEPTEMBER 30,
                                                                              1995            1994
                                                                         --------------  ---------------
                                                                                 (IN THOUSANDS)
<S>                                                                      <C>             <C>
Overhead costs capitalized.............................................    $    4,369           5,523
General and administrative costs expensed..............................         5,761           7,553
                                                                         --------------       -------
      Total overhead costs.............................................    $   10,130          13,076
                                                                         --------------       -------
                                                                         --------------       -------
</TABLE>

    Interest expense of $19,100,000 in the  first nine months of 1995  decreased
5%  from $20,077,000  in 1994  due primarily  to lower  effective interest rates
related to the nonrecourse  secured loan and  the dollar denominated  production
payment.

    Depreciation and depletion expense decreased 36% to $33,631,000 in the first
nine months of 1995 from $52,323,000 in the first nine months of 1994 due to the
decrease  in production, as well as a decrease in the depletion rate per unit of
production. The depletion  rate decreased to  $1.06 per Mcfe  in the first  nine
months  of  1995  from $1.14  per  Mcfe in  the  comparable 1994  period  due to
writedowns of the Company's oil and gas properties taken in the third and fourth
quarters of 1994. At September 30, 1995, the Company had undeveloped  properties
with  a  cost  basis  of  approximately  $31,981,000  which  were  excluded from
depletion, compared  to  $41,824,000 at  September  30, 1994.  The  decrease  is
attributable  to exploration and development work,  as well as lease expirations
and property sales.

    The Company was not required to record a writedown of the carrying value  of
its  oil  and gas  properties in  the first  nine months  of 1995.  However, the
Company was required to record a $30,000,000 writedown of the carrying value  of
its  oil and gas properties in the first  nine months of 1994. Writedowns of the
full cost  pool may  be required  in the  future if  oil or  natural gas  prices
decrease,  estimated  proved  reserve  volumes  are  revised  downward  or costs
incurred in  exploration,  development,  or acquisition  activities  exceed  the
discounted future net cash flows from the additional reserves, if any.

    As  of December 31, 1993, there  were no remaining deferred tax liabilities.
No tax benefits for operating loss carryforwards have been recorded in the first
nine months of 1995 or 1994.

                                       23
<PAGE>
    CHANGES IN ACCOUNTING

    The Company changed its method of accounting for oil and gas sales from  the
sales  method to  the entitlements method  effective January 1,  1994. Under the
sales method  previously  used by  the  Company, all  proceeds  from  production
credited  to the Company were recorded as revenue until such time as the Company
had produced  its share  of  related reserves.  Under the  entitlements  method,
revenue  is recorded based upon the  Company's share of volumes sold, regardless
of whether the Company has taken its proportionate share of volumes produced.

    Under the entitlements method, the  Company records a receivable or  payable
to  the extent  it receives  less or  more than  its proportionate  share of the
related revenue. The Company believes that the entitlements method is preferable
because it allows for recognition of revenue based on the Company's actual share
of jointly  owned production  and  provides a  better  matching of  revenue  and
related expenses.

    The  cumulative effect  of the change  for the periods  through December 31,
1993, was a charge of $13,990,000. The effect of this change on the nine  months
ended  September  30,  1994  was  an increase  in  earnings  from  operations of
$3,840,000 and an  increase in production  volumes of 1,804,000  Mcf of  natural
gas.  There were no related  income tax effects in  1994. As the Company adopted
this change in the fourth quarter of 1994, previously reported 1994  information
has been restated to reflect the change effective January 1, 1994.

RESULTS OF OPERATIONS FOR THE THREE YEARS ENDED DECEMBER 31, 1994

    NET  EARNINGS  (LOSS).   The  Company's  net  loss was  $81,843,000  in 1994
compared to a net loss of $21,213,000 in 1993 and net earnings of $7,298,000  in
1992.  There would  have been a  net loss  of $16,745,000 in  1992 excluding the
effects of the settlement of gas contract litigation with ONEOK Inc. (the  ONEOK
settlement).  Earnings from operations (consisting of total revenue less oil and
gas production expense and expensed general and administrative costs)  increased
in  1994 compared to 1993  as a result of  increased natural gas production from
acquisitions made throughout 1993; however,  this increase was more than  offset
by  a  $58,000,000 writedown  of the  book value  of the  Company's oil  and gas
properties due  to a  ceiling test  limitation and  a charge  of $13,990,000  to
reflect the cumulative effects of a change in the Company's method of accounting
for  oil  and gas  sales from  the  sales ("takes")  method to  the entitlements
method. Earnings from operations increased in 1993 compared to the 1992  results
(excluding  the effects of the ONEOK settlement)  as a result of the acquisition
of  properties;  however,  this  increase   was  more  than  offset  by   higher
depreciation and depletion expense, an extraordinary loss of $10,735,000 (net of
tax benefit of $4,652,000) recorded as a result of the redemption or purchase of
all  of the  Company's 12 3/4%  Senior Secured Notes  and long-term subordinated
debt and a charge of $1,123,000 to reflect the cumulative effects of changes  in
accounting principles related to post-retirement benefits and income taxes.

    The  Company changed its method of accounting for oil and gas sales from the
sales method to the entitlements method effective January 1, 1994. As a  result,
earnings  from  operations  for  1994  increased  by  $3,584,000.  Earnings from
operations for 1993 and 1992,  on a pro forma basis,  would have been higher  by
$5,393,000  and  $8,868,000,  respectively,  as  a  result  of  this  change  in
accounting method. The 1993 and 1992  amounts presented herein are not  required
to be restated to show the effects of this change.

                                       24
<PAGE>
    The  ONEOK  settlement in  1992 had  a significant  impact on  the Company's
reported revenue, expense and  net earnings. A summary  of the Company's  income
and  expenses for 1992, before and after the amounts recorded as a result of the
ONEOK settlement, is as follows:

<TABLE>
<CAPTION>
                                                                                            YEAR ENDED
                                                                          EFFECTS OF     DECEMBER 31, 1992
                                                       YEAR ENDED           ONEOK         EXCLUDING ONEOK
                                                    DECEMBER 31, 1992     SETTLEMENT        SETTLEMENT
                                                    -----------------   --------------   -----------------
                                                                        (IN THOUSANDS)
<S>                                                 <C>                 <C>              <C>
REVENUE:
  Oil and gas sales...............................      $ 99,239            22,392             76,847
  Miscellaneous, net..............................        13,947            15,149             (1,202)
                                                    -----------------      -------           --------
    Total revenue.................................       113,186            37,541             75,645
EXPENSES:
  Oil and gas production..........................        15,865             1,589             14,276
  General and administrative......................        11,611              (477)            12,088
  Interest........................................        27,800                --             27,800
  Depreciation and depletion......................        46,624                --             46,624
                                                    -----------------      -------           --------
    Total expenses................................       101,900             1,112            100,788
                                                    -----------------      -------           --------
Earnings (loss) before income taxes...............        11,286            36,429            (25,143)
Income tax expense
  Current.........................................           435                --                435
  Deferred expense (benefit)......................         3,553            12,386             (8,833)
                                                    -----------------      -------           --------
                                                           3,988            12,386             (8,398)
                                                    -----------------      -------           --------
  Net earnings....................................      $  7,298            24,043            (16,745)
                                                    -----------------      -------           --------
                                                    -----------------      -------           --------
</TABLE>

    The inclusion of the effects of the ONEOK settlement in a discussion of  the
Company's  results of  operations distorts the  trends which  would otherwise be
reported. In the discussion which follows, results for 1992 exclude the  effects
of  the ONEOK settlement in  order to more meaningfully  compare and discuss the
Company's results of operations for 1994, 1993 and 1992.

    REVENUE.    Total  revenue  increased  10%  to  $115,947,000  in  1994  from
$105,148,000 in 1993, and increased 39% in 1993 from $75,645,000 in 1992.

    Oil  and  gas  sales  increased to  $114,541,000  from  $102,883,000,  or by
approximately 11%, in 1994 compared to  1993 due primarily to increased  natural
gas  production from properties acquired throughout  1993 and the effects of the
change in method of accounting for oil and gas sales, partially offset by normal
production declines.  In  1994,  natural  gas production  volumes  were  up  17%
compared  to 1993 while oil  production volumes were 3%  higher. The increase in
revenue attributable  to increased  production  was partially  offset by  a  13%
decrease in the average sales price for oil. The average sales price for natural
gas in 1994 did not differ significantly from the 1993 price.

    Oil  and  gas  sales  increased  to  $102,883,000  from  $76,847,000,  or by
approximately  34%,  in  1993  compared  to  1992  due  primarily  to  increased
production  from newly-acquired  properties and an  11% increase  in the average
sales price for  natural gas. In  1993, oil  production volumes were  up 3%  and
natural  gas production volumes  were up 41%  compared to 1992.  The increase in
revenue attributable to the  increased production was partially  offset by a  6%
decrease in the average sales price for oil.

                                       25
<PAGE>
    The production volumes and average sales prices for the years ended December
31,  1994, 1993 and 1992 for the  Company and its wholly owned subsidiaries were
as follows:

<TABLE>
<CAPTION>
                                                                                        YEARS ENDED DECEMBER 31,
                                                                                     -------------------------------
                                                                                       1994       1993       1992
                                                                                     ---------  ---------  ---------
<S>                                                                                  <C>        <C>        <C>
NATURAL GAS
- -----------------------------------------------------------------------------------
Production under long-term fixed price contracts (MMcf)(1).........................     16,656     19,065      9,689
Average contract sales price (per Mcf).............................................  $    1.78       1.65       1.67

Production sold on the spot marked (MMcf)..........................................     31,392     22,049     19,485
Spot sales price received (per Mcf)(2).............................................  $    1.90       2.21       1.78
Effects of energy swaps (per Mcf)(3)...............................................        .06       (.13)      (.07)
                                                                                     ---------  ---------  ---------
Average spot sales price (per Mcf)(2)..............................................  $    1.96       2.08       1.71

Total production (MMcf)............................................................     48,048     41,114     29,174
Average sales price (per Mcf)......................................................  $    1.90       1.88       1.70

OIL AND CONDENSATE(1)(4)
Total production (Mbbls)...........................................................      1,543      1,493      1,450
Average sales price (per Bbl)......................................................  $   14.83      16.97      18.14
</TABLE>

- ------------------------
(1) Production  under  long-term  fixed   price  contracts  includes   scheduled
    deliveries  under  volumetric  production payments,  net  of  royalties. For
    further information concerning volumes and prices recorded under  volumetric
    production  payments, see "-- Liquidity  and Capital Resources -- Volumetric
    Production Payments"  below and  Notes 5  and 16  of Notes  to  Consolidated
    Financial Statements of the Company.

(2) The 1992 amounts exclude $1.15 per Mcf attributable to the ONEOK settlement.
    Including  such amount, the  spot sales price received  and the average spot
    sales price for natural gas were $2.93 and $2.86 per Mcf, respectively.

(3) Energy swaps were  entered into to  hedge the price  of spot market  volumes
    against  price fluctuation. Hedged volumes were  12,184 MMcf, 8,057 MMcf and
    4,691  MMcf  for  the  years  ended  December  31,  1994,  1993  and   1992,
    respectively.

(4) Oil  and  condensate production  is sold  primarily on  the spot  market. An
    immaterial  amount  of  production  is  covered  by  long-term  fixed  price
    contracts,   including  scheduled  deliveries  under  volumetric  production
    payments.

    Natural gas delivered pursuant  to volumetric production payment  agreements
and other long-term fixed price contracts represented approximately 35% of total
production  in 1994  versus 46% in  1993 and 33%  in 1992. In  recent years, the
industry trend has been for  more natural gas to be  sold on the spot market  as
long-term  contracts  expire.  The  overall increase  experienced  by  Forest in
natural gas  sold under  long-term fixed  price contracts  over the  three  year
period  presented herein was the result  of the Company entering into volumetric
production payments.

    Miscellaneous net revenue  of $1,406,000  in 1994 included  income from  the
sale  of miscellaneous  pipeline systems  and equipment  and the  reversal of an
accounts receivable reserve, partially offset by  a reserve for settlement of  a
royalty  dispute and a  payment of deferred  maintenance costs of  a real estate
complex used  for  general  business  purposes.  Miscellaneous  net  revenue  of
$2,265,000  in  1993  included  $1,380,000  of  interest  income  on  short-term
investments and  an  adjustment  to  reduce accrued  severance  taxes  based  on
discussions  with the  applicable state taxing  authorities. The  net expense of
$1,202,000 in 1992 was primarily attributable to a $926,000 provision for future
rent payments on vacated office space.

    OIL AND GAS PRODUCTION  EXPENSE.  Oil and  gas production expense  increased
15%  to $22,384,000  in 1994  compared to $19,540,000  in 1993  due primarily to
increased natural gas production as a result of property acquisitions throughout
1993,  partially   offset   by  a   decrease   in  workover   expenses   and   a

                                       26
<PAGE>
general  decrease  in  expenses due  to  the  sale of  properties.  Oil  and gas
production expense increased 37% to $19,540,000 in 1993 compared to  $14,276,000
in  1992, due primarily  to increased production  from newly acquired properties
and increased  workover  expense.  In  1994 and  1993,  production  expense  was
approximately $.39 on an Mcfe basis compared to $.38 in 1992.

    GENERAL  AND  ADMINISTRATIVE EXPENSE.    General and  administrative expense
decreased 7% to $11,166,000 in 1994  compared to $12,003,000 in 1993.  Decreases
in  salaries, wages  and burden  from the  termination of  executives and middle
level managers  and increases  in production  operation credits  were  partially
offset by increases in insurance and office and storage rental expenses. General
and  administrative expense for 1993 was  $12,003,000 compared to $12,088,000 in
1992. Increases attributable to severance and employee relocation costs and  the
effects  of the  postretirement medical benefit  accrual in 1993  were more than
offset by  lower office  and  storage rentals  and lower  professional  services
expense. The capitalization rate remained relatively constant from 1992 to 1994.

    Total   overhead  costs,  including  amounts   related  to  exploration  and
development activities,  were  $18,719,000  in 1994,  $19,561,000  in  1993  and
$19,237,000  in 1992. Excluding  the severance and  employee relocation costs in
1993 described below, total overhead costs were approximately 8% higher in  1994
than  in 1993. This increase is primarily  due to an increase in storage rentals
and higher  insurance expense  attributable to  a larger  asset base,  partially
offset  by a  decrease in  salaries, wages  and burden  from the  termination of
executives and middle level  managers as described below.  The increase in  1993
from  1992 was only 2% despite charges amounting to $2,300,000 for severance and
employee relocation  costs and  $480,000  for postretirement  medical  benefits;
without   these  charges,   total  overhead   costs  would   have  decreased  by
approximately 13% in 1993  compared to 1992.  Severance and employee  relocation
costs  of approximately $2,300,000  in 1993 resulted from  the termination of 10
executives and middle level managers and a loss incurred on an employee's former
residence in  accordance with  the Company's  relocation policy.  The  following
table summarizes the total overhead costs incurred during the periods:

<TABLE>
<CAPTION>
                                                                                YEARS ENDED DECEMBER 31,
                                                                             -------------------------------
                                                                              1994         1993        1992
                                                                             -------      ------      ------
                                                                                     (IN THOUSANDS)
<S>                                                                          <C>          <C>         <C>
Overhead costs capitalized.................................................  $ 7,553       7,558       7,149
General and administrative costs expensed..................................   11,166      12,003      12,088
                                                                             -------      ------      ------
    Total overhead costs...................................................  $18,719(1)   19,561(2)   19,237
                                                                             -------      ------      ------
                                                                             -------      ------      ------
</TABLE>

- ------------------------
(1) Includes $510,000 for post-retirement medical benefits.

(2) Includes  approximately $2.3  million of  severance and  employee relocation
    costs and $483,000 for postretirement medical benefits.

    RETIREMENT BENEFITS FOR  EXECUTIVES AND  DIRECTORS.  In  December 1990,  the
Company  entered into retirement agreements  with seven executives and directors
("Retirees") pursuant to which the Retirees will receive supplemental retirement
payments totaling approximately $1,127,700 per year through 1996, $1,087,400  in
1997, $938,400 in 1998 and approximately $740,400 per year in 1999 and 2000. The
liability to the Retirees was recorded in 1990 and 1991.

    INTEREST  EXPENSE.  Interest expense  of $26,773,000 increased $3,044,000 or
13% compared  to  1993 due  to  higher loan  balances  as a  result  of  capital
spending.  Interest expense of  $23,729,000 in 1993  decreased $4,071,000 or 15%
compared to 1992, primarily  due to redemptions or  purchases of certain of  the
Company's  subordinated debentures  and 12  3/4% Senior  Secured Notes  in 1993,
partially offset  by  the  interest  expense incurred  in  connection  with  the
Company's new 11 1/4% Senior Subordinated Notes.

                                       27
<PAGE>
    DEPRECIATION  AND  DEPLETION EXPENSE.    Depreciation and  depletion expense
increased 8% to $65,468,000  in 1994 from $60,581,000  in 1993 due to  increased
production in the 1994 period as a result of property acquisitions. Depreciation
and  depletion expense increased 30% to  $60,581,000 in 1993 from $46,624,000 in
1992 due to  increased production in  the 1993  period as a  result of  property
acquisitions  and  workovers. The  depletion rate  was $1.13  per Mcfe  for U.S.
production in 1994 compared to corresponding rates of $1.19 for U.S.  production
in 1993 and $1.21 for U.S. production and $1.19 for Canadian production in 1992.

    IMPAIRMENT  OF OIL AND GAS PROPERTIES.   The Company recorded a writedown of
its oil and gas properties of $58,000,000 in 1994 due primarily to a decrease in
spot market prices for natural gas. The  Company could have chosen to lessen  or
completely  eliminate  the  need  for a  writedown  by  entering  into financial
derivatives (swaps) and locking in future natural gas prices. The Company  would
have  had to contract a  significant portion of its  natural gas reserve base to
avoid the entire writedown.  Company management decided not  to enter into  such
contracts  because it believed the natural gas market was at a cyclical low, and
such arrangements would ultimately be detrimental to the Company's shareholders.
In addition, the Company  considered but chose not  to adopt successful  efforts
accounting. It is management's belief that full cost accounting remains the most
appropriate  method of accounting  for the Company's  current mix of operations,
despite the quarterly ceiling test requirement.

    Additional writedowns  of the  full cost  pool may  be required  if oil  and
natural  gas prices  decrease, undeveloped  property values  decrease, estimated
proved reserve volumes are  revised downward or  costs incurred in  exploration,
development,  or acquisition  activities exceed  the discounted  future net cash
flows from the additional reserves, if any.

CHANGES IN ACCOUNTING

    The Company changed its method of accounting for oil and gas sales from  the
sales  method to  the entitlements method  effective January 1,  1994. Under the
sales method  previously  used by  the  Company, all  proceeds  from  production
credited  to the Company were recorded as revenue until such time as the Company
had produced  its share  of  related reserves.  Under the  entitlements  method,
revenue  is recorded based upon the  Company's share of volumes sold, regardless
of whether the Company has taken its proportionate share of volumes produced.

    Under the entitlements method, the  Company records a receivable or  payable
to  the extent  it receives  less or  more than  its proportionate  share of the
related revenue. The Company believes that the entitlements method is preferable
because it allows for recognition of revenue based on the Company's actual share
of jointly  owned production  and  provides a  better  matching of  revenue  and
related expenses.

    The  cumulative effect  of the change  for the periods  through December 31,
1993, was a  charge of $13,990,000.  The effect of  this change on  1994 was  an
increase in earnings from operations of $3,584,000 and an increase in production
volumes  of 1,555,000 Mcf. There were no  related income tax effects in 1994. As
the Company  adopted this  change  in the  fourth  quarter of  1994,  previously
reported  1994 quarterly  information has  been restated  to reflect  the change
effective January 1, 1994. See Note 15 for restated selected quarterly financial
data.

    Statement of Financial Accounting Standards No. 106, "Employers'  Accounting
for  Postretirement Benefits Other  Than Pensions," (SFAS  No. 106) required the
Company to  accrue  expected  costs  of  providing  postretirement  benefits  to
employees  and the employees' beneficiaries  and covered dependents. The Company
adopted the  provisions of  SFAS  No. 106  in the  first  quarter of  1993.  The
estimated  accumulated postretirement benefit  obligation as of  January 1, 1993
was approximately  $4,822,000. This  amount, reduced  by applicable  income  tax
benefits,  was  charged  to operations  in  the  first quarter  of  1993  as the
cumulative  effect  of  a  change  in  accounting  principle.  The  annual   net
postretirement benefit cost (included in total overhead costs) was approximately
$510,000 for 1994 and $483,000 for 1993.

    Statement  of Financial Accounting Standards No. 109, "Accounting for Income
Taxes," (SFAS No. 109),  required the Company to  adopt the liability method  of
accounting  for income taxes.  The Company adopted such  method on a prospective
basis as of January 1, 1993 and, as such, prior

                                       28
<PAGE>
periods have not been restated. The  cumulative effect of adopting SFAS No.  109
as  of January  1, 1993 resulted  in a reduction  of the net  amount of deferred
income taxes recorded as of December 31, 1992 of approximately $2,060,000.  This
amount was credited to operations in the first quarter of 1993 as the cumulative
effect of a change in accounting principle.

LIQUIDITY AND CAPITAL RESOURCES

    ANSCHUTZ AND JEDI TRANSACTIONS

    During  the  second  and  third  quarters  of  1995,  following  receipt  of
shareholder approval,  the Company  consummated transactions  with Anschutz  and
with  JEDI, a Delaware  limited partnership the  general partner of  which is an
affiliate of Enron Corp., in each case as described below.

   
    Pursuant to the Anschutz Agreement,  Anschutz purchased 3,760,000 shares  of
the  Company's Common Stock and  shares of a new  series of preferred stock that
are convertible into  1,240,000 additional shares  of common stock  for a  total
consideration  of  $45,000,000,  or $9.00  per  share. The  preferred  stock has
liquidation preference and receives dividends ratably with the Common Stock.  In
addition,  Anschutz  received  the  A Warrants,  which  entitle  it  to purchase
3,888,888 shares  of the  Company's common  stock for  $10.50 per  share. The  A
Warrants  were  originally  scheduled  to  expire  on  January  27,  1997.  Such
expiration will be extended to July 27, 1998 upon completion of the Offerings in
consideration of Anschutz's agreement to not sell its shares of Common Stock for
nine months, except in limited circumstances.
    

    The Anschutz investment  was made  in two  closings. At  the first  closing,
which occurred on May 19, 1995, Anschutz loaned the Company $9,900,000. The loan
carried  interest at 8% per  annum. The loan was  nonrecourse to the Company and
was secured by oil and gas properties owned by the Company, the preferred  stock
of  Archean Energy Ltd. and a cash collateral account with an initial balance of
$2,000,000. At  the  second  closing,  which occurred  in  July  1995,  Anschutz
converted  the  loan into  1,100,000  shares of  Common  Stock and  purchased an
additional 2,660,000 shares of common stock, the convertible preferred stock and
the A warrants for  $35,100,000. At the second  closing, Anschutz also  received
from JEDI an option to purchase from JEDI up to 2,250,000 shares of common stock
that  JEDI may acquire from the Company upon exercise of the B Warrants referred
to below (the "Anschutz Option"). The  Anschutz Option will terminate 36  months
after  the second  closing, or  earlier upon  the conveyance  by the  Company of
certain property  to JEDI  in satisfaction  of the  restructured JEDI  loan,  as
described below.

    Pursuant  to  the Anschutz  Agreement,  Anschutz agreed  to  certain voting,
acquisition, and transfer limitations regarding shares of Common Stock for  five
years  after the  second closing,  including (a) a  limit on  voting, subject to
certain exceptions, that would require Anschutz to vote all equity securities of
the Company owned by Anschutz having voting  power in excess of an amount  equal
to  19.99% of the aggregate voting power of the equity securities of the Company
then outstanding in the  same proportion as all  other equity securities of  the
Company  voted with respect to the matter (other than equity securities owned by
Anschutz) are voted, (b) the number of persons associated with Anschutz that may
at any time be elected as directors of the Company is limited to three, and  (c)
a  limit on  the acquisition  of additional shares  of common  stock by Anschutz
(whether pursuant to the conversion of the new preferred stock, the exercise  of
the  A Warrants  or the  option received  from JEDI,  or otherwise),  subject to
certain exceptions, that would prohibit  any acquisition by Anschutz that  would
result  in Anschutz owning 40% or more of the shares of common stock then issued
and outstanding. While the foregoing limitations are in effect, Anschutz will be
entitled to designate three of the Company's directors.

                                       29
<PAGE>
    At  the second  closing, Forest and  JEDI restructured  JEDI's existing loan
which had a  principal balance  on July  27, 1995  of approximately  $62,368,000
before  unamortized discount of $4,984,000. As  a part of the restructuring, the
existing JEDI loan balance was divided into two tranches: a $40,000,000 tranche,
which bears interest at the  rate of 12.5% per annum  and is due and payable  in
full  on December 31, 2000; and an approximately $22,400,000 tranche, which does
not bear interest and is due and payable in full on December 31, 2002. JEDI also
relinquished the net profits interest that it held in certain properties of  the
Company.  In consideration,  JEDI received the  B Warrants, which  entitle it to
purchase 2,250,000 shares of  the Company's common stock  for $10.00 per  share.
The  B Warrants  will expire on  the earlier of  December 31, 2002  or 36 months
following exercise of the Company's option to convey properties in  satisfaction
of  the JEDI loan  (the "Conveyance Option").  Also at the  second closing, JEDI
granted the Anschutz Option to Anschutz, pursuant to which Anschutz is  entitled
to purchase from JEDI up to 2,250,000 shares at a purchase price per share equal
to  the lesser of (a) $10.00 plus 18%  per annum from the second closing date to
the date  of exercise  of  the option,  or (b)  $15.50.  JEDI will  satisfy  its
obligations under the Anschutz Option by exercising the B Warrants. Provided the
Conveyance  Option  has not  been  exercised, the  Company  may terminate  the B
Warrants at any time beginning 36 months after the second closing if the average
closing price  of the  common stock  for  both the  90 day  and 15  day  periods
immediately preceding the termination is in excess of $12.50 per share.

    As  a result of the  loan restructuring and the  issuance of the B Warrants,
the  Company  reduced  the   recorded  amount  of   the  related  liability   to
approximately   $45,493,000  and   annual  interest   expense  by  approximately
$2,000,000. Subject to certain conditions,  the Company also received the  right
to  satisfy  the restructured  JEDI  loan by  conveying  to JEDI  the properties
securing the loan during  a 30-day period beginning  18 months after the  second
closing  or,  if the  A  Warrants have  been  extended, during  a  30-day period
beginning 36 months  after the second  closing. Any such  conveyance during  the
first  36 months after the  second closing must be  approved by Anschutz, if the
Anschutz Option has not then been exercised or terminated. Prior to the exercise
or termination of the JEDI  option, JEDI agreed that it  will not assign all  or
any portion of the JEDI loan or the B Warrants to an unaffiliated person without
the  approval  of the  Company. The  Company  agreed to  not give  such approval
without the consent of Anschutz.

    The Company agreed to use the proceeds  from the exercise of the A  Warrants
to pay principal and interest on the $40,000,000 tranche of the JEDI loan and to
use  proceeds from the exercise of the B Warrants to repay the remaining tranche
of the JEDI loan.

   
    JEDI EXCHANGE
    

   
    On January 24,  1996, JEDI  exchanged the $22.4  million tranche  and the  B
Warrants for 1,680,000 shares of Common Stock (the "JEDI Exchange"). As a result
of the JEDI Exchange, the Company expects that non-cash interest expense will be
reduced  by an additional $1,500,000 per year. The JEDI Exchange also eliminated
the Conveyance Option described above and provides for other changes to the JEDI
loan agreement that will have the effect of increasing the Company's flexibility
with  respect  to  the   development  of  the   properties  securing  the   JEDI
indebtedness.  Pursuant to the  JEDI Exchange, JEDI  entered into a shareholders
agreement with  the  Company (the  "JEDI  Shareholders Agreement")  that  limits
JEDI's  right  to  vote  its  shares of  Common  Stock  and,  except  in certain
circumstances,  to  transfer  its  shares   before  July  27,  1998.  The   JEDI
Shareholders Agreement also entitles JEDI to designate a member of the Company's
Board  of Directors if the average price of the Common Stock over a period of 30
trading days  is  less than  or  equal to  $8.75  per share  or  if there  is  a
substantial downgrading in the rating of the Company's debt securities. The JEDI
Shareholders  Agreement  will terminate  upon  the termination  of  the Anschutz
Shareholders Agreement or earlier if the shares acquired by JEDI pursuant to the
JEDI Exchange and still held by JEDI are less than 3% of the outstanding  shares
of Common Stock.
    

   
    Pursuant  to the JEDI Exchange, the Company assumed JEDI's obligations under
the Anschutz Option.  Under the  Anschutz Option,  the Company  is obligated  to
issue shares directly to Anschutz that previously would have been issued to JEDI
pursuant to the B Warrants. Upon the exercise of the
    

                                       30
<PAGE>
   
Anschutz Option, instead of the B Warrant price of $10.00 per share, the Company
would  receive an amount  equal to the lesser  of (a) $10.00  plus 18% per annum
from July 27, 1995  to the date of  exercise of the option,  or (b) $15.50.  The
Company  is permitted to use  proceeds from the exercise  of the Anschutz Option
for any corporate purpose. See "The Anschutz and JEDI Transactions."
    

    SHORT-TERM LIQUIDITY

    During 1994 and the first nine months of 1995, the Company's operating  cash
flows  and working  capital were  adversely affected  by a  severe industry-wide
decline in the price of natural gas and a significant decline in production. The
prices the Company receives for its  future oil and natural gas production  will
significantly  impact future operating cash flows.  No prediction can be made as
to the prices the Company will receive for its future oil and gas production.

    The Company has a secured credit  facility (the "Credit Facility") with  The
Chase  Manhattan Bank, N.A. ("Chase")  as agent for a  group of banks. Under the
Credit Facility as amended, the Company may borrow up to $40,000,000 for working
capital   and/or   general   corporate   purposes,   subject   to    semi-annual
redetermination at the banks' discretion.

    The  Credit Facility is secured by a lien  on, and a security interest in, a
majority of  the Company's  proved oil  and gas  properties and  related  assets
(subject to prior security interests granted to holders of volumetric production
payment agreements), a pledge of accounts receivable, material contracts and the
stock of material subsidiaries. The maturity date of the Credit Facility is July
1,  1998. Under  the terms  of the  Credit Facility,  the Company  is subject to
certain covenants and financial tests (which may from time to time restrict  the
Company's  activities), including  restrictions or requirements  with respect to
working capital,  net cash  flow, additional  debt, asset  sales, mergers,  cash
dividends  on capital stock and reporting  responsibilities. As of September 30,
1995 the outstanding balance  under the Credit  Facility was $19,800,000,  which
reflects  the  application of  proceeds received  from the  Anschutz transaction
offsetting additional  borrowings  to  fund  capital  expenditures  and  working
capital.  The Company  has also  used the  facility for  a $1,500,000  letter of
credit, leaving an available borrowing capacity of $18,700,000. At September 30,
1995, the Company was in compliance with the covenants of its bank debt.

    Since December  31, 1994,  the  Company has  taken  steps and  committed  to
certain  actions  to  address  its  short-term  liquidity  needs,  including the
Anschutz and JEDI transactions described above. In addition to the Anschutz  and
JEDI  transactions, the Company  has taken or committed  to other key short-term
actions as set forth below.

    The Company reduced its budgeted general and administrative expenditures for
1995 principally through  a workforce reduction  effective March 1,  1995. As  a
result,  total  overhead  for  1995 is  expected  to  decrease  by approximately
$4,700,000 compared to 1994 or by approximately 25%.

   
    In response to market conditions,  the Company reduced its budgeted  capital
expenditures  during the first six months of  1995 to those required to maintain
its producing oil and gas properties  as well as certain essential  development,
drilling  and  other  activities. Using  the  capital provided  by  the Anschutz
investment, however, the Company's capital  expenditures in the last six  months
of 1995 are expected to be greater in the aggregate than capital expenditures in
the  first six months of the year.  The Company's 1995 budgeted expenditures for
exploration and development  for the fourth  quarter of 1995,  exclusive of  the
Saxon  acquisition, were approximately  $5,348,000 and $3,246,000, respectively,
including  capitalized  overhead  of  $1,224,000  and  $194,000,   respectively.
Assuming  completion of the  Offerings and the  ATCOR acquisition, the Company's
1996 budgeted direct capital expenditures for exploration and development in the
United  States  and  Canada  are  approximately  $35,000,000  and   $21,000,000,
respectively.  There can be  no assurance that  the Company will  have access to
sufficient capital  to meet  its  capital requirements.  The planned  levels  of
capital  expenditures could  be reduced  if the  Company experiences  lower than
anticipated net cash provided by operations or other liquidity needs or could be
increased if the Company experiences increased cash flow.
    

                                       31
<PAGE>
   
    Management believes the  Company will  have adequate  sources of  short-term
liquidity  to meet its  working capital needs, fund  capital expenditures at the
levels described  above, and  meet  its current  debt service  obligations.  The
Company  believes that  the Offerings  and the  ATCOR acquisition  will give the
Company flexibility to  implement its  1996 capital expenditure  program in  the
United States and Canada, for which the Company has budgeted direct expenditures
of approximately $56,000,000, assuming completion of the Offerings and the ATCOR
acquisition.  Before fully  implementing this  program, the  Company believes it
must obtain approximately $30,000,000 of additional financing. A portion of this
financing may be provided by proceeds raised from the Offerings in excess of the
amount needed to  acquire ATCOR.  The Company  expects to  be able  to meet  its
remaining  1996 capital  expenditure financing requirements  by borrowings under
existing lines of credit  or financings based on  ATCOR's reserves. The  Company
expects  to enter into an additional credit facility based upon ATCOR's reserves
upon  completion  of  the  ATCOR  acquisition  or  as  soon  thereafter  as   is
practicable.
    

    CASH FLOW

    Historically, one of the Company's primary sources of capital has been funds
provided  by  operations,  which  has  varied  dramatically  in  prior  periods,
depending upon  factors  such as  natural  gas contract  settlements  and  price
fluctuations  which  are  difficult  to  predict  and  also  due  to  changes in
production volumes.

    The following summary table reflects comparative cash flows for the  Company
for the periods ended September 30, 1995 and 1994:

<TABLE>
<CAPTION>
                                                                     NINE MONTHS ENDED
                                                               ------------------------------
                                                               SEPTEMBER 30,   SEPTEMBER 30,
                                                                    1995            1994
                                                               --------------  --------------
                                                                       (IN THOUSANDS)
<S>                                                            <C>             <C>
Funds provided by operations (1).............................    $   21,694          52,651
Net cash provided (used) by operating activities.............        (4,253)         25,843
Net cash used by investing activities........................       (17,235)        (15,398)
Net cash provided (used) by financing activities.............        22,037         (15,531)
</TABLE>

- ------------------------
(1)  Funds  provided  by  operations consists  of  net cash  provided  (used) by
     operating activities exclusive  of adjustments for  working capital  items,
     proceeds  from volumetric production payments  and amortization of deferred
     revenue. This information  is being presented  in accordance with  industry
     practice  and  is not  intended to  be  a substitute  for cash  provided by
     operating activities, a measure of performance prepared in accordance  with
     generally  accepted accounting principles, and should not be relied upon as
     such.

    As discussed previously under "-- Results of Operations for the Nine  Months
Ended  September 30, 1995 and 1994,"  the Company's production volumes decreased
significantly in the first nine months of 1995 compared to the prior year. Lower
production volumes coupled with decreased prices  for natural gas resulted in  a
59%  decrease in funds provided  by operations to $21,694,000  in the first nine
months of 1995 from $52,651,000  in the first nine  months of 1994. The  Company
experienced  a net  use of  cash for operating  activities of  $4,253,000 in the
first nine  months of  1995 compared  to  $25,843,000 of  net cash  provided  by
operating  activities in the  corresponding prior year  period; this decrease is
attributable to lower production volumes  and decreased prices discussed  above.
The  Company  used  $17,235,000  for investing  activities  in  the  1995 period
compared  to  $15,398,000  in  the  prior  year  period  due  to  higher  direct
expenditures and lower proceeds from property sales. The increase in cash due to
financing activities of $22,037,000 in the 1995 period was the result of the net
proceeds  from the issuance of  stock and warrants to  Anschutz and the proceeds
from the sale of the participation  interest in the bankruptcy claim which  were
partially  offset by repayments  of the Company's Credit  Facility. In the first
nine months of 1994, the Company had a net use of cash for financing  activities
of   $15,531,000,  primarily  consisting  of   the  redemption  of  subordinated
debentures and a decrease in other liabilities.

                                       32
<PAGE>
    LONG-TERM LIQUIDITY

   
    The Company has historically addressed its long-term liquidity needs through
the use of nonrecourse production-based  financing and through issuance of  debt
and  common stock when market conditions  permit. The Offerings will improve the
Company's liquidity.
    

    On December 30, 1993,  the Company entered into  a nonrecourse secured  loan
agreement  with JEDI. The terms of the JEDI loan have been restructured based on
the terms of  certain agreements described  in "-- Recent  Developments." For  a
further  discussion  of the  JEDI loan,  see "--  Non-recourse Secured  Loan and
Dollar-Denominated Production Payment" below.

    Many of  the  factors  which  may  affect  the  Company's  future  operating
performance and long-term liquidity are beyond the Company's control, including,
but  not limited to, oil and natural gas prices, governmental actions and taxes,
the availability and attractiveness of properties for acquisition, the  adequacy
and  attractiveness of financing and  operational results. The Company continues
to examine alternative sources of long-term liquidity, including bank borrowings
or the issuance of  debt instruments, the sale  of production payments or  other
nonrecourse financing, the sale of Common Stock, preferred stock or other equity
securities  of the Company, the issuance of net profits interests, sales of non-
strategic properties,  prospects and  technical  information, or  joint  venture
financing.

    VOLUMETRIC PRODUCTION PAYMENTS

    As  of September 30, 1995, deferred  revenue relating to production payments
was $18,501,000  and  the  annual  amortization  of  deferred  revenue  and  the
corresponding delivery and net sales volumes were as set forth below:

<TABLE>
<CAPTION>
                                                             VOLUMES REQUIRED TO BE        NET SALES VOLUMES
                                                                                       ATTRIBUTABLE TO PRODUCTION
                                                            DELIVERED TO ENRON CORP.     PAYMENT DELIVERIES (1)
                                                           --------------------------  --------------------------
                                                               OIL       NATURAL GAS       OIL       NATURAL GAS
                                                             (MBLS)        (MMCF)        (MBLS)        (MMCF)
                                      ANNUAL AMORTIZATION  -----------  -------------  -----------  -------------
                                      OF DEFERRED REVENUE
                                      -------------------
                                        (IN THOUSANDS)
<S>                                   <C>                  <C>          <C>            <C>          <C>
Remainder of 1995...................       $   3,365               41         1,653            34         1,375
1996................................           7,545               87         3,721            73         3,095
1997................................           2,439               --         1,410            --         1,173
1998................................           1,592               --           892            --           742
Thereafter..........................           3,560               --         1,994            --         1,658
                                            --------              ---         -----           ---         -----
                                           $  18,501              128         9,670           107         8,043
                                            --------              ---         -----           ---         -----
                                            --------              ---         -----           ---         -----
</TABLE>

- ------------------------
(1) Represents  volumes required to be delivered to Enron Corp. net of estimated
    royalty volumes.

    NON-RECOURSE SECURED LOAN AND DOLLAR-DENOMINATED PRODUCTION PAYMENT

   
    Under the  terms of  the  JEDI loan  and the  dollar-denominated  production
payment,  the Company is required to make payments based on the net proceeds, as
defined, from certain subject properties. The  terms of the JEDI loan have  been
restructured  and are proposed to be further  restructured based on the terms of
certain agreements described in  "-- JEDI Exchange" and  "The Anschutz and  JEDI
Transactions" above.
    

    The  JEDI loan was initially recorded at  a discounted amount to reflect the
conveyance to the lender of  a 20% interest in the  net profits, as defined,  of
properties  located in  south Texas.  Before restructuring,  the JEDI  loan bore
annual interest  at the  rate of  12.5%. At  September 30,  1995, the  principal
amount  of the loan was $62,684,000  and the recorded liability was $46,069,000.
Under the terms of  the JEDI loan,  additional funds may be  advanced to fund  a
portion  of the development projects which will  be undertaken by the Company on
the properties  pledged as  security for  the loan.  Payments of  principal  and
interest  under the JEDI Loan are due monthly  and are equal to 90% of total net
operating income  from  the secured  properties,  reduced by  80%  of  allowable
capital expenditures, as defined.

                                       33
<PAGE>
    Pursuant  to the restructuring of  the JEDI loan in  July 1995, as described
above, the net profits  interest has been eliminated  and the required  interest
payments  reduced. Under the  restructured loan, the Company  is required to pay
interest at 12.5% per  annum on $40,316,000 of  the loan balance. All  principal
payments  will be applied to reduce this  balance, as will the proceeds, if any,
from the exercise of the  A Warrants. The remaining  loan balance, which had  an
undiscounted  value of  $22,368,000 as  of September  30, 1995,  is non-interest
bearing and will be reduced by  principal payments made after full repayment  of
the $40,316,000 balance as well as by the proceeds, if any, from the exercise of
the B Warrants. The recorded amount of the JEDI loan, net of discount to reflect
the issuance of the B Warrants, was $45,493,000 as of July 27, 1995, the date of
the  restructuring.  Based on  production and  prices, capital  expenditures and
discount  amortization,  the  recorded  liability  increased  by   approximately
$902,000  as of the end  of 1995. New drilling  and recompletions should reverse
this trend in 1996.

    The dollar-denominated  production  payment  was entered  into  in  1992  to
finance  property acquisitions.  The original  amount of  the dollar-denominated
production payment  was  $37,550,000,  which  was recorded  as  a  liability  of
$28,805,000  after a discount to reflect a market rate of interest. At September
30, 1995  the  remaining  principal  amount was  $21,155,000  and  the  recorded
liability  was  $16,826,000. Under  the terms  of  this production  payment, the
Company must make a monthly cash payment  which is the greater of a base  amount
or  85% of the net proceeds from the subject properties, as defined, except that
the amount required to be paid in any  given month shall not exceed 100% of  the
net  proceeds from the subject properties. Forest retains a management fee equal
to 10% of sales from the properties, which is deducted in the calculation of net
proceeds. Based  on production  and prices,  capital expenditures  and  discount
amortization,  the  recorded  liability was  reduced  by  approximately $406,000
during the fourth quarter of 1995.

    HEDGING PROGRAM

    In addition to the  volumes of natural gas  and oil dedicated to  volumetric
production  payments, the Company has also used energy swaps and other financial
agreements to hedge against the effects of fluctuations in the sales prices  for
oil  and natural gas. In  a typical energy swap  agreement, the Company receives
the difference between a fixed price per unit of production and a price based on
an agreed upon third-party index if the index price is lower. If the index price
is higher, the  Company pays  the difference.  The Company's  current swaps  are
settled  on a monthly basis. At September  30, 1995, the Company had natural gas
swaps and collars for an aggregate of approximately 29.2 Bbtu per day of natural
gas during  the remainder  of 1995  at  fixed prices  and floors  (NYMEX  basis)
ranging  from $1.90 to  $2.41 per MMbtu  and an aggregate  of approximately 17.5
Bbtu per day of natural gas during 1996 at fixed prices and floors ranging  from
$1.90  to $2.48 per MMbtu. At September 30,  1995, the Company had oil swaps for
an aggregate of approximately 1,300 Bbls per day of oil during the remainder  of
1995  at  fixed  prices ranging  from  $16.70  to $17.75  (NYMEX  basis)  and an
aggregate of approximately 600 Bbls per day  of oil during 1996 at fixed  prices
ranging from $16.70 to $17.75 per barrel.

    In  the third quarter of 1995, the Company sold a call at $2.00 per MMbtu on
10,000 MMbtu per  day to  Enron Corp.  for the period  from January  1, 1996  to
December 31, 1997 for a price of $.086 per MMbtu. Enron Corp. will pay the $.086
per  MMbtu price every month. The Company will pay Enron Corp. only in the event
that the average of the last three days NYMEX price exceeds $2.00 per MMbtu  for
any month.

    As a result of volumetric production payments, energy swaps, and fixed price
contracts, the Company currently estimates that approximately 57% of its natural
gas  production  and 58%  of its  oil production  will not  be subject  to price
fluctuations from  October 1995  through  December 1995.  It is  estimated  that
existing volumetric production payments, energy swaps, fixed price contracts and
other  hedging instruments  currently cover  approximately 56%  of the Company's
natural gas  production  and 23%  of  its oil  production  for the  year  ending
December  31, 1996. Currently, it  is the Company's intention  to commit no more
than 75%  of its  anticipated  total production  and no  more  than 85%  of  its
anticipated undedicated production to such arrangements at any point in time.

                                       34
<PAGE>
    EFFECTS OF ATCOR ACQUISITION

    The completion of the acquisition of ATCOR is anticipated to provide several
benefits to the Company including:

   
    REDUCING  FINANCIAL LEVERAGE.   The acquisition of  ATCOR, together with the
JEDI Exchange and  the Offerings, is  expected to  reduce debt as  a percent  of
total  book capitalization  from 82% as  of September 30,  1995 to 47%  on a pro
forma basis, which is consistent with  the Company's long-term goal of  reducing
financial leverage.
    

    GROWTH  OF  ASSET BASE.    The addition  of  153.5 Bcfe  of  proved reserves
represents a 51% increase  in the Company's estimated  proved reserves on a  pro
forma  basis as  of December  31, 1995. Including  other assets  acquired in the
transaction, the Company's total assets will increase by approximately 60% on  a
pro forma basis as of September 30, 1995.

    PRODUCTION.   For  the first nine  months of 1995,  the Company's production
would increase by 57% from 36.1 Bcfe to 56.8 Bcfe on a pro forma basis.

   
    LIQUIDITY.  The  Company believes  the Offerings and  the ATCOR  acquisition
will  give the  Company flexibility  to implement  its 1996  capital expenditure
program in  the United  States and  Canada for  which the  Company has  budgeted
approximately  $56,000,000. Before fully implementing  this program, the Company
believes it must  obtain approximately  $30,000,000 of  additional financing.  A
portion  of this financing may be provided by proceeds raised from the Offerings
in excess of the amount needed to acquire ATCOR. The Company expects to be  able
to  meet  its  remaining  1996  capital  expenditure  financing  requirements by
borrowings or financings based on ATCOR's reserves.
    

CAPITAL EXPENDITURES

    The  Company's  expenditures  for  property  acquisition,  exploration   and
development  for  the first  nine months  of 1995  and 1994,  including overhead
related to these activities which was capitalized, were as follows:

<TABLE>
<CAPTION>
                                                                 NINE MONTHS ENDED
                                                                   SEPTEMBER 30,
                                                                --------------------
                                                                  1995       1994
                                                                ---------  ---------
                                                                   (IN THOUSANDS)
<S>                                                             <C>        <C>
Property acquisition costs:
  Proved properties...........................................  $     199      8,835
  Undeveloped properties......................................        192         --
                                                                ---------  ---------
                                                                      391      8,835
Exploration costs:
  Direct costs................................................      7,482      5,501
  Overhead capitalized........................................        600        414
                                                                ---------  ---------
                                                                    8,082      5,915
Development costs:
  Direct costs................................................      8,032      6,693
  Overhead capitalized........................................      3,769      5,109
                                                                ---------  ---------
                                                                   11,801     11,802
                                                                ---------  ---------
                                                                $  20,274     26,552
                                                                ---------  ---------
                                                                ---------  ---------
</TABLE>

    In response to market conditions,  the Company reduced its budgeted  capital
expenditures  during the first six months of  1995 to those required to maintain
its producing oil and gas properties  as well as certain essential  development,
drilling  and  other  activities. Using  the  capital provided  by  the Anschutz
investment, however, the Company's capital  expenditures in the last six  months
of 1995 are expected to be greater in the aggregate than capital expenditures in
the  first six months of the year.  The Company's 1995 budgeted expenditures for
exploration and development  for the fourth  quarter of 1995,  exclusive of  the
Saxon  acquisition, are  approximately $5,348,000  and $3,246,000, respectively,
including capitalized

                                       35
<PAGE>
   
overhead of $1,224,000 and $194,000,  respectively. The Company's 1996  budgeted
direct capital expenditures for exploration and development in the United States
and Canada, respectively are approximately $35,000,000 and $21,000,000, assuming
completion of the Offerings and the ATCOR acquisition. There can be no assurance
that  the Company  will have  access to sufficient  capital to  meet its capital
requirements. The planned levels of capital expenditures could be reduced if the
Company experiences lower than  anticipated net cash  provided by operations  or
other liquidity needs or could be increased if the Company experiences increased
cash flow.
    

    The Company intends to continue its strategy of acquiring reserves that meet
its investment criteria; however, no assurance can be given that the Company can
locate  or  finance  any  property  acquisitions.  In  order  to  finance future
acquisitions, the Company is exploring  many options including, but not  limited
to:  bank borrowings  or the  issuance of  debt instruments,  sale of production
payments or other  nonrecourse financing,  the sale of  Common Stock,  preferred
stock  or other equity  securities of the  Company, the issuance  of net profits
interests,  sales   of  non-strategic   properties,  prospects   and   technical
information,  or  joint  venture  financing. Availability  of  these  sources of
capital and, therefore, the Company's ability to execute its operating  strategy
will  depend upon a number  of factors, some of which  are beyond the control of
the Company. If adequate sources of financing are not available to the  Company,
the amount invested in exploration, development and reserve acquisitions will be
required to be reduced significantly.

DIVIDENDS

    On  February 1,  1995, a  cash dividend  of $.1875  on its  $.75 Convertible
Preferred Stock was paid  to holders of  record on January 10,  1995. On May  1,
1995  a stock dividend of .0189386 shares of Common Stock was paid on each share
of its outstanding  $.75 Convertible  Preferred Stock  to holders  of record  on
April  10, 1995. On August 1, 1995 a  stock dividend of .022409 shares of Common
Stock was paid on each share of its outstanding $.75 Convertible Preferred Stock
to holders of record on July 10, 1995.  On November 1, 1995 a stock dividend  of
 .0149796  shares of Common Stock was paid  on each share of its outstanding $.75
Convertible Preferred Stock to holders of record on October 10, 1995.  Effective
as  of March 31, 1995  the Company was prohibited  from paying cash dividends on
its $.75 Convertible Preferred Stock due to restrictions contained in the Credit
Agreement with its lending banks. The Indenture executed in connection with  the
11  1/4%  Senior Subordinated  Notes due  2003 and  the Credit  Facility contain
restrictive provisions governing dividend payments.

   
    On November 15, 1995, the Board of Directors declared a dividend payable  in
shares  of Common  Stock on February  1, 1996 to  holders of record  of the $.75
Convertible Preferred Stock on January 10, 1996. The number of shares of  Common
Stock  to be issued  per share of  the $.75 Convertible  Preferred Stock will be
 .068026, determined in  accordance with  the formula  for determining  dividends
payable.
    

OTHER MATTERS

    GAS BALANCING

    It  is customary  in the industry  for various working  interest partners to
produce more or less than  their entitlement share of  natural gas from time  to
time. The Company's net overproduced position decreased in the first nine months
of  1995 to  approximately 6.7  Bcf from approximately  8.4 Bcf  at December 31,
1994. At  September  30,  1995  the undiscounted  value  of  this  imbalance  is
approximately $10,926,000, of which $5,000,000 is reflected on the balance sheet
as  a  short-term liability  and the  remaining $5,926,000  is reflected  on the
balance sheet  as a  long-term liability.  In  the absence  of a  gas  balancing
agreement,  the Company is unable  to determine when its  partners may choose to
make up their share of production. If and when the Company's partners do make up
their share of production, the  Company's deliverable natural gas volumes  could
decrease, adversely affecting cash flow.

    UNFUNDED PENSION LIABILITIES

    In  1994, in response to market  conditions, the Company increased from 7.5%
to 9% the discount rate used in  determining the actuarial present value of  the
projected  benefit  obligations  under its  qualified  defined  benefit trusteed
pension  plan   and   its  supplemental   executive   retirement  plan.   As   a

                                       36
<PAGE>
result  of the change  in the discount  rate, the Company  reduced the liability
representing the unfunded liabilities of these plans by approximately $1,570,000
with a corresponding increase  in capital surplus. The  Company does not  expect
the  change in discount rate to have  a significant impact on future expense due
to a pension plan  curtailment effected May 31,  1991. The Company currently  is
not  required  to make  a contribution  to  the pension  plan under  the minimum
funding requirements of ERISA, but may choose to do so or may be required to  do
so in the future.

    NATURAL GAS SALES CONTRACTS

    The   Company  had  two  natural  gas  sales  contracts  with  Columbia  Gas
Transmission  Corp.  ("Transmission"),  a  subsidiary  of  Columbia  Gas  System
("CGS"),  which  were  rejected  when  CGS  and  Transmission  filed  Chapter 11
bankruptcy petitions. The  Company sold  a participation interest  in its  claim
against  CGS to  a bank.  Consideration received  from the  bank consisted  of a
$4,000,000 nonrecourse loan,  in exchange  for which  the bank  was to  receive,
solely  from the proceeds of  the bankruptcy claim, an  amount equal to the loan
principal plus accrued  interest at  23.5% per  annum. In  November 1995,  CGS's
proposed  plan of  reorganization was approved  by the bankruptcy  court and the
Company received net proceeds of approximately $2,270,000 for its claim  against
CGS, after repayments of the loan and other expenses.

    NET OPERATING LOSS AND TAX CREDIT CARRYFORWARDS

    At  December  31,  1994, the  Company  has consolidated  net  operating loss
carryforwards  of   $62,789,000,   depletion  carryforwards   of   approximately
$19,879,000  and investment tax credit carryforwards of approximately $3,674,000
for United States  federal income tax  purposes. The availability  of these  tax
attributes to reduce current and future taxable income of the Company is subject
to  various  limitations under  the Internal  Revenue  Code. In  particular, the
Company's ability  to utilize  such  tax attributes  is  restricted due  to  the
occurrence  of an "ownership  change" within the  meaning of Section  382 of the
Internal Revenue Code resulting from the Company's transaction with Anschutz  in
1995.

    Even  though the Company is limited in its ability to use net operating loss
carryforwards under the general provisions of Section 382, it may be entitled to
use its net operating loss carryforwards  to offset (a) gains recognized in  the
five  years following the ownership change on the disposition of certain assets,
to the extent that the value of the assets disposed of exceeds its tax basis  on
the  date of the  ownership change or (b)  any item of  income which is properly
taken into account in the five years following the ownership change but which is
attributable to  periods before  the ownership  change ("built-in  gains").  The
ability  of  the  Company to  use  net  operating loss  carryforwards  to offset
built-in gains first requires that the Company have total built-in gains at  the
time  of the  ownership change  which are  greater than  a threshold  amount. In
addition, the use  of the net  operating loss carryforwards  to offset  built-in
gains cannot exceed the amount of the total built-in gains.

    The  Company has  not finalized  its calculation  of the  amount of built-in
gains at the date  of the ownership  change, but estimates  that its ability  to
fully  utilize  its  net operating  loss  carryforwards  may be  limited  by the
provisions of Section 382. Under  these provisions, the Company's net  operating
loss  carryforwards will be subject  to an annual limitation  as to their use of
approximately $5,700,000, exclusive of gains recognized or taken into account in
the five year period following the  ownership change. Due to limitations in  the
Internal  Revenue Code other  than the Section  382 limitations discussed above,
the Company believes it is  unlikely that it will  use a significant portion  of
its investment tax credit carryforwards.

                                       37
<PAGE>
                            BUSINESS AND PROPERTIES

GENERAL

    Forest  is  an  independent  oil  and natural  gas  company  focused  on the
exploration,  exploitation,  development   and  acquisition  of   oil  and   gas
properties.  The Company, which is a successor to a company founded in 1916, has
extensive operating experience  in most of  the major producing  regions of  the
United  States and Canada.  The Company's reserves  and producing properties are
located primarily in the Gulf of Mexico, Texas, Oklahoma and Canada. The Company
currently operates  43  offshore platforms  in  the  Gulf of  Mexico,  and  1995
production  from  this area  accounted for  approximately  78% of  the Company's
production on a Mcfe basis. At December 31, 1995, the Company's estimated proved
reserves of 301.4 Bcfe consisted of 238.1 Bcf of natural gas (approximately  79%
of  total estimated proved reserves on an Mcfe basis) and 10.5 MMbbls of oil and
condensate. Approximately 76% of total estimated proved reserves were classified
as proved developed reserves. The  Company's pre-tax discounted future net  cash
flows  from  its estimated  proved  reserves at  December  31, 1995  were $274.4
million. These volumes and values include the reserves of Saxon, a  consolidated
subsidiary of the Company in which the Company purchased a 56% economic interest
on  December  20,  1995,  as  well  as  amounts  attributable  to  the Company's
volumetric production payments.

   
    In recent years,  the Company  has grown primarily  through acquisitions  of
producing  properties.  From  January 1,  1991  through December  31,  1995, the
Company acquired an estimated 281.1 Bcfe of proved oil and gas reserves, located
primarily in the Gulf  of Mexico, Texas and  western Canada. The Company's  most
recent acquisition and a proposed acquisition together will establish a new core
area  of operations in western Canada. On December 12, 1995, the Company entered
into the ATCOR Agreement to acquire ATCOR for approximately $135 million.  ATCOR
is  a Canadian corporation engaged in oil  and gas exploration and production in
western Canada and the marketing and processing of natural gas. The Company will
use a substantial portion of the net proceeds of the Offerings to pay the  costs
and  expenses of the ATCOR acquisition. The  closing of the ATCOR acquisition is
subject to certain conditions,  including the completion  of the Offerings,  and
consummation of the Offerings is conditioned upon the Company's ability to close
the ATCOR acquisition. In addition, on December 20, 1995, the Company acquired a
controlling  interest in Saxon, an Alberta, Canada corporation engaged primarily
in oil and gas exploration and production in western Canada, for $1.1 million in
cash and  1,060,000  shares  of Company  Common  Stock.  On a  pro  forma  basis
including  the ATCOR acquisition,  the Company had  estimated proved reserves of
454.9 Bcfe at  December 31, 1995  (approximately 73% of  which were natural  gas
reserves)  with  pre-tax discounted  future net  cash  flows from  its estimated
proved reserves of  $375.8 million.  See "--  ATCOR Acquisition"  and "--  Saxon
Acquisition"  below.  While the  Company has  had  no significant  operations in
Canada since 1992, it has operated in Canada for over 35 years.
    

   
    In late 1994, the Company began pursuing various alternatives to reduce  its
leverage and increase its liquidity. On July 27, 1995, Anschutz purchased equity
securities  of the  Company for $45  million and the  Company restructured $62.4
million of  indebtedness to  JEDI. On  January 24,  1996, JEDI  exchanged  $22.4
million  of the  JEDI indebtedness  and the B  Warrants for  1,680,000 shares of
Common Stock. As a result of these transactions and before giving effect to  the
issuance  of additional  shares of Common  Stock in the  Offerings, Anschutz and
JEDI will own approximately 30% and 14%, respectively, of the outstanding Common
Stock of the Company, approximately $40 million of JEDI indebtedness will remain
outstanding, and the Company's liquidity will have been significantly  improved.
Anschutz has entered into the five year Anschutz Shareholders Agreement with the
Company,  and, in connection with the Offerings,  has agreed to not transfer any
of its shares of Common Stock, except in limited circumstances, for a period  of
nine  months following  completion of the  Offerings. JEDI has  entered into the
JEDI Shareholders Agreement and has agreed to not transfer any of its shares  of
Common Stock that it acquired pursuant to the JEDI Exchange until July 27, 1998,
except  in  limited circumstances.  In addition,  Anschutz has  designated three
members of  the  Company's Board  of  Directors. See  "  The Anschutz  and  JEDI
Transactions."
    

                                       38
<PAGE>
   
    In recent years, the Company has not been able to exploit the full potential
of  its acquisitions due to the  financial constraints resulting from its highly
leveraged capital structure and  low natural gas market  prices. As a result  of
the Anschutz and JEDI transactions, the ATCOR acquisition and the Offerings, the
Company believes its improved financial flexibility will allow it to exploit its
expanded  property base more effectively. This  property base will include, on a
pro forma basis  as of  December 31, 1994  (including ATCOR),  over 670,000  net
acres  of undeveloped acreage.  In addition, on  a pro forma  basis, the Company
currently has 2-D seismic  surveys covering over 430,000  miles and 3-D  seismic
surveys covering over 312,000 acres.
    

STRATEGY

    The  Company's objective is  to increase value  through sustained profitable
growth of  its  oil and  gas  reserves and  production  by pursuing  a  combined
strategy  of  focused exploration,  exploitation, development  and acquisitions,
while  reducing  operating  and  financial  risk.  The  Company's  strategy  for
achieving this objective includes:

    -  INCREASED  EXPLORATION  SPENDING.   The  Company believes  that  its U.S.
       properties, particularly those  located offshore in  the Gulf of  Mexico,
       have   significant   exploration   potential.  Due   to   past  financial
       constraints, the  Company  had  sought  to  reduce  its  initial  capital
       commitment with respect to certain of these properties through farm outs.
       The  Company intends to accelerate the exploration and development of its
       inventory of  prospects  and  the  acquisition  of  additional  prospects
       identified  by the Company's exploration  teams, while maintaining higher
       working  interests  in  those  prospects  deemed  to  have  the   highest
       potential.  Consistent with this strategy, the Company recently announced
       a significant natural gas discovery  on West Cameron Block 615,  offshore
       Louisiana,  in which the Company owns a 25% working interest. A sidetrack
       well was drilled to confirm the discovery. The Company holds 50%  working
       interests  in two adjoining  blocks, West Cameron Blocks  616 and 617. In
       Canada, the Company  intends to  focus exploration  in the  near term  on
       natural  gas  prospects in  proximity  to Company-owned  plant processing
       capacity, as  well as  oil prospects  generally. The  Company intends  to
       accelerate  the evaluation of ATCOR's  properties to confirm and generate
       prospects for drilling in late 1996 and 1997.

    -  EXPLOITATION AND DEVELOPMENT OF EXISTING PROPERTIES.  The Company pursues
       workovers,  recompletions,  secondary   recovery  operations  and   other
       production   enhancement  techniques   on  its   properties  to  increase
       production. In addition, the Company intends to increase exploitation and
       development expenditures and activities in order to increase the reserves
       and production potential that  it believes are present  in the ATCOR  and
       Saxon acquisitions.

    -  ACQUISITIONS.     The  Company  focuses   on  acquisitions  of  producing
       properties that substantially meet its selection criteria, which  include
       (a)  location in a core area of operations or establishment of a new core
       area  through  the  acquisition  of  a  significant  property  base,  (b)
       attractive  potential return on investment,  (c) potential for increasing
       reserves  and   production   through  reduced   risk   exploitation   and
       development,  and (d) opportunities  for improved operating efficiencies.
       In Canada, Forest has an additional criterion that natural gas properties
       include sufficient plant processing  capacity to provide adequate  access
       to markets.

   
    -  REDUCED  FINANCIAL  LEVERAGE.   The  Company's long-term  debt (including
       $18.5 million and $35.9 million of deferred revenue related to volumetric
       production  payments  at  September  30,  1995  and  December  31,  1994,
       respectively)  as  a percentage  of  capitalization decreased  to  82% at
       September 30, 1995 from 98% at  December 31, 1994 following the  closings
       of  the Anschutz and JEDI  transactions in July 1995.  See " The Anschutz
       and JEDI  Transactions."  As  a  result of  the  ATCOR  acquisition,  the
       Offerings  and  the  JEDI Exchange,  long-term  debt as  a  percentage of
       capitalization is expected to  be reduced to approximately  47% on a  pro
       forma  basis, which  is consistent with  the Company's  long-term goal of
       reducing financial leverage.
    

                                       39
<PAGE>
    -  HEDGING.   The Company  utilizes  short-term oil  and natural  gas  price
       hedges  in  order  to  facilitate financial  planning  and  budgeting and
       long-term hedges to protect desired levels  of cash flow. As of  December
       31,  1995, approximately  35 Bcfe of  the Company's oil  and gas reserves
       were hedged. Of this total hedged volume, 15 Bcfe and 11 Bcfe are  hedged
       for 1996 and 1997, respectively.

PRO FORMA OIL AND GAS RESERVES

    The following table sets forth summary pro forma information with respect to
estimates of proved oil and gas reserves of the Company, Saxon and ATCOR and the
pre-tax  discounted future net cash flows for  these reserves as of December 31,
1995. For  additional information  relating to  reserves, see  "Risk Factors  --
Ceiling  Limitation Writedowns," "-- Reliance on Reserve Estimates," and Note 16
of Notes to Consolidated Financial Statements of the Company.

<TABLE>
<CAPTION>
                                                                             COMBINED                  PRO FORMA
                                                                            FOREST AND                 COMBINED
                                                  FOREST (1)    SAXON (2)      SAXON        ATCOR       FOREST
                                                  -----------  -----------  -----------  -----------  -----------
<S>                                               <C>          <C>          <C>          <C>          <C>
Proved Developed
  Natural Gas (MMcf)............................      156,250       14,184      170,434       92,038      262,472
  Liquids (Mbbls) (3)...........................        5,678        3,188        8,866       10,247       19,113
                                                  -----------  -----------  -----------  -----------  -----------
    Total (MMcfe) (4)...........................      190,318       33,312      223,630      153,520      377,150
Proved Undeveloped
  Natural Gas (MMcf)............................       59,201        2,034       61,235           --       61,235
  Liquids (Mbbls) (3)...........................          451        1,150        1,601           --        1,601
                                                  -----------  -----------  -----------  -----------  -----------
    Total (MMcfe) (4)...........................       61,907        8,934       70,841           --       70,841
                                                  -----------  -----------  -----------  -----------  -----------
Total Proved (MMcfe) (4)........................      252,225       42,246      294,471      153,520      447,991
Proved reserves attributable to volumetric
 production payments, all of which are proved
 developed:
  Natural gas (MMcf)............................        6,459           --        6,459           --        6,459
  Liquids (Mbbls) (3)...........................           74           --           74           --           74
                                                  -----------  -----------  -----------  -----------  -----------
Total proved reserves attributable to volumetric
 production payments (MMcfe) (4)................        6,903           --        6,903           --        6,903
                                                  -----------  -----------  -----------  -----------  -----------
Total proved reserves including amounts
 attributable to volumetric production payments
 (MMcfe) (4)....................................      259,128       42,246      301,374      153,520      454,894
                                                  -----------  -----------  -----------  -----------  -----------
                                                  -----------  -----------  -----------  -----------  -----------
Pre-tax discounted future net cash flows
 relating to proved oil and gas reserves (in
 thousands).....................................  $   236,911       28,891      265,802      101,386      367,188
                                                  -----------  -----------  -----------  -----------  -----------
                                                  -----------  -----------  -----------  -----------  -----------
Total pre-tax discounted future net cash flows
 relating to proved oil and gas reserves,
 including amounts attributable to volumetric
 production payments (in thousands).............  $   245,487       28,891      274,378      101,386      375,764
                                                  -----------  -----------  -----------  -----------  -----------
                                                  -----------  -----------  -----------  -----------  -----------
</TABLE>

- ------------------------
(1) Includes certain Canadian reserves which are not significant.

(2) Represents 100% of the reserves owned by Saxon, a consolidated subsidiary in
which the Company holds a 56% economic interest.

(3) Includes crude oil, condensate and natural gas liquids.

(4) Computed on the basis that one barrel  of liquids is equivalent to 6 Mcf  of
natural gas.

                                       40
<PAGE>
    The  Company's United States  reserves have been reviewed  by Ryder Scott. A
report on Saxon's  reserves has  been prepared by  Fekete. A  report on  ATCOR's
reserves  has been prepared  by McDaniel. Copies  of the review  letter of Ryder
Scott and the  summary reserve reports  of Fekete and  McDaniel are attached  as
Appendices A, B and C to this Prospectus.

    RESERVES DERIVED FROM ACQUISITIONS

    The  following  table summarizes  the  proved reserves  at  acquisition date
associated with the Company's acquisitions from 1991 to 1995.

<TABLE>
<CAPTION>
                                                                      ESTIMATED PROVED    ACQUISITION
                                                   NUMBER OF MAJOR    RESERVES ACQUIRED      COST      ACQUISITION COST
                                                    ACQUISITIONS            BCFE          (MILLIONS)       PER MCFE
                                                  -----------------  -------------------  -----------  -----------------
<S>                                               <C>                <C>                  <C>          <C>
1991............................................              1                25.8        $    13.5       $     .52
1992............................................              4                98.1             88.8             .90
1993............................................              4               104.9            144.9            1.38
1994............................................              1                 8.3              9.8            1.17
1995 (1)........................................              1                44.0             26.7             .61
                                                             --
                                                                              -----       -----------          -----
    Total.......................................             11               281.1        $   283.7       $    1.01
                                                             --
                                                             --
                                                                              -----       -----------          -----
                                                                              -----       -----------          -----
</TABLE>

- ------------------------
(1) Includes 100% of the  reserves and property basis  of Saxon, a  consolidated
    subsidiary  in  which  the  Company purchased  a  56%  economic  interest in
    December 1995.

ATCOR ACQUISITION

   
    On December 12,  1995, the  Company entered  into an  agreement (the  "ATCOR
Agreement")  with ATCOR  Resources Ltd.,  a Canadian  corporation ("ATCOR"), and
three of the controlling stockholders of ATCOR, who own collectively 45% of  the
common  stock of ATCOR and who have agreed  to vote their shares in favor of the
acquisition. Pursuant to the ATCOR Agreement, the Company has agreed to  acquire
all   of  the  outstanding  capital  stock   of  ATCOR  for  an  aggregate  cash
consideration of $186  million Cdn  (or approximately $135  million assuming  an
exchange  rate of $1.38 Cdn to $1.00). The closing of the acquisition is subject
to  certain  conditions,  including  the   completion  of  the  Offerings.   The
shareholders  of ATCOR approved the acquisition on January 16, 1996. The Company
will use substantially all of the net proceeds of the Offerings to pay the costs
and expenses  of  the ATCOR  acquisition.  The  closing of  the  acquisition  is
expected to occur immediately following the closing of the Offerings.
    

   
    The  information  included  in  this  Prospectus  regarding  ATCOR  has been
provided by ATCOR. No assurance can be  given by the Company as to the  accuracy
or  completeness of  such information. Due  diligence has been  conducted by the
Company only on  those properties  and other assets  of ATCOR  that the  Company
believes  have  the most  significant value.  The  Company will  receive certain
representations and warranties  from ATCOR in  connection with the  acquisition.
These  representations  and  warranties  will not  survive  the  closing  of the
transaction, however, and therefore  the Company will  have no recourse  against
any  third party  for breaches of  such representations and  warranties and will
only be able  to rely on  its due diligence  with respect to  such matters.  See
"Risk Factors -- Limited Knowledge of ATCOR Business and Properties."
    
    As  part of  the acquisition,  Forest has agreed  to sell  certain assets of
ATCOR to  ATCOR's controlling  shareholders for  an aggregate  consideration  of
approximately  $21.5 million Cdn (or  approximately $15.6 million). These assets
include one-half of ATCOR's interests  in certain frontier lands (see  "Frontier
Exploration"  below), an 18% interest in an ethane extraction plant in Edmonton,
Alberta in which  ATCOR will retain  a 15 1/3%  interest and certain  marketable
securities held by ATCOR.
    ATCOR is engaged in oil and gas exploration and production and the marketing
and  processing  of  natural  gas.  ATCOR's  principal  reserves  and  producing
properties are  located  in  the  Canadian  provinces  of  Alberta  and  British
Columbia.  At December 31,  1995, ATCOR's estimated proved  oil and gas reserves
totaled 153.5 Bcfe, as estimated by McDaniel. ATCOR held a total of 265,774  net
acres of undeveloped oil and natural gas rights at December 31, 1994. ATCOR owns
interests in processing and gathering

                                       41
<PAGE>
facilities  in substantially  all of its  major fields. ATCOR  has invested more
than $70 million  Cdn in  these facilities. Additionally,  ATCOR is  one of  the
largest marketers of natural gas in Canada and the Company believes that ATCOR's
marketing  capabilities provide  ATCOR with access  to markets that  afford it a
competitive advantage compared to Canadian companies having only exploration and
production operations. The average wellhead  price received by ATCOR during  the
nine  months ended September 30, 1995 was $1.45 Cdn per Mcf versus $1.14 Cdn per
MMbtu as  the average  spot market  price quoted  at AECO  C Hub  near  Calgary,
Alberta.  ATCOR's voting and  non-voting common stock are  listed on The Toronto
Stock Exchange under the symbols "AKR.A" and "AKR.B".

    SIGNIFICANT PROPERTIES.  The following is a description of ATCOR's principal
oil and gas  properties. All stated  production data is  net to ATCOR's  working
interest.

<TABLE>
<CAPTION>
                                                                                             NET PRODUCTION (1)
                                                                                     -----------------------------------
                                                        OPERATED/       PRODUCING       GAS       LIQUIDS
FIELD                LOCATION                          NON-OPERATED       WELLS        MCF/D      BBLS/D     MCFE/D (2)
- -------------------  -------------------------------  --------------  -------------  ---------  -----------  -----------
<S>                  <C>                              <C>             <C>            <C>        <C>          <C>
Caroline             West Central Alberta             Non-Operated             16        2,300       1,286       10,016
Surmont/Newby        Northeast Alberta                Non-Operated             26        6,100      --            6,100
Rigel/Doig           Northeast British Columbia       Operated                 18        5,500          60        5,860
Thornbury/Winefred   Northeast Alberta                Non-Operated             42        4,300      --            4,300
Herronton            Southern Alberta                 Operated                 11        2,200         244        3,664
Bittern Lake         Central Alberta                  Operated                  4        2,500          17        2,602
Maple Glen           Central Alberta                  Non-Operated             40        2,000      --            2,000
Chauvin              East Central Alberta             Operated                 14       --             190        1,140
Drumheller           Central Alberta                  Operated                  8       --             155          930
Utikuma              North Central Alberta            Non-Operated              2       --             150          900
                                                                            -----    ---------       -----   -----------
                                                      Sub-Total               181       24,900       2,102       37,512
                                                      All Others              236       17,200       1,720       27,520
                                                                            -----    ---------       -----   -----------
                     Total ATCOR....................................          417       42,100       3,822       65,032
                                                                            -----    ---------       -----   -----------
                                                                            -----    ---------       -----   -----------
</TABLE>

- ------------------------------
(1)  January - September 1995 average on a net revenue interest basis.

(2)  Bbls converted to Mcfe on a 6:1 basis.

     FRONTIER  EXPLORATION.   ATCOR  owns  varying interests  in  22 significant
discovery areas on which wells  have been drilled and  oil and/or gas have  been
discovered.  Twenty-one of these discovery areas are located within the Beaufort
Sea - Mackenzie Delta area of  northern Canada. The remaining discovery area  is
situated off the coast of Nova Scotia near Sable Island. None of the recoverable
reserves  underlying  these discoveries  is  included in  the  published reserve
information under "-- Pro Forma Oil and Gas Reserves" above. In connection  with
the acquisition of ATCOR by Forest, ATCOR will sell one-half of its interests in
these  frontier lands  to the controlling  shareholders of ATCOR  for $8 million
Cdn.

    Virtually all of ATCOR's interests in these discovery areas are retained  by
Significant  Discovery  Licenses.  ATCOR  has estimated  that  it,  its Canadian
partners and the Canadian government have expended a total of approximately $200
million Cdn in the exploration and delineation of oil and gas reservoirs in  the
Amauligak  area.  Financial  requirements  to  retain  these  interests  in good
standing are not  significant and  are part  of ATCOR's  annual capital  budget.
Development  through  to production  will be  a  significant investment  and may
require separate financing.

    The operators of the Sable Island gas field announced in October 1995,  that
they  plan to file a development plan application that will target placing Sable
Island production on-line  by January 1,  2000. The operators  indicated that  a
final decision on whether to proceed with the project is expected by mid-1997.

    NATURAL  GAS MARKETING.   ATCOR has  been involved in  natural gas marketing
since 1981. Activities consist of the  marketing of ATCOR's own gas  production,
the  purchase and  direct sale  of other parties'  natural gas,  the handling of
transportation and  operations of  customers' gas,  the operation  of the  ATCOR
Netback Pool and the spot purchasing and selling of natural gas. During the nine
months ended September 30, 1995, ATCOR marketed, on behalf of itself and others,
183 Bcf or approximately 671 MMcf/d.

                                       42
<PAGE>
ATCOR  operates  the  ATCOR  Netback  Pool that  matches  major  end  users with
providers of  gas supply  through arranged  transportation channels  and uses  a
netback  pricing mechanism  to establish the  wellhead price  paid to producers.
Sales of natural gas to petrochemical, fertilizer and cement plants,  electrical
cogeneration  facilities,  refineries, straddle  plants  and utilities  are made
within Canada and the  United States. ATCOR serves  customers on short term  and
long  term contracts  in Alberta, Saskatchewan,  Ontario, Quebec  and the United
States and  participates in  the daily  trading of  gas. Gas  supplied to  these
markets  is partially supplied  from ATCOR wells, and  the remainder is obtained
from other producing and marketing companies. In 1994, ATCOR marketed, on behalf
of itself and others, 125 Bcf or approximately 342 MMcf/d.

    Sales in the northeastern United States to Alberta Northeast Gas Limited,  a
consortium  of 16 gas  and electric utilities  located in New  York, New Jersey,
Connecticut, Massachusetts, New  Hampshire and  Rhode Island  (the ANE  Project)
were  at full contract volumes  of 37.3 million cubic  feet per day during 1995.
This contract, which expires in 2006, has a variable pricing formula not tied to
any single index or factor.

    ATCOR  commenced  sales  of  approximately  18  MMcf/d  to  the  Selkirk  II
Cogeneration  Project in New York State on  November 1, 1994 through the Netback
Pool.  This  cogeneration  plant   generates  approximately  270  megawatts   of
electricity  for sale to the  Consolidated Edison Company of  New York and sells
steam under  a  long term  contract  to a  plastics  facility owned  by  General
Electric. This project, which has a contract term of 15 years, also utilizes the
Iroquois  Gas Transmission System  pipeline for gas  transportation. ATCOR sells
approximately 30 MMcf/day of shrinkage replacement gas through the ATCOR Netback
Pool to the ethane extraction plant  in Edmonton, Alberta described below.  This
contract  expires on December 31, 1998. After such date, it is expected that the
amount of shrinkage gas sold by the pool may be significantly reduced.

    The average  price  paid to  producers  in  the ATCOR  Netback  Pool,  which
includes  the above  mentioned contracts,  was $1.36  Cdn per  Mcf for  the nine
months ended September 30, 1995.

    NATURAL GAS LIQUIDS  AND SULPHUR  MARKETING.   ATCOR owns  interests in  two
plants  which are  producing natural  gas liquids. ATCOR  owns an  interest in a
processing plant in the Caroline gas field. ATCOR currently markets its  natural
gas liquids from the Caroline field to a major oil and gas producer for use in a
miscible flood, under a short-term arrangement. The Caroline plant also produces
sulphur,  and ATCOR's share of  the sulphur production was  75 long tons per day
during 1994. ATCOR's  share of the  sulphur production is  marketed to  offshore
markets through the Prism Marketing Consortium.

    ATCOR  also  owns a  one-third  interest in  an  ethane extraction  plant in
Edmonton, Alberta. The present plant configuration has a maximum design capacity
to remove 12,000-14,000 Bbls/d of ethane and 8,500 Bbls/d of natural gas liquids
from an inlet natural gas  volume of 315 MMcf/d.  The plant extracts ethane  and
natural  gas liquids from gas streams flowing into south Edmonton. The ethane is
sold  to  an  Alberta  ethylene  producer  under  a  long-term  contract  at  an
above-market price that expires in 1998. The natural gas liquids produced at the
Edmonton  plant  are sold  under  a long-term  contract  at Sarnia,  Ontario. In
connection with the acquisition by Forest, an 18% interest in the Edmonton plant
will be sold to the controlling shareholders of ATCOR for $10 million Cdn.

    In addition to liquids extracted,  the Edmonton plant processes natural  gas
for a large resource company under a long-term toll processing contract. For the
nine  months ended  September 30,  1995, the  plant processed  an average  of 36
MMcf/d under the  contract. The  gas processed under  the contract  in 1996  and
future  years will be substantially less as this supply becomes depleted and the
remaining reserves  are limited.  The plant  owners will  continue to  negotiate
alternate contracts for third party processing as well as determining methods to
increase  the  portion  of the  Edmonton  gas  supply requirement  which  can be
processed at the Plant prior to consumption in the City.

    CANADIAN REGULATION.    For a  description  of certain  Canadian  regulatory
matters, see "-- Foreign Operations" below.

                                       43
<PAGE>
    EMPLOYEES  At September 30, 1995, ATCOR had 76 full-time employees including
eight  field employees.  None of  ATCOR's employees  are represented  by a labor
union or collective bargaining agreement. Management believes that its relations
with its employees are good.

SAXON ACQUISITION

    On December  20, 1995,  the Company  acquired a  56% economic  (49%  voting)
interest   in  Saxon,  an  oil  and   gas  exploration  and  production  company
headquartered in Calgary, Alberta, Canada.  In the transaction, Forest  acquired
common  stock and warrants of Saxon in exchange for approximately $1,100,000 and
1,060,000 shares  of Common  Stock, all  of  which are  being offered  for  sale
hereby.

    Saxon  is  focused on  exploitation  and development  drilling  primarily in
Alberta. Principal  reserves  and  producing properties  are  located  in  three
project  areas in western  and northwestern Alberta in  the Pembina, Bigoray and
Kaybob South fields. At  December 31, 1995, Saxon  had estimated proved oil  and
natural gas reserves of 42.2 Bcfe as estimated by Fekete.

SIGNIFICANT PROPERTIES

    Set  forth below are brief descriptions of the Company's 15 most significant
offshore and onshore properties, including certain fields recently acquired from
Saxon. All stated production data is net to the Company's or Saxon's interest.

<TABLE>
<CAPTION>
                                                                                             NET PRODUCTION (1)
                                                                                     -----------------------------------
                                                        OPERATED/       PRODUCING       GAS       LIQUIDS
FIELD                            LOCATION              NON-OPERATED       WELLS        MCF/D      BBLS/D     MCFE/D (2)
- -------------------------------  -------------------  --------------  -------------  ---------  -----------  -----------
<S>                              <C>                  <C>             <C>            <C>        <C>          <C>
Eugene Island 325                Offshore-Louisiana   Operated                 10       12,704         157       13,646
South Pelto 6                    Offshore-Louisiana   Non-Operated              1        8,788         145        9,660
Eugene Island 273                Offshore-Louisiana   Operated                 10        8,472      --            8,472
Eugene Island 292 & 309          Offshore-Louisiana   Operated                  8        6,631         158        7,579
Katy                             Gulf Coast           Non-Operated             90        5,415         150        6,317
East Cam 109/Verm. 101 & 102     Offshore-Louisiana   Operated                  5        5,268          39        5,503
Eugene Island 255                Offshore-Louisiana   Operated                  3          391         744        4,855
Loma Vieja                       South Texas          Non-Operated              6        4,445      --            4,445
Ship Shoal 277                   Offshore-Louisiana   Operated                  7        1,882         404        4,306
Bigoray                          West Central         Both                     21        2,710         246        4,186
                                 Alberta
Eugene Island 190                Offshore-Louisiana   Operated                  2        3,309           5        3,337
Pembina                          Central Alberta      Operated                 68          286         507        3,328
Matagorda 682                    Offshore-Texas       Operated                  2        3,106          10        3,164
Eugene Island 53                 Offshore-Louisiana   Operated                 20        2,807          26        2,963
Elk City                         Oklahoma             Both                     44        2,882           9        2,936
                                 All Others - Forest                          258       28,201       1,546       37,474
                                 All Others - Saxon                           432        4,080         433        6,678
                                                                            -----    ---------       -----   -----------
                                                      Total                   987      101,377       4,579      128,849
                                                                            -----    ---------       -----   -----------
                                                                            -----    ---------       -----   -----------
</TABLE>

- ------------------------------

(1) January - September 1995 average on a net revenue interest basis.

(2) Computed on the basis that one barrel  of liquids is equivalent to 6 Mcf  of
    natural gas.

                                       44
<PAGE>
PRODUCTION

    The following table shows net oil and natural gas production for the Company
on  a historical basis for each of the  three years in the period ended December
31, 1994  and on  a  pro forma  combined basis  including  the ATCOR  and  Saxon
acquisitions  for the nine  months ended September  30, 1995 and  the year ended
December 31, 1994:

<TABLE>
<CAPTION>
                                                           NET LIQUIDS AND
                                                       NATURAL GAS PRODUCTION
                         -----------------------------------------------------------------------------------
                            PRO FORMA
                           NINE MONTHS                                  YEAR ENDED DECEMBER 31,
                              ENDED         NINE MONTHS    -------------------------------------------------
                          SEPTEMBER 30,   ENDED SEPTEMBER     PRO FORMA
                              1995           30, 1995            1994          1994       1993       1992
                         ---------------  ---------------  ----------------  ---------  ---------  ---------
<S>                      <C>              <C>              <C>               <C>        <C>        <C>
United States:
  Natural Gas (MMcf)...        25,744           25,744            48,048        48,048     41,114     27,814
  Liquids (Mbbls)......           926              926             1,543         1,543      1,493      1,308
Canada:
  Natural Gas (MMcf)...        15,762               --            18,604            --         --      1,360
  Liquids (Mbbls)......         1,618               --             2,040            --         --        142
                              -------          -------           -------     ---------  ---------  ---------
Total (MMcfe)(1).......        56,770           31,300            88,150        57,306     50,072     37,874
                              -------          -------           -------     ---------  ---------  ---------
                              -------          -------           -------     ---------  ---------  ---------
</TABLE>

(1) Computed on the basis that one barrel  of liquids is equivalent to 6 Mcf  of
    natual gas.

PRODUCTIVE WELLS

    The  following summarizes the Company's total gross and net productive wells
at December 31, 1994  on a historical  basis and on a  pro forma combined  basis
including the ATCOR and Saxon acquisitions:
<TABLE>
<CAPTION>
                                                                      PRODUCTIVE WELLS (1)
                                                                    ------------------------
Historical                                                           GROSS (2)     NET (3)
- ------------------------------------------------------------------  -----------  -----------
<S>                                                                 <C>          <C>
 Oil..............................................................         200      133.8
  Natural Gas.....................................................         416      137.9
                                                                         -----      -----
      Totals......................................................         616      271.7
                                                                         -----      -----
                                                                         -----      -----

<CAPTION>
Pro Forma Combined
- ------------------------------------------------------------------
<S>                                                                 <C>          <C>
  Oil.............................................................         876      317.3
  Natural Gas.....................................................         758      245.6
                                                                         -----      -----
      Totals......................................................       1,634      562.9
                                                                         -----      -----
                                                                         -----      -----
</TABLE>

- ------------------------

(1)  Productive  wells  are producing  wells  and wells  capable  of production,
    including wells that are shut-in.

(2) A gross well is a well in  which a working interest is owned. The number  of
    gross  wells is  the total number  of wells  in which a  working interest is
    owned.

(3) A net well is deemed to  exist when the sum of fractional ownership  working
    interests  in gross wells equals one. The number  of net wells is the sum of
    the fractional working  interests owned  in gross wells  expressed as  whole
    numbers and fractions thereof.

                                       45
<PAGE>
DEVELOPED AND UNDEVELOPED ACREAGE

    The following table sets forth the Company's acreage at December 31, 1994 on
a  historical basis and  on a pro  forma combined basis  including the ATCOR and
Saxon acquisitions. A majority of the developed acreage is subject to a mortgage
lien securing either the Company's bank indebtedness or its nonrecourse  secured
debt. A portion of the developed acreage is also subject to production payments.
See  "Management's Discussion and Analysis of Financial Condition and Results of
Operations" and Notes 4 and 5  of Notes to Consolidated Financial Statements  of
the Company.

<TABLE>
<CAPTION>
                                                                                     UNDEVELOPED ACREAGE
                                                            DEVELOPED ACREAGE (1)            (2)
                                                            ----------------------  ----------------------
Historical                                                   GROSS (3)    NET (4)    GROSS (3)    NET (4)
- ----------------------------------------------------------  -----------  ---------  -----------  ---------
<S>                                                         <C>          <C>        <C>          <C>
  Louisiana Offshore......................................     180,108      72,689      108,174     69,028
  Oklahoma................................................      63,779      22,891        5,976      1,321
  Texas Onshore...........................................     126,330      59,502       26,991     19,210
  Texas Offshore..........................................      51,142      31,175       47,298     42,078
  Wyoming.................................................      12,803       8,797       24,676     20,334
  Other...................................................      30,883       9,017        6,615      3,592
                                                            -----------  ---------  -----------  ---------
  Total Acreage at December 31, 1994......................     465,045     204,071      219,730    155,563
                                                            -----------  ---------  -----------  ---------
                                                            -----------  ---------  -----------  ---------
Pro Forma Combined Acreage at December 31, 1994...........     830,328     330,747    1,478,443    677,800
                                                            -----------  ---------  -----------  ---------
                                                            -----------  ---------  -----------  ---------
</TABLE>

- ------------------------

(1)  Developed acres are those acres which  are spaced or assigned to productive
    wells.

(2) Undeveloped acres are considered to be  those acres on which wells have  not
    been  drilled or completed  to a point  that would permit  the production of
    commercial quantities  of oil  or natural  gas, regardless  of whether  such
    acreage  contains proved reserves. It should  not be confused with undrilled
    acreage held by production under the terms of a lease.

(3) A gross acre is an acre in which a working interest is owned. The number  of
    gross  acres is  the total number  of acres  in which a  working interest is
    owned.

(4) A net  acre is  deemed to  exist when the  sum of  the fractional  ownership
    working  interests in gross acres equals one. The number of net acres is the
    sum of the fractional  working interests owned in  gross acres expressed  as
    whole numbers and fractions thereof.

    During  1994, the Company's gross  developed acreage increased approximately
9% and net developed acreage increased  13%, primarily as a result of  producing
property acquisitions. The Company's gross and net undeveloped acreage decreased
35%  and 33% respectively, primarily due to reductions in acreage as a result of
reclassifications to  developed acreage,  lease  expirations and  the  Company's
decision  not  to renew  certain leases  which  were located  primarily offshore
Louisiana and in Texas.

    Approximately 49% of the  Company's total net  undeveloped acreage is  under
leases  that have terms expiring in 1995, if not held by production, and another
approximately 9% of net undeveloped acreage will expire in 1996 if not also held
by production.

COMPETITION

    The oil and natural  gas industry is  intensely competitive. Competition  is
particularly  intense  in the  acquisition of  prospective  oil and  natural gas
properties and oil and  gas reserves. Forest's  competitive position depends  on
its   geological,  geophysical  and  engineering  expertise,  on  its  financial
resources, its ability  to develop  its properties  and its  ability to  select,
acquire  and develop proved reserves. Forest  competes with a substantial number
of other  companies having  larger technical  staffs and  greater financial  and
operational  resources. Many such companies not  only engage in the acquisition,
exploration, development and  production of  oil and natural  gas reserves,  but
also carry on refining operations,

                                       46
<PAGE>
generate electricity and market refined products. The Company also competes with
major and independent oil and gas companies in the marketing and sale of oil and
gas  to  transporters, distributors  and end  users.  There is  also competition
between the oil and natural gas  industry and other industries supplying  energy
and  fuel  to  industrial,  commercial  and  individual  consumers.  Forest also
competes with  other oil  and  natural gas  companies  in attempting  to  secure
drilling  rigs  and other  equipment necessary  for  drilling and  completion of
wells. Such equipment may be in short  supply from time to time, although  there
is  no current  shortage of  such equipment.  Finally, companies  not previously
investing in oil and natural gas may  choose to acquire reserves to establish  a
firm  supply  or  simply as  an  investment.  Such companies  will  also provide
competition  for  Forest.  Forest's  business  is  affected  not  only  by  such
competition, but also by general economic developments, governmental regulations
and  other factors  that affect its  ability to  market its oil  and natural gas
production. The prices of oil and natural gas realized by Forest are both highly
volatile and generally dependent on world  supply and demand. Declines in  crude
oil  prices  or natural  gas prices  adversely  impact Forest's  activities. The
Company's financial  position  and  resources  may  also  adversely  affect  the
Company's   competitive  position.   Lack  of   available  funds   or  financing
alternatives will prevent the Company from executing its operating strategy  and
from   deriving  the  expected  benefits   therefrom.  For  further  information
concerning the  Company's financial  position, see  Management's Discussion  and
Analysis of Financial Condition and Results of Operations.

    ATCOR's gas marketing business also faces significant competition from other
gas  marketers, some of whom are significantly larger in size and have access to
greater financial resources than ATCOR will have as a subsidiary of the Company.

REGULATION

    Various aspects  of  the  Company's  oil  and  natural  gas  operations  are
regulated  by administrative agencies  under statutory provisions  of the states
where such  operations are  conducted and  by certain  agencies of  the  Federal
government  for  operations on  Federal  leases. The  Federal  Energy Regulatory
Commission ("FERC") regulates the transportation and sale for resale of  natural
gas  in interstate commerce pursuant to the  Natural Gas Act of 1938 ("NGA") and
the Natural Gas Policy Act of 1978 ("NGPA"). In the past, the Federal government
has regulated the  prices at which  oil and gas  could be sold.  While sales  by
producers of natural gas, and all sales of crude oil, condensate and natural gas
liquids  can currently  be made  at uncontrolled  market prices,  Congress could
reenact price controls  in the  future. Deregulation  of wellhead  sales in  the
natural  gas industry  began with the  enactment of  the NGPA in  1978. In 1989,
Congress enacted the Natural Gas  Wellhead Decontrol Act ("the Decontrol  Act").
The Decontrol Act removed all NGA and NGPA price and nonprice controls affecting
wellhead sales of natural gas effective January 1, 1993.

    Commencing  in April 1992, the FERC issued  Order Nos. 636, 636-A, and 636-B
("Order No. 636"), which require interstate pipelines to provide  transportation
separate,  or "unbundled", from the pipelines' sales of gas. Also, Order No. 636
requires pipelines  to provide  open-access transportation  on a  basis that  is
equal  for all gas supplies.  Although Order No. 636  does not directly regulate
the Company's activities, the FERC has stated that it intends for Order No.  636
to  foster increased competition within all  phases of the natural gas industry.
It is unclear what impact, if any, increased competition within the natural  gas
industry  under Order  No. 636 will  have on the  Company's activities. Although
Order No. 636, assuming it is upheld in its entirety, could provide the  Company
with  additional market  access and  more fairly  applied transportation service
rates, Order No. 636 could also subject the Company to more restrictive pipeline
imbalance tolerances and  greater penalties for  violation of those  tolerances.
Numerous  parties have filed petitions  for review of Order  No. 636, as well as
orders in  individual pipeline  restructuring  proceedings. Upon  such  judicial
review, these orders may be remanded or reversed in whole or in part. With Order
No.  636 subject to court review, it  is difficult to predict with precision its
ultimate effects.

    The  FERC  has  announced  its  intention  to  re-examine  certain  of   its
transportation-related  policies,  including  the  appropriate  manner  in which
interstate pipelines release  transportation capacity under  Order No. 636,  and
the  use  of  market-based  rates for  interstate  gas  transmission.  While any
resulting

                                       47
<PAGE>
FERC action would affect the Company  only indirectly, the FERC's current  rules
and  policy statements may  have the effect of  enhancing competition in natural
gas markets  by,  among  other  things,  encouraging  non-producer  natural  gas
marketers  to  engage in  certain purchase  and  sale transactions.  The Company
cannot predict what  action the  FERC will  take on  these matters,  nor can  it
accurately  predict  whether  the  FERC's  actions  will  achieve  the  goal  of
increasing competition in markets  in which the Company's  natural gas is  sold.
However,  the  Company  does not  believe  that  it will  be  treated materially
differently than  other  natural  gas  producers and  marketers  with  which  it
competes.

    Recently,  the FERC issued a policy  statement on how interstate natural gas
pipelines can recover the  costs of new pipeline  facilities. While this  policy
statement  affects the  Company only  indirectly, in  its present  form, the new
policy  should  enhance  competition  in  natural  gas  markets  and  facilitate
construction  of gas  supply laterals. However,  requests for  rehearing of this
policy statement are currently pending.  The Company cannot predict what  action
the FERC will take on these requests.

    Commencing  in October 1993, the  FERC issued a series  of rules (Order Nos.
561 and 561-A) establishing an indexing system under which oil pipelines will be
able to change their transportation rates, subject to prescribed ceiling levels.
The indexing system, which allows or may require pipelines to make rate  changes
to  track changes  in the  Producer Price  Index for  Finished Goods,  minus one
percent, became effective January 1, 1995. The FERC's decision in this matter is
currently the subject of various petitions  for judicial review. The Company  is
not  able at this  time to predict the  effects of Order Nos.  561 and 561-A, if
any, on  the  transportation  costs  associated with  oil  production  from  the
Company's oil producing operations.

    The  Outer Continental Shelf Lands Act ("OCSLA") requires that all pipelines
operating  on  or  across  the  Outer  Continental  Shelf  (the  "OCS")  provide
open-access,  non-discriminatory  service. Although  the FERC  has opted  not to
impose the  regulations of  Order No.  509, in  which the  FERC implemented  the
OCSLA, on gatherers and other non-jurisdictional entities, the FERC has retained
the  authority  to exercise  jurisdiction over  those  entities if  necessary to
permit non-discriminatory access to service on the OCS. In this regard, the FERC
recently initiated a  Notice of Inquiry  ("NOI") into its  policy regarding  the
application  of its jurisdiction  under the NGA  and the OCSLA  over natural gas
facilities and services on the OCS. The  FERC intends to use the NOI  proceeding
to  gather information to assist it in  examining the structure and operation of
natural gas gathering and transmission on the OCS and the effects of the  FERC's
current policy regarding those services. The Company is not able to predict what
action,  if any, the FERC might  take as a result of  the NOI proceeding, or the
effects, if any, of such proceeding on  its OCS operations. If the FERC were  to
determine  that it was no longer necessary to regulate the rates and services of
OCS transmission  facilities under  the  NGA, the  Company could  experience  an
increase  in transportation costs associated with its OCS natural gas production
and, possibly, reduced access to OCS transmission capacity.

    Certain operations the Company conducts are  on federal oil and gas  leases,
which  the Minerals  Management Service "MMS"  administers. The  MMS issues such
leases through competitive bidding. These leases contain relatively standardized
terms and require compliance with  detailed MMS regulations and orders  pursuant
to  the OCSLA (which are subject to change by the MMS). For offshore operations,
lessees must  obtain MMS  approval  for exploration  plans and  development  and
production  plans prior to  the commencement of such  operations. In addition to
permits required from other agencies (such as the Coast Guard, the Army Corps of
Engineers and the Environmental Protection Agency), lessees must obtain a permit
from the MMS  prior to  the commencement of  drilling. The  MMS has  promulgated
regulations  requiring offshore production facilities located on the OCS to meet
stringent  engineering  and  construction   specifications.  The  MMS   proposed
additional  safety-related  regulations  concerning  the  design  and  operating
procedures  for  OCS   production  platforms  and   pipelines.  These   proposed
regulations  were withdrawn pending further discussions among interested federal
agencies. The MMS  also has regulations  restricting the flaring  or venting  of
natural gas, and has recently proposed to amend such regulations to prohibit the
flaring  of liquid hydrocarbons and  oil without prior authorization. Similarly,
the MMS has promulgated other regulations governing the plugging and abandonment
of wells located offshore and the removal of all production facilities. To cover
the various

                                       48
<PAGE>
obligations of lessees on the OCS, the MMS generally requires that lessees  post
substantial  bonds or other acceptable assurances  that such obligations will be
met. The cost of such bonds or other  surety can be substantial and there is  no
assurance  that the Company can continue to  obtain bonds or other surety in all
cases.

    In addition,  the  MMS  is  conducting  an  inquiry  into  certain  contract
agreements  from which producers on MMS leases have received settlement proceeds
that are  royalty  bearing and  the  extent to  which  producers have  paid  the
appropriate  royalties on those proceeds. The Company believes that this inquiry
will not have a material impact on its financial condition, liquidity or results
of operations.

    The MMS has  recently issued  a notice of  proposed rulemaking  in which  it
proposes to amend its regulations governing the calculation of royalties and the
valuation  of natural gas produced from federal leases. The principal feature in
the amendments, as proposed, would  establish an alternative market-index  based
method  to  calculate  royalties  on  certain  natural  gas  production  sold to
affiliates or pursuant to non-arm's-length sales contracts. The MMS has proposed
this rulemaking to facilitate royalty valuation  in light of changes in the  gas
marketing  environment. The Company cannot predict what action the MMS will take
on these matters, nor can it predict at this stage of the rulemaking  proceeding
how the Company might be affected by amendments to the regulations.

    Additional  proposals  and proceedings  that might  affect  the oil  and gas
industry are pending before the FERC and the courts. The Company cannot  predict
when  or  whether any  such proposals  may  become effective.  In the  past, the
natural gas industry has been heavily regulated. There is no assurance that  the
regulatory  approach currently pursued  by the FERC  will continue indefinitely.
Notwithstanding the foregoing, the Company  does not anticipate that  compliance
with  existing federal, state and local laws,  rules and regulations will have a
material or significantly adverse effect upon the capital expenditures, earnings
or competitive position of the Company or its subsidiaries. No material  portion
of  Forest's business is  subject to renegotiation of  profits or termination of
contracts or subcontracts at the election of the Federal government.

OIL SPILL FINANCIAL RESPONSIBILITY REQUIREMENTS

    In August 1993,  the MMS  published an advance  notice of  its intention  to
adopt  a rule under the Oil Pollution Act  of 1990 ("OPA 90") that would require
owners and operators of oil and gas facilities located on or adjacent to  waters
of  the United States  to establish $150 million  in financial responsibility to
cover oil spill related liabilities. Compliance with the proposed rule could  be
financially  burdensome for many small oil and  gas companies, and in June 1995,
The U.S. House of  Representatives approved a  bill that would  amend OPA 90  to
reduce  the  level  of  financial responsibility  to  $35  million.  The Clinton
Administration has expressed its  support for the  pending legislation, but  the
U.S.  Senate has not yet taken  any action on the bill  approved by the House of
Representatives. The Company  cannot predict  whether Congress  will reduce  the
level  of financial responsibility required under OPA  90 nor can it predict the
final form of any financial responsibility  rule that might be adopted, but  any
such  action  has  the potential  to  result  in the  imposition  of substantial
additional annual costs on the Company or otherwise materially adversely  affect
the  Company. The  impact of  the rule  should not  be any  more adverse  to the
Company than it will be to  other similarly situated or less capitalized  owners
or  operators in  the Gulf  of Mexico  and other  affected regions.  The MMS has
indicated that it will not move forward with the adoption of the rule until  the
United  States Congress has had an opportunity  to act on the pending amendments
to OPA 90.

OPERATING HAZARDS AND ENVIRONMENTAL MATTERS

    The oil and gas  business involves a variety  of operating risks,  including
the  risk  of  fire,  explosions,  blow-outs,  pipe  failure,  casing  collapse,
abnormally pressured formations  and environmental hazards  such as oil  spills,
gas  leaks, ruptures  and discharges  of toxic gases,  the occurrence  of any of
which could result in substantial losses to the Company due to injury or loss of
life, severe  damage  to  or  destruction of  property,  natural  resources  and
equipment, pollution or other environmental damage,

                                       49
<PAGE>
clean-up responsibilities, regulatory investigation and penalties and suspension
of  operations.  In addition,  the Company  currently  operates offshore  and is
subject to  the additional  hazards  of marine  operations, such  as  capsizing,
collision  and adverse  weather and sea  conditions. Such hazards  may hinder or
delay drilling, development and on-line production operations.

    Extensive  federal,  state  and  local  laws  govern  oil  and  natural  gas
operations  regulating  the  discharge  of  materials  into  the  environment or
otherwise relating to the protection  of the environment. Numerous  governmental
departments issue rules and regulations to implement and enforce such laws which
are  often  difficult and  costly  to comply  with  and which  carry substantial
penalties for failure to  comply. Some laws, rules  and regulations relating  to
protection  of  the environment  may, in  certain circumstances,  impose "strict
liability" for  environmental  contamination,  rendering  a  person  liable  for
environmental damages and cleanup costs without regard to negligence or fault on
the part of such person. Other laws, rules and regulations may restrict the rate
of oil and natural gas production below the rate that would otherwise exist. The
regulatory  burden on  the oil  and natural gas  industry increases  its cost of
doing business and consequently affects its profitability. These laws, rules and
regulations affect the operations of the Company. Compliance with  environmental
requirements  generally could  have a material  adverse effect  upon the capital
expenditures, earnings or competitive position  of Forest and its  subsidiaries.
The  Company  believes  that  it  is  in  substantial  compliance  with  current
applicable environmental laws and regulations and that continued compliance with
existing requirements will not  have a material adverse  impact on the  Company.
Nevertheless,  changes  in environmental  law  have the  potential  to adversely
affect the Company's operations. For instance, at least two separate courts have
recently ruled that certain wastes associated  with the production of crude  oil
may  be classified as hazardous substances under the Comprehensive Environmental
Response, Compensation, and Liability Act (commonly called "Superfund") and thus
the Company  could  become  subject  to the  burdensome  cleanup  and  liability
standards  established  under  the  federal  Superfund  program  if  significant
concentrations of such  wastes were determined  to be present  at the  Company's
properties  or to have  been produced as  a result of  the Company's operations.
Alternately, pending amendments  to Superfund presently  under consideration  by
the  U.S.  Congress could  relax many  of the  burdensome cleanup  and liability
standards established under the statute.

    Although the Company maintains insurance against  some, but not all, of  the
risks  described  above, including  insuring the  costs of  clean-up operations,
public liability and physical damage, there is no assurance that such  insurance
will be adequate to cover all such costs or that such insurance will continue to
be  available in the future or that  such insurance will be available at premium
levels that justify  its purchase.  The occurrence  of a  significant event  not
fully insured or indemnified against could have a material adverse effect on the
Company's financial condition and operations.

    The  Company  has  established  guidelines to  be  followed  to  comply with
environmental  laws,  rules  and  regulations.  The  Company  has  designated  a
compliance  officer whose  responsibility is to  monitor regulatory requirements
and their  impacts  on  the  Company and  to  implement  appropriate  compliance
procedures.   The   Company  also   employs   an  environmental   manager  whose
responsibilities include  causing  Forest's  operations to  be  carried  out  in
accordance  with applicable  environmental guidelines  and implementing adequate
safety precautions. Although the  Company maintains pollution insurance  against
the costs of clean-up operations, public liability and physical damage, there is
no  assurance that such  insurance will be  adequate to cover  all such costs or
that such insurance will continue to be available in the future.

FOREIGN OPERATIONS

    Forest has entered  into an agreement  to acquire ATCOR  and has acquired  a
controlling  interest  in  Saxon.  See  "--  ATCOR  Acquisition"  and  "-- Saxon
Acquisition." In  1992,  the Company  sold  substantially all  of  its  Canadian
operations  to  CanEagle  Resources  Corporation  ("CanEagle").  In  June  1994,
CanEagle sold a significant portion of its oil and gas properties in Canada to a
third party. In conjunction

                                       50
<PAGE>
with this  transaction, the  Company exchanged  its investment  in CanEagle  for
preferred  shares of a newly formed entity, Archean Energy, Ltd. ("Archean"). In
connection with  the  Saxon  transaction,  the  Company  exchanged  its  Archean
preferred stock for Saxon preferred stock.

    In  Canada, the  petroleum industry  operates under  federal, provincial and
municipal legislation and regulations  governing taxes, land tenure,  royalties,
production  rates, pricing, environmental protection, exports and other matters.
Prices of oil and natural gas in Canada have been deregulated and are determined
by market conditions and negotiations between buyers and sellers.

    Various matters relating to the  transportation and distribution of  natural
gas  are  the  subject  of  hearings  before  various  regulatory  tribunals. In
addition, although the price of natural  gas exported from Canada is subject  to
negotiation  between  buyers  and  sellers,  the  National  Energy  Board, which
regulates exports of  natural gas,  requires that natural  gas export  contracts
meet  certain criteria as a condition of approving such exports. These criteria,
including price and reserve considerations, are designed to demonstrate that the
export is in the Canadian public interest.

    Several provincial  governments  have introduced  a  number of  programs  to
encourage  and  assist the  oil and  natural  gas industry,  including incentive
payments, royalty holidays and royalty tax credits.

    Canadian governmental regulations may have a material effect on the economic
parameters for engaging  in oil  and gas  activities in  Canada and  may have  a
material  effect  on the  advisability of  investments in  Canadian oil  and gas
drilling activities.

    Forest considers, from time  to time, certain oil  and gas opportunities  in
other  foreign countries. Foreign oil and  natural gas operations are subject to
certain risks, such as  nationalization, confiscation, terrorism,  renegotiation
of  existing contracts and currency fluctuations. Forest monitors the political,
regulatory and  economic  developments in  any  foreign countries  in  which  it
operates.

LEGAL PROCEEDINGS

    Royalty  owners have  filed two separate  class action  lawsuits against the
Company in the State District Court of Caddo County, Oklahoma. In each case  the
plaintiff  has alleged unjust enrichment, breach of fiduciary duty, constructive
fraud and  breach  of contract.  The  claims in  both  suits are  based  on  the
allegation  that the Company  underpaid royalties on  the consideration received
pursuant to settlement agreements with ONEOK, Inc. in 1990 and 1992.

    In MODRALL V. FOREST OIL CORPORATION, Case No. CJ-95-67, filed on March  24,
1995,  the Court,  on September  13, 1995,  certified a  class comprised  of the
royalty and overriding royalty  owners in the three  wells involved in the  1992
ONEOK, Inc. settlement. No class has been certified as yet in MERCO OF OKLAHOMA,
INC.  V. FOREST  OIL CORPORATION,  Case No. CJ-95-230,  which suit  was filed on
September 27, 1995.  This suit  involves the  1990 ONEOK,  Inc. settlement.  The
plaintiffs  in both  suits seek  actual damages  in excess  of $10,000, punitive
damages in excess of $10,000, an accounting, interest and costs. There has  been
no specific determination of the amount in controversy in either case.

    The  plaintiffs allege in both cases that  they are entitled to share in all
value received  by  the  Company  under  the  aforesaid  settlements,  including
proceeds not attributable to actual gas production. The Company believes that it
was  not required to  pay a royalty  on such proceeds,  and therefore intends to
vigorously resist these claims.

    The Company, in the ordinary course of business, is a party to various legal
actions. In the opinion  of management, none of  these actions, including  those
discussed  above, either individually or in  the aggregate, will have a material
adverse effect on  the Company's  financial condition, liquidity  or results  of
operations.

                                       51
<PAGE>
                       THE ANSCHUTZ AND JEDI TRANSACTIONS

    ORIGINAL TRANSACTIONS

    On  July 27, 1995, the Company  consummated the transactions contemplated by
the Purchase Agreement between the Company and Anschutz dated May 17, 1995  (the
"Anschutz Agreement") and the Restructure Agreement between the Company and JEDI
(a  Delaware limited partnership, whose general  partner is Enron Capital Corp.,
an affiliate of Enron Corp.) dated May 17, 1995 (the "JEDI Agreement").

   
    Pursuant to the Anschutz Agreement, for a total consideration of $45 million
Anschutz purchased an aggregate of 3,760,000 shares of Common Stock and  620,000
shares  of Second Series Preferred Stock  that are convertible into an aggregate
of 1,240,000 additional shares of Common Stock. The Anschutz investment was made
in two closings. In the first closing, which occurred on May 19, 1995,  Anschutz
loaned the Company $9,900,000. At the second closing, which occurred on July 27,
1995,  Anschutz converted  the loan  into 1,100,000  shares of  Common Stock and
purchased from the Company, for an additional payment of $35,100,000,  2,660,000
shares  of Common Stock, the Second Series Preferred Stock and the A Warrants to
purchase 3,888,888 shares of  Common Stock and acquired  from JEDI an option  to
acquire up to an additional 2,250,000 shares of Common Stock, subject to certain
restrictions  (the "Anschutz Option"). The  A Warrants were originally scheduled
to expire on January 27, 1997. Such expiration will be extended to July 27, 1998
upon completion of the Offerings in consideration of Anschutz's agreement to not
sell its shares of  Common Stock for nine  months thereafter, except in  limited
circumstances. See "Description of Capital Stock -- Warrants."
    

    At  the second closing, Anschutz agreed pursuant to a shareholders agreement
with the  Company (the  "Anschutz Shareholders  Agreement") to  certain  voting,
acquisition,  transfer and certain other limitations regarding all its shares of
Common Stock for five years after the  second closing, including (a) a limit  on
voting, subject to certain exceptions, that required Anschutz to vote all equity
securities  of the Company owned by Anschutz having voting power in excess of an
amount equal to 19.99% of the aggregate voting power of the equity securities of
the Company  then  outstanding  in  the same  proportion  as  all  other  equity
securities  of the Company voted  with respect to the  matter (other than equity
securities owned by  Anschutz) are voted,  (b) limiting to  three the number  of
persons associated with Anschutz that may at any time be elected as directors of
the Company and limit the total number of directors to 10 and (c) a limit on the
acquisition  of additional shares of Common  Stock by Anschutz (whether pursuant
to the conversion  of the  Second Series Preferred  Stock, the  exercise of  the
warrants  or  the  option  received  from  JEDI,  each  as  described  below, or
otherwise), subject to  certain exceptions,  that prohibits  any acquisition  by
Anschutz  that would result in  Anschutz beneficially owning 40%  or more of the
shares of  Common  Stock  then  issued  and  outstanding.  While  the  foregoing
limitations  are  in effect,  Anschutz will  have the  right to  designate three
members of the Company's  Board of Directors.  See "-- Shareholders  Agreements"
below.

   
    At  the second  closing, the Company  and JEDI  restructured JEDI's existing
loan which had  a principal  balance of  approximately $62,400,000  at July  27,
1995. As a part of the restructuring, the existing JEDI loan balance was divided
into  two tranches: a $40,000,000  tranche, which bears interest  at the rate of
12.5% per annum  and is due  and payable in  full on December  31, 2000; and  an
approximately  $22,400,000 tranche, which does not  bear interest and is due and
payable in full  on December 31,  2002. JEDI also  relinquished the net  profits
interest  that it held  in certain properties of  the Company. In consideration,
JEDI received the B Warrants, which  entitle it to purchase 2,250,000 shares  of
Common  Stock for  $10.00 per share.  The B  Warrants would have  expired on the
earlier of December 31,  2002 or 36 months  following exercise of the  Company's
option   to  convey  properties  in  satisfaction  of  JEDI  indebtedness  ("the
Conveyance Option").  Also at  the  second closing,  JEDI granted  the  Anschutz
Option to Anschutz, pursuant to which Anschutz is entitled to purchase from JEDI
up  to 2,250,000 shares of  Common Stock at a purchase  price per share equal to
the lesser of (a) $10.00 plus 18% per annum from the second closing date to  the
date  of exercise of  the option, or  (b) $15.50. JEDI  would have satisfied its
obligations under the Anshutz Option by exercising the B Warrants.
    

                                       52
<PAGE>
   
    The Company  has agreed  to use  the proceeds  from the  exercise of  the  A
Warrants  to pay principal and  interest on the $40,000,000  tranche of the JEDI
loan.
    

   
    JEDI EXCHANGE
    

   
    On January  24, 1996,  JEDI  exchanged the  $22,400,000  tranche and  the  B
Warrants for 1,680,000 shares of Common Stock. The JEDI Exchange also eliminated
the Conveyance Option described above and provided for other changes to the JEDI
loan agreement that will have the effect of increasing the Company's flexibility
with   respect  to  the   development  of  the   properties  securing  the  JEDI
indebtedness. Pursuant to the  JEDI Exchange, JEDI  entered into a  shareholders
agreement  with  the Company  (the  "JEDI Shareholders  Agreement")  that limits
JEDI's right  to  vote  its  shares  of Common  Stock  and,  except  in  certain
circumstances,   to  transfer  its  shares  before   July  27,  1998.  The  JEDI
Shareholders Agreement also entitles JEDI to designate a member of the Company's
Board of Directors if the average price of the Common Stock over a period of  30
trading  days  is less  than  or equal  to  $8.75 per  share  or if  there  is a
substantial downgrading in the rating of the Company's debt securities. The JEDI
Shareholders Agreement  will  terminate upon  the  termination of  the  Anschutz
Shareholders Agreement or earlier if the shares acquired by JEDI pursuant to the
JEDI  Exchange and still held by JEDI are less than 3% of the outstanding shares
of Common Stock. See "--Shareholders Agreements" below.
    

   
    Pursuant to the JEDI Exchange, the Company assumed JEDI's obligations  under
the  Anschutz Option.  Under the  Anschutz Option,  the Company  is obligated to
issue shares directly to Anschutz that previously would have been issued to JEDI
pursuant to the B Warrants. Upon the exercise of the Anschutz Option, instead of
the B Warrant  price of $10.00  per share,  the Company will  receive an  amount
equal  to the lesser of (a) $10.00 plus 18%  per annum from July 27, 1995 to the
date of exercise of the option, or  (b) $15.50. The Company is permitted to  use
proceeds from the exercise of the Anschutz Option for any corporate purpose.
    

    SHAREHOLDERS AGREEMENTS

    At  the second closing  under the Anschutz  Agreement, Anschutz entered into
the Anschutz  Shareholders  Agreement providing  for  certain voting  and  other
limitations  regarding its  shares of  Common Stock for  the lesser  of (i) five
years after the second closing  and (ii) the first day  on which the sum of  the
number  of shares of Common  Stock owned by Anschutz  and its affiliates and any
shares of Common  Stock subject to  acquisition by Anschutz  and its  affiliates
(regardless  of any conditions or restrictions on  such rights) is less than 20%
of the total of all shares of Common Stock issued and outstanding and subject to
issuance (regardless  of any  conditions or  restrictions on  such rights).  The
Anschutz  Shareholders Agreement  requires the  Company to,  among other things,
except as otherwise approved by the Board of Directors, including a majority  of
the  Independent Directors  (as defined  below), or  by vote  of the  holders of
two-thirds of the shares of Common  Stock then issued and outstanding (in  which
Anschutz  Excess Securities (as defined below)  are voted in accordance with the
restrictions contained  in  the Anschutz  Shareholders  Agreement) (a)  fix  the
number  of directors of the Company at ten, who are to be three persons selected
by Anschutz (the  "Anschutz Designees"),  two persons  who are  officers of  the
Company  and five persons  unaffiliated with Anschutz  who are not  and have not
been at any time during  the preceding two years an  officer or employee of  the
Company  or a director, officer or employee of  a beneficial owner of 5% or more
of the shares of  Common Stock then  issued and outstanding  or an affiliate  of
such  beneficial  owner  ("Independent  Directors"),  (b)  appoint  an  Anschutz
Designee chosen by Anschutz to each of the Executive Committee, the Compensation
Committee and the Audit  Committee (or committees  having similar functions)  of
the  Board of  Directors, (c) appoint  a Nominating Committee  composed of three
directors, one of whom shall  be an Anschutz Designee, one  of whom shall be  an
officer  of the Company  and one of  whom shall be  an Independent Director, (d)
require that  nominees  to  the  Board of  Directors  other  than  the  Anschutz
Designees  be  selected by  a vote  of at  least two  members of  the Nominating
Committee, of whom  one shall be  an Independent Director,  (e) if any  Anschutz
Designee shall cease to be a director for any reason, fill the vacancy resulting
thereby  with  an  Anschutz Designee  and  (f)  call meetings  of  the  Board of
Directors and  committees  thereof upon  the  written request  of  any  Anschutz
Designee who is a director.

                                       53
<PAGE>
    The  Anschutz Shareholders  Agreement also contains  a limit  on voting that
would require  Anschutz to  vote all  equity securities  of the  Company  having
voting  power in  excess of an  amount equal  to 19.99% of  the aggregate voting
power of the equity  securities of the Company  then outstanding (the  "Anschutz
Excess Securities") in the same proportion as all other equity securities of the
Company  voted with respect to the matter  (other than equity securities held by
Anschutz or JEDI) are voted, except  that Anschutz may vote the Anschutz  Excess
Securities  without restriction (a) for the  election of the permitted number of
Anschutz Designees,  (b) with  respect  to all  matters  with respect  to  which
Anschutz  may have liability under Section 16(b) of the Exchange Act (unless the
Company has obtained a final judgment to  the effect that Anschutz will have  no
such  liability) and (c) with respect to  other matters as approved by the Board
of Directors, including a majority of Independent Directors.

    The exception with respect to Section  16(b) of the Exchange Act could  have
the effect of permitting Anschutz to vote the Anschutz Excess Securities without
restriction  in connection with  a proposed merger  of the Company  with a third
party, which merger had been approved  by the Board of Directors (regardless  of
how  the directors appointed  by Anschutz might vote  on such merger). Depending
upon its  percentage  ownership,  if  permitted  to  vote  the  Anschutz  Excess
Securities,  Anschutz could have a veto  power over certain transactions between
the Company and third parties such as  a merger, which requires the approval  of
the holders of two-thirds of the outstanding Common Stock.

   
    The  Anschutz Shareholders Agreement also contains  an agreement on the part
of Anschutz not to  transfer the beneficial  ownership of any  of its shares  of
Common  Stock and Preferred  Stock (including shares  later acquired pursuant to
the conversion of the  Second Series Preferred  Stock or the  exercise of the  A
Warrants  or the option received from JEDI),  except (a) in a public offering of
Common Stock pursuant to a registration statement effective under the Securities
Act, (b) to a person  or Group (as defined in  Section 13(d)(3) of the  Exchange
Act) who represents that it will then beneficially own 9.9% or less of the total
number  of shares of Common Stock then  issued and outstanding and those subject
to issuance  (even if  then subject  to conditions  or restrictions),  (c) to  a
person  or Group who will then beneficially own more than 9.9% but less than 20%
of the total number of shares of  Common Stock issued and outstanding and  those
subject to issuance (even if then subject to conditions or restrictions) if such
person  or Group assumes by written instrument satisfactory to both Anschutz and
the Company the transfer restrictions previously applicable to Anschutz, (d) any
transfer approved  by  the Board  of  Directors,  including a  majority  of  the
Independent  Directors, which approval  shall not be  unreasonably withheld with
respect to a transfer to  any person or Group who  represents that it will  then
beneficially  own more than 9.9% and less than 20% of the total number of shares
of Common Stock issued  and outstanding and those  subject to issuance (even  if
then  subject to conditions or restrictions),  (e) a transfer in connection with
certain business combination transactions or tender or exchange offers, upon the
liquidation or dissolution of the Company or as effected by operation of law and
(f) the pledge or grant of a security interest in certain cases.
    

    The Anschutz Shareholders Agreement also provides that Anschutz will neither
alone, nor through or with its affiliates, acquire shares of Common Stock which,
when combined  with  shares of  Common  Stock then  owned  by Anschutz  and  its
affiliates,  would result  in Anschutz  beneficially owning  40% or  more of the
shares of Common  Stock then  issued and  outstanding (provided  that shares  of
Common  Stock which  may be  acquired pursuant to  the conversion  of the Second
Series Preferred Stock or the exercise of the A Warrants or the option  received
from   JEDI  that  have  not   been  issued  shall  not   be  included  in  such
determination), except that such restriction shall not apply to (i) acquisitions
following a business combination transaction that  (A) has been approved by  the
Board of Directors (including a majority of the Independent Directors) or by the
holders  of two-thirds of the shares of  Common Stock voted with respect to such
transaction in which Anschutz Excess Securities are voted in accordance with the
Shareholders Agreement)  and (B)  results  in the  beneficial ownership  by  any
person  or Group of  20% or more of  the shares of Common  Stock then issued and
outstanding (or if all  or any part  of the shares of  Common Stock are  changed
into  or exchanged for shares of capital stock  of any other person, 20% of such
issued and outstanding shares), (ii) acquisitions following the commencement  of
a  tender or  exchange offer  made by any  person or  Group (other  than and not
including Anschutz or an affiliate of, or

                                       54
<PAGE>
any person acting in concert with, Anschutz) to acquire beneficial ownership  of
40%  or more of  the shares of  Common Stock then  issued and outstanding, (iii)
acquisitions after  any  person  or  Group (other  than  and  not  including  an
affiliate  of  Anschutz) shall  own beneficially  shares  of Common  Stock which
exceed the sum of the  number of shares of Common  Stock then owned by  Anschutz
and  its  affiliates  plus  the  number then  subject  to  acquisition  upon the
conversion, exercise  or  exchange by  Anschutz  and its  affiliates  of  equity
securities  of the Company or other rights then owned (whether or not subject to
restrictions or  conditions) and  (iv)  acquisitions approved  by the  Board  of
Directors,   including  a  majority  of  Independent  Directors.  If  Anschutz's
percentage ownership were diluted by future increases in the outstanding  Common
Stock,  the 40% restriction on Anschutz's  ownership would not preclude Anschutz
from acquiring shares of Common  Stock in the open market  up to the 40%  level,
regardless  of Anschutz's ability to exercise  warrants or options or to convert
the Second Series Preferred Stock.

    The Anschutz Shareholders Agreement also provides that the Company will  not
take  or recommend to its shareholders any action which would impose on Anschutz
or its  affiliates any  limitations  on their  legal  rights, other  than  those
imposed by the express terms of the Shareholders Agreement, and that the Company
will  not take any  action that will  or may, directly  or indirectly, result in
Anschutz or any affiliate having liability  under Section 16(b) of the  Exchange
Act  with  respect to  securities acquired  pursuant  to the  Anschutz Agreement
(including shares acquired upon  the conversion of  the Second Series  Preferred
Stock  or the exercise of the A Warrants  or the option received from JEDI). The
Company has the right to  seek a declaratory judgment  as to whether any  action
described  in  the preceding  sentence  or the  provisions  with respect  to the
limitations on the voting of the Anschutz Excess Securities on a matter shall be
effective and in  doing so whether  Anschutz will have  Section 16(b)  liability
with  respect to such matters. The Anschutz Shareholders Agreement also provides
that the voting restrictions on the Anschutz Excess Securities, and the transfer
restrictions and the cap on purchases of  Common Stock by Anschutz in excess  of
40%,  shall no longer apply if any of  the Anschutz Designees are not elected to
the Board of Directors (and Anschutz and its affiliates voted all the shares  of
Common  Stock owned by them in favor of  such election) or one or more directors
who are Anschutz Designees  are not appointed to  the Committees as provided  in
the  Anschutz  Shareholders'  Agreement  (and  the  directors  who  are Anschutz
Designees voted in favor of such appointment).

   
    In connection  with the  JEDI  Exchange, JEDI  also  entered into  the  JEDI
Shareholders  Agreement.  The  JEDI  Shareholders  Agreement  entitles  JEDI  to
designate a member of the Company's Board  of Directors if the average price  of
the Common Stock over a period of 30 trading days is less than or equal to $8.75
per  share  or  if there  is  a substantial  downgrading  in the  rating  of the
Company's debt  securities. At  any time  during which  a JEDI  designee is  not
serving  as a  director of  the Company,  JEDI will  have the  right to  have an
observer at meetings of the Board of Directors at which significant transactions
are  considered.  The  JEDI  Shareholders  Agreement  will  terminate  upon  the
termination  of the  Anschutz Shareholders  Agreement or  earlier if  the shares
acquired by JEDI pursuant to the JEDI  Exchange and still held by JEDI are  less
than 3% of the shares of Common Stock then outstanding.
    

    The  JEDI Shareholders  Agreement voting  restriction would  require JEDI to
vote all shares of Common  Stock owned by JEDI in  excess of a base amount  (the
"JEDI Excess Securities") in the same proportion as all equity securities of the
Company voted with respect to the matter (other than securities held by Anschutz
and  JEDI)  are voted,  except that  JEDI  may vote  the JEDI  Excess Securities
without restriction  (a) for  the  election of  a  director designated  by  JEDI
pursuant  to the  JEDI Shareholders Agreement,  (b) with respect  to all matters
with respect  to  which JEDI  may  have liability  under  Section 16(b)  of  the
Exchange  Act (unless the  Company has obtained  a final judgment  to the effect
that JEDI will have no such liability) and (c) with respect to other matters  as
approved  by  the  Board  of  Directors,  including  a  majority  of Independent
Directors. The number  of JEDI Excess  Shares is calculated  on a  proportionate
basis with reference to the number of shares that are not Anschutz Excess Shares
(including  for  the purpose  of  such calculation  the  shares of  Common Stock
issuable upon conversion of the Second Series Preferred Stock, even though  such
shares may not vote on the matter in question).

   
    The  JEDI Shareholders Agreement  also contains an agreement  on the part of
JEDI not to transfer  the beneficial ownership  of any of  its shares of  Common
Stock until July 27, 1998, except (a) any transfer
    

                                       55
<PAGE>
approved  by the  Board of  Directors, including  a majority  of the Independent
Directors, (b)  a  transfer  in connection  with  certain  business  combination
transactions  or tender or exchange offers,  upon the liquidation or dissolution
of the Company or as effected by operation of law and (c) the pledge or grant of
a security interest in certain cases.

   
    The JEDI Shareholders Agreement also provides that the Company will not take
or recommend to its shareholders  any action which would  impose on JEDI or  its
affiliates  any limitations on  their legal rights, other  than those imposed by
the express terms of the JEDI Shareholders Agreement, and that the Company  will
not  take any  action for six  months after the  date thereof that  will or may,
directly or indirectly,  result in  Anschutz or any  affiliate having  liability
under  Section 16(b)  of the  Exchange Act  with respect  to securities acquired
pursuant to the JEDI Exchange. The Company  has the right to seek a  declaratory
judgment  as to whether JEDI  will have Section 16(b)  liability with respect to
such matters.
    

    REGISTRATION RIGHTS AGREEMENTS

   
    At the first closing under the Anschutz Agreement, the Company and  Anschutz
also  entered into a  registration rights agreement  (the "Anschutz Registration
Rights Agreement") pursuant to which the Company agreed to register pursuant  to
the  Securities Act of 1933, as amended (the "Securities Act"), any Common Stock
acquired by Anschutz in connection with the Anschutz Agreement. Anschutz has the
right to  demand such  registration on  four separate  occasions and  will  have
certain  "piggy-back" registration rights with respect to Company registrations.
The Company will  bear the  cost of any  registration pursuant  to the  Anschutz
Registration  Rights Agreement. At the second closing, the Company and JEDI also
entered into  a registration  rights agreement  (the "JEDI  Registration  Rights
Agreement")  on terms substantially similar  to the Anschutz Registration Rights
Agreement, including  two  demand  registration rights.  Pursuant  to  the  JEDI
Exchange,  the JEDI  Registration Rights  Agreement was  amended to  reflect the
transfer of the B Warrants to the Company and the acquisition by JEDI of  shares
of Common Stock pursuant to the JEDI Exchange.
    

    RIGHTS AGREEMENT

    The  Anschutz Agreement required  the Company to  amend the Rights Agreement
dated as of  October 14, 1993  between the Company  and Mellon Securities  Trust
Company,  as  Rights  Agent,  (the  "Rights  Agreement")  with  respect  to  the
transactions contemplated by the Anschutz Agreement. The amendment to the Rights
Agreement exempted from the provisions of the Rights Agreement shares of  Common
Stock  acquired by Anschutz pursuant to the Anschutz Agreement (including shares
later acquired pursuant to the conversion  of the Second Series Preferred  Stock
or  the  exercise of  the  A Warrants  or the  option  received from  JEDI). The
amendment to the Rights  Agreement did not exempt  other shares of Common  Stock
acquired  by  Anschutz  from the  provisions  of  the Rights  Agreement.  In the
Anschutz Agreement, the  Company agreed to  waive the provisions  of the  Rights
Agreement  with respect to Anschutz  if, and to the  same extent, it waives such
provisions with respect to any other  person. See "Description of Capital  Stock
- -- Anti-Takeover Provisions."

                                       56
<PAGE>
                                   MANAGEMENT

    The  executive officers  and directors of  the Company  and their respective
positions and ages are set forth below.

<TABLE>
<CAPTION>
                                 AGE AND YEARS OF                       PRINCIPAL OCCUPATION,
                                      SERVICE               POSITIONS WITH COMPANY AND BUSINESS EXPERIENCE
             NAME                  WITH COMPANY                         DURING LAST FIVE YEARS
- -------------------------------  -----------------  --------------------------------------------------------------
<S>                              <C>                <C>
William L. Dorn................          47-24      Chairman of the Board and Chairman of the Executive  Committee
                                                      since  July 1991  and Chief Executive  Officer from February
                                                      1990  until  December  1995.  Chairman  of  the   Nominating
                                                      Committee  since July  1995. Director since  1982. Member of
                                                      the Executive Committee  since August  1988. President  from
                                                      February  1990 until November 1993. Executive Vice President
                                                      from August 1989 until February 1990.
Robert S. Boswell..............          46-10      President since  November  1993 and  Chief  Executive  Officer
                                                      since  December  1995. Director  since 1985.  Vice President
                                                      from May 1991 until  November 1993. Chief Financial  Officer
                                                      since May 1991. Financial Vice President from September 1989
                                                      until May 1991. Member of the Executive Committee since July
                                                      1991.  Director of  Franklin Supply  Company Ltd.  and Saxon
                                                      Petroleum Inc.
David H. Keyte.................           39-8      Vice President  and  Chief Financial  Officer  since  December
                                                      1995.  Vice  President  and  Chief  Accounting  Officer from
                                                      December 1993 until December  1995. Prior thereto  Corporate
                                                      Controller  since  January 1989.  Chairman of  the Company's
                                                      Employee Benefits Committee, which assumed the duties of the
                                                      Trustees of  the Pension  Trust  and of  the  Administrative
                                                      Committee  of the  Retirement Savings  Plan in  August 1994.
                                                      Director of Saxon Petroleum Inc.
V. Bruce Thompson..............           48-1      Vice President  and General  Counsel since  August 1994.  Vice
                                                      President  --  Legal  of  Mid-America  Dairymen,  Inc.  from
                                                      November 1993 to  August 1994. Chief  of Staff for  Oklahoma
                                                      Congressman  James M. Inhofe from  February 1990 to November
                                                      1993.
Bulent A. Berilgen.............          47-11      Vice  President  of  Operations  since  December  1993.  Prior
                                                      thereto  Vice President -- Engineering and Development since
                                                      January 1992.  Prior  thereto Regional  Reservoir  Engineer.
                                                      Director of Saxon Petroleum Inc.
Kenton M. Scroggs..............          43-12      Vice  President since  December 1993  and Treasurer  since May
                                                      1988. Member of the  Company's Employee Benefits  Committee,
                                                      which  assumed  the duties  of the  Trustees of  the Pension
                                                      Trust and of the Administrative Committee of the  Retirement
                                                      Savings Plan in August 1994.
</TABLE>

                                       57
<PAGE>
<TABLE>
<CAPTION>
                                 AGE AND YEARS OF                       PRINCIPAL OCCUPATION,
                                      SERVICE               POSITIONS WITH COMPANY AND BUSINESS EXPERIENCE
             NAME                  WITH COMPANY                         DURING LAST FIVE YEARS
- -------------------------------  -----------------  --------------------------------------------------------------
<S>                              <C>                <C>
Forest D. Dorn.................          41-18      Vice  President  since  February  1991  and  General  Business
                                                      Manager since December 1993.  Prior thereto General  Manager
                                                      --  Operations since  January 1992.  Prior thereto Assistant
                                                      Division Manager of the Southern Division.
Daniel L. McNamara.............          50-24      Secretary and  Corporate  Counsel since  January  1991.  Prior
                                                      thereto Assistant Secretary and Associate Corporate Counsel.
                                                      Member  of the Company's  Employee Benefits Committee, which
                                                      assumed the duties of the Trustees of the Pension Trust  and
                                                      of  the Administrative  Committee of  the Retirement Savings
                                                      Plan in August 1994.
Joan C. Sonnen.................           42-6      Controller since  December  1993. Prior  thereto  Director  of
                                                      Financial  Accounting  and  Reporting since  April  1991 and
                                                      Manager of Financial Systems and Reports since July 1989.
Philip F. Anschutz.............           56-0      Director since  1995.  Director,  Chairman of  the  Board  and
                                                      President of Anschutz for more than the past five years, and
                                                      a  Director, Chairman of the Board and President of Anschutz
                                                      Company,  the  corporate  parent  of  Anschutz,  since   the
                                                      formation  of Anschutz  Company in August  1991. Director of
                                                      Southern Pacific Rail Corporation  ("SPRC") since June  1988
                                                      and Chairman of SPRC since October 1988. Served as President
                                                      and  Chief Executive Officer of SPRC from October 1988 until
                                                      July 1993.  Member of  the Nominating  Committee since  July
                                                      1995.
Richard J. Callahan............           54-2      Director  since 1993.  Executive Vice  President of  U S WEST,
                                                      Inc.  since  January  1988  and   President  of  U  S   WEST
                                                      International  and Business Development  Group since October
                                                      1991. Member of the Compensation Committee.
Dale F. Dorn...................          53-29      Director since 1977. Resigned as a Vice President in September
                                                      1989; currently engaged in private investments.
James H. Lee...................           47-4      Director since 1991. Managing Partner, Lee, Hite & Wisda  Ltd.
                                                      Member  of  the  Executive  Committee  since  February 1994.
                                                      Member of the  Royalty Bonus Committee  and Audit  Committee
                                                      since July 1995.
Craig D. Slater................           38-0      Director  since 1995.  Vice President of  Anschutz since 1995.
                                                      Director of  Finance  of  Anschutz from  1992  to  1995  and
                                                      Corporate  Secretary  of  Anschutz  since  1991.  Held other
                                                      positions with Anschutz  from 1988  to 1992.  Member of  the
                                                      Executive Committee and Audit Committee since July 1995.
</TABLE>

                                       58
<PAGE>
<TABLE>
<CAPTION>
                                 AGE AND YEARS OF                       PRINCIPAL OCCUPATION,
                                      SERVICE               POSITIONS WITH COMPANY AND BUSINESS EXPERIENCE
             NAME                  WITH COMPANY                         DURING LAST FIVE YEARS
- -------------------------------  -----------------  --------------------------------------------------------------
<S>                              <C>                <C>
Drake S. Tempest...............           42-0      Director  since 1995. Partner  in the law  firm of O'Melveny &
                                                      Myers since February  1991 and was  Special Counsel to  such
                                                      firm  from 1988 to February 1991. Member of the Compensation
                                                      Committee since July 1995.
Michael B. Yanney..............           62-3      Director since 1992. Chairman  and Chief Executive Officer  of
                                                      the  American  First  Companies, L.L.C.  and  a  director of
                                                      Burlington   Northern   Inc.,   Lozier   Corporation,    MFS
                                                      Communications  Company, Inc.  and America  First REITs Inc.
                                                      Chairman  of  the  Compensation  Committee.  Member  of  the
                                                      Nominating Committee since July 1995.
</TABLE>

    William  L. Dorn, Philip F. Anschutz and  James H. Lee are Class I directors
whose terms expire at  the Annual Shareholders' Meeting  in 1999. Dale F.  Dorn,
Drake S. Tempest and Robert S. Boswell are Class II directors whose terms expire
at  the Annual Shareholders' Meeting  in 1996. Michael B.  Yanney is a Class III
director whose term expires at the Annual Shareholders' Meeting in 1997. Richard
J. Callahan and Craig D. Slater are Class IV directors whose terms expire at the
Annual Shareholders' Meeting in 1998.

    The Board  of Directors  is divided  into four  classes as  nearly equal  in
number  as possible,  with each  class having not  less than  two members, whose
terms expire at different  times in annual succession.  There is one vacancy  on
the Board of Directors.

                                       59
<PAGE>
                       PRINCIPAL AND SELLING SHAREHOLDERS

   
    The  following table describes  certain information as  of December 21, 1995
with respect to the ownership of the  Company's Common Stock by (i) each  person
known  by the Company to  own beneficially more than  five percent of its Common
Stock (including any "group"  as that term  is used in  Section 13(d)(3) of  the
1934  Act), (ii) each director of the Company, (iii) the chief executive officer
and four other executive  officers of the Company,  (iv) all executive  officers
and  directors as  a group  and (v)  the Selling  Shareholders. Unless otherwise
indicated, to the Company's  knowledge, all such  shares are owned  beneficially
and  of record by the person indicated and  each such person has sole voting and
investment power with respect to such  shares. The following table gives  effect
to the issuance to, and acquisition by, JEDI of 1,680,000 shares of Common Stock
on January 24, 1996 pursuant to the JEDI Exchange.
    

   
<TABLE>
<CAPTION>
                                                          SHARES OWNED                SHARES        SHARES TO BE OWNED
                                                     BEFORE OFFERINGS(1)(2)         TO BE SOLD     AFTER OFFERINGS(1)(2)
                                                ---------------------------------       IN        -----------------------
               NAME AND ADDRESS                         NUMBER            PERCENT    OFFERINGS       NUMBER       PERCENT
- ----------------------------------------------  -----------------------   -------   -----------   -------------   -------
<S>                                             <C>                       <C>       <C>           <C>             <C>
The Anschutz Corporation......................        11,138,888(3)(5)     56.5%            --    11,138,888       36.3%
2400 Anaconda Tower
555 17th Street
Denver, Colorado 80202
R. B. Haave Associates, Inc...................           740,330(4)(5)      5.9             --       740,330(2)     3.1
270 Madison Avenue
New York, NY 10016
Joint Energy Development Investments Limited
Partnership...................................         1,680,000           13.6             --     1,680,000        7.2
1400 Smith Street
Houston, TX 77002
Saxon Petroleum Inc...........................         1,060,000            8.6      1,060,000            --         --
1700, 736 6th Avenue SW
Calgary, Alberta T2P 3T7
Canada
Philip F. Anschutz............................        11,138,888(3)(5)(6)  56.5             --    11,138,888       36.3
Bulent A. Berilgen............................            28,754(7)         *               --        28,754        *
Robert S. Boswell.............................            57,435(7)(12)     *               --        57,435        *
Richard J. Callahan...........................               400            *               --           400        *
Dale F. Dorn..................................            18,401(8)         *               --        18,401        *
Forest D. Dorn................................            50,473(7)(9)      *               --        50,473        *
William L. Dorn...............................            97,363(7)(10)     *               --        97,363        *
David H. Keyte................................            31,891(7)(11)     *               --        31,891        *
James H. Lee..................................               200            *               --           200        *
Craig D. Slater...............................                --             --             --            --         --
Drake S. Tempest..............................                --             --             --            --         --
Michael B. Yanney.............................             3,000            *               --         3,000        *
All Officers and Directors....................        11,494,034           57.6             --    11,494,034       37.2
</TABLE>
    

- ------------------------

*    The percentage of shares beneficially  owned does not exceed one percent of
    the outstanding shares of the class.

   
(1) Assumes  that the  Underwriters' over-allotment  options covering  1,800,000
    additional  shares will not be exercised  and that the respective beneficial
    owners listed in the table will not purchase any shares in the Offerings.
    

                                       60
<PAGE>
(2) Amounts  reported  also include  shares  held  for the  benefit  of  certain
    directors  and executive officers by the trustee of the Company's Retirement
    Savings Plan Trust as of September 30, 1995.

   
(3) The  shares  indicated as  beneficially  owned  by Anschutz  and  Philip  F.
    Anschutz  include (a) 1,240,000  shares issuable upon  conversion of 620,000
    shares of  the Company's  Second Series  Preferred Stock  and (b)  6,138,888
    shares  issuable  pursuant to  the Anschutz  Option or  warrants exercisable
    within 60 days. Anschutz has also agreed  to not transfer any of its  shares
    of  Common  Stock, except  in limited  circumstances, for  a period  of nine
    months following completion of the Offerings.
    

 (4) The shares indicated as beneficially  owned by R.B. Haave Associates,  Inc.
    include  230,090 shares  issuable upon conversion  of 328,700  shares of the
    Company's Convertible Preferred Stock.

   
 (5) Based on Schedules 13D  and 13G and amendments  thereto filed with the  SEC
    and  the Company by  the reporting person  through January 15,  1996 and the
    amount of Common Stock outstanding on December 21, 1995.
    

 (6) The shares indicated as owned by Philip F. Anschutz are owned of record  by
    The Anschutz Corporation, of which Mr. Anshutz is the Chairman of the Board,
    President and a director. Mr. Anshutz may be deemed to beneficially own such
    shares based on his affiliation with The Anschutz Corporation.

 (7) The shares indicated as owned by Messrs. Berilgen, Boswell, Forest D. Dorn,
    William  L. Dorn and Keyte include 28,000, 49,000, 28,000, 49,000 and 28,000
    shares, respectively, which such  party has the right  to acquire within  60
    days upon the exercise of stock options.

 (8) Of the 18,401 shares indicated as owned by Mr. Dale F. Dorn, 687 shares are
    held  by Mr.  Dorn as trustee  of a trust  for the benefit  of his immediate
    family, and of which  shares Mr. Dorn  has disclaimed beneficial  ownership,
    and  2,450 shares are  shares, which Mr.  Dorn as trustee,  has the right to
    acquire upon conversion of  3,500 shares of  the Company's $.75  Convertible
    Preferred Stock.

 (9) Of the 50,473 shares indicated as owned by Mr. Forest D. Dorn, 5,160 shares
    are  shares held  of record  by Mr. Dorn  as co-trustee  of a  trust for the
    benefit of his  mother and  of which  shares Mr.  Dorn disclaims  beneficial
    ownership.  This amount excludes 1,725 shares  held by Forest D. Dorn's wife
    and 5,193 shares held  by his children, of  which shares Mr. Dorn  disclaims
    beneficial ownership.

(10)  Of the 97,363 shares  indicated as beneficially owned  by William L. Dorn,
    5,160 shares are held of record by William L. Dorn, as co-trustee of a trust
    for the  benefit of  his mother  and 14,844  shares are  held of  record  by
    William  L. Dorn as trustee of trusts for the benefit of related parties, of
    which shares  Mr.  Dorn  disclaims beneficial  ownership.  Amount  does  not
    include  2,998 shares held by William L. Dorn's wife or 7,199 shares held by
    his children, of which shares Mr. Dorn disclaims beneficial ownership.

(11) Of the 31,891 shares indicated as owned by David H. Keyte, 1,400 shares are
    issuable upon conversion of 2,000  shares of the Company's $.75  Convertible
    Preferred Stock.

(12)  Such amount excludes 45  shares held by Mr.  Boswell's wife and 166 shares
    held by Mr.  Boswell's children  of which Mr.  Boswell disclaims  beneficial
    ownership.

    The  shares of Common Stock offered by  Saxon hereby are being registered by
the Company  pursuant to  the  "piggyback" registration  rights contained  in  a
Registration  Rights Agreement between the Company  and Saxon, dated October 25,
1995 (the "Registration Rights Agreement"). Pursuant to the Registration  Rights
Agreement,  the Company is required to bear  the expenses of the registration of
the shares of  Common Stock  offered by  Saxon hereby,  other than  underwriting
discounts  and commissions, the  fees and expenses  of counsel to  Saxon and all
other out-of-pocket expenses of  Saxon. The expenses to  be paid by the  Company
for  the registration of the shares of Common Stock offered hereby are estimated
at $1,000,000.  The  Company  has  agreed to  indemnify  Saxon  against  certain
liabilities, including liabilities under the Securities Act.

                                       61
<PAGE>
                          DESCRIPTION OF CAPITAL STOCK

GENERAL

    The  following statements are brief summaries of certain provisions relating
to the capital stock of the Company  and are qualified in their entirety by  the
provisions  of the Company's Restated  Certificate of Incorporation, as amended,
and By-Laws  and  the  subsequent  Certificates of  Amendment  to  the  Restated
Certificate  of Incorporation adopted by the  Board of Directors of the Company,
which are  included as  exhibits to  the Registration  Statement of  which  this
Prospectus is a part.

   
    The  Company is  authorized to  issue 210,000,000  shares of  capital stock,
consisting of 200,000,000 shares of Common Stock, par value $.10 per share,  and
10 million shares of preferred stock, par value $.01 per share. Unless otherwise
indicated,  all share  amounts have  been adjusted  to give  effect to  a 5-to-1
reverse stock split that occurred on January  8, 1996. As of December 21,  1995,
10,657,992  shares of  Common Stock  were held  by 1,990  recordholders, 248,943
Public Warrants  to purchase  248,943 shares  of Common  Stock were  held by  78
recordholders, A Warrants to purchase 3,888,888 shares of Common Stock were held
by  one recordholder,  B Warrants to  purchase 2,250,000 shares  of Common Stock
were held  by  one  recordholder,  and  2,880,173  shares  of  $.75  Convertible
Preferred  Stock were held by 80  recordholders. On December 21, 1995, 2,016,121
shares of Common Stock  were reserved for issuance  upon conversion of the  $.75
Convertible  Preferred Stock, 1,240,000 shares of Common Stock were reserved for
issuance upon conversion of the Second Series Preferred Stock and 611,800 shares
of Common Stock were reserved for  issuance upon the exercise of stock  options.
Holders of the Common Stock, the $.75 Convertible Preferred Stock and the Second
Series Preferred Stock are not entitled to any preemptive rights with respect to
issuances of capital stock of the Company.
    

   
    On  January 24,  1996, JEDI  exchanged the  $22,400,000 tranche  of the JEDI
indebtedness and the B Warrants for  1,680,000 shares of Common Stock. See  "The
Anschutz and JEDI Transactions -- JEDI Exchange."
    

COMMON STOCK

    The  holders  of Common  Stock are  entitled to  one vote  per share  on all
matters submitted  to a  vote of  the  common shareholders  of the  Company.  In
addition,  such holders are entitled to  receive ratably such dividends, if any,
as may be  declared from time  to time by  the Board of  Directors out of  funds
legally  available therefor,  subject to  the payment  of preferential dividends
with respect to (i) the $.75 Convertible Preferred Stock as set forth below  and
(ii)  any other  preferred stock of  the Company that  from time to  time may be
outstanding. The Company does  not intend to pay  dividends on the Common  Stock
for  the foreseeable future. See  "Dividend Policy" and "Management's Discussion
and Analysis  of  Financial  Condition  and Results  of  Operations  --  Capital
Resources and Liquidity" for a description of certain limitations on the payment
of dividends on the Common Stock.

    In  the event of dissolution, liquidation  or winding-up of the Company, the
holders of Common Stock  are entitled to share  ratably in all assets  remaining
after  payment  of all  liabilities  of the  Company  and subject  to  the prior
distribution rights of the holders of  (i) the $.75 Convertible Preferred  Stock
and  the Second  Series Preferred Stock  as set  forth below and  (ii) any other
preferred stock of the Company that may be outstanding at that time. The holders
of Common Stock  do not  have cumulative voting  rights or  preemptive or  other
rights  to acquire or subscribe for additional, unissued or treasury shares. All
outstanding shares of Common  Stock are, and when  issued, the shares of  Common
Stock offered hereby will be, fully paid and nonassessable.

    The  transfer agent  and registrar for  the Common Stock  is Chemical Mellon
Shareholder Services.

    See "Price Range of Common Stock" for  the high and low sales prices of  the
Common Stock for each quarter of 1993, 1994, 1995 and 1996.

PREFERRED STOCK

    The  Board of Directors is authorized to  provide for the issuance from time
to time of  one or more  series of  preferred stock. Shares  of preferred  stock
could have rights that are superior to the Common

                                       62
<PAGE>
Stock  with respect to voting, dividends and liquidation or that could adversely
affect the  holders of  Common Stock  or discourage  or make  more difficult  an
attempt  to  effect a  change in  control of  the Company.  The Company  has two
classes of preferred stock outstanding, the $.75 Convertible Preferred Stock and
the Second Series Preferred Stock.

    $.75 CONVERTIBLE  PREFERRED  STOCK.   Each  share of  the  $.75  Convertible
Preferred  Stock  is convertible  into  .7 shares  of  Common Stock,  subject to
adjustment upon certain events. Holders of shares of $.75 Convertible  Preferred
Stock  are entitled to cumulative preferential cash dividends at the annual rate
of $.75 per share prior  to the payment of  any dividends (except for  dividends
paid  in  shares  of  Common  Stock)  or  other  distributions  on  (or  certain
repurchases of) Common Stock  and on liquidation, dissolution  or winding up  of
the Company to preferential payment of $10 per share plus accumulated and unpaid
dividends  before  any  distribution  is  made  with  respect  to  Common Stock.
Dividends on the $.75 Convertible Preferred Stock may be paid in cash or, at the
Company's election, in shares of  Common Stock or in  a combination of cash  and
Common  Stock. Common Stock  is valued for dividend  payment purposes at between
75% and 90%, based upon trading volume, of the average last reported sales price
of the Common  Stock for the  10 consecutive  trading days ending  on the  tenth
calendar  day prior to the  date for determining record  holders entitled to the
dividend payment.

    Whenever dividends on  the $.75  Convertible Preferred Stock  have not  been
paid,  the amount  of the  deficiency, plus an  amount equal  to the accumulated
dividend for the then current quarterly dividend period, must be fully paid,  or
declared and set apart for payment, before any dividend may be declared and paid
or  set apart for  payment upon the  Common Stock, except  for dividends paid in
shares of Common Stock.

    Whenever $.75 Convertible  Preferred Stock  dividends are in  arrears in  an
amount  equivalent  to six  full quarterly  dividends, the  holders of  the $.75
Convertible Preferred Stock, voting separately as a class and with one vote  per
share,  will have the right to elect  two directors. If two consecutive dividend
payments are in arrears, the holder of each share of $.75 Convertible  Preferred
Stock  will be entitled  to a penalty  conversion right enabling  such holder to
convert each such  share, plus  accumulated dividends,  into a  share of  Common
Stock  during a two-day period 30 days after the second dividend payment date at
a conversion price of 75%  of the average of the  last reported sales prices  of
the  Common Stock during  the period from  such second dividend  payment date to
five trading days prior to the  conversion date. The $.75 Convertible  Preferred
Stock  is redeemable, in whole or in part,  at the option of the Company, at any
time after the earlier of (i)  July 1, 1996 or (ii)  the date on which the  last
reported  sales price of the Common Stock will have been $37.50 or higher for at
least 20 of the prior 30 trading days, at a redemption price of $14.44 per share
before July 1, 1996 and $14.29  per share thereafter, including accumulated  and
unpaid dividends.

    SECOND  SERIES PREFERRED STOCK.  Each share of Second Series Preferred Stock
(1) has  the right  to receive  dividends  on the  dates and  in the  form  that
dividends  shall be payable on the Common Stock, in each case in an amount equal
to the amount of such dividend payable  on the number of shares of Common  Stock
into  which such  share of  Second Series  Preferred Stock  shall be convertible
immediately preceding the record date for the determination of the  shareholders
entitled  to receive such dividend, (2) has no right to vote, (3) has the right,
upon any  liquidation, dissolution  or winding  up of  the Company,  before  any
distribution  is made on  any shares of Common  Stock, to be  paid the amount of
$18.00 and, after there shall have been  paid to each share of Common Stock  the
amount  of $9.00, has the right to receive distributions on the dates and in the
form that distributions shall be payable on the Common Stock, in each case in an
amount equal to the amount of such distributions payable on the number of shares
of Common  Stock into  which such  share  of Second  Series Preferred  Stock  is
convertible  (assuming  for such  purpose  that such  conversion  were possible)
immediately preceding the record date for the determination of the  shareholders
entitled  to receive such distribution  and (4) is convertible  into 2 shares of
Common Stock, which conversion may  be made from time to  time on or before  the
July 27, 2000, but which in any event shall be made on July 27, 2000. The rights
of  the holders of  the Second Series  Preferred Stock to  receive dividends are
junior and  subordinate to  the rights  of  the holders  of the  Company's  $.75
Convertible  Preferred  Stock  to  the  same  extent  that  the  rights  of  the

                                       63
<PAGE>
holders of the Common Stock are subordinate in right to receive dividends to the
rights of the holders of $.75 Convertible Preferred Stock to receive  dividends,
and  the rights of  the holders of  the Second Series  Preferred Stock will rank
pari passu with the Company's $.75 Convertible Preferred Stock as to liquidation
preference.

WARRANTS

    The Company has outstanding Public Warrants to purchase shares of its Common
Stock. Each  Public  Warrant (the  "Public  Warrants") entitles  the  holder  to
purchase  one share of  Common Stock at  a price of  $15.00, is non-callable and
expires on October 1, 1996.

   
    The Company  has A  Warrants outstanding  that are  held by  Anschutz.  Each
warrant  entitles the holder to purchase one share of Common Stock at a price of
$10.50. The A Warrants were originally scheduled to expire on January 27,  1997.
Such  expiration  will be  extended  to July  27,  1998 upon  completion  of the
Offerings in consideration  of Anschutz's agreement  to not sell  its shares  of
Common Stock for nine months, except in limited circumstances.
    

   
    Pursuant  to the JEDI Exchange, the Company assumes JEDI's obligations under
the Anschutz Option.  Under the  Anschutz Option,  the Company  is obligated  to
issue shares directly to Anschutz that previously would have been issued to JEDI
pursuant to the B Warrants. Upon the exercise of the Anschutz Option, instead of
the  B Warrant  price of $10.00  per share,  the Company will  receive an amount
equal to the lesser of (a) $10.00 plus  18% per annum from July 27, 1995 to  the
date of exercise of the option, or (b) $15.50.
    

ANTI-TAKEOVER PROVISIONS

    Certain  provisions in  the Company's Restated  Certificate of Incorporation
and By-laws,  the  Company's  shareholders'  rights  plan,  executive  severance
agreements  and  the  ownership position  of  Anschutz  may have  the  effect of
encouraging persons considering  unsolicited tender offers  or other  unilateral
takeover  proposals to negotiate with the  Board of Directors rather than pursue
nonnegotiated takeover attempts.

    CLASSIFIED BOARD OF DIRECTORS.  The Company's By-laws provide that the Board
of Directors is divided into four classes as nearly equal in number as possible,
with each class having  not less than  three members, whose  four year terms  of
office  expire at different times in  annual succession. Presently the number of
directors is  fixed  at  10. A  staggered  board  makes it  more  difficult  for
shareholders  to change  the majority  of the  directors and  instead promotes a
continuity of existing management.

    BLANK  CHECK  PREFERRED  STOCK.    The  Company's  Restated  Certificate  of
Incorporation  authorizes the issuance of blank check preferred stock. The Board
of Directors can set the voting rights, redemption rights, conversion rights and
other rights relating  to such  preferred stock and  could issue  such stock  in
either  private or public  transactions. In some  circumstances, the blank check
preferred stock could  be issued  and have the  effect of  preventing a  merger,
tender offer or other takeover attempt which the Board of Directors opposes.

    SHAREHOLDERS'  RIGHTS PLAN.  In October 1993, the Board of Directors adopted
a shareholders' rights plan (the "Plan") and entered into the Rights  Agreement.
The Company issued a dividend of a preferred stock purchase right (the "Rights")
on  each outstanding  share of  Common Stock  of the  Company, which,  after the
Rights become exercisable, entitles the holder to purchase 1/100th of a share of
a newly issued series of  the Company's preferred stock  at a purchase price  of
$30  per 1/100th of a preferred share,  subject to adjustment. The Rights expire
on October 29, 2003 unless extended or redeemed earlier. The Rights will  become
exercisable (unless previously redeemed or the expiration date of the rights has
occurred)  following a public announcement that a person or group (an "Acquiring
Person") has acquired  20% or  more of  the Common  Stock or  has commenced  (or
announced an intention to make) a tender offer or exchange offer for 20% or more
of  the Common Stock. In certain circumstances each holder of Rights (other than
an Acquiring Person) would have the  right to receive, upon exercise (i)  shares
of  Common Stock having a value significantly in excess of the exercise price of
the Rights, or  (ii) shares of  Common Stock  of an acquiring  company having  a
value significantly in excess of the

                                       64
<PAGE>
exercise  price of the Rights. In  connection with the Anschutz transaction, the
Company amended the Rights Agreement to exempt from the provisions of the Rights
Agreement shares of Common Stock acquired  by Anschutz and JEDI in the  Anschutz
and   JEDI  transactions  (including  shares  later  acquired  pursuant  to  the
conversion of  the  Second Series  Preferred  Stock or  the  exercise of  the  A
Warrants  or the option received by Anschutz from JEDI). The amendment to Rights
Agreement did not exempt  other shares of Common  Stock acquired by Anschutz  or
JEDI  from the provisions of the  Rights Agreement. In the Anschutz transaction,
the Company agreed to waive the provisions of the Rights Agreement with  respect
to  Anschutz if, and to the same  extent, it waives such provisions with respect
to any other person.

    EXECUTIVE SEVERANCE  AGREEMENTS.   The Company  has entered  into  executive
severance   agreements  (the  "Executive  Severance  Agreements")  with  certain
executive  officers,  including  the  persons  listed  under  "Management."  The
Executive  Severance Agreements  provide for severance  benefits for termination
without cause  and  for termination  following  a  "change of  control"  of  the
Company.  In  March  1995,  the  Compensation  Committee  renewed  the Executive
Severance Agreements and extended their term to December 1997. In addition,  the
definition  of "change of  control" was modified.  Under the Executive Severance
Agreements, a "change of control" of the Company would be deemed to occur if, as
modified in March  1995, (i)  the Company  is not  the surviving  entity in  any
merger,  consolidation or other reorganization (or survives only as a subsidiary
of an entity other  than a previously wholly-owned  subsidiary of the  Company);
(ii)  the Company  sells, leases  or exchanges all  or substantially  all of its
assets to any other  person or entity (other  than a wholly-owned subsidiary  of
the  Company); (iii) the Company is dissolved and liquidated; (iv) any person or
entity,  including  a  "group"  as  contemplated  by  Section  13(d)(3)  of  the
Securities  Exchange  Act of  more than  40%  of the  outstanding shares  of the
Company's voting stock (based upon  voting power); or (v) as  a result of or  in
connection  with  a  contested  election  of  directors,  the  persons  who were
directors of the Company before such election cease to constitute a majority  of
the Board of Directors.

    The  executive officers who had  entered into Executive Severance Agreements
were required,  as  a  condition  to  the closings  of  the  Anschutz  and  JEDI
transactions,  to  waive  the  obligations  of  the  Company  pursuant  to  such
agreements with respect  to a "change  of control." See  "The Anschutz and  JEDI
Transactions."

   
    OWNERSHIP  POSITION  OF  ANSCHUTZ.   Anschutz  has  a  substantial ownership
position in the Company and may designate three of the Company's ten  directors.
Therefore,  Anschutz has the ability to exert substantial influence with respect
to matters considered by the Board of  Directors. Based on the number of  shares
outstanding  on December 21,  1995 and the  issuance of 1,680,000  shares in the
JEDI Exchange, Anschutz owned approximately 30% of the outstanding Common Stock.
Anschutz may acquire additional shares to maintain its position, but its ability
to exceed such percentage is limited by a five-year Shareholders Agreement  with
the  Company. Under certain  circumstances, Anschutz could  have veto power over
proposed transactions between the  Company and third parties  such as a  merger,
which  requires the  approval of  the holders  of two-thirds  of the outstanding
Common Stock. It is unlikely that control of the Company could be transferred to
a third party without Anschutz's consent and agreement. It is also unlikely that
a third party would offer  to pay a premium to  acquire the Company without  the
prior  agreement of Anschutz,  even if the  Board of Directors  should choose to
attempt to sell the  Company in the  future. It will also  be unlikely that  the
Company  will be able to enter into a  transaction accounted for as a pooling of
interests in  the next  two  years. Finally,  the  40% ownership  limitation  on
Anschutz's  ownership  terminates after  five  years and  earlier  under certain
circumstances. In  the absence  of these  limitations, based  on the  number  of
shares  outstanding on  December 21,  1995 and after  giving effect  to the JEDI
Exchange, Anschutz would be  able to acquire up  to an additional  approximately
26%  of the  Common Stock  by converting its  Second Series  Preferred Stock and
exercising the Anschutz  Option and  A Warrants during  their respective  terms.
After  the  Offerings  (assuming that  the  Underwriters do  not  exercise their
over-allotment option), Anschutz would own approximately 16% of the Common Stock
then outstanding,  and, if  Anschutz  were then  to  convert its  Second  Series
Preferred  Stock and exercise  the Anschutz Option and  the A Warrants, Anschutz
would own  approximately 36%  of the  Common Stock  then outstanding.  See  "The
Anschutz and JEDI Transactions -- Shareholders Agreements."
    

                                       65
<PAGE>
                                  UNDERWRITING

    Subject  to  the terms  and conditions  set forth  in the  U.S. Underwriting
Agreement among the Company, the  Selling Shareholder and Salomon Brothers  Inc,
Dillon, Read & Co. Inc., Morgan Stanley & Co. Incorporated and Chase Securities,
Inc.   (together,  the  "U.S.  Underwriters"),   the  Company  and  the  Selling
Shareholder have agreed to sell to the  U.S. Underwriters, and each of the  U.S.
Underwriters  has severally agreed to purchase  from the Company and the Selling
Shareholder, the aggregate number of shares  of Common Stock set forth  opposite
its name below.

<TABLE>
<CAPTION>
                                                                          NUMBER
U.S. UNDERWRITERS                                                        OF SHARES
- ---------------------------------------------------------------------  -------------
<S>                                                                    <C>
Salomon Brothers Inc.................................................
Dillon, Read & Co. Inc...............................................
Morgan Stanley & Co. Incorporated....................................
Chase Securities, Inc................................................

                                                                       -------------
      Total..........................................................     10,200,000
                                                                       -------------
                                                                       -------------
</TABLE>

    The  U.S. Underwriting Agreement provides that the several U.S. Underwriters
will be  obligated to  purchase all  the shares  of Common  Stock being  offered
(other than the shares covered by the over-allotment option described below), if
any  are purchased.  The U.S.  Managing Underwriters  are Salomon  Brothers Inc,
Dillon,  Read  &  Co.  Inc.,  Morgan  Stanley  &  Co.  Incorporated,  and  Chase
Securities, Inc.

   
    The  U.S. Underwriters have advised the  Company that they propose initially
to offer the Common Stock  directly to the public  at the public offering  price
set  forth on the cover  page of this Prospectus and  to certain dealers at such
price less a concession not in excess of  $    per share. The U.S.  Underwriters
may  allow, and such dealers may reallow, a concession not in excess of $    per
share on sales to certain other  dealers. After the initial offering, the  price
to public, and concessions to dealers may be changed.
    

   
    The  Company and the Selling Shareholder  have entered into an International
Underwriting Agreement with  the International Underwriters  named therein,  for
whom  Salomon Brothers International Limited, Dillon, Read & Co. Inc. and Morgan
Stanley  &  Co.  International  Limited  are  acting  as  representatives   (the
"International  Managing Underwriters"), providing for  the concurrent offer and
sale of  1,800,000 shares  of Common  Stock  outside of  the United  States  and
Canada.
    

   
    The  initial public offering price and  underwriting discounts per share for
the U.S. Offering and the International Offering will be identical. The  closing
of  the  U.S. Offering  is  conditioned upon  the  closing of  the International
Offering, and the closing of the International Offering is conditioned upon  the
closing of the U.S. Offering.
    

   
    Each U.S. Underwriter has severally agreed that, as part of the distribution
of  the U.S. Offering, (i)  it is not purchasing any  shares of Common Stock for
the account of anyone other than a United States or Canadian Person and (ii)  it
has not offered or sold, and will not offer or sell, directly or indirectly, any
shares  of Common Stock or distribute this  Prospectus to any person outside the
United States or  Canada or to  anyone other  than a United  States or  Canadian
Person. Each International Underwriter has severally agreed that, as part of the
distribution  of the International Offering, (i) it is not purchasing any shares
of Common Stock for  the account of  any United States  or Canadian Person,  and
(ii)  it  has not  offered or  sold, and  will  not offer  or sell,  directly or
indirectly, any shares of Common Stock  or distribute any Prospectus related  to
the  International Offering to any person within  the United States or Canada or
    

                                       66
<PAGE>
to any United States or Canadian Person. The foregoing limitations do not  apply
to  stabilization transactions or to certain other transactions specified in the
Agreement Between  U.S.  Underwriters and  International  Underwriters.  "United
States  or  Canadian Person"  means  any person  who  is a  national  citizen or
resident of the United States or  Canada, any corporation, partnership or  other
entity created or organized in or under the laws of the United States or Canada,
or any political subdivision thereof, any estate or trust the income of which is
subject  to United States or Canadian federal income taxation, regardless of the
source of  its income  (other than  a foreign  branch of  any United  States  or
Canadian  Person), and includes any United States or Canadian branch of a person
other than a United States or Canadian Person.

    Each U.S. Underwriter  that will  offer or sell  shares of  Common Stock  in
Canada  as part of  the distribution has  severally agreed that  such offers and
sales  will  be  made  only  pursuant  to  an  exemption  from  the   prospectus
requirements  in each jurisdiction in Canada in  which such offers and sales are
made.

   
    Pursuant to  the  Agreement  Between  U.S.  Underwriters  and  International
Underwriters,   sales  may  be  made  between  the  U.S.  Underwriters  and  the
International Underwriters of such  number of shares of  Common Stock as may  be
mutually  agreed. The price of  any shares of Common Stock  so sold shall be the
initial public offering price, less an amount not greater than the concession to
securities dealers.  To  the  extent  that there  are  sales  between  the  U.S.
Underwriters  and  the  International  Underwriters  pursuant  to  the Agreement
Between U.S. Underwriters and International  Underwriters, the number of  shares
initially  available for sale  by the U.S. Underwriters  or by the International
Underwriters may be more or less than the amount appearing on the cover page  of
this Prospectus.
    

   
    The  Company  has granted  to the  U.S.  Underwriters and  the International
Underwriters options  to purchase  up  to an  additional 1,530,000  and  270,000
shares  of Common  Stock, respectively, at  the initial offering  price less the
aggregate   underwriting   discounts   and   commissions,   solely   to    cover
over-allotments.  Either or both options  may be exercised at  any time up to 30
days after the date of this Prospectus. To the extent that the U.S. Underwriters
and  International  Underwriters  exercise  such  options,  each  of  the   U.S.
Underwriters  or  International  Underwriters,  as  the  case  may  be,  will be
committed, subject to certain conditions, to purchase a number of option  shares
proportionate  to such U.S. Underwriter's or International Underwriter's initial
commitment.
    

   
    For a period of 120 days after the date of this Prospectus, the Company, the
Selling Shareholder, and each director and executive officer of the Company have
agreed not to offer, sell, contract to  sell or otherwise dispose of any  shares
of  Common  Stock,  any other  capital  stock  of the  Company  or  any security
convertible into or  exercisable or exchangeable  for Common Stock  or any  such
other  capital stock without the prior  written consent of Salomon Brothers Inc,
and Salomon Brothers International Limited  except (a) the Company may  register
the Common Stock and the Company and the Selling Shareholder may sell the shares
of  Common  Stock  offered  in  the Offerings  and  (b)  the  Company  may issue
securities pursuant to the Company's stock option or other benefit or  incentive
plans maintained for its officers, directors or employees.
    

   
    No action has been taken or will be taken in any jursidiction by the Company
or  the U.S.  Underwriters that  would permit  a public  offering of  the shares
offered hereby in any  jurisdiction where action for  that purpose is  required,
other  than  the  United  States.  Persons  who  come  into  possession  of this
Prospectus are  required by  the Company  and the  U.S. Underwriters  to  inform
themselves  about and  to observe  any restrictions  as to  the offering  of the
shares offered hereby and the distribution of this Prospectus.
    

   
    Dillon, Read & Co.  Inc. has performed  various investment banking  services
for the Company in the past 12 months, for which it has received customary fees.
Chase,  an affiliate of Chase  Securities, Inc., acts as  a lender and the agent
for a  group  of banks  pursuant  to  the Company's  Credit  Facility.  Proceeds
received  by the Company  may be used  to repay the  Credit Facility with Chase.
Proceeds received by the Selling Shareholder will  be used to repay a loan  owed
by  the  Selling  Shareholder  to  Chase  Canada,  also  an  affiliate  of Chase
Securities, Inc. The Offerings  are being made pursuant  to Section 44(c)(8)  of
the
    

                                       67
<PAGE>
   
NASD  Rules of Fair Practice. See "Use of Proceeds" and "Management's Discussion
and Analysis of Financial Condition and  Results of Operations -- Liquidity  and
Capital Resources -- Short-Term Liquidity."
    

    The  Company and the  Selling Shareholder have agreed  to indemnify the U.S.
Underwriters against certain  civil liabilities,  including certain  liabilities
under  the  Securities  Act  of  1933, as  amended  (the  "Securities  Act"), or
contribute to payments the U.S. Underwriters may be required to make in  respect
thereof.

   
    In  connection with the U.S. Offering, certain U.S. Underwriters and selling
group members who are qualifying registered market makers on the Nasdaq National
Market may engage in passive market  making transactions in the Common Stock  on
the  Nasdaq National Market in accordance  with Rule 10b-6A under the Securities
Exchange Act of 1934, during the two business day period before commencement  of
offers  or  sales of  the  Common Stock  offered  hereby. Passive  market making
transactions must  comply  with certain  volume  and price  limitations  and  be
identified  as such. In general, a passive market maker may display its bid at a
price not in excess of the highest independent bid for the security, and if  all
independent bids are lowered below the passive market maker's bid, then such bid
must be lowered when certain purchase limits are exceeded.
    

                                 LEGAL MATTERS

    The  legality of the Common Stock offered hereby will be passed upon for the
Company by Vinson  & Elkins L.L.P.,  Houston, Texas, and  certain legal  matters
will  be  passed  upon  for  the Underwriters  by  Cahill  Gordon  &  Reindel, a
partnership including a professional corporation, New York, New York.

                                    EXPERTS

    The consolidated  financial  statements  of Forest  Oil  Corporation  as  of
December  31, 1994 and 1993  and for each of the  years in the three-year period
ended December 31, 1994 have been incorporated by reference and included  herein
in  reliance upon  the report  of KPMG  Peat Marwick  LLP, independent certified
public accountants, incorporated  by reference and  appearing elsewhere  herein,
and upon the authority of said firm as experts in accounting and auditing.

    The  consolidated  financial  statements  of  ATCOR  Resources,  Ltd.  as at
December 31, 1994 and 1993  and for each of the  years in the three-year  period
ended December 31, 1994 have been included herein in reliance upon the report of
Price Waterhouse, independent auditors, appearing elsewhere herein, and upon the
authority  of said firm as experts  in accounting and auditing. Price Waterhouse
is a Canadian partnership, resident in Canada.

    The Company's U.S. reserve estimates set forth in this Prospectus have  been
reviewed  by Ryder Scott  Company and are  included herein in  reliance upon the
authority of said firm as experts in petroleum engineering.

    The reserve  estimates of  ATCOR  set forth  in  this Prospectus  have  been
prepared  by McDaniel & Associates Ltd. and are included herein in reliance upon
the authority of said firm as experts in petroleum engineering.

    The reserve  estimates of  Saxon  set forth  in  this Prospectus  have  been
prepared  by Fekete & Associates, Inc. and  are included herein in reliance upon
the authority of said firm as experts in petroleum engineering.

                              CERTAIN DEFINITIONS

    Unless otherwise  indicated  in this  Prospectus,  natural gas  volumes  are
stated at the legal pressure base of the state or area in which the reserves are
located at 60 Fahrenheit. Natural gas equivalents are determined using the ratio
of  six Mcf of natural gas to one barrel of crude oil, condensate or natural gas
liquids so that  one barrel  of oil is  referred to  as six Mcf  of natural  gas
equivalent or "Mcfe".

                                       68
<PAGE>
    As  used in this Prospectus, the following terms have the following specific
meanings: "Mcf"  means thousand  cubic feet,  "MMcf" means  million cubic  feet,
"Bcf"  means billion  cubic feet, "Mcfe"  means thousand  cubic feet equivalent,
"MMcfe" means million  cubic feet  equivalent, "Bcfe" means  billion cubic  feet
equivalent, "MMbtu" means million British thermal units and "Bbtu" means billion
British Thermal Units. "Mcf/d" means thousand cubic feet per day, "MMcf/d" means
million cubic feet per day and "MMcfe/d" means million cubic feet equivalent per
day.

    "Bbls"  means  barrels, "Mbbls"  means thousand  barrels and  "MMbbls" means
million barrels. "Bbls/d" means barrels per day.

    The term  "spot market"  as used  herein refers  to natural  gas sold  under
contracts  with a  term of  six months  or less  or contracts  which call  for a
redetermination of sales prices every six months or earlier.

    With respect to  information concerning the  Company's working interests  in
wells  or drilling locations, "gross" oil and  gas wells or "gross" acres is the
number of wells or acres in which the Company has an interest, and "net" oil and
gas wells or "net" acres are determined by multiplying "gross" wells or acres by
the Company's working interest in those wells or acres. A working interest in an
oil and  gas lease  is an  interest that  gives the  owner the  right to  drill,
produce, and conduct operating activities on the property and to receive a share
of production of any hydrocarbons covered by the lease. A working interest in an
oil  and gas lease  also entitles its  owner to a  proportionate interest in any
well located  on the  lands covered  by  the lease,  subject to  all  royalties,
overriding   royalties  and  other  burdens,  to   all  costs  and  expenses  of
exploration, development and operation of any well located on the lease, and  to
all risks in connection therewith.

    "Capital   expenditures"  means   costs  associated   with  exploratory  and
development drilling (including exploratory dry holes); leasehold  acquisitions;
seismic  data acquisitions;  geological, geophysical  and land  related overhead
expenditures; delay rentals; controlling interests in other independent oil  and
natural  gas companies; producing property acquisitions; and other miscellaneous
capital expenditures.

    A "development well" is  a well drilled  as an additional  well to the  same
horizon or horizons as other producing wells on a prospect, or a well drilled on
a  spacing unit  adjacent to  a spacing  unit with  an existing  well capable of
commercial production and  which is intended  to extend the  proven limits of  a
prospect.  An  "exploratory  well"  is  a  well  drilled  to  find  commercially
productive hydrocarbons in a unproved area,  or to extend significantly a  known
prospect.

    A  "farmout" is an assignment to another  party of an interest in a drilling
location and  related acreage  conditional  upon performing  future  exploratory
efforts including the drilling of a well on that location.

    "Reserves"  means  natural gas  and crude  oil,  condensate and  natural gas
liquids on a net revenue interest  basis, found to be commercially  recoverable.
"Proved  developed  reserves"  includes  proved  developed  producing  reserves.
"Proved developed producing reserves" includes  only those reserves expected  to
be  recovered  from existing  completion  intervals in  existing  wells. "Proved
undeveloped reserves" includes those reserves expected to be recovered from  new
wells  on proved  undrilled acreage  or from  existing wells  where a relatively
major expenditure is required for recompletion.

                                       69
<PAGE>
                             AVAILABLE INFORMATION

    The Company has filed with the  Commission a registration statement on  Form
S-2  (the  "Registration  Statement",  which  term  encompasses  all amendments,
exhibits, annexes and schedules  thereto) under the Securities  Act of 1933,  as
amended (the "Securities Act"), with respect to the Common Stock offered hereby.
This  Prospectus, which constitutes  a part of  the Registration Statement, does
not contain all  the information  set forth  in the  Registration Statement,  to
which  reference is hereby  made. Statements made  in this Prospectus  as to the
contents of  any contract,  agreement  or other  document  referred to  are  not
necessarily  complete. With  respect to each  such contract,  agreement or other
document filed as  an exhibit  to the  Registration Statement  and the  exhibits
thereto, reference is hereby made to the exhibit for a more complete description
of the matter involved, and each statement made herein shall be deemed qualified
in its entirety by such reference.

    The  Company is subject  to the informational  and reporting requirements of
the Securities  Exchange  Act of  1934,  as amended  (the  "1934 Act"),  and  in
accordance  therewith files  periodic reports, proxy  and information statements
and other information with the  Commission. The Registration Statement filed  by
the  Company with the Commission, as well as such reports, proxy and information
statements and other information filed by  the Company with the Commission,  may
be  inspected and  copied at the  public reference facilities  maintained by the
Commission at Room 1024,  Judiciary Plaza, 450  Fifth Street, N.W.,  Washington,
D.C.  20549, and at  the regional offices  of the Commission  located at 7 World
Trade Center,  New  York, New  York  10048,  and the  Chicago  Regional  Office,
Northwestern  Atrium  Center,  500  West Madison  Street,  Suite  1400, Chicago,
Illinois 60661. Copies of such material,  when filed, may also be obtained  from
the  Public  Reference Section  of  the Commission  at  450 Fifth  Street, N.W.,
Washington, D.C. 20549 at  prescribed rates. The Common  Stock is quoted on  the
Nasdaq  National Market and  such reports, proxy  and information statements and
other information concerning  the Company are  available at the  offices of  the
Nasdaq National Market located at 1735 K Street, N.W., Washington, D.C. 20006.

                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

   
    Incorporated  by reference  in this Prospectus  is (i)  the Company's Annual
Report on  Form 10-K  for the  fiscal year  ended December  31, 1994,  (ii)  the
Company's  Quarterly Reports on Form 10-Q for the quarters ended March 31, 1995,
June 30, 1995 and September 30, 1995 (iii) the Company's Current Reports on Form
8-K dated October 11, 1995 (as amended December 27, 1995), December 12, 1995 (as
amended January 3,  1996), December  20, 1995 and  December 29,  1995 all  filed
previously  with the SEC pursuant  to Section 13 of  the 1934 Act. Any statement
contained in a document incorporated by  reference herein shall be deemed to  be
modified  or superseded  for purposes  of this Prospectus  to the  extent that a
statement contained herein modifies or supersedes such statement. Any  statement
so  modified  or  superseded shall  not  be  deemed, except  as  so  modified or
superseded, to constitute a part of this Prospectus.
    

    The Company  will  provide without  charge  to each  person,  including  any
beneficial  owner of Common  Stock, to whom  a copy of  this Prospectus has been
delivered, on the written or oral request of  such person, a copy of any or  all
of  the foregoing documents incorporated by  reference in this Prospectus, other
than  exhibits  to  such  documents   unless  such  exhibits  are   specifically
incorporated   by   reference  into   the   information  that   this  Prospectus
incorporates. Written or  oral requests for  such copies should  be directed  to
Daniel  L. McNamara,  Corporate Counsel  and Secretary,  Forest Oil Corporation,
1600 Broadway, Suite 2200, Denver, Colorado 80202 (telephone: (303) 812-1400).

                                       70
<PAGE>
                             FOREST OIL CORPORATION
                         INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                                                                PAGE
                                                                                                              ---------
<S>                                                                                                           <C>
Condensed Pro Forma Combined Financial Statements of Forest Oil Corporation
  Condensed Pro Forma Combined Balance Sheet, September 30, 1995 (Unaudited)................................        F-3
  Condensed Pro Forma Combined Statement of Operations, Nine Months ended September 30, 1995 (Unaudited)....        F-4
  Condensed Pro Forma Combined Statement of Operations, Year ended December 31, 1994 (Unaudited)............        F-5
  Notes to Condensed Pro Forma Combined Financial Statements (Unaudited)....................................        F-6

Condensed Consolidated Financial Statements of Forest Oil Corporation
  Independent Accountants' Review Report....................................................................        F-9
  Condensed Consolidated Balance Sheets, September 30, 1995 and December 31, 1994 (Unaudited)...............       F-10
  Condensed Consolidated Statements of Production and Operations, Nine Months ended September 30, 1995 and
   1994 (Unaudited).........................................................................................       F-11
  Condensed Consolidated Statements of Cash Flows, Nine Months ended September 30, 1995 and 1994
   (Unaudited)..............................................................................................       F-12
  Notes to Condensed Consolidated Financial Statements (Unaudited)..........................................       F-13

Consolidated Financial Statements of Forest Oil Corporation
  Independent Auditors' Report..............................................................................       F-17
  Consolidated Balance Sheets, December 31, 1994 and 1993...................................................       F-18
  Consolidated Statements of Operations, Years ended December 31, 1994, 1993 and 1992.......................       F-19
  Consolidated Statements of Shareholders' Equity, Years ended December 31, 1994, 1993 and 1992.............       F-21
  Consolidated Statements of Cash Flows, Years ended December 31, 1994, 1993 and 1992.......................       F-22
  Notes to Consolidated Financial Statements, December 31, 1994, 1993 and 1992..............................       F-23

Consolidated Financial Statements of ATCOR Resources Ltd.
  Auditors' Report..........................................................................................       F-51
  Consolidated Balance Sheet, September 30, 1995 and 1994 (Unaudited), December 31, 1994 and 1993...........       F-52
  Consolidated Statement of Earnings and Retained Earnings, Nine Months ended September 30, 1995 and 1994
   (Unaudited), Years ended December 31, 1994, 1993 and 1992................................................       F-53
  Consolidated Statement of Changes in Financial Position, Nine Months ended September 30, 1995 and 1994
   (Unaudited), Years ended December 31, 1994, 1993 and 1992................................................       F-54
  Notes to Consolidated Financial Statements (Unaudited)....................................................       F-55
</TABLE>

                                      F-1
<PAGE>
                             FOREST OIL CORPORATION
               CONDENSED PRO FORMA COMBINED FINANCIAL STATEMENTS

    On  October 11, 1995, Forest Oil  Corporation ("Forest") and Saxon Petroleum
Inc. ("Saxon"), a Canadian  Corporation, entered into  an agreement pursuant  to
which Forest agreed to contribute capital in exchange for a majority interest in
Saxon.  Saxon's  shareholders  approved  the  transaction  by  majority  vote on
December 18,  1995. As  a  result of  this  transaction, Forest  currently  owns
approximately  56% of the  outstanding common shares of  Saxon, including 49% of
the voting shares.

   
    On December 12, 1995, Forest entered into an agreement with ATCOR Resources,
Ltd.,  a  Canadian   corporation  ("ATCOR"),  and   three  of  the   controlling
stockholders  of ATCOR, pursuant to which the  Company has agreed to acquire all
of the outstanding Capital stock of ATCOR for an aggregate cash consideration of
$186 million Cdn (or approximately $135 million assuming a current exchange rate
of $1.38 Cdn to  $1.00). The closing  of the acquisition  is subject to  certain
conditions,  including obtaining certain U.S.  and Canadian regulatory approvals
and the completion of a United States offering and an international offering  of
Forest's  common stock (the "Offerings"). The Company  will use a portion of the
net proceeds  of  the  Offerings  to fund  the  ATCOR  acquisition  and  related
expenses.  The  closing  of the  acquisition  is expected  to  occur immediately
following the closing of the Offerings.
    

   
    On January 24, 1996 Joint  Energy Developments Limited Partnership  ("JEDI")
exchanged  1,680,000 shares of Forest Common Stock for approximately $22,400,000
principal amount of  debt and warrants  to purchase 2,250,000  shares of  Common
Stock (the "JEDI Exchange").
    

    The  following unaudited condensed pro  forma combined balance sheet assumes
that the acquisition  of the Saxon  interest, the acquisition  of ATCOR and  the
JEDI  transaction occurred on September 30,  1995 and reflects the September 30,
1995 historical consolidated balance sheet of Forest giving pro forma effect  to
the  Saxon,  ATCOR  and JEDI  transactions.  The unaudited  condensed  pro forma
combined balance  sheet  should  be  read in  conjunction  with  the  historical
statements and related notes of Forest and ATCOR.

    The   following  unaudited  condensed  pro   forma  combined  statements  of
operations for the nine months ended September  30, 1995 and for the year  ended
December 31, 1994 assume that the Saxon, ATCOR and JEDI transactions occurred as
of  January 1,  1994. The  pro forma results  of operations  are not necessarily
indicative of the results of operations  that would actually have been  attained
if  the transactions had occurred as of January 1, 1994. These statements should
be read  in conjunction  with the  historical statements  and related  notes  of
Forest and ATCOR.

    The  historical financial statements of Saxon and ATCOR have been translated
assuming an historical exchange rate of approximately $1.35 Cdn to $1.00.

                                      F-2
<PAGE>
                             FOREST OIL CORPORATION

              CONDENSED PRO FORMA COMBINED BALANCE SHEET (NOTE A)

                               SEPTEMBER 30, 1995
                                  (UNAUDITED)

                                     ASSETS
   
<TABLE>
<CAPTION>
                                                                                SAXON      COMBINED
                                                      FOREST      SAXON      ADJUSTMENTS    FOREST
                                                    HISTORICAL  HISTORICAL    (NOTE B)     AND SAXON
                                                    ----------  ----------   -----------   ---------
                                                                     (IN THOUSANDS)
<S>                                                 <C>         <C>          <C>           <C>
Current assets:
  Cash and cash equivalents.......................  $    3,417       223                      3,640
  Accounts receivable.............................      15,299     2,583                     17,882
  Other current assets............................       3,499       428                      3,927
                                                    ----------  ----------   -----------   ---------
    Total current assets..........................      22,215     3,234                     25,449
Property and equipment, at cost:
  Oil and gas properties -- full cost accounting
   method.........................................   1,189,665    33,533      (7,798)(1)   1,215,400
  Buildings, transportation and other equipment...      12,782        --                     12,782
                                                    ----------  ----------   -----------   ---------
                                                     1,202,447    33,533      (7,798)      1,228,182
  Less accumulated depreciation, depletion and
   valuation allowance............................     941,701     7,545      (7,545)(1)    941,701
                                                    ----------  ----------   -----------   ---------
    Net property and equipment....................     260,746    25,988        (253)       286,481
Investment in and advances to affiliates..........      11,452        --                     11,452
Other assets......................................      10,330       414                     10,744
                                                    ----------  ----------   -----------   ---------
                                                    $  304,743    29,636        (253)       334,126
                                                    ----------  ----------   -----------   ---------
                                                    ----------  ----------   -----------   ---------
                                LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Cash overdraft..................................  $    1,739        --                      1,739
  Current portion of long-term debt...............          89     5,314      (1,533)(2)      3,870
  Current portion of gas balancing liability......       5,000        --                      5,000
  Accounts payable................................      20,396     2,344                     22,740
  Retirement benefits payable to executives and
   directors......................................         672        --                        672
  Accrued expenses and other liabilities..........       3,078        --                      3,078
                                                    ----------  ----------   -----------   ---------
    Total current liabilities.....................      30,974     7,658      (1,533)        37,099
Long-term debt....................................     181,959    12,277     (12,277)(2)    181,959
Gas balancing liabilities.........................       5,926        --                      5,926
Retirement benefits payable to executives and
 directors........................................       2,951        --                      2,951
Other liabilities.................................      20,045       181                     20,226
Deferred revenue..................................      18,501        --                     18,501
Deferred taxes....................................          --       739                        739
Minority interest in Saxon Petroleum, Inc.........          --        --       8,528(1)       8,528
Shareholders' equity:
  Preferred stock.................................      24,356        --                     24,356
  Common stock....................................         955     7,677      (7,677)(1)      1,061
                                                                                 106(2)
  Capital surplus.................................     234,576        --       9,540(1)     248,280
                                                                               4,164(2)
  Retained earnings (deficit).....................    (214,032)    1,104      (1,104)(1)   (214,032)
  Foreign currency translation....................      (1,468)       --                     (1,468)
  Treasury stock..................................          --        --      (9,540)(1)
                                                                               9,540(2)
                                                    ----------  ----------   -----------   ---------
    Total shareholders' equity....................      44,387     8,781       5,029         58,197
                                                    ----------  ----------   -----------   ---------
                                                    $  304,743    29,636        (253)       334,126
                                                    ----------  ----------   -----------   ---------
                                                    ----------  ----------   -----------   ---------

<CAPTION>
                                                                    ATCOR      COMBINED      JEDI       PRO FORMA
                                                      ATCOR      ADJUSTMENTS    FOREST     EXCHANGE     COMBINED
                                                    HISTORICAL    (NOTE C)     AND ATCOR   (NOTE D)      FOREST
                                                    ----------   -----------   ---------  -----------   ---------

<S>                                                 <C>          <C>           <C>        <C>           <C>
Current assets:
  Cash and cash equivalents.......................        --      141,528(1)      3,709                    3,709
                                                                 (135,759)(3)
                                                                   (5,700)(4)
  Accounts receivable.............................    20,715         (622)(3)    37,975                   37,975
  Other current assets............................     2,618                      6,545                    6,545
                                                    ----------   -----------   ---------  -----------   ---------
    Total current assets..........................    23,333         (553)       48,229                   48,229
Property and equipment, at cost:
  Oil and gas properties -- full cost accounting
   method.........................................   332,699     (193,511)(3)  1,348,791                1,348,971
                                                                   (5,797)(5)
  Buildings, transportation and other equipment...    22,039       (1,212)(3)    26,362                   26,362
                                                                   (7,247)(5)
                                                    ----------   -----------   ---------  -----------   ---------
                                                     354,738     (207,767)     1,375,153                1,375,153
  Less accumulated depreciation, depletion and
   valuation allowance............................   172,943       38,160(2)    941,701                  941,701
                                                                 (211,103)(3)
                                                    ----------   -----------   ---------  -----------   ---------
    Net property and equipment....................   181,795      (34,824)      433,452                  433,452
Investment in and advances to affiliates..........        --                     11,452                   11,452
Other assets......................................     3,689       (1,990)(2)    35,860                   35,860
                                                                   25,953(3)
                                                                   (2,536)(5)
                                                    ----------   -----------   ---------  -----------   ---------
                                                     208,817      (13,950)      528,993                  528,993
                                                    ----------   -----------   ---------  -----------   ---------
                                                    ----------   -----------   ---------  -----------   ---------
                                LIABILITIES AND SH
Current liabilities:
  Cash overdraft..................................        --                      1,739                    1,739
  Current portion of long-term debt...............     3,700       (1,386)(5)     6,184                    6,184
  Current portion of gas balancing liability......        --                      5,000                    5,000
  Accounts payable................................    19,814        1,850(3)     46,032                   46,032
                                                                    1,628(5)
  Retirement benefits payable to executives and
   directors......................................        --                        672                      672
  Accrued expenses and other liabilities..........        --                      3,078                    3,078
                                                    ----------   -----------   ---------  -----------   ---------
    Total current liabilities.....................    23,514        2,092        62,705                   62,705
Long-term debt....................................    14,194       (5,700)(4)   176,259    (5,711)(1)    170,548
                                                                  (14,194)(5)
Gas balancing liabilities.........................        --                      5,926                    5,926
Retirement benefits payable to executives and
 directors........................................        --                      2,951                    2,951
Other liabilities.................................     2,584       (1,963)(3)    20,847                   20,847
Deferred revenue..................................        --                     18,501                   18,501
Deferred taxes....................................    38,297          152(2)     33,552                   33,552
                                                                   (4,008)(3)
                                                                   (1,628)(5)
Minority interest in Saxon Petroleum, Inc.........        --                      8,528                    8,528
Shareholders' equity:
  Preferred stock.................................        --                     24,356                   24,356
  Common stock....................................   100,482        1,094(1)      2,155       168(1)       2,323
                                                                 (100,482)(3)
  Capital surplus.................................        --      140,433(1)    388,713                  394,256
                                                                    2,725(2)                5,543(1)
                                                                   (2,725)(3)
  Retained earnings (deficit).....................    29,746      (43,027)(2)  (214,032 )               (214,032 )
                                                                   13,281(3)
  Foreign currency translation....................        --                     (1,468 )                 (1,468 )
  Treasury stock..................................        --           --                      --

                                                    ----------   -----------   ---------  -----------   ---------
    Total shareholders' equity....................   130,228       11,299       199,724     5,711        205,435
                                                    ----------   -----------   ---------  -----------   ---------
                                                     208,817      (13,950)      528,993                  528,993
                                                    ----------   -----------   ---------  -----------   ---------
                                                    ----------   -----------   ---------  -----------   ---------
</TABLE>
    

  See accompanying notes to condensed pro forma combined financial statements.

                                      F-3
<PAGE>
                             FOREST OIL CORPORATION

         CONDENSED PRO FORMA COMBINED STATEMENT OF OPERATIONS (NOTE A)

                      NINE MONTHS ENDED SEPTEMBER 30, 1995
                                  (UNAUDITED)
   
<TABLE>
<CAPTION>
                                                                       SAXON       COMBINED                    ATCOR
                                            FOREST       SAXON      ADJUSTMENTS   FOREST AND     ATCOR      ADJUSTMENTS
                                          HISTORICAL   HISTORICAL    (NOTE B)       SAXON      HISTORICAL    (NOTE C)
                                          ----------   ----------   -----------   ----------   ----------   -----------
                                                           (IN THOUSANDS EXCEPT FOR PER SHARE AMOUNTS)
<S>                                       <C>          <C>          <C>           <C>          <C>          <C>
Revenue:
  Oil and gas sales.....................   $ 60,154      6,700                      66,854       28,697
  Gas marketing and processing..........         --         --                          --      113,620
  Miscellaneous, net....................        374      1,050                       1,424           90        (172)(7)
                                          ----------     -----          ---       ----------   ----------   -----------
      Total revenue.....................     60,528      7,750                      68,278      142,407        (172)
Expenses:
  Oil and gas production................     16,576      3,313                      19,889        9,142
  Cost of gas sold and processed........         --         --                          --      105,595
  General and administrative............      5,761        615                       6,376        2,656        (333)(8)
  Interest..............................     19,100        370         (249)(3)     19,221        1,923        (346)(6)
                                                                                                             (1,100)(9)
  Depreciation and depletion............     33,631      3,081                      36,712       19,095      (4,514)(2)
                                                                                                             (1,854)(10)
  Provision for impairment of oil and
   gas properties.......................         --         --                          --           --      10,777(2)
                                                                                                            (10,777)(11)
  Minority interest in earnings of Saxon
   Petroleum, Inc.......................         --         --           77(4)          77           --
                                          ----------     -----          ---       ----------   ----------   -----------
      Total expenses....................     75,068      7,379         (172)        82,275      138,411      (8,147)
                                          ----------     -----          ---       ----------   ----------   -----------
Earnings (loss) before income taxes.....    (14,540)       371          172        (13,997)       3,996       7,975
Income tax expense (benefit)............         (7)       335          110(5)         438        2,577      (3,832)(2)
                                                                                                              4,779(11)
                                                                                                              1,454(12)
                                          ----------     -----          ---       ----------   ----------   -----------
Net earnings (loss).....................   $(14,533)        36           62        (14,435)       1,419       5,574
                                          ----------     -----          ---       ----------   ----------   -----------
                                          ----------     -----          ---       ----------   ----------   -----------
Weighted average number of common shares
 outstanding............................      6,611
                                          ----------
                                          ----------
Net loss attributable to common stock...   $(16,153)
                                          ----------
                                          ----------
Primary and fully diluted earnings loss
 per share..............................   $  (2.44)
                                          ----------
                                          ----------

<CAPTION>
                                          COMBINED
                                           FOREST       JEDI       PRO FORMA
                                            AND       EXCHANGE     COMBINED
                                           ATCOR      (NOTE D)      FOREST
                                          --------   -----------   ---------

<S>                                       <C>        <C>           <C>
Revenue:
  Oil and gas sales.....................   95,551                    95,551
  Gas marketing and processing..........  113,620                   113,620
  Miscellaneous, net....................    1,342                     1,342
                                          --------   -----------   ---------
      Total revenue.....................  210,513                   210,513
Expenses:
  Oil and gas production................   29,031                    29,031
  Cost of gas sold and processed........  105,595                   105,595
  General and administrative............    8,699                     8,699
  Interest..............................   19,698     (1,200)(2)     18,498

  Depreciation and depletion............   49,439                    49,439

  Provision for impairment of oil and
   gas properties.......................       --

  Minority interest in earnings of Saxon
   Petroleum, Inc.......................       77                        77
                                          --------   -----------   ---------
      Total expenses....................  212,539     (1,200)       211,339
                                          --------   -----------   ---------
Earnings (loss) before income taxes.....   (2,026)     1,200           (826)
Income tax expense (benefit)............    5,416                     5,416

                                          --------   -----------   ---------
Net earnings (loss).....................   (7,442)     1,200         (6,242)
                                          --------   -----------   ---------
                                          --------   -----------   ---------
Weighted average number of common shares
 outstanding............................                             20,291
                                                                   ---------
                                                                   ---------
Net loss attributable to common stock...                            $(7,862)
                                                                   ---------
                                                                   ---------
Primary and fully diluted earnings loss
 per share..............................                            $  (.39)
                                                                   ---------
                                                                   ---------
</TABLE>
    

  See accompanying notes to condensed pro forma combined financial statements.

                                      F-4
<PAGE>
                             FOREST OIL CORPORATION

         CONDENSED PRO FORMA COMBINED STATEMENT OF OPERATIONS (NOTE A)

                          YEAR ENDED DECEMBER 31, 1994
                                  (UNAUDITED)
   
<TABLE>
<CAPTION>
                                                                     SAXON AD-     COMBINED
                                            FOREST       SAXON       JUSTMENTS    FOREST AND     ATCOR
                                          HISTORICAL   HISTORICAL    (NOTE B)       SAXON      HISTORICAL
                                          ----------   ----------   -----------   ----------   ----------
                                                    (IN THOUSANDS EXCEPT FOR PER SHARE AMOUNTS)
<S>                                       <C>          <C>          <C>           <C>          <C>
Revenue:
  Oil and gas sales.....................   $114,541      8,028                     122,569       37,228
  Gas marketing and processing..........         --         --                          --       97,828
  Miscellaneous, net....................      1,406         --                       1,406        2,725
                                          ----------     -----          ---       ----------   ----------
      Total revenue.....................    115,947      8,028                     123,975      137,781
Expenses:
  Oil and gas production................     22,384      3,067                      25,451        9,518
  Cost of gas sold and processed........         --         --                          --       91,535
  General and administrative............     11,166        815                      11,981        3,510
  Interest..............................     26,773        359         (239)(3)     26,893        2,967
  Depreciation and depletion............     65,468      2,839                      68,307       20,821
  Provision for impairment of oil and
   gas properties.......................     58,000         --                      58,000           --
  Minority interest in earnings of Saxon
   Petroleum, Inc.......................         --         --          426(4)         426           --
                                          ----------     -----          ---       ----------   ----------
      Total expenses....................    183,791      7,080          187        191,058      128,351
                                          ----------     -----          ---       ----------   ----------
Earnings (loss) before income taxes and
 cumulative effects of change in
 accounting principle...................    (67,844)       948         (187)       (67,083)       9,430
Income tax expense (benefit)............          9        112          105(5)         226        5,170
                                          ----------     -----          ---       ----------   ----------
Earnings (loss) before cumulative
 effects of change in accounting
 principle..............................    (67,853)       836         (292)       (67,309)       4,260
Cumulative effects of change in
 accounting principle for oil and gas
 sales..................................    (13,990)        --                     (13,990)          --
                                          ----------     -----          ---       ----------   ----------
Net earnings (loss).....................   $(81,843)       836         (292)       (81,299)       4,260
                                          ----------     -----          ---       ----------   ----------
                                          ----------     -----          ---       ----------   ----------
Weighted average number of common shares
 outstanding............................      5,619
                                          ----------
                                          ----------
Net loss attributable to common stock...   $(84,004)
                                          ----------
                                          ----------
Primary and fully diluted loss per
 share..................................   $ (14.95)
                                          ----------
                                          ----------

<CAPTION>
                                           ATCOR AD-     COMBINED       JEDI       PRO FORMA
                                           JUSTMENTS    FOREST AND    EXCHANGE     COMBINED
                                           (NOTE C)       ATCOR       (NOTE D)      FOREST
                                          -----------   ----------   -----------   ---------

<S>                                       <C>           <C>          <C>           <C>
Revenue:
  Oil and gas sales.....................                 159,797                    159,797
  Gas marketing and processing..........                  97,828                     97,828
  Miscellaneous, net....................       (75)(7)     4,056                      4,056
                                          -----------   ----------   -----------   ---------
      Total revenue.....................       (75)      261,681                    261,681
Expenses:
  Oil and gas production................                  34,969                     34,969
  Cost of gas sold and processed........                  91,535                     91,535
  General and administrative............      (444)(8)    15,047                     15,047
  Interest..............................      (461)(6)    27,932      (1,500)(2)     26,432
                                            (1,467)(9)
  Depreciation and depletion............    (3,221)(2)    82,292                     82,292
                                            (3,615)(10)
  Provision for impairment of oil and
   gas properties.......................    19,726(2)     58,000                     58,000
                                           (19,726)(11)
  Minority interest in earnings of Saxon
   Petroleum, Inc.......................                     426                        426
                                          -----------   ----------   -----------   ---------
      Total expenses....................    (9,208)      310,201      (1,500)       308,701
                                          -----------   ----------   -----------   ---------
Earnings (loss) before income taxes and
 cumulative effects of change in
 accounting principle...................     9,133        48,520       1,500        (47,020)
Income tax expense (benefit)............    (8,253)(2)     8,334                      8,334
                                             8,746(11)
                                             2,445(12)
                                          -----------   ----------   -----------   ---------
Earnings (loss) before cumulative
 effects of change in accounting
 principle..............................     6,195       (56,854)      1,500        (55,354)
Cumulative effects of change in
 accounting principle for oil and gas
 sales..................................                 (13,990)                   (13,990)
                                          -----------   ----------   -----------   ---------
Net earnings (loss).....................     6,195       (70,844)      1,500        (69,344)
                                          -----------   ----------   -----------   ---------
                                          -----------   ----------   -----------   ---------
Weighted average number of common shares
 outstanding............................                                             19,299
                                                                                   ---------
                                                                                   ---------
Net loss attributable to common stock...                                           $(71,505)
                                                                                   ---------
                                                                                   ---------
Primary and fully diluted loss per
 share..................................                                           $  (3.71)
                                                                                   ---------
                                                                                   ---------
</TABLE>
    

  See accompanying notes to condensed pro forma combined financial statements.

                                      F-5
<PAGE>
                             FOREST OIL CORPORATION
           NOTES TO CONDENSED PRO FORMA COMBINED FINANCIAL STATEMENTS
                               SEPTEMBER 30, 1995
                                  (UNAUDITED)

A.  BASIS OF PRESENTATION
    On December 20, 1995, Forest acquired a majority interest in Saxon Petroleum
Inc. (Saxon), an oil and gas exploration and production company headquartered in
Calgary, Alberta, Canada.

    Forest  received from  Saxon, in  two closings,  an aggregate  of 53,100,000
common shares, warrants to purchase 5,300,000 common shares, and $15,500,000 Cdn
of convertible preferred shares due November 15, 1998. Saxon received $1,500,000
Cdn in cash, 1,060,000 common shares of  Forest and all of the preferred  shares
owned  by Forest in Archean  Energy, Ltd., a privately  held oil and gas company
based in Calgary.

    As a  result  of the  transaction,  Forest  owns approximately  56%  of  the
outstanding  common shares  of Saxon,  including slightly  less than  50% of the
voting shares, and  holds warrants and  conversion rights for  shares which,  if
fully  exercised,  constitute approximately  63%  of Saxon's  outstanding common
stock. Pursuant to the terms of  the agreement with Saxon, Forest has  appointed
four  of seven directors  to a newly-constituted board.  In addition, Forest has
the right to participate in any future equity issues undertaken by Saxon.

    The accompanying condensed  pro forma  combined balance  sheet includes  pro
forma  adjustments to give effect to the acquisition of the interest in Saxon as
of September 30, 1995. The condensed pro forma combined statements of operations
include the results of operations of Saxon for the respective periods  presented
and adjustments for the pro forma effects of the Saxon transaction.

   
    On  December  12, 1995,  the Company  entered into  an agreement  with ATCOR
Resources,  Ltd,  a   Canadian  corporation,  and   three  of  the   controlling
stockholders  of ATCOR, pursuant to which the  Company has agreed to acquire all
of the outstanding capital stock of ATCOR for an aggregate cash consideration of
approximately $186  million  Cdn (or  approximately  $135 million,  assuming  an
exchange  rate of $1.38 Cdn to $1.00). The closing of the acquisition is subject
to certain conditions, including obtaining certain U.S. and Canadian  regulatory
approvals  and the  completion of an  offering of Forest's  common stock. Forest
will use a portion of the net proceeds of the Offerings to pay the costs of  the
ATCOR  acquisition  and  related expenses.  The  closing of  the  acquisition is
expected to occur immediately following the closing of the Offerings.
    

    ATCOR is engaged in oil and gas exploration and production and the marketing
and  processing  of  natural  gas.  ATCOR's  principal  reserves  and  producing
properties  are located in  the Canadian provinces  of Alberta, British Columbia
and Saskatchewan.

    As part of  the acquisition,  Forest has agreed  to sell  certain assets  of
ATCOR  to its controlling  shareholders for an  aggregate consideration of $21.5
million Cdn (or approximately $15.6 million, assuming an exchange rate of  $1.38
Cdn  to  $1.00) These  assets include  one-half of  ATCOR's interest  in certain
frontier lands, a portion of ATCOR's  interest in an ethane extraction plant  in
Edmonton,  Alberta, and  certain marketable securities  held by  ATCOR in Trilon
Financial Corporation.

    The accompanying condensed  pro forma  combined balance  sheet includes  pro
forma  adjustments to give effect to the sale of the common stock offered hereby
and the use of a portion of the  proceeds to fund the acquisition of ATCOR.  The
accompanying  condensed pro forma combined financial statements also include pro
forma adjustments  to give  effect  to (i)  the  restatement of  the  historical
financial  statements of ATCOR to conform  to U.S. generally accepted accounting
principles, (ii) the acquisition of ATCOR, and (iii) the sale of certain  assets
to  ATCOR's controlling  shareholders and the  use of the  proceeds therefrom to
repay long-term debt of ATCOR.

                                      F-6
<PAGE>
                             FOREST OIL CORPORATION
           NOTES TO CONDENSED PRO FORMA COMBINED FINANCIAL STATEMENTS
                               SEPTEMBER 30, 1995
                                  (UNAUDITED)

A.  BASIS OF PRESENTATION (CONTINUED)
   
    On January 24,  1996, JEDI  exchanged 1,680,000  shares of  Common Stock  of
Forest  for approximately $22,400,000 principal amount  of debt and warrants for
2,250,000 shares of  common stock  held currently  by JEDI  (the "B  Warrants").
Pursuant  to  the JEDI  Exchange,  JEDI agreed  to  certain voting  and transfer
limitations regarding shares of  Common Stock. In  addition, JEDI would  receive
the right to elect a director if there has been a material adverse change in the
price of the Common Stock or the rating of the Company's debt securities.
    

   
    Pursuant  to the JEDI Exchange, the Company assumed JEDI's obligations under
an option granted by  JEDI (the "Anschutz Option").  Under the Anschutz  Option,
the  Company is obligated  to issue shares directly  to Anschutz that previously
would have been issued to JEDI pursuant to the B Warrants. Upon the exercise  of
the  Anschutz Option,  instead of  the original  B Warrant  price of  $10.00 per
share, the Company would  receive an amount  equal to the  lesser of (a)  $10.00
plus  18% per annum from July 27, 1995 to the date of exercise of the option, or
(b) $15.50. The Company is  permitted to use proceeds  from the exercise of  the
Anschutz Option for any corporate purpose.
    

   
    The  accompanying condensed pro forma  combined financial statements include
pro forma adjustments to give effect to the JEDI Exchange.
    

B.  PRO FORMA ADJUSTMENTS FOR THE ACQUISITION OF THE SAXON INTEREST
    The following pro forma adjustments have been made to the historical balance
sheet of  Forest at  September 30,  1995  and to  the historical  statements  of
operations  for the  nine months  ended September  30, 1995  and the  year ended
December 31, 1994:

        1.  To record the transactions  related to the purchase of the  interest
    in Saxon by Forest.

   
        2.   To reflect the  sale of 1,060,000 shares  of common stock of Forest
    owned by  Saxon at  an assumed  offering  price of  $13.75 per  share,  less
    underwriting  discounts and commissions of $765,000,  and the use of the net
    proceeds therefrom to repay long-term debt of Saxon.
    

        3.   To adjust  interest expense  of  Saxon to  reflect the  payment  of
    outstanding  long-term debt using proceeds of  the sale of the Forest shares
    owned by Saxon.

        4.  To recognize the minority interest in the earnings of Saxon.

        5.  To record the  income tax effects of  the pro forma adjustments  for
    the Saxon transaction.

C. PRO FORMA ADJUSTMENTS FOR THE ATCOR ACQUISITION
    The following pro forma adjustments have been made to the historical balance
sheet  of  Forest at  September 30,  1995  and to  the historical  statements of
operations for  the nine  months ended  September 30,  1995 and  the year  ended
December 31, 1994:

   
        1.   To  record the  issuance of  10,940,000 shares  of common  stock by
    Forest at an  assumed offering  price of  $13.75 per  share, less  estimated
    underwriting discounts and commissions and expenses of $8,897,000.
    

        2.    To  record the  adjustments  necessary to  restate  the historical
    financial  statements  of  ATCOR  to  conform  to  U.S.  generally  accepted
    accounting  principles, including recording provisions for impairment of oil
    and gas properties  under the  U.S. ceiling  test and  providing for  income
    taxes under the liability method.

        3.  To record the purchase of ATCOR by Forest.

                                      F-7
<PAGE>
                             FOREST OIL CORPORATION
           NOTES TO CONDENSED PRO FORMA COMBINED FINANCIAL STATEMENTS
                               SEPTEMBER 30, 1995
                                  (UNAUDITED)

C. PRO FORMA ADJUSTMENTS FOR THE ATCOR ACQUISITION (CONTINUED)
   
        4.   To record the repayment of long term debt of Forest using a portion
    of the proceeds of the Offerings.
    

        5.  To record the sale of certain assets to the controlling shareholders
    of ATCOR for $21,500,000 Cdn and the use of the proceeds therefrom to  repay
    long-term debt of ATCOR. No gain or loss was recognized on the sale.

   
        6.   To adjust  interest expense of  Forest to reflect  the repayment of
    outstanding long-term debt using a portion of the proceeds of the Offerings.
    

        7.  To eliminate dividend income  on the investment in Trilon  Financial
    Corporation to be sold to the controlling shareholders of ATCOR.

        8.  To adjust general and administrative expense of ATCOR to reflect the
    elimination  of administration  and financial  management fees  charged by a
    controlling shareholder of ATCOR.

        9.   To adjust  interest expense  of  ATCOR to  reflect the  payment  of
    outstanding  long-term debt using proceeds of  the sale of certain assets to
    the controlling shareholders of ATCOR.

        10. To adjust  depletion and  depreciation expense of  ATCOR to  reflect
    Forest's basis in the properties acquired.

        11.  To  reverse the  provision for  impairment of  ATCOR's oil  and gas
    properties recorded  under U.S.  generally accepted  accounting  principles,
    since Forest's basis in the properties is less than the ceiling limit.

        12.  To record the income  tax effects of the  pro forma adjustments for
    the ATCOR acquisition.

   
D.  PRO FORMA ADJUSTMENTS FOR THE JEDI EXCHANGE
    
    The following pro forma adjustments have been made to the historical balance
sheet of  Forest at  September 30,  1995  and to  the historical  statements  of
operations  for the  nine months  ended September  30, 1995  and the  year ended
December 31, 1994:

        1.   To reflect  the exchange  of 1,680,000  shares of  Common Stock  of
    Forest for certain debt and warrants currently held by JEDI.

        2.  To adjust interest expense of Forest to reflect the reduction of the
    JEDI debt.

                                      F-8
<PAGE>
                     INDEPENDENT ACCOUNTANTS' REVIEW REPORT

   
The Board of Directors and Shareholders
Forest Oil Corporation
    

    We  have reviewed the  accompanying condensed consolidated  balance sheet of
Forest Oil  Corporation and  subsidiaries  as of  September  30, 1995,  and  the
related  condensed consolidated statements of production and operations and cash
flows for the nine months ended September 30, 1995. These consolidated financial
statements are the responsibility of the Company's management.

    We conducted  our review  in accordance  with standards  established by  the
American  Institute  of  Certified  Public  Accountants.  A  review  of  interim
financial information consists principally of applying analytical procedures  to
financial  data and  making inquiries of  persons responsible  for financial and
accounting matters. It is substantially less in scope than an audit conducted in
accordance with generally accepted auditing standards, the objective of which is
the expression  of an  opinion regarding  the financial  statements taken  as  a
whole. Accordingly, we do not express such an opinion.

    Based  on our review,  we are not  aware of any  material modifications that
should be made to  the condensed consolidated  financial statements referred  to
above   for  them  to  be  in  conformity  with  generally  accepted  accounting
principals.

   
    We have previously  audited in accordance  with generally accepted  auditing
standards, the accompanying consolidated balance sheet of Forest Oil Corporation
and  subsidiaries  as  of  December  31,  1994,  and  the  related  consolidated
statements of operations, shareholders' equity and cash flows for the year  then
ended  (not presented herein); and in our report dated March 30, 1995, except as
to Note 17 which is as of April 17, 1995 and the reverse stock split referred to
in Note 1, which is as of  January 8, 1996, we expressed an unqualified  opinion
on  those consolidated financial statements. In our opinion, the information set
forth in the accompanying  condensed consolidated balance  sheet as of  December
31,  1994,  is fairly  stated,  in all  material  respects, in  relation  to the
consolidated balance sheet from which it was derived.
    

   
                                          KPMG PEAT MARWICK LLP
    

   
Denver, Colorado
December 29, 1995 (except as to the
reverse stock split referred to in Note 1,
which is as of January 8, 1996)
    

                                      F-9
<PAGE>
                             FOREST OIL CORPORATION
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                                  (UNAUDITED)
                                     ASSETS

<TABLE>
<CAPTION>
                                                                                   SEPTEMBER 30,    DECEMBER 31,
                                                                                        1995            1994
                                                                                   --------------  --------------
                                                                                           (IN THOUSANDS)
<S>                                                                                <C>             <C>
Current assets:
  Cash and cash equivalents......................................................   $      3,417           2,869
  Accounts receivable............................................................         15,299          20,418
  Other current assets...........................................................          3,499           2,231
                                                                                   --------------  --------------
    Total current assets.........................................................         22,215          25,518
Property and equipment, at cost:
  Oil and gas properties -- full cost accounting method..........................      1,189,665       1,171,887
  Buildings, transportation and other equipment..................................         12,782          12,649
                                                                                   --------------  --------------
                                                                                       1,202,447       1,184,536
  Less accumulated depreciation, depletion and valuation allowance...............        941,701         907,927
                                                                                   --------------  --------------
    Net property and equipment...................................................        260,746         276,609
Investment in and advances to affiliate..........................................         11,452          11,652
Other assets.....................................................................         10,330          11,053
                                                                                   --------------  --------------
                                                                                    $    304,743         324,832
                                                                                   --------------  --------------
                                                                                   --------------  --------------
                                      LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Cash overdraft.................................................................   $      1,739           4,445
  Current portion of long-term debt..............................................             89           1,636
  Current portion of gas balancing liability.....................................          5,000           5,735
  Accounts payable...............................................................         20,396          26,557
  Retirement benefits payable to executives and directors........................            672             630
  Accrued expenses and other liabilities:
    Interest.....................................................................          1,970           4,318
    Other........................................................................          1,108           4,297
                                                                                   --------------  --------------
    Total current liabilities....................................................         30,974          47,618

Long-term debt...................................................................        181,959         207,054
Gas balancing liability..........................................................          5,926           8,525
Retirement benefits payable to executives and directors..........................          2,951           3,505
Other liabilities................................................................         20,045          16,136
Deferred revenue.................................................................         18,501          35,908
Shareholders' equity:
  Preferred stock................................................................         24,356          15,845
  Common stock...................................................................            955             566
  Capital surplus................................................................        234,576         192,337
  Accumulated deficit............................................................       (214,032)       (199,499)
  Foreign currency translation...................................................         (1,468)         (1,337)
  Treasury stock, at cost........................................................             --          (1,826)
                                                                                   --------------  --------------
    Total shareholders' equity...................................................         44,387           6,086
                                                                                   --------------  --------------
                                                                                    $    304,743         324,832
                                                                                   --------------  --------------
                                                                                   --------------  --------------
</TABLE>

     See accompanying notes to condensed consolidated financial statements.

                                      F-10
<PAGE>
                             FOREST OIL CORPORATION
         CONDENSED CONSOLIDATED STATEMENTS OF PRODUCTION AND OPERATIONS
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                       THREE MONTHS ENDED              NINE MONTHS ENDED
                                                 ------------------------------  ------------------------------
                                                 SEPTEMBER 30,   SEPTEMBER 30,   SEPTEMBER 30,   SEPTEMBER 30,
                                                      1995            1994            1995            1994
                                                 --------------  --------------  --------------  --------------
                                                     (IN THOUSANDS EXCEPT PRODUCTION AND PER SHARE AMOUNTS)
<S>                                              <C>             <C>             <C>             <C>
PRODUCTION
  Gas (MMCF)...................................         7,807          11,957          25,744          38,432
                                                 --------------       -------         -------    --------------
                                                 --------------       -------         -------    --------------
  Oil and condensate (thousand barrels)........           275             365             926           1,152
                                                 --------------       -------         -------    --------------
                                                 --------------       -------         -------    --------------
CONSOLIDATED STATEMENTS OF OPERATIONS
Revenue:
  Oil and gas sales:
    Gas........................................    $   13,139          21,874          45,141          74,323
    Oil and condensate.........................         4,236           5,830          14,764          16,825
    Products and other.........................            81              66             249             280
                                                 --------------       -------         -------    --------------
                                                       17,456          27,770          60,154          91,428
  Miscellaneous, net...........................           161             437             374           2,299
                                                 --------------       -------         -------    --------------
      Total revenue............................        17,617          28,207          60,528          93,727
Expenses:
  Oil and gas production.......................         5,379           5,419          16,576          16,647
  General and administrative...................         1,900           2,964           5,761           7,553
  Interest.....................................         6,679           6,602          19,100          20,077
  Depreciation and depletion...................        10,233          16,150          33,631          52,323
  Provision for impairment of oil and gas
   properties..................................            --          30,000              --          30,000
                                                 --------------       -------         -------    --------------
      Total expenses...........................        24,191          61,135          75,068         126,600
                                                 --------------       -------         -------    --------------
Loss before income taxes and cumulative effect
 of change in accounting principle.............        (6,574)        (32,928)        (14,540)        (32,873)
Income tax expense (benefit):
  Current......................................            --             (55)             (7)             29
                                                 --------------       -------         -------    --------------
Loss before cumulative effect of change in
 accounting principle..........................        (6,574)        (32,873)        (14,533)        (32,902)
Cumulative effect of change in method of
 accounting for oil and gas sales..............            --              --              --         (13,990)
                                                 --------------       -------         -------    --------------
Net loss.......................................    $   (6,574)        (32,873)        (14,533)        (46,892)
                                                 --------------       -------         -------    --------------
                                                 --------------       -------         -------    --------------
Weighted average number of common shares
 outstanding...................................         8,462           5,627           6,611           5,614
                                                 --------------       -------         -------    --------------
                                                 --------------       -------         -------    --------------
Net loss attributable to common stock..........    $   (7,114)        (33,414)        (16,153)        (48,513)
                                                 --------------       -------         -------    --------------
                                                 --------------       -------         -------    --------------
Primary and fully diluted loss per share:
  Loss before cumulative effect of change in
   accounting principle........................  $        (.84 )        (5.94  )        (2.44  )         (6.15 )
                                                 --------------       -------         -------    --------------
                                                 --------------       -------         -------    --------------
  Net loss.....................................  $        (.84 )        (5.94  )        (2.44  )         (8.64 )
                                                 --------------       -------         -------    --------------
                                                 --------------       -------         -------    --------------
</TABLE>

     See accompanying notes to condensed consolidated financial statements.

                                      F-11
<PAGE>
                             FOREST OIL CORPORATION
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                         NINE MONTHS ENDED
                                                                                   ------------------------------
                                                                                   SEPTEMBER 30,   SEPTEMBER 30,
                                                                                        1995            1994
                                                                                   --------------  --------------
                                                                                           (IN THOUSANDS)
<S>                                                                                <C>             <C>
Cash flows from operating activities:
  Loss before cumulative effect of change in accounting principle................    $  (14,533)        (32,902)
  Adjustments to reconcile loss before cumulative effect of change in accounting
   principle to net cash provided (used) by operating activities:
    Depreciation and depletion...................................................        33,631          52,323
    Provision for impairment of oil and gas properties...........................            --          30,000
    Other, net...................................................................         2,596           3,230
    Decrease in accounts receivable..............................................         5,119           2,339
    Decrease (increase) in other current assets..................................        (1,268)            653
    Decrease in accounts payable.................................................        (6,854)         (6,788)
    Increase (decrease) in accrued expenses and other liabilities................        (5,537)            425
    Proceeds from volumetric production payments.................................            --           4,353
    Amortization of deferred revenue.............................................       (17,407)        (27,790)
                                                                                   --------------       -------
      Net cash provided (used) by operating activities...........................        (4,253)         25,843
Cash flows from investing activities:
  Capital expenditures for property and equipment................................       (20,405)        (26,706)
  Proceeds from sales of property and equipment..................................         2,706          13,203
  Decrease (increase) in other assets, net.......................................           464          (1,895)
                                                                                   --------------       -------
      Net cash used by investing activities......................................       (17,235)        (15,398)
Cash flows from financing activities:
  Proceeds of bank debt..........................................................        61,200          12,500
  Repayments of bank debt........................................................       (74,400)        (10,500)
  Proceeds of stock and warrants issued, net of costs............................        41,060              --
  Proceeds of nonrecourse secured loan...........................................            --           1,400
  Repayments of nonrecourse secured loan.........................................        (1,143)             --
  Repayments of production payment...............................................        (1,708)         (2,394)
  Redemptions and purchases of subordinated debentures...........................            --          (7,171)
  Payment of preferred stock dividends...........................................          (540)         (1,621)
  Deferred debt costs............................................................          (482)           (702)
  Decrease in cash overdraft.....................................................        (2,706)           (430)
  Increase (decrease) in other liabilities, net..................................           756          (6,613)
                                                                                   --------------       -------
      Net cash provided (used) by financing activities...........................        22,037         (15,531)
Effect of exchange rate changes on cash..........................................            (1)            164
                                                                                   --------------       -------
Net increase (decrease) in cash and cash equivalents.............................           548          (4,922)
Cash and cash equivalents at beginning of period.................................         2,869           6,949
                                                                                   --------------       -------
Cash and cash equivalents at end of period.......................................    $    3,417           2,027
                                                                                   --------------       -------
                                                                                   --------------       -------
Cash paid during the period for:
  Interest.......................................................................    $   19,002          20,543
                                                                                   --------------       -------
                                                                                   --------------       -------
  Income taxes...................................................................    $       --               6
                                                                                   --------------       -------
                                                                                   --------------       -------
</TABLE>

     See accompanying notes to condensed consolidated financial statements.

                                      F-12
<PAGE>
                             FOREST OIL CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994
                                  (UNAUDITED)

(1) BASIS OF PRESENTATION:
    The   condensed  consolidated  financial   statements  included  herein  are
unaudited. In the opinion of  management, all adjustments, consisting of  normal
recurring  accruals, have been made which  are necessary for a fair presentation
of the financial position of the Company  at September 30, 1995 and the  results
of  operations for  the nine  month periods ended  September 30,  1995 and 1994.
Quarterly results  are not  necessarily indicative  of expected  annual  results
because of the impact of fluctuations in prices received for oil and natural gas
and other factors. For a more complete understanding of the Company's operations
and  financial  position,  reference  is  made  to  the  consolidated  financial
statements of the Company, and related  notes thereto, filed with the  Company's
annual  report on  Form 10-K  for the year  ended December  31, 1994, previously
filed with the Securities and Exchange Commission.

   
    Unless otherwise indicated, all  share amounts, share  prices and per  share
amounts  have been adjusted to give effect to  a 5 to 1 reverse stock split that
occurred on January 8, 1996.
    

(2) LONG-TERM DEBT:
    The components of long-term debt are as follows:

<TABLE>
<CAPTION>
                                                               SEPTEMBER 30,    DECEMBER 31,
                                                                    1995            1994
                                                               --------------  --------------
                                                                       (IN THOUSANDS)
<S>                                                            <C>             <C>
Bank debt....................................................   $     19,800         33,000
Nonrecourse secured loan.....................................         46,069         57,840
Production payment obligation................................         16,826         18,534
11 1/4% Subordinated debentures..............................         99,353         99,316
                                                               --------------  --------------
                                                                     182,048        208,690
Less current portion.........................................            (89)        (1,636)
                                                               --------------  --------------
Long-term debt...............................................   $    181,959        207,054
                                                               --------------  --------------
                                                               --------------  --------------
</TABLE>

    On August 11, 1995 the  Company and the banks  executed an amendment to  the
Company's  credit facility  pursuant to which  the ratios required  by the tests
were amended.  At September  30, 1995  the Company  was in  compliance with  the
covenants of its bank debt.

(3) EARNINGS (LOSS) PER SHARE:
    Primary  earnings  (loss) per  share is  computed  by dividing  net earnings
(loss) attributable to  common stock by  the weighted average  number of  common
shares  and common share  equivalents outstanding during  each period, excluding
treasury shares. Net earnings (loss) attributable to common stock represents net
earnings  (loss)  less  preferred  stock  dividend  requirements.  Common  share
equivalents  include, when applicable, dilutive stock options using the treasury
stock method and warrants using the if converted method.

    Fully diluted earnings (loss) per share  assumes, in addition to the  above,
(i)  that convertible debentures were converted  at the beginning of each period
or date  of issuance,  if  later, with  earnings  being increased  for  interest
expense,  net of taxes, that  would not have been  incurred had conversion taken
place, (ii) that convertible preferred stock  was converted at the beginning  of
each  period or date  of issuance, if  later, and (iii)  any additional dilutive
effect of stock options and warrants. The assumed exercises and conversions were
antidilutive for the nine month periods ended September 30, 1995 and 1994.

                                      F-13
<PAGE>
                             FOREST OIL CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994
                                  (UNAUDITED)

(4) CHANGE IN ACCOUNTING FOR OIL AND GAS SALES:
    The Company changed its method of accounting for oil and gas sales from  the
sales  method to  the entitlements method  effective January 1,  1994. Under the
sales method  previously  used by  the  Company, all  proceeds  from  production
credited  to the Company were recorded as revenue until such time as the Company
had produced its share of the  related reserves. Under the entitlements  method,
revenue  is recorded based upon the  Company's share of volumes sold, regardless
of whether the Company has taken its proportionate share of volumes produced.

    Under the entitlements method, the  Company records a receivable or  payable
to  the extent  it receives  less or  more than  its proportionate  share of the
related revenue. The Company believes that the entitlements method is preferable
because it allows for recognition of revenue based on the Company's actual share
of jointly  owned production  and  provides a  better  matching of  revenue  and
related expenses.

    The  cumulative effect  of the change  for the periods  through December 31,
1993 was a charge of $13,990,000 recorded  in the first quarter of 1994. As  the
Company  adopted this change in the  fourth quarter of 1994, previously reported
1994 information has been  restated to reflect the  change effective January  1,
1994.

(5) ANSCHUTZ AND JEDI TRANSACTIONS:
    During  the  second  and  third  quarters  of  1995,  following  receipt  of
shareholder approval,  the Company  consummated transactions  with The  Anschutz
Corporation  (Anschutz) and  with Joint  Energy Development  Investments Limited
Partnership (JEDI), a Delaware limited partnership the general partner of  which
is an affiliate of Enron Corp., in each case as described below.

ANSCHUTZ TRANSACTION:

    Pursuant  to the Anschutz agreement,  Anschutz purchased 3,760,000 shares of
the Company's common stock and  shares of a new  series of preferred stock  that
are  convertible into  1,240,000 additional shares  of common stock  for a total
consideration of  $45,000,000,  or $9.00  per  share. The  preferred  stock  has
liquidation  preference and receives dividends ratably with the common stock. In
addition, Anschutz  received  warrants  to  purchase  3,888,888  shares  of  the
Company's  common stock for $10.50 per share  (the "A" Warrants). The A Warrants
were originally exercisable during the first 18 months after the second closing,
subject to extension in certain circumstances to 36 months.

    The Anschutz investment  was made  in two  closings. At  the first  closing,
which occurred on May 19, 1995, Anschutz loaned the Company $9,900,000. The loan
carried  interest at 8% per  annum. The loan was  nonrecourse to the Company and
was secured by oil and gas properties owned by the Company, the preferred  stock
of  Archean Energy Ltd. and a cash collateral account with an initial balance of
$2,000,000. At the second closing, which occurred on July 27, 1995, the loan was
converted into 1,100,000  shares of Forest's  common stock. Also  at the  second
closing,  Anschutz purchased an additional 2,660,000 shares of common stock, the
convertible preferred stock and  the A warrants for  $35,100,000. At the  second
closing,  Anschutz also received from JEDI an option to purchase from JEDI up to
2,250,000 shares of  common stock that  JEDI may acquire  from the Company  upon
exercise  of  the B  warrants  referred to  below  (the "Anschutz  Option"). The
Anschutz Option will terminate  36 months after the  second closing, or  earlier
upon  the conveyance by the Company of  certain property to JEDI in satisfaction
of the restructured JEDI loan, as described below.

    Pursuant to  the  Anschutz agreement,  Anschutz  agreed to  certain  voting,
acquisition,  and transfer limitations regarding shares of common stock for five
years after the second closing, including (a) a limit

                                      F-14
<PAGE>
                             FOREST OIL CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994
                                  (UNAUDITED)

(5) ANSCHUTZ AND JEDI TRANSACTIONS: (CONTINUED)
on voting, subject to  certain exceptions, that would  require Anschutz to  vote
all  equity securities of the  Company owned by Anschutz  having voting power in
excess of an amount equal to 19.99% of the aggregate voting power of the  equity
securities  of the Company then outstanding in  the same proportion as all other
equity securities of the  Company voted with respect  to the matter (other  than
equity  securities  owned by  Anschutz)  are voted,  (b)  the number  of persons
associated with Anschutz that  may at any  time be elected  as directors of  the
Company  is limited to three,  and (c) a limit  on the acquisition of additional
shares of common stock  by Anschutz (whether pursuant  to the conversion of  the
new  preferred stock, the exercise of the A Warrants or the option received from
JEDI, or  otherwise), subject  to certain  exceptions, that  would prohibit  any
acquisition  by Anschutz that would result in Anschutz owning 40% or more of the
shares of  common  stock  then  issued  and  outstanding.  While  the  foregoing
limitations  are in effect, Anschutz will be  entitled to designate three of the
Company's directors.

JEDI TRANSACTION:

    At the second  closing, Forest  and JEDI restructured  JEDI's existing  loan
which  had a  principal balance  on July  27, 1995  of approximately $62,368,000
before unamortized discount of $4,984,000. As  a part of the restructuring,  the
existing JEDI loan balance was divided into two tranches: a $40,000,000 tranche,
which  bears interest at the rate of 12.5%  per annum and is due on December 31,
2000; and an approximately $22,400,000 tranche, which does not bear interest and
matures on December 31,  2002. JEDI also relinquished  the net profits  interest
that it held in certain Forest properties and reduced the interest rate relating
to  the loan.  In consideration,  JEDI received  warrants to  purchase 2,250,000
shares of the Company's  common stock for $10.00  per share (the "B"  Warrants).
The  B Warrants  will expire on  the earlier of  December 31, 2002  or 36 months
following exercise of the Company's option to convey properties in  satisfaction
of  the JEDI  loan (the  Conveyance Option).  Also at  the second  closing, JEDI
granted the Anschutz Option to Anschutz, pursuant to which Anschutz is  entitled
to purchase from JEDI up to 2,250,000 shares at a purchase price per share equal
to  the lesser of (a) $10.00 plus 18%  per annum from the second closing date to
the date  of exercise  of  the option,  or (b)  $15.50.  JEDI will  satisfy  its
obligations under the Anschutz Option by exercising the B Warrants. Provided the
Conveyance  Option  has not  been  exercised, the  Company  may terminate  the B
Warrants at any time beginning 36 months after the second closing if the average
closing price  of the  common stock  for  both the  90 day  and 15  day  periods
immediately preceding the termination is in excess of $12.50 per share.

    As  a result of the  loan restructuring and the  issuance of the B Warrants,
the  Company  reduced  the   recorded  amount  of   the  related  liability   to
approximately   $45,493,000  and   annual  interest   expense  by  approximately
$2,000,000. Subject to certain conditions,  the Company also received the  right
to  satisfy  the restructured  JEDI  loan by  conveying  to JEDI  the properties
securing the loan during  a 30-day period beginning  18 months after the  second
closing  or,  if the  A  Warrants have  been  extended, during  a  30-day period
beginning 36 months  after the second  closing. Any such  conveyance during  the
first  36 months after the  second closing must be  approved by Anschutz, if the
Anschutz Option has not then been exercised or terminated. Prior to the exercise
or termination of the JEDI option, JEDI  has agreed that it will not assign  all
or  any portion  of the JEDI  loan or the  B Warrants to  an unaffiliated person
without the  approval  of the  Company.  The Company  agreed  to not  give  such
approval without the consent of Anschutz.

    The  Company agreed to use the proceeds  from the exercise of the A Warrants
to pay principal and interest on the $40 million tranche of the JEDI loan and to
use proceeds from the exercise of the B Warrants to repay the remaining  tranche
of the JEDI loan.

                                      F-15
<PAGE>
                             FOREST OIL CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994
                                  (UNAUDITED)

(5) ANSCHUTZ AND JEDI TRANSACTIONS: (CONTINUED)
   
JEDI EXCHANGE:
    

   
    On  January  24, 1996,  JEDI  exchanged the  $22,400,000  tranche and  the B
Warrants for 1,680,000 shares of Common Stock (the "JEDI Exchange"). As a result
of the JEDI Exchange, the Company expects that noncash interest expense will  be
reduced by an additional $1.5 million per year. The JEDI Exchange eliminated the
Conveyance  Option described  above and provides  for other changes  to the JEDI
loan  agreement  that  would  have  the  effect  of  increasing  the   Company's
flexibility  with respect to the development of the properties securing the JEDI
indebtedness. Pursuant to the  JEDI Exchange, JEDI  entered into a  shareholders
agreement  with  the Company  (the  "JEDI Shareholders  Agreement")  that limits
JEDI's right  to  vote  its  shares  of Common  Stock  and,  except  in  certain
circumstances,   to  transfer  its  shares  before   July  27,  1998.  The  JEDI
Shareholders Agreement also entitles JEDI to designate a member of the Company's
Board of Directors if the average price of the Common Stock over a period of  30
trading  days  is less  than  or equal  to  $8.75 per  share  or if  there  is a
substantial downgrading in the rating of the Company's debt securities. The JEDI
Shareholders Agreement  will  terminate upon  the  termination of  the  Anschutz
shareholders agreement or earlier if the shares acquired by JEDI pursuant to the
JEDI  Exchange and still held by JEDI are less than 3% of the outstanding shares
of Common Stock.
    

   
    Pursuant to the JEDI Exchange, the Company assumed JEDI's obligations  under
the  Anschutz Option.  Under the  Anschutz Option,  the Company  is obligated to
issue shares directly to Anschutz that previously would have been issued to JEDI
pursuant to the B Warrants. Upon the exercise of the Anschutz Option, instead of
the B Warrant  price of $10.00  per share,  the Company will  receive an  amount
equal  to the lesser of (a) $10.00 plus 18%  per annum from July 27, 1995 to the
date of exercise of the option, or  (b) $15.50. The Company is permitted to  use
proceeds from the exercise of the Anschutz Option for any corporate purpose.
    

(6) SAXON PETROLEUM ACQUISITION:
    On  December 20, 1995 Forest acquired a majority interest in Saxon Petroleum
Inc. (Saxon), an oil and gas exploration and production company headquartered in
Calgary, Alberta Canada.

    Forest received  from Saxon,  in two  closings, an  aggregate of  53,100,000
common shares, warrants to purchase 5,300,000 common shares, and $15,500,000 Cdn
of convertible preferred shares due November 15, 1998. Saxon received $1,500,000
Cdn  in cash, 1,060,000 common shares of  Forest and all of the preferred shares
owned by Forest in Archean  Energy, Ltd., a privately  held oil and gas  company
based in Calgary.

    At  the completion of the transaction,  Forest owns approximately 56% of the
outstanding common shares  of Saxon,  including slightly  less than  50% of  the
voting  shares, and  holds warrants and  conversion rights for  shares which, if
fully exercised,  constitute approximately  63%  of Saxon's  outstanding  common
stock.  Pursuant to the terms of the  agreement with Saxon, Forest has appointed
four of seven directors  to a newly-constituted board.  In addition, Forest  has
the right to participate in any future equity issues undertaken by Saxon.

                                      F-16
<PAGE>
                          INDEPENDENT AUDITORS' REPORT

   
The Board of Directors and Shareholders
Forest Oil Corporation:
    

    We  have audited the accompanying consolidated  balance sheets of Forest Oil
Corporation and subsidiaries as of December  31, 1994 and 1993, and the  related
consolidated  statements of operations, shareholders' equity, and cash flows for
each of  the years  in the  three-year  period ended  December 31,  1994.  These
consolidated  financial  statements  are  the  responsibility  of  the Company's
management. Our responsibility is  to express an  opinion on these  consolidated
financial statements based on our audits.

    We  conducted  our audits  in  accordance with  generally  accepted auditing
standards. Those standards require that we plan and perform the audit to  obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also  includes
assessing  the  accounting principles  used  and significant  estimates  made by
management, as well as evaluating the overall financial statement  presentation.
We believe that our audits provide a reasonable basis for our opinion.

    In  our  opinion, the  consolidated financial  statements referred  to above
present fairly, in all material respects,  the financial position of Forest  Oil
Corporation  and subsidiaries as of December 31,  1994 and 1993, and the results
of their operations and their cash flows for each of the years in the three-year
period ended December 31, 1994 in conformity with generally accepted  accounting
principles.

    As discussed in Note 1 to the consolidated financial statements, the Company
changed  its method of accounting for oil and gas sales from the sales method to
the entitlements method effective January 1, 1994.

    As  discussed  in  Notes  6  and  10  of  Notes  to  Consolidated  Financial
Statements, the Company adopted the provisions of Financial Accounting Standards
Board  Statement  of Financial  Accounting  Standards No.  109,  "Accounting for
Income  Taxes"  and  Statement  of  Financial  Accounting  Standards  No.   106,
"Employers' Accounting for Postretirement Benefits Other Than Pensions" in 1993.

   
                                          KPMG PEAT MARWICK LLP
    

Denver, Colorado
   
March 30, 1995, except as to Note 17
which is as of April 17, 1995 and the
reverse stock split referred to in Note 1,
which is as of January 8, 1996
    

                                      F-17
<PAGE>
                             FOREST OIL CORPORATION

                          CONSOLIDATED BALANCE SHEETS

                                     ASSETS

<TABLE>
<CAPTION>
                                                                                              DECEMBER 31,
                                                                                      ----------------------------
                                                                                          1994           1993
                                                                                      -------------  -------------
                                                                                             (IN THOUSANDS)
<S>                                                                                   <C>            <C>
Current assets:
  Cash and cash equivalents.........................................................  $       2,869          6,949
  Accounts receivable...............................................................         20,418         25,257
  Other current assets..............................................................          2,231          3,309
      Total current assets..........................................................         25,518         35,515
Property and equipment, at cost:
  Oil and gas properties -- full cost accounting method (Note 2)....................      1,171,887      1,140,656
  Buildings, transportation and other equipment.....................................         12,649         12,420
                                                                                      -------------  -------------
                                                                                          1,184,536      1,153,076
  Less accumulated depreciation, depletion and valuation allowance..................        907,927        787,380
    Net property and equipment......................................................        276,609        365,696
Investment in and advances to affiliate (Note 3)....................................         11,652         16,451
Other assets........................................................................         11,053          9,093
                                                                                      -------------  -------------
                                                                                      $     324,832        426,755
                                                                                      -------------  -------------
                                                                                      -------------  -------------
</TABLE>

                      LIABILITIES AND SHAREHOLDERS' EQUITY

<TABLE>
<S>                                                                  <C>         <C>
Current liabilities:
  Cash overdraft...................................................  $    4,445       3,894
  Current portion of long-term debt (Notes 4 and 17)...............       1,636      11,542
  Current portion of gas balancing liability.......................       5,735          --
  Accounts payable.................................................      26,557      28,348
  Retirement benefits payable to executives and directors (Note
   10).............................................................         630         553
  Accrued expenses and other liabilities:
    Interest.......................................................       4,318       3,817
    Other..........................................................       4,297       1,857
                                                                     ----------  ----------
      Total current liabilities....................................      47,618      50,011
Commitments and contingencies (Notes 10 and 12)
Long-term debt (Notes 4 and 17)....................................     207,054     194,307
Retirement benefits payable to executives and directors (Note
 10)...............................................................       3,505       4,135
Gas balancing liability............................................       8,525          --
Other liabilities..................................................      16,136      22,918
Deferred revenue (Note 5)..........................................      35,908      67,228
Shareholders' equity (Notes 4, 7, 8 and 17):
  Preferred stock..................................................      15,845      15,845
  Common stock.....................................................         566         565
  Capital surplus..................................................     192,337     195,977
  Accumulated deficit..............................................    (199,499)   (117,656)
  Foreign currency translation.....................................      (1,337)       (785)
  Treasury stock, at cost..........................................      (1,826)     (5,790)
                                                                     ----------  ----------
      Total shareholders' equity...................................       6,086      88,156
                                                                     ----------  ----------
                                                                     $  324,832     426,755
                                                                     ----------  ----------
                                                                     ----------  ----------
</TABLE>

          See accompanying Notes to Consolidated Financial Statements.

                                      F-18
<PAGE>
                             FOREST OIL CORPORATION

                     CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                                   YEARS ENDED DECEMBER 31,
                                                                             -------------------------------------
                                                                                1994         1993         1992
                                                                             -----------  -----------  -----------
                                                                                (IN THOUSANDS EXCEPT PER SHARE
                                                                                           AMOUNTS)
<S>                                                                          <C>          <C>          <C>
Revenue:
  Oil and gas sales:
    Gas....................................................................  $    91,309       77,249       72,011
    Oil and condensate.....................................................       22,874       25,341       26,299
    Products and other.....................................................          358          293          929
                                                                             -----------  -----------  -----------
                                                                                 114,541      102,883       99,239
  Miscellaneous, net.......................................................        1,406        2,265       13,947
                                                                             -----------  -----------  -----------
    Total revenue..........................................................      115,947      105,148      113,186
Expenses:
  Oil and gas production...................................................       22,384       19,540       15,865
  General and administrative...............................................       11,166       12,003       11,611
  Interest.................................................................       26,773       23,729       27,800
  Depreciation and depletion...............................................       65,468       60,581       46,624
  Provision for impairment of oil and gas properties.......................       58,000           --           --
                                                                             -----------  -----------  -----------
    Total expenses.........................................................      183,791      115,853      101,900
                                                                             -----------  -----------  -----------
Earnings (loss) before income taxes, cumulative effects of changes in
 accounting principles and extraordinary item..............................      (67,844)     (10,705)      11,286
Income tax expense (benefit) (Note 6):
  Current..................................................................            9          254          435
  Deferred.................................................................           --       (1,604)       3,553
                                                                             -----------  -----------  -----------
                                                                                       9       (1,350)       3,988
                                                                             -----------  -----------  -----------
Earnings (loss) before cumulative effects of changes in accounting
 principles and extraordinary item.........................................      (67,853)      (9,355)       7,298
Cumulative effects of changes in accounting principles:
  Oil and gas sales (Note 1)...............................................      (13,990)          --           --
  Postretirement benefits, net of income tax benefit of $1,639,000 (Note
   10).....................................................................           --       (3,183)          --
  Income taxes (Note 6)....................................................           --        2,060           --
                                                                             -----------  -----------  -----------
                                                                                 (13,990)      (1,123)          --
Earnings (loss) before extraordinary item..................................      (81,843)     (10,478)       7,298
Extraordinary item -- extinguishment of debt, net of income tax benefit of
 $4,652,000 in 1993 (Note 4)...............................................           --      (10,735)          --
                                                                             -----------  -----------  -----------
Net earnings (loss)........................................................  $   (81,843)     (21,213)       7,298
                                                                             -----------  -----------  -----------
                                                                             -----------  -----------  -----------
Weighted average number of common shares outstanding.......................        5,619        4,399        2,755
                                                                             -----------  -----------  -----------
                                                                             -----------  -----------  -----------
Net earnings (loss) attributable to common stock...........................  $   (84,004)     (23,463)       4,950
                                                                             -----------  -----------  -----------
                                                                             -----------  -----------  -----------
</TABLE>

          See accompanying Notes to Consolidated Financial Statements.

                                      F-19
<PAGE>
                             FOREST OIL CORPORATION

               CONSOLIDATED STATEMENTS OF OPERATIONS (CONTINUED)

<TABLE>
<CAPTION>
                                                                                   YEARS ENDED DECEMBER 31,
                                                                             -------------------------------------
                                                                                1994         1993         1992
                                                                             -----------  -----------  -----------
                                                                                (IN THOUSANDS EXCEPT PER SHARE
                                                                                           AMOUNTS)
<S>                                                                          <C>          <C>          <C>
Pro forma amounts assuming the change in accounting for oil and gas sales
 is applied retroactively:
  Earnings (loss) before cumulative effects of changes in accounting
   principles and extraordinary item.......................................               $    (3,962)      13,151
                                                                                          -----------  -----------
                                                                                          -----------  -----------
  Net earnings (loss)......................................................                   (15,820)      13,151
                                                                                          -----------  -----------
                                                                                          -----------  -----------
Primary earnings (loss) per common share (1):
  Earnings (loss) before cumulative effects of changes in accounting
   principles and extraordinary item.......................................  $    (12.46)       (2.64)        1.80
  Cumulative effects of changes in accounting principles...................        (2.49)        (.26)          --
                                                                             -----------  -----------  -----------
  Earnings (loss) before extraordinary item................................       (14.95)       (2.90)        1.80
  Extraordinary item -- extinguishment of debt.............................           --        (2.44)          --
                                                                             -----------  -----------  -----------
  Net earnings (loss) attributable to common stock.........................  $    (14.95)       (5.34)        1.80
                                                                             -----------  -----------  -----------
                                                                             -----------  -----------  -----------
Pro forma amounts assuming the change in accounting for oil and gas sales
 is applied retroactively:
  Primary earnings (loss) per common share:
    Earnings (loss) before cumulative effects of changes in accounting
     principles and extraordinary item.....................................                     (1.41)        3.92
                                                                                          -----------  -----------
                                                                                          -----------  -----------
    Net earnings (loss) attributable to common stock.......................                     (4.11)        3.92
                                                                                          -----------  -----------
                                                                                          -----------  -----------
  Fully diluted earnings (loss) per common share:
    Earnings (loss) before cumulative effects of changes in accounting
     principles and extraordinary item.....................................                     (1.41)        2.55
                                                                                          -----------  -----------
                                                                                          -----------  -----------
    Net earnings (loss) attributable to common stock.......................                     (4.11)        2.55
                                                                                          -----------  -----------
                                                                                          -----------  -----------
</TABLE>

- ------------------------
(1) Fully  diluted earnings  (loss) per share  was the same  as primary earnings
    (loss) per share in all years  except 1992. In 1992, fully diluted  earnings
    per share was $1.45.

          See accompanying Notes to Consolidated Financial Statements.

                                      F-20
<PAGE>
                             FOREST OIL CORPORATION

                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

   
<TABLE>
<CAPTION>
                                     $.75
                                  CONVERTIBLE                                                        FOREIGN
                                   PREFERRED     COMMON       CLASS B     CAPITAL    ACCUMULATED    CURRENCY     TREASURY
                                     STOCK        STOCK        STOCK      SURPLUS      DEFICIT     TRANSLATION     STOCK
                                  -----------  -----------  -----------  ---------  -------------  -----------  -----------
<S>                               <C>          <C>          <C>          <C>        <C>            <C>          <C>
                                                                       (IN THOUSANDS)
Balance December 31, 1991.......   $  17,280          190           75     150,130      (103,741)       2,476      (11,570)
  Net earnings..................          --           --           --          --         7,298           --           --
  $.75 Convertible Preferred
   Stock dividends paid in
   Common Stock (Note 7)........          --           31           --         (31)           --           --           --
  Conversions of $.75
   Convertible Preferred Stock
   to Common Stock..............         (66)           1           --          65            --           --           --
  Issuance of Common Stock in
   payment of executive
   retirement liability (Note
   10)..........................          --            3           --         186            --           --           --
  Treasury stock contributed to
   the Retirement Savings Plan
   and other....................          --            2           (2)     (3,758)           --           --        4,215
  Foreign currency
   translation..................          --           --           --          --            --       (2,903)          --
                                  -----------  -----------         ---   ---------  -------------  -----------  -----------
Balance December 31, 1992.......      17,214          227           73     146,592       (96,443)        (427)      (7,355)
  Net loss......................          --           --           --          --       (21,213)          --
  Common Stock issued, net of
   offering costs (Note 8)......          --          222           --      51,284            --           --           --
  $.75 Convertible Preferred
   Stock dividends paid in
   Common Stock (Note 7)........          --           13           --         (13)           --           --           --
  Conversions of $.75
   Convertible Preferred Stock
   to Common Stock..............      (1,369)          17           --       1,352            --           --           --
  Reclassification of Class B to
   Common Stock (Note 8)........          --           79          (72)         (7)           --           --           --
  Exercise of employee stock
   options (Note 8).............          --            3           --         393            --           --           --
  Stock issued to the Retirement
   Savings Plan for profit
   sharing contributions (Note
   10)..........................          --            3           --         612            --           --           --
  Unfunded pension liability
   (Note 10)....................          --           --           --      (3,038)           --
  Treasury stock contributed to
   the Retirement Savings Plan
   and other....................          --            1           (1)     (1,198)           --           --        1,565
  Foreign currency
   translation..................          --           --           --          --            --         (358)          --
                                  -----------  -----------         ---   ---------  -------------  -----------  -----------
Balance December 31, 1993.......      15,845          565           --     195,977      (117,656)        (785)      (5,790)
  Net loss......................          --           --           --          --       (81,843)          --           --
  Exercise of employee stock
   options (Note 8).............          --            1           --         104            --           --           --
  $.75 Convertible Preferred
   Stock dividends paid in cash
   (Note 7).....................          --           --           --      (2,161)           --           --           --
  Treasury stock issued to the
   Retirement Savings Plan for
   profit sharing contributions
   (Note 10)....................          --           --           --        (824)           --           --        1,035
  Treasury stock contributed to
   the Retirement Savings Plan
   and other....................          --           --           --        (759)           --           --        2,929
  Foreign currency
   translation..................          --           --           --          --            --         (552)          --
                                  -----------  -----------         ---   ---------  -------------  -----------  -----------
Balance December 31, 1994.......   $  15,845          566           --     192,337      (199,499)      (1,337)      (1,826)
                                  -----------  -----------         ---   ---------  -------------  -----------  -----------
                                  -----------  -----------         ---   ---------  -------------  -----------  -----------
</TABLE>
    

                                      F-21
<PAGE>
                             FOREST OIL CORPORATION

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

   
<TABLE>
<CAPTION>
                                                                                    YEARS ENDED DECEMBER 31,
                                                                                ---------------------------------
                                                                                  1994        1993        1992
                                                                                ---------  -----------  ---------
                                                                                         (IN THOUSANDS)
<S>                                                                             <C>        <C>          <C>
Cash flows from operating activities:
  Earnings (loss) before cumulative effects of changes in accounting
   principles and extraordinary item..........................................  $ (67,853)      (9,355)     7,298
  Adjustments to reconcile earnings (loss) before cumulative effects of
   changes in accounting principles and extraordinary item to net cash
   provided by operating activities:
    Depreciation and depletion................................................     65,468       60,581     46,624
    Provision for impairment of oil and gas properties........................     58,000           --         --
    Deferred Federal income tax expense (benefit).............................         --       (1,604)     3,553
    Other, net................................................................      5,372        3,045      3,387
                                                                                ---------  -----------  ---------
                                                                                   60,987       52,667     60,862
    Net changes in other operating assets and liabilities:
      (Increase) decrease in accounts receivable..............................      4,839        2,264     (3,447)
      (Increase) decrease in other current assets.............................      1,078          375     (1,903)
      Increase (decrease) in accounts payable.................................      4,021      (12,668)    13,090
      Increase (decrease) in accrued expenses and other liabilities...........      2,941       (1,078)     1,772
      Proceeds from volumetric production payments............................      4,353       40,468     45,057
      Amortization of deferred revenue........................................    (35,673)     (40,306)   (18,190)
                                                                                ---------  -----------  ---------
        Net cash provided by operating activities.............................     42,546       41,722     97,241
Cash flows from investing activities:
  Capital expenditures for property and equipment.............................    (42,780)    (171,166)  (107,425)
  Proceeds of sales of property and equipment, net............................     12,941        2,997     25,730
  Increase in other assets, net...............................................     (2,468)      (1,965)    (1,659)
                                                                                ---------  -----------  ---------
        Net cash used by investing activities.................................    (32,307)    (170,134)   (83,354)
Cash flows from financing activities:
  Proceeds of long-term bank debt.............................................     31,500       25,000      9,623
  Repayments of long-term bank debt...........................................    (23,500)          --     (9,623)
  Proceeds of nonrecourse secured loan........................................      1,400       57,400         --
  Proceeds of production payment..............................................         --           --     28,805
  Repayments of production payment............................................     (2,771)      (5,980)    (1,520)
  Proceeds of common stock offering, net of offering costs....................         --       51,506         --
  Issuance of senior subordinated notes, net of offering costs................         --       95,827         --
  Redemptions and repurchases of subordinated debentures and secured notes....     (7,171)    (148,918)    (1,115)
  Payment of preferred stock dividends........................................     (2,161)          --         --
  Deferred debt and exchange offer costs......................................       (772)      (1,336)      (285)
  Increase (decrease) in cash overdraft.......................................        551       (1,347)     2,963
  Increase (decrease) in other liabilities, net...............................    (11,307)        (266)     1,998
                                                                                ---------  -----------  ---------
        Net cash provided (used) by financing activities......................    (14,231)      71,886     30,846
Effect of exchange rate changes on cash.......................................        (88)         (12)      (110)
                                                                                ---------  -----------  ---------
Net increase (decrease) in cash and cash equivalents..........................     (4,080)     (56,538)    44,623
Cash and cash equivalents at beginning of year................................      6,949       63,487     18,864
                                                                                ---------  -----------  ---------
Cash and cash equivalents at end of year......................................  $   2,869        6,949     63,487
                                                                                ---------  -----------  ---------
                                                                                ---------  -----------  ---------
Cash paid during the year for:
Interest......................................................................  $  23,989       23,123     26,079
                                                                                ---------  -----------  ---------
                                                                                ---------  -----------  ---------
Income taxes..................................................................  $       9          452        177
                                                                                ---------  -----------  ---------
                                                                                ---------  -----------  ---------
</TABLE>
    

          See accompanying Notes to Consolidated Financial Statements.

                                      F-22
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

   
    BASIS  OF  PRESENTATION --  Unless otherwise  indicated, all  share amounts,
share prices and per share amounts have been adjusted to give effect to a 5 to 1
reverse stock split that occurred on January 8, 1996.
    

    BASIS OF CONSOLIDATION -- The consolidated financial statements include  the
accounts   of  Forest  Oil  Corporation   (the  Company)  and  its  wholly-owned
subsidiaries. Significant intercompany balances and transactions are eliminated.

    CASH EQUIVALENTS  -- For  purposes  of the  statements  of cash  flows,  the
Company  considers all debt instruments with original maturities of three months
or less to be cash equivalents.

    PROPERTY AND  EQUIPMENT  --  The  Company  uses  the  full  cost  method  of
accounting  for oil and gas properties.  Presently, the Company's operations are
conducted  in  the  United  States.  All  costs  incurred  in  the  acquisition,
exploration  and development of  properties (including costs  of surrendered and
abandoned leaseholds, delay  lease rentals,  dry holes and  overhead related  to
exploration  and development activities) are  capitalized. Capitalized costs are
depleted using  the  units of  production  method.  A reserve  is  provided  for
estimated  future  costs  of  site  restoration,  dismantlement  and abandonment
activities as a  component of  depletion. Unusually  significant investments  in
unproved  properties,  including  related capitalized  interest  costs,  are not
depleted pending the determination  of the existence of  proved reserves. As  of
December  31,  1994, 1993  and 1992,  there were  undeveloped property  costs of
$30,441,000, $41,216,000  and $18,306,000,  respectively, in  the United  States
which were not being depleted.

    Depletion  per  unit of  production was  determined  based on  conversion to
common units of measure using one barrel of  oil as an equivalent to six MCF  of
natural  gas. Depletion per unit of production  (MCFE) for each of the Company's
cost centers was as follows:

<TABLE>
<CAPTION>
                                                   UNITED STATES     CANADA
                                                  ---------------  -----------
<S>                                               <C>              <C>
1994............................................     $    1.13      $      --
1993............................................          1.19             --
1992............................................          1.21           1.19
</TABLE>

    Capitalized costs  less related  accumulated depletion  and deferred  income
taxes may not exceed the sum of (1) the present value of future net revenue from
estimated  production  of proved  oil and  gas  reserves; plus  (2) the  cost of
properties not being amortized, if any; plus (3) the lower of cost or  estimated
fair value of unproved properties included in the costs being amortized, if any;
less  (4) income tax effects related to differences in the book and tax basis of
oil and gas properties. As a result of this limitation on capitalized costs, the
accompanying financial statements include a provision for impairment of oil  and
gas  property costs of $58,000,000  in 1994. There was  no impairment of oil and
gas property costs in 1993 or 1992.

    Gain or  loss is  recognized only  on the  sale of  oil and  gas  properties
involving significant reserves.

    Buildings,  transportation  and  other  equipment  are  depreciated  on  the
straight-line method based  upon estimated  useful lives of  the assets  ranging
from five to forty-five years.

    OIL  AND GAS SALES --  The Company changed its  method of accounting for oil
and gas sales from the sales method to the entitlements method effective January
1, 1994. Under  the sales method  previously used by  the Company, all  proceeds
from   production   credited   to   the  Company   were   recorded   as  revenue

                                      F-23
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED)
until such time as the Company had produced its share of related reserves. Under
the entitlements method, revenue is recorded  based upon the Company's share  of
volumes  sold, regardless  of whether  the Company  has taken  its proportionate
share of volumes produced.

    Under the entitlements method, the  Company records a receivable or  payable
to  the extent  it receives  less or  more than  its proportionate  share of the
related revenue. The Company believes that the entitlements method is preferable
because it allows for recognition of revenue based on the Company's actual share
of jointly  owned production  and  provides a  better  matching of  revenue  and
related expenses.

    The  cumulative effect  of the change  for the periods  through December 31,
1993 was a  charge of  $13,990,000. The  effect of this  change on  1994 was  an
increase in earnings from operations of $3,584,000 and an increase in production
volumes  of 1,555,000 MCF. There were no  related income tax effects in 1994. As
the Company  adopted this  change  in the  fourth  quarter of  1994,  previously
reported  1994 quarterly  information has  been restated  to reflect  the change
effective January 1, 1994. See Note 15 for restated selected quarterly financial
data. The pro forma amounts shown  on the consolidated statements of  operations
have  been adjusted for the effect of  the retroactive application of the change
and related income taxes.

    As of December 31, 1994 the Company had produced approximately 8.4 BCF  more
than  its entitled share of production. The estimated value of this imbalance is
approximately $14,260,000, which is reflected on the accompanying balance  sheet
as a short-term liability of $5,735,000 and a long-term liability of $8,525,000.

    HEDGING TRANSACTIONS -- In order to minimize exposure to fluctuations in oil
and  natural gas prices, the Company hedges  the price of future oil and natural
gas production by  entering into certain  contracts and financial  arrangements.
Gains  and  losses  related  to these  hedging  transactions  are  recognized as
adjustments to revenue  recorded for  the related  production. Costs  associated
with  the  purchase  of certain  hedge  instruments are  deferred  and amortized
against revenue related to hedged production.

    INCOME TAXES -- The adoption of Statement of Financial Accounting  Standards
No. 109, "Accounting for Income Taxes" (SFAS No. 109), effective January 1, 1993
changed  the Company's method  of accounting for income  taxes from the deferred
method to an asset  and liability method. Previously,  the Company deferred  the
tax  effects  of  timing  differences between  financial  reporting  and taxable
income. The asset and liability method requires the recognition of deferred  tax
liabilities  and assets  for the expected  future tax  consequences of temporary
differences between  financial accounting  bases  and tax  bases of  assets  and
liabilities.

    FOREIGN  CURRENCY TRANSLATION -- Assets  and liabilities related to Canadian
investments are  generally translated  at current  exchange rates,  and  related
translation  adjustments are  reported as  a component  of shareholders' equity.
Income statement accounts are translated at the average rates during the period.

    EARNINGS (LOSS) PER SHARE -- Primary  earnings (loss) per share is  computed
by  dividing net  earnings (loss) attributable  to common stock  by the weighted
average number of common shares and common share equivalents outstanding  during
each  period,  excluding treasury  shares. Net  earnings (loss)  attributable to
common stock  represents  net  earnings (loss)  less  preferred  stock  dividend
requirements  of $2,161,000 in 1994, $2,250,000  in 1993 and $2,348,000 in 1992.
Common share equivalents include, when applicable, dilutive stock options  using
the treasury stock method and warrants using the if converted method.

                                      F-24
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED)
    Fully  diluted earnings per  share is computed assuming,  in addition to the
above, (i) that convertible debentures were  converted at the beginning of  each
period or date of issuance, if later, with earnings being increased for interest
expense,  net of taxes, that  would not have been  incurred had conversion taken
place, (ii) that convertible preferred stock  was converted at the beginning  of
each  period or date  of issuance, if  later, and (iii)  any additional dilutive
effect of stock  options and  warrants. The  effects of  these assumptions  were
anti-dilutive   in  1994  and  1993.  The  weighted  average  number  of  shares
outstanding on a fully-diluted basis was  5,303,000 for the year ended  December
31, 1992.

    RECLASSIFICATIONS  --  Certain  amounts  in  the  1993  and  1992  financial
statements have been  reclassified to  conform to the  1994 financial  statement
presentation.

(2) ACQUISITIONS:
    During   1994,  the  Company  completed  acquisitions  totaling  $9,762,000,
including additional  interests in  properties  acquired in  1993. In  order  to
finance  one  of  the acquisitions,  the  Company sold  a  volumetric production
payment for approximately $4,353,000 (net of fees).

    In May and  December, 1993,  the Company purchased  interests in  properties
from  Atlantic  Richfield  Company  (ARCO)  for  approximately  $60,862,000.  In
conjunction with the ARCO acquisitions,  the Company sold volumetric  production
payments  from certain of the ARCO properties for approximately $40,468,000 (net
of fees).  In  December  1993,  the  Company  purchased  interests  in  offshore
properties  for approximately $24,050,000  and interests in  properties in south
Texas for approximately $59,458,000. In conjunction with these acquisitions, the
Company entered into a nonrecourse secured loan agreement for $51,600,000.

    In February 1992, Forest I Development Company, a wholly-owned subsidiary of
the Company,  purchased  substantially  all  of the  assets  of  Harbert  Energy
Corporation  and its  associated entities in  an acquisition accounted  for as a
purchase. The purchase  price of  $40,400,000 was funded  primarily through  the
sale  of  a  dollar-denominated production  payment  which was  recorded  at its
present value  of  $28,805,000. In  July  1992, the  Company  purchased  Transco
Exploration  and Production  Company (TEPCO)  for approximately  $45,000,000. In
conjunction with  the  acquisition, the  Company  sold a  volumetric  production
payment  from certain of the TEPCO properties for approximately $38,500,000 (net
of fees).

    The Company's results  of operations for  the year ended  December 31,  1993
include  the effects  of the first  ARCO acquisition  since May 1,  1993 and the
offshore properties and the second ARCO acquisition since December 1, 1993.  The
Company's results of operations for the year ended December 31, 1992 include the
effects  of the Harbert and TEPCO acquisitions since February 1, 1992 and August
1, 1992, respectively.

(3) INVESTMENT IN AND ADVANCES TO AFFILIATE:
    In May 1992, the Company transferred  substantially all of its Canadian  oil
and  gas  properties  to a  wholly-owned  Canadian subsidiary,  Forest  Canada I
Development Ltd. (FCID). In  September 1992, FCID sold  its Canadian assets  and
related   operations   to   CanEagle   Resources   Corporation   (CanEagle)  for
approximately $51,250,000  in Canadian  funds ($41,000,000  U.S.). CanEagle  was
formed  for the purpose of acquiring the  assets and related operations of FCID.
In  the  transaction,  FCID  received  cash  of  approximately  $28,000,000  CDN
($22,400,000  U.S.), net  of expenses, and  provided financing  in the aggregate
principal amount  of  $22,000,000 CDN  ($17,600,000  U.S.). On  June  24,  1994,
CanEagle sold a significant portion of its oil and gas properties in Canada to a
third party. In conjunction with this

                                      F-25
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(3) INVESTMENT IN AND ADVANCES TO AFFILIATE: (CONTINUED)
transaction,  the Company received  payment of $6,124,000  CDN ($4,400,000 U.S.)
representing principal and unpaid interest on a CanEagle subordinated  debenture
held by the Company. In addition, the Company exchanged its remaining investment
in  CanEagle for preferred shares of a newly formed entity, Archean Energy, Ltd.
(Archean).

    The  Company  has  accounted  for  the  proceeds  from  the   aforementioned
transactions  as  reductions in  the  carrying value  of  its investment  in and
advances to its Canadian affiliates. The Company accounts for its investment  in
Canadian  affiliates in a manner analagous  to equity accounting. Losses will be
recognized to the extent that  the Canadian affiliates' losses are  attributable
to  the Company's interest.  Earnings will be recognized  only if realization is
assured. No  earnings  or losses  attributable  to the  investment  in  Canadian
affiliates have been recognized in 1994, 1993 or 1992.

(4) LONG-TERM DEBT:
    Long-term debt at December 31, 1994 and 1993 consists of the following:

<TABLE>
<CAPTION>
                                                                                   1994         1993
                                                                                -----------  -----------
<S>                                                                             <C>          <C>
Bank debt.....................................................................  $    33,000  $    25,000
Nonrecourse secured loan......................................................       57,840       53,101
Production payment obligation.................................................       18,534       21,305
11 1/4% Subordinated debentures...............................................       99,316       99,272
5 1/2% Subordinated debentures................................................           --        7,171
                                                                                -----------  -----------
                                                                                    208,690      205,849
Less current portion..........................................................       (1,636)     (11,542)
                                                                                -----------  -----------
Long-term debt................................................................  $   207,054  $   194,307
                                                                                -----------  -----------
                                                                                -----------  -----------
</TABLE>

    BANK DEBT:

    The  Company has  a secured credit  facility (The Credit  Facility) with The
Chase Manhattan Bank,  NA. (Chase)  as agent  for a  group of  banks. Under  the
Credit  Facility, the  Company may borrow  up to $17,500,000  for acquisition or
development of proved oil  and gas reserves, and  up to $32,500,000 for  working
capital and general corporate purposes, subject to semi-annual redemption at the
banks'  discretion. The total borrowing capacity of the Company under the Credit
Facility is $50,000,000. In March, 1995,  the banks completed their most  recent
semi-annual  redetermination of the Credit Facility and advised the Company that
the maximum borrowing capacity would be maintained at $50,000,000. However,  the
amount  of the maximum borrowings under the Credit Facility is at the discretion
of the banks and is subject to change at any time.

    The Credit Facility is secured by a  lien on, and a security interest in,  a
majority  of  the Company's  proved oil  and gas  properties and  related assets
(subject to prior security interests granted to holders of volumetric production
payment agreements), a pledge of accounts receivable, material contracts and the
stock of material subsidiaries, and a  negative pledge on remaining assets.  The
maturity  date of the Credit  Facility is December 31,  1996. Under the terms of
the Credit Facility, the Company is  subject to certain covenants and  financial
tests (which may from time to time restrict the Company's activities), including
restrictions  or requirements  with respect to  working capital,  net cash flow,
additional debt,  asset sales,  mergers,  cash dividends  on capital  stock  and
reporting  responsibilities. At December 31,  1994 the outstanding balance under
the Credit Facility  was $33,000,000 at  interest rates ranging  from 7.255%  to
8.875%  and  the Company  was in  compliance  with the  covenants of  the Credit
Facility. The

                                      F-26
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(4) LONG-TERM DEBT: (CONTINUED)
Company currently anticipates that  it may not meet  the working capital  and/or
interest  coverage ratio tests  during 1995. Management  believes, however, that
any instances of noncompliance can be cured within the period of time  permitted
or that waivers can be obtained from the banks.

    NONRECOURSE SECURED LOAN:

    On  December 30, 1993,  the Company entered into  a nonrecourse secured loan
agreement arranged by Enron  Finance Corp., an affiliate  of Enron Gas  Services
(the  Enron loan). Advances under the loan agreement bear annual interest at the
rate of 12.5%. Approximately  $51,600,000 was advanced on  December 30, 1993  to
provide  financing for acquisitions. Another $5,800,000 of the available balance
was advanced on December 30, 1993 to fund a portion of the development  projects
which  will be undertaken by  the Company on the  properties pledged as security
for the  loan. Under  the  terms of  the Enron  loan,  additional funds  may  be
advanced to fund additional development projects which will be undertaken by the
Company on the properties pledged as security for the loan.

    The loan was recorded at a discount to reflect conveyance to the lender of a
20%  interest in  the net  profits, as defined,  of properties  located in south
Texas. This discount of $4,299,000 is being amortized over the life of the  loan
using  the effective interest method. At  December 31, 1994 the principal amount
of the loan was $61,717,000 and the recorded liability was $57,840,000.

    Payments of principal and interest under the Enron loan are due monthly  and
are  equal to  90% of  total net operating  income from  the secured properties,
reduced by  80% of  allowable capital  expenditures, as  defined. The  Company's
current  estimate,  based on  expected production  and prices,  budgeted capital
expenditure levels and  expected discount  amortization, is  that 1995  payments
will  reduce the  recorded liability by  approximately $524,000.  This amount is
included in  current  liabilities.  Estimated  liability  reductions,  including
required  principal payments, for 1996 through  1999, under the same production,
pricing,  capital   expenditure  and   discount  scenario,   are   approximately
$11,280,000, $18,741,000, $15,119,000 and $9,113,000, respectively. Payments, if
any,  under  the net  profits  conveyance will  commence  upon repayment  of the
principal amount of the Enron loan and  will cease when the lender has  received
an  internal rate  of return,  as defined, of  18% (15.25%  through December 31,
1995). The Company  has signed a  letter of  intent to restructure  the loan  as
described in Note 17.

    PRODUCTION PAYMENT OBLIGATION:

    The  original principal amount of  the dollar-denominated production payment
was $37,550,000,  which was  recorded  as a  liability  of $28,805,000  after  a
discount to reflect a market rate of interest of 15.5%. At December 31, 1994 the
remaining  principal  amount  was  $23,373,000 and  the  recorded  liability was
$18,534,000. Under the terms of this production payment, the Company must make a
monthly cash  payment which  is the  greater  of a  base amount  or 85%  of  net
proceeds  from  the  subject  properties, as  defined,  except  that  the amount
required to be paid in any given month shall not exceed 100% of the net proceeds
from the subject properties. The Company  retains a management fee equal to  10%
of  sales  from the  properties, which  is  deducted in  the calculation  of net
proceeds. The  Company's  current estimate,  based  on expected  production  and
prices,  budgeted capital expenditure levels and expected discount amortization,
is that  1995  payments will  reduce  the recorded  liability  by  approximately
$1,112,000;  this amount is included in current liabilities. Estimated liability
reductions for 1996 through  1999, under the  same production, pricing,  capital
expenditure  and  discount scenario,  are  $811,000, $1,177,000,  $2,988,000 and
$4,220,000, respectively.

                                      F-27
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(4) LONG-TERM DEBT: (CONTINUED)
    11 1/4% SUBORDINATED DEBENTURES:

   
    On September 8, 1993 the Company completed a public offering of $100,000,000
aggregate principal amount of 11 1/4% Senior Subordinated Notes due September 1,
2003. The Senior Subordinated Notes were  issued at a price of 99.259%  yielding
11.375%  to the holders. The Company used the  net proceeds from the sale of the
Senior  Subordinated   Notes  of   approximately  $95,827,000,   together   with
approximately  $19,400,000 of available  cash, to redeem  all of its outstanding
Senior Secured  Notes and  long-term  subordinated debentures.  The  redemptions
resulted  in a net  loss of $15,387,000  which was recorded  as an extraordinary
loss of $10,735,000 (net of income tax benefit of $4,652,000).
    

   
    The Senior Subordinated Notes are redeemable  at the option of the  Company,
in  whole or in part, at  any time on or after  September 1, 1998 initially at a
redemption price of 105.688%, plus accrued  interest to the date of  redemption,
declining  at the  rate of  1.896% per  year to  September 9,  2000 and  at 100%
thereafter. In  addition,  the Company  may,  at  its option,  redeem  prior  to
September 1, 1996 up to 30% of the initially outstanding principal amount of the
Notes at 110% of the principal amount thereof, plus accrued interest to the date
of redemption, with the net proceeds of any future public offering of its Common
Stock.
    

    Under  the terms  of the  Senior Subordinated  Notes, the  Company must meet
certain tests before it is able to  pay cash dividends (other than dividends  on
the  Company's  $.75  Convertible  Preferred  Stock)  or  make  other restricted
payments,  incur  additional  indebtedness,  engage  in  transactions  with  its
affiliates,  incur liens and engage in  certain sale and leaseback arrangements.
The terms  of the  Senior Secured  Notes  also limit  the Company's  ability  to
undertake a consolidation, merger or transfer of all or substantially all of its
assets. In addition, the Company is, subject to certain conditions, obligated to
offer  to repurchase  Senior Subordinated  Notes at  par value  plus accrued and
unpaid interest to the date of repurchase, with the net cash proceeds of certain
sales or  dispositions of  assets. Upon  a change  of control,  as defined,  the
Company  will be required to  make an offer to  purchase the Senior Subordinated
Notes at 101% of the principal amount thereof, plus accrued interest to the date
of purchase.

    5 1/2% SUBORDINATED DEBENTURES:

    At December 31, 1993  the 5 1/2% Convertible  Subordinated Debentures had  a
remaining  balance of $7,171,000 which was paid  in full on the February 1, 1994
due date.

(5) DEFERRED REVENUE:
    From April 1991 through May 1993,  the Company entered into four  volumetric
production  payments with entities  associated with Enron  Corp. (Enron) for net
proceeds of  $121,498,000. Under  the terms  of these  production payments,  the
Company  was required to deliver 70.1 BCF  of natural gas and 770,000 barrels of
oil over periods ranging from three to six years.

    Effective November 1, 1993, the four separate volumetric payment  financings
described  above  between  the  Company and  Enron  were  consolidated  into one
production  payment.  The  delivery  schedules  from  the  previously   separate
production  payments  were not  adjusted;  however, delivery  shortfalls  on any
property can now be made up from excess production from any other property which
is dedicated  to  the  production payment  obligation.  The  consolidation  also
provided  that certain acreage  previously committed to  the production payments
was released and  can be  developed by the  Company unburdened  by the  delivery
obligations of the production payment.

    In  connection with  the purchase  of interests  in properties  from ARCO in
December 1993,  a  volumetric  production  payment  from  certain  of  the  ARCO
properties  was sold to  Enron for net proceeds  of $13,207,000. This production
payment covered approximately  7.3 BCF  of natural gas  to be  delivered over  8
years.

                                      F-28
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(5) DEFERRED REVENUE: (CONTINUED)
    In  July 1994, the Company purchased  additional interests in the properties
acquired from ARCO  in December  1993. In  connection with  this transaction,  a
volumetric  production payment was sold to Enron for net proceeds of $4,353,000.
This production  payment covered  approximately 2.7  BCF of  natural gas  to  be
delivered over 8 years.

    The  Company is required  to deliver the scheduled  volumes from the subject
properties or to make a cash payment for volumes produced but not delivered,  in
combination  not  to exceed  a specified  percentage  of monthly  production. If
production levels are not sufficient to meet scheduled delivery commitments, the
Company must account  for and make  up such shortages,  at market-based  prices,
from future production.

    The Company is responsible for royalties and for production costs associated
with  operating the properties subject to the production payment agreements. The
Company may  grant  liens  on  properties  subject  to  the  production  payment
agreements,  but it  must notify prospective  lienholders that  their rights are
subject to the prior rights of the production payment owner.

    Amounts received were recorded as deferred revenue. Volumes associated  with
amortization of deferred revenue for the years ended December 31, 1994, 1993 and
1992 were as follows:

<TABLE>
<CAPTION>
                                                                                               NET SALES VOLUME
                                                                VOLUMES DELIVERED (1)     ATTRIBUTABLE TO PRODUCTION
                                                                                            PAYMENT DELIVERIES (2)
                                                              --------------------------  --------------------------
                                                                             NATURAL GAS                 NATURAL GAS
                                                               OIL (MBBLS)     (MMCF)      OIL (MBBLS)     (MMCF)
                                                              -------------  -----------  -------------  -----------
<S>                                                           <C>            <C>          <C>            <C>
1994........................................................          218        19,985           182        16,005
1993........................................................          221        23,392           185        18,731
1992........................................................           70        11,689            59         9,117
<FN>
- ------------------------
(1)  Amounts  settled in cash in lieu of volumes were $1,611,381, $3,138,628 and
     $7,965,945,  for  the  years  ended  December  31,  1994,  1993  and  1992,
     respectively.

(2)  Represents  volumes  required to  be delivered  to  Enron net  of estimated
     royalty volumes.
</TABLE>

    Future amortization of deferred revenue,  based on the scheduled  deliveries
under the production payment agreements, is as follows:

<TABLE>
<CAPTION>
                                                                                                         NET SALES VOLUMES
                                                                                                          ATTRIBUTABLE TO
                                                                                VOLUMES REQUIRED TO     PRODUCTION PAYMENT
                                                                               BE DELIVERED TO ENRON      DELIVERIES (1)
                                                                               ---------------------   ---------------------
                                                                  ANNUAL       NATURAL GAS     OIL     NATURAL GAS     OIL
                                                               AMORTIZATION      (MMCF)      (MBBLS)     (MMCF)      (MBBLS)
                                                              --------------   -----------   -------   -----------   -------
                                                              (IN THOUSANDS)
<S>                                                           <C>              <C>           <C>       <C>           <C>
1995........................................................     $20,770         11,045        174        8,899        145
1996........................................................       7,546          3,721         87        2,998         74
1997........................................................       2,439          1,410         --        1,136         --
1998........................................................       1,593            892         --          719         --
Thereafter..................................................       3,560          1,994         --        1,606         --
                                                              --------------   -----------   -------   -----------   -------
                                                                 $35,908         19,062        261       15,358        219
                                                              --------------   -----------   -------   -----------   -------
                                                              --------------   -----------   -------   -----------   -------
<FN>
- ------------------------
(1)  Represents  volumes  required to  be delivered  to  Enron net  of estimated
     royalty volumes.
</TABLE>

                                      F-29
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1994, 1993 and 1992

(6) INCOME TAXES:
    The  Company adopted  Statement of  Financial Accounting  Standards No. 109,
"Accounting for Income Taxes," (SFAS No.  109) on a prospective basis  effective
January  1, 1993. The cumulative effect of  this change in accounting for income
taxes of  $2,060,000 was  determined as  of  January 1,  1993 and  was  reported
separately  in  the  Consolidated Statement  of  Operations for  the  year ended
December 31, 1993.

    The income  tax expense  (benefit)  is different  from amounts  computed  by
applying the statutory Federal income tax rate for the following reasons:

<TABLE>
<CAPTION>
                                                                           1994       1993       1992
                                                                        ----------  ---------  ---------
                                                                                 (IN THOUSANDS)
<S>                                                                     <C>         <C>        <C>
Tax expense (benefit) at 35% (34% for 1992) of earnings (loss) before
 income taxes, cumulative effects of changes in accounting principles
 and extraordinary item...............................................  $  (23,749)    (3,747)     3,837
Change in the balance of the valuation allowance for deferred tax
 assets attributable to loss before income taxes, cumulative effects
 of changes in accounting principles and extraordinary item...........      23,220      2,034         --
Expiration of tax carryforwards.......................................         455        318         --
Other.................................................................          83         45        151
                                                                        ----------  ---------  ---------
    Total income tax expense (benefit)................................  $        9     (1,350)     3,988
                                                                        ----------  ---------  ---------
                                                                        ----------  ---------  ---------
</TABLE>

    The  Omnibus  Budget  Reconciliation  Act  of  1993  increased  the  Federal
corporate tax rate from 34% to 35% retroactively to January 1, 1993. As a result
of this tax increase,  the tax benefits  at December 31,  1994 and December  31,
1993,  respectively, on the losses from continuing operations were approximately
$677,000 and  $167,000 less  than  such amounts  would  have been  without  such
increase  in the  tax rate.  However, due to  limitations on  the recognition of
deferred tax assets, the total tax benefit at December 31, 1994 and December 31,
1993, including  the tax  benefit on  the  cumulative effect  of the  change  in
accounting  method in  1994 and on  the extraordinary loss  on extinguishment of
debt in 1993, is unaffected by the tax rate increase. The impact of the tax rate
increase will be recognized when  future taxable income allows the  unrecognized
deferred tax asset to be realized.

    Deferred  income taxes generally result from recognizing income and expenses
at different times  for financial  and tax reporting.  These differences  result
from  recording proceeds  from the  sale of  properties in  the full  cost pool,
capitalization of certain  development, exploration  and other  costs under  the
full  cost method of accounting and the  provision for impairment of oil and gas
properties for financial accounting purposes.

                                      F-30
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(6) INCOME TAXES: (CONTINUED)
    The components of  the net  deferred tax liability,  computed in  accordance
with SFAS No. 109 are as follows:

<TABLE>
<CAPTION>
                                                                              DECEMBER 31,   JANUARY 1,
                                                                                  1994          1994
                                                                             --------------  -----------
                                                                                   (IN THOUSANDS)
<S>                                                                          <C>             <C>
Deferred tax assets:
  Accounts receivable, due to allowance for doubtful accounts..............   $        289          468
  Current and long term liabilities due to accrual for retirement
   benefits................................................................          1,475        1,641
  Current and long term liabilities due to accrual for medical benefits....          2,040        1,857
  Current and long term liabilities due to accrual for sales recorded on
   the entitlements method.................................................          3,642           --
  Net operating loss carryforward..........................................         19,965       13,990
  Depletion carryforward...................................................          6,958        6,958
  Contribution carryforward................................................            106          348
  Investment tax credit carryforward.......................................          3,674        3,885
  Alternative minimum tax credit carryforward..............................          2,206        2,206
  Other....................................................................             94           96
                                                                             --------------  -----------
    Total gross deferred tax assets........................................         40,449       31,449
    Less valuation allowance...............................................        (36,258)      (8,142)
                                                                             --------------  -----------
    Net deferred tax assets................................................          4,191       23,307
Deferred tax liabilities:
  Full cost pool, due principally to capitalized expenditures..............         (4,191)     (23,307)
                                                                             --------------  -----------
    Net deferred tax liability.............................................   $         --           --
                                                                             --------------  -----------
                                                                             --------------  -----------
</TABLE>

    The  valuation allowance for deferred  tax assets as of  January 1, 1994 was
$8,142,000. The net  change in the  total valuation allowance  for the tax  year
ended  December 31, 1994 was  an increase of $28,116,000.  The total increase in
the valuation allowance includes $4,896,000 resulting from the cumulative effect
of the change in accounting for oil and  gas sales from the sales method to  the
entitlements method.

    The  Alternative Minimum Tax  (AMT) credit carryforward  available to reduce
future Federal regular taxes  aggregated $2,206,000 at  December 31, 1994.  This
amount  may be carried forward indefinitely.  Regular and AMT net operating loss
carryforwards  at   December  31,   1994  were   $57,044,000  and   $55,387,000,
respectively, and will expire in the years indicated below:

<TABLE>
<CAPTION>
                                                                                    REGULAR      AMT
                                                                                   ---------  ---------
                                                                                      (IN THOUSANDS)
<S>                                                                                <C>        <C>
2000.............................................................................  $   2,665      4,143
2005.............................................................................      8,307         --
2008.............................................................................     28,999     31,800
2009.............................................................................     17,073     19,444
                                                                                   ---------  ---------
                                                                                   $  57,044     55,387
                                                                                   ---------  ---------
                                                                                   ---------  ---------
</TABLE>

    AMT net operating loss carryforwards can be used to offset 90% of AMT income
in future years.

                                      F-31
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(6) INCOME TAXES: (CONTINUED)
    Investment  tax  credit  carryforwards available  to  reduce  future Federal
income taxes aggregated $3,674,000  at December 31, 1994  and expire at  various
dates  through the  year 2001.  Percentage depletion  carryforwards available to
reduce future  Federal taxable  income aggregated  $19,879,000 at  December  31,
1994.  This amount may  be carried forward indefinitely.  The net operating loss
and investment tax credit carryforwards have  been recognized as a deferred  tax
asset, subject to a valuation allowance.

    The  availability  of some  of these  tax attributes  to reduce  current and
future taxable income of the Company is subject to various limitations under the
Internal Revenue Code. In particular, the Company's ability to utilize such  tax
attributes  could be severely restricted due  to the occurrence of an "ownership
change" within the meaning of Section 382 of the Internal Revenue Code resulting
from the  Company's 1991  recapitalization. At  December 31,  1994, the  Company
estimated  that net operating loss and investment tax credit carryforwards would
be limited to offset current taxable income to the extent described below.

    The net operating loss carryforwards which  expire in 2008 and 2009 are  not
subject  to the provisions of  Section 382 as they  were generated subsequent to
the ownership change. Even though the Company  is limited in its ability to  use
the  remaining net  operating loss  carryovers under  the general  provisions of
Section 382, it may be  entitled to use these  net operating loss carryovers  to
offset  (a) gains recognized in the five years following the ownership change on
the disposition of certain assets,  to the extent that  the value of the  assets
disposed of exceeds its tax basis on the date of the ownership change or (b) any
item  of income which is properly taken into account in the five years following
the ownership change but which is  attributable to periods before the  ownership
change  ("built-in gain"). The ability of the Company to use these net operating
loss carryovers to  offset built-in gain  first requires that  the Company  have
total  built-in gains at the time of the ownership change which are greater than
a  threshold  amount.  In  addition,  the  use  of  these  net  operating   loss
carryforwards  to offset  built-in gain  cannot exceed  the amount  of the total
built-in gain.

    The Company believes that due to the amount of built-in gain as of the  date
of ownership change, and the recognition of such gain through December 31, 1994,
there  is no significant  limitation on the  Company's ability to  use these net
operating loss carryforwards or investment tax credit carryforwards.

(7) PREFERRED STOCK:
    The Company  has  10,000,000  shares of  $.75  Convertible  Preferred  Stock
authorized,  par  value $.01  per share,  of which  there were  2,880,973 shares
outstanding at  December  31,  1994  and 1993,  with  an  aggregate  liquidation
preference  of  $28,809,730  at  December  31,  1994  and  1993.  This  stock is
convertible at any time, at the option of  the holder, at the rate of .7  shares
of  Common Stock for each share of  $.75 Convertible Preferred Stock, subject to
adjustment upon occurrence  of certain events.  During 1994, no  shares of  $.75
Convertible Preferred Stock were converted into shares of Common Stock. The $.75
Convertible Preferred Stock is redeemable, in whole or in part, at the option of
the  Company, at any time after the earlier of (i) July 1, 1996 or (ii) the date
on which the last reported sales price of the Common Stock will have been $37.50
or higher for at least 20 of the prior 30 trading days, at a redemption price of
$51.65 per share  during the twelve-month  period which began  July 1, 1994  and
declining  ratably to $50.00 per share at July 1, 1996 and thereafter, including
accumulated and unpaid dividends. Cumulative annual dividends of $.75 per  share
are payable quarterly, in arrears, on the first day of February, May, August and
November,  when and as declared. Until December  31, 1993, the Company paid such
dividends in shares of Common Stock. After  such date, dividends may be paid  in
cash  or,  at  the  Company's  election,  in shares  of  Common  Stock  or  in a
combination of cash and  Common Stock. However, the  Company is prohibited  from
paying    cash   dividends    on   its   $.75    Convertible   Preferred   Stock

                                      F-32
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(7) PREFERRED STOCK: (CONTINUED)
after the February 1, 1995 dividend due to restrictions contained in the  Credit
Agreement  with its lending banks. Common Stock delivered in payment of dividend
will be valued for dividend  payment purposes at between  75% and 90%, based  on
trading  volume, of the  average last reported  sales price of  the Common Stock
during a specified period prior to the record date for the dividend payment.

    During any period in which dividends  on preferred stock are in arrears,  no
dividends or distributions, except for dividends paid in shares of Common Stock,
may  be paid or declared on the Common Stock, nor may any shares of Common Stock
be acquired by the Company.

(8) COMMON STOCK:
    The Company has  112,000,000 shares  of Common Stock  authorized, par  value
$.10  per share, of  which there were  5,659,042 and 5,650,089  shares issued at
December 31, 1994 and 1993, respectively, with 21,188 and 67,163 shares held  by
the  Company at December  31, 1994 and  1993, respectively. The  Common Stock is
entitled to one vote per share. Prior to  May 1993 the Company also had Class  B
stock  which  had superior  voting  rights to  the  Company's Common  Stock, had
limited transferability  and  was  not  traded in  any  public  market  but  was
convertible  at any time into shares of Common Stock on a share-for-share basis.
At  the  Company's  Annual  Meeting  of  Shareholders  on  May  12,  1993,   the
shareholders  adopted  amendments  to  the  Company's  Restated  Certificate  of
Incorporation to increase  the number of  authorized shares of  Common Stock  to
112,000,000  and to reclassify  each share of  Class B Stock  into .22 shares of
Common Stock.

   
    On June 15, 1993,  the Company issued 2,216,000  shares of Common Stock  for
$25.00 per share in a public offering. The net proceeds from the issuance of the
shares  totalled approximately  $51,506,000 after  deducting issuance  costs and
underwriting fees.
    

    On October  29,  1993  the  Company paid  a  dividend  distribution  of  one
Preferred Share Purchase Right on each outstanding share of the Company's Common
Stock. The Rights are exercisable only if a person or group acquires 20% or more
of  the Company's Common Stock or announces a tender offer which would result in
ownership by a person or  group of 20% or more  of the Common Stock. Each  Right
initially entitles each shareholder to buy 1/100th of a share of a new series of
Preferred  Stock  at an  exercise price  of $30.00,  subject to  adjustment upon
certain occurrences. Each 1/100th  of a share of  such new Preferred Stock  that
can  be  purchased upon  exercise  of a  Right  has economic  terms  designed to
approximate the value of one  share of Common Stock.  The Rights will expire  on
October 29, 2003, unless extended or terminated earlier.

    The  Company  has  Warrants  outstanding  which  permit  holders  thereof to
purchase 248,943  shares of  Common Stock  at an  exercise price  of $15.00  per
share.  The Warrants  are noncallable  by the Company  and expire  on October 1,
1996. The exercise price is payable in cash.

    In March 1992, the  Company adopted the 1992  Stock Option Plan under  which
non-qualified  stock options  may be granted  to key  employees and non-employee
directors. The aggregate number of shares of Common Stock which the Company  may
issue  under options  granted pursuant to  this plan  may not exceed  10% of the
total number of shares outstanding or issuable at the date of grant pursuant  to
outstanding  rights, warrants,  convertible or exchangeable  securities or other
options. The exercise price of  an option may not be  less than 85% of the  fair
market  value of one share  of the Company's Common Stock  on the date of grant.
The  options  vest  20%  on  the  date  of  grant  and  an  additional  20%   on

                                      F-33
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(8) COMMON STOCK: (CONTINUED)
each  grant anniversary  date thereafter.  The Company  may, in  its discretion,
grant each optionee a  cash bonus upon  the exercise of  each granted option.  A
summary of stock option activity related to the Plan is as follows:

<TABLE>
<CAPTION>
                                                                                          OPTION PRICE
                                                                              SHARES        PER SHARE
                                                                            -----------  ---------------
<S>                                                                         <C>          <C>
Options granted during 1992 and outstanding at December 31, 1992..........      348,000  $         15.00
  Granted.................................................................      305,000            25.00
  Exercised...............................................................      (26,400)           15.00
  Cancelled or surrendered................................................      (15,800)           15.00
                                                                            -----------  ---------------
Options outstanding at December 31, 1993..................................      610,800      15.00-25.00
  Granted.................................................................       62,000            25.00
  Exercised...............................................................       (7,000)           15.00
  Cancelled or surrendered................................................       (7,000)           25.00
                                                                            -----------  ---------------
Options outstanding at December 31, 1994..................................      658,800  $   15.00-25.00
                                                                            -----------  ---------------
                                                                            -----------  ---------------
Options exercisable at December 31, 1994..................................      372,080  $   15.00-25.00
                                                                            -----------  ---------------
                                                                            -----------  ---------------
</TABLE>

(9) GAS PURCHASE CONTRACT SETTLEMENT:
    On  December 17, 1992, the Company and  ONEOK, Inc. (ONEOK) agreed to settle
the case styled Forest  Oil Corporation v. ONEOK,  Inc. (Number 71,582) and  its
companion  case styled Forest Oil Corporation v. ONEOK, Inc. (Case No. C-89-53).
The cases  involved  take-or-pay damages  relating  to a  natural  gas  purchase
contract  between the Company and ONEOK. The settlement encompassed all disputed
contracts, claims  and future  claims.  The cash  proceeds of  $51,250,000  were
received  by the Company on December  24, 1992. Proceeds after deducting related
royalties  and  production  taxes  were  approximately  $36,429,000.  The  ONEOK
settlement  increased  the  Company's  net earnings  for  1992  by approximately
$24,043,000 or $8.73 per share.

(10) EMPLOYEE BENEFITS:

    PENSION PLANS:

    The Company has a qualified defined benefit pension plan (Pension Plan). The
Company has effected  a curtailment of  the Pension Plan  pursuant to which  all
benefit accruals were suspended effective May 31, 1991.

    The  benefits under the Pension  Plan are based on  years of service and the
employee's average  compensation  during  the  highest  consecutive  sixty-month
period in the fifteen years prior to retirement.

                                      F-34
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(10) EMPLOYEE BENEFITS: (CONTINUED)
No  contribution was made in 1994, 1993  or 1992. The following table sets forth
the Pension  Plan's  funded  status  and amounts  recognized  in  the  Company's
consolidated financial statements at December 31:

<TABLE>
<CAPTION>
                                                                                    1994        1993
                                                                                 ----------  ----------
                                                                                     (IN THOUSANDS)
<S>                                                                              <C>         <C>
Actuarial present value of benefit obligations:
  Accumulated benefit obligation, including vested benefits of $23,953,000 in
   1994 and $28,484,000 in 1993................................................  $  (23,953)    (28,484)
                                                                                 ----------  ----------
                                                                                 ----------  ----------
Projected benefit obligation for service rendered to date......................  $  (23,953)    (28,484)
Plan assets at fair market value, consisting primarily of listed stocks, bonds
 and other fixed income obligations............................................      23,443      25,576
                                                                                 ----------  ----------
Plan assets in excess of projected benefit obligation (unfunded pension
 liability)....................................................................        (510)     (2,908)
Unrecognized net loss from past experience different from that assumed and
 effects of changes in assumptions.............................................       1,468       3,642
                                                                                 ----------  ----------
Pension asset recognized in the balance sheet..................................  $      958         734
                                                                                 ----------  ----------
                                                                                 ----------  ----------
</TABLE>

    For  1994 the discount rate used  in determining the actuarial present value
of the projected benefit  obligation was 9% and  the expected long-term rate  of
return  on assets was  9%. For 1993,  the discount rate  used in determining the
actuarial present value  of the projected  benefit obligation was  7.5% and  the
expected  long-term rate of return on assets was 9%. For 1992, the discount rate
used in  determining  the  actuarial  present value  of  the  projected  benefit
obligation was 9% and the expected long-term rate of return on assets was 9%.

    The components of net pension expense (benefit) for the years ended December
31, 1994, 1993 and 1992 are as follows:

<TABLE>
<CAPTION>
                                                                          1994       1993       1992
                                                                        ---------  ---------  ---------
                                                                                (IN THOUSANDS)
<S>                                                                     <C>        <C>        <C>
Net pension expense (benefit) included the following components:
  Interest cost on projected benefit obligation.......................  $   1,976      2,039      2,074
  Actual return on plan assets........................................       (245)    (3,534)    (1,890)
  Net amortization and deferral.......................................     (1,955)     1,441       (240)
                                                                        ---------  ---------  ---------
Net pension expense (benefit).........................................  $    (224)       (54)       (56)
                                                                        ---------  ---------  ---------
                                                                        ---------  ---------  ---------
</TABLE>

    The  Company has a non-qualified unfunded supplementary retirement plan that
provides  certain  officers  with  defined  retirement  benefits  in  excess  of
qualified  plan limits imposed  by Federal tax law.  Benefit accruals under this
plan were suspended  effective May  31, 1991  in connection  with suspension  of
benefit  accruals under  the Company's  Pension Plan.  At December  31, 1994 the
projected benefit obligation under this plan totaled $480,000, which is included
in other liabilities in  the accompanying balance  sheet. The projected  benefit
obligation   is  determined  using  the  same  discount  rate  as  is  used  for
calculations for the Pension Plan.

    In 1993 as a result of the change in the discount rate for the Pension  Plan
and  the  supplementary retirement  plan, the  Company  recorded a  liability of
$3,038,000 representing  the  unfunded  pension liability  and  a  corresponding
decrease  in capital surplus. As  a result of the  increase in the discount rate

                                      F-35
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(10) EMPLOYEE BENEFITS: (CONTINUED)
for the Pension Plan and the supplementary retirement plan in 1994, the  Company
reduced   the  liability   representing  the   unfunded  pension   liability  by
approximately $1,570,000 with a corresponding increase in capital surplus.

    RETIREMENT SAVINGS PLAN:

    The Company sponsors  a qualified  tax deferred savings  plan in  accordance
with  the provisions of  Section 401(k) of the  Internal Revenue Code. Employees
may defer up to 10% of  their compensation, subject to certain limitations.  The
Company matches the employee contributions up to 5% of employee compensation. In
1994,  1993 and 1992, Company contributions  were made using treasury stock. The
expense associated  with  the  Company's  contribution  was  $516,000  in  1994,
$367,000 in 1993 and $454,000 in 1992.

    Effective  January 1,  1992 the plan  was amended  to include profit-sharing
contributions by  the Company.  In 1994,  the Company  did not  make any  profit
sharing  contributions.  The  Company's profit-sharing  contributions  were made
using Company  stock  valued  at  $276,000  and  $465,000  for  1993  and  1992,
respectively.

    ANNUAL INCENTIVE PLAN:

    The Forest Oil Corporation Annual Incentive Plan (the Incentive Plan), which
became effective January 1, 1992, permits participating employees to earn annual
bonus  awards  payable in  cash  or in  shares  of the  Company's  Common Stock,
generally  based  in  part  upon   the  Company  attaining  certain  levels   of
performance.  In 1994, no  bonuses were awarded.  In 1993 and  1992, the Company
accrued bonuses  of $426,000  and $930,000,  respectively, under  the  Incentive
Plan.  Amounts awarded will  be disbursed in equal  annual installments over the
succeeding three-year period.

    EXECUTIVE RETIREMENT AGREEMENTS:

    The Company entered into Agreements  in December 1990 (the Agreements)  with
certain  executives and directors (the  Retirees) whereby each executive retired
from the employ of the Company as of December 28, 1990. Pursuant to the terms of
the Agreements, the  Retirees are  entitled to  receive supplemental  retirement
payments  from the Company in addition to the amounts to which they are entitled
under the Company's retirement plan. In addition, the Retirees and their spouses
are entitled to lifetime coverage under  the Company's group medical and  dental
plans,  tax  and  other  financial  services, and  payments  by  the  Company in
connection with certain club membership dues. The Retirees will also continue to
participate in the Company's royalty bonus program until December 31, 1995.  The
Company has also agreed to maintain certain life insurance policies in effect at
December 1990, for the benefit of each of the Retirees.

    Six  of the  Retirees have  subsequently resigned  as directors.  One of the
Retirees continues  to  serve as  a  director and  will  be paid  the  customary
non-employee director's fee. Pursuant to the terms of the retirement agreements,
the  former directors and any other Retiree who  ceases to be a director (or his
spouse) will be paid $2,500 a month until December 2000.

    The Company's obligation to one retiree under a revised retirement agreement
is payable in Common Stock or cash, at the Company's option, in May of each year
from 1993 through 1996  at approximately $190,000 per  year with the balance  of
$149,000  payable  in May  1997.  The retirement  agreements  for the  other six
Retirees, one of whom received in 1991 the payments scheduled to be made in 1999
and 2000, provide for  supplemental retirement payments totalling  approximately
$938,400  per year through 1998 and approximately  $740,400 per year in 1999 and
2000.

                                      F-36
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(10) EMPLOYEE BENEFITS: (CONTINUED)
    The present value  of the amounts  due under the  agreements, discounted  at
13%,  has  been  recorded  as  retirement  benefits  payable  to  executives and
directors.

    LIFE INSURANCE:

    The Company provides life insurance  benefits for certain key employees  and
retirees under split dollar life insurance plans. The premiums paid for the life
insurance policies were $916,000, $861,000, and $995,000 in 1994, 1993 and 1992,
respectively,  including $831,000, $766,000  and $765,000 paid  for policies for
retired executives. Under the  life insurance plans, the  Company is assigned  a
portion of the benefits which is designed to recover the premiums paid.

    HEALTH AND DENTAL INSURANCE:

    The  Company provides health  and dental insurance to  all of its employees,
eligible retirees and eligible dependents.  The Company provides these  benefits
at  nominal cost  to employees  and retirees who  are required  to contribute an
estimated 50% of  the cost of  dependent coverage.  In 1994, 1993  and 1992  the
costs of providing these benefits for both active and retired employees totalled
$1,714,000,  $1,350,000  and $1,359,000,  respectively.  The 1994  cost includes
$1,384,000 related  to 191  participating active  employees and  4 employees  on
long-term  disability and  $330,000 related to  115 eligible  retirees. The 1993
cost includes  $993,000 related  to  184 participating  active employees  and  4
employees on long-term disability and $357,000 related to 125 eligible retirees.
The  1992 cost includes $1,011,000 related to 183 participating active employees
and $348,000 related to 119 eligible retirees.

    POSTRETIREMENT BENEFITS:

    The Company accrues expected costs  of providing postretirement benefits  to
employees,  their  beneficiaries  and  covered  dependents  in  accordance  with
Statement of Financial Accounting Standards No. 106, "Employers' Accounting  for
Postretirement  Benefits  Other  Than  Pensions," (SFAS  No.  106).  The Company
adopted the  provisions of  SFAS  No. 106  in the  first  quarter of  1993.  The
estimated  accumulated postretirement benefit  obligation as of  January 1, 1993
was approximately  $4,822,000. This  amount, reduced  by applicable  income  tax
benefits,  was  charged  to operations  in  the  first quarter  of  1993  as the
cumulative  effect  of  a  change  in  accounting  principle.  The  annual   net
postretirement  benefit cost was approximately $510,000 for 1994 and $483,000 in
1993.

    At December 31,  1994, December 31,  1993 and January  1, 1993 the  discount
rates  used  in  determining  the actuarial  present  value  of  the accumulated
postretirement benefit obligation were 9%, 7.5% and 8.5%, respectively.

(11) RELATED PARTY TRANSACTIONS:
    During 1994, the  Company used  a real  estate complex  (the Complex)  owned
directly  or  indirectly by  certain stockholders  and members  of the  Board of
Directors for Company-sponsored seminars, the accommodation of business  guests,
the  housing of  personnel attending  corporate meetings  and for  other general
business purposes.  In 1994,  in connection  with the  Company's termination  of
usage,  the  Company  paid $662,000  on  account  of the  business  use  of such
property, and  an additional  $300,000 as  a partial  reimbursement of  deferred
maintenance  costs. The Company incurred expenses for  its use of the Complex of
$635,000 in 1993 and $611,000 in 1992.

    John F. Dorn resigned as an executive officer and director of the Company in
1993. The Company agreed to pay John  F. Dorn his salary at time of  resignation
through  September 30,  1996. In  addition, the  Company provided  certain other
benefits and services to  Mr. Dorn. The present  value of the severance  package
was  estimated  at $500,000,  which  amount was  recorded  as an  expense  and a
liability at December 31, 1993.

                                      F-37
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(11) RELATED PARTY TRANSACTIONS: (CONTINUED)
    In March 1994, the Company sold certain non-strategic oil and gas properties
to an entity controlled by John F. Dorn and another former executive officer  of
the   Company  for  net  proceeds,  after  costs  of  sale  and  purchase  price
adjustments, of $3,661,000. The Company  established the sales price based  upon
an  opinion from an independent third party. The purchasers financed 100% of the
purchase price with a loan  bearing interest at the rate  of prime plus 1%.  The
loan  was secured by a mortgage on the properties and personal guarantees of the
purchasers. The Company participated as  a lender in the  loan in the amount  of
approximately  $800,000. In addition,  the Company agreed  to subordinate to the
other lender its right of payment  of principal on default. The purchasers  have
separately  agreed with  the Company  that certain  options to  purchase company
stock will be cancelled  to the extent that  the Company's participation in  the
loan  is  not  repaid in  full.  Collectively,  the purchasers  have  options to
purchase 55,000 shares  of the Company's  Common Stock at  $15.00 per share  and
55,000 shares at $25.00 per share.

(12) COMMITMENTS AND CONTINGENCIES:
    Future  rental  payments  for  office  facilities  and  equipment  under the
remaining terms of  noncancelable leases are  $1,619,000, $1,138,000,  $961,000,
$969,000  and $1,002,000  for the years  ending December 31,  1995 through 1999,
respectively.

    Net rental payments applicable to exploration and development activities and
capitalized in the oil  and gas property accounts  aggregated $851,000 in  1994,
$688,000  in 1993 and $874,000  in 1992. Net rental  payments charged to expense
amounted to  $3,512,000 in  1994, $3,098,000  in 1993  and $3,112,000  in  1992.
Rental payments include the short-term lease of vehicles. None of the leases are
accounted for as capital leases.

    The Company, in the ordinary course of business, is a party to various legal
actions.   In  the  opinion  of  management,   none  of  these  actions,  either
individually or in  the aggregate, will  have a material  adverse effect on  the
Company's financial condition, liquidity or results of operations.

(13) FINANCIAL INSTRUMENTS:
    The  Company is  exposed to  off-balance-sheet risks  associated with energy
swap agreements arising from movements in the prices of oil and natural gas  and
from  the  unlikely event  of non-performance  by the  counterparty to  the swap
agreements.

    In order to hedge  against the effects  of declines in  oil and natural  gas
prices,  the Company enters  into energy swap agreements  with third parties and
accounts for the agreements as hedges based on analogy to the criteria set forth
in Statement of Financial Accounting  Standards No. 80, "Accounting for  Futures
Contracts".  In a  typical swap agreement,  the Company  receives the difference
between a fixed price per unit of production and a price based on an agreed-upon
third party index if the index price is lower. If the index price is higher, the
Company pays  the difference.  The  Company's current  swaps  are settled  on  a
monthly basis. For the years ended December 31, 1994, 1993 and 1992, the Company
incurred  swap  gains  (losses) of  $1,810,000,  $(2,050,000)  and $(1,642,000),
respectively.

                                      F-38
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(13) FINANCIAL INSTRUMENTS: (CONTINUED)
    The following table indicates outstanding energy swaps of the Company  which
were in place at December 31, 1994:

<TABLE>
<CAPTION>
   PRODUCT                     VOLUME                    FIXED PRICE      DURATION
- --------------  -------------------------------------  ---------------  ------------
<S>             <C>                                    <C>              <C>
Natural Gas     5,000 MMBTU/day                        $1.90-$2.38      1/95-12/95
Natural Gas     194 to 16,275 MMBTU/day                $2.06-$2.535     1/95-12/99
Natural Gas     10,000 MMBTU/day                       $2.00-$2.37      1/95-12/97
Natural Gas     10 to 350 MMBTU/day                    $2.12-$3.003     1/95-12/02
Natural Gas     5,000 MMBTU/day                        $2.25            1/95-2/95
Natural Gas     850 to 1,377 MMBTU/day                 $2.255           1/95-9/95
Oil             657 BBLS/day                           $16.70           1/95-4/96
Oil             657 BBLS/day                           $17.75           1/95-6/96
</TABLE>

    OPTION   AGREEMENT.  --  In  1993,   under  another  agreement  (the  Option
Agreement), the  Company paid  a premium  of $516,000  in conjunction  with  the
closing of the Enron loan agreement. The payment of this premium gave Forest the
right  to set  a floor price  of $1.70 per  MMBTU on  a total of  18,400 BBTU of
natural gas over  a five year  period commencing  January 1, 1995.  In order  to
exercise  this right to set a floor,  the Company must pay an additional premium
of 10 per MMBTU, effectively  setting the floor at  $1.60 per MMBTU. The  option
agreement  is broken into  five calendar year  periods with the  option for each
calendar year expiring four trading days prior  to the last trading day for  the
January  NYMEX contract for  that year. The  premium of $516,000  related to the
Option Agreement was recorded as  a long-term asset and  will be amortized as  a
reduction to oil and gas income beginning in 1995 based on the volumes involved.

    Set  forth below is the  estimated fair value of  certain on and off-balance
sheet financial  instruments, along  with the  methods and  assumptions used  to
estimate such fair values as of December 31, 1994:

    CASH AND CASH EQUIVALENTS, ACCOUNTS RECEIVABLES AND ACCOUNTS PAYABLE:

    The  carrying amount  of these  instruments approximates  fair value  due to
their short maturity.

    NONRECOURSE SECURED LOAN:

    The fair value of the Company's nonrecourse secured loan has been  estimated
as  approximately $58,684,000 by discounting  the projected future cash payments
required under the agreement by 14.45%.

    PRODUCTION PAYMENT OBLIGATION:

    The fair  value of  the  Company's production  payment obligation  has  been
estimated  as approximately $17,405,000 by discounting the projected future cash
payments required under the agreement by 12.5%.

    SENIOR SUBORDINATED NOTES:

    The fair value of the Company's 11 1/4% Subordinated Notes was approximately
$91,000,000, based upon quoted market prices for the same or similar issues.

    ENERGY SWAP AGREEMENTS:

    The fair value  of the  Company's energy swap  agreements was  approximately
$7,673,000,  based upon  the estimated net  amount the Company  would receive to
terminate the agreements.

                                      F-39
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1994, 1993 and 1992

(14) MAJOR CUSTOMERS:
    The  Company's sales  of oil and  natural gas to  individual customers which
exceeded 10% of the  Company's total sales (exclusive  of the effects of  energy
swaps and hedges) were:

<TABLE>
<CAPTION>
                                                                         1994       1993       1992
                                                                       ---------  ---------  ---------
                                                                               (IN THOUSANDS)
<S>                                                                    <C>        <C>        <C>
Enron Affiliates (A).................................................  $  58,805     63,075     12,646
Chevron USA Production Company.......................................     12,829         --         --
ONEOK Exploration Company (B)........................................         --         --     22,392
</TABLE>

- ------------------------
(A)  The amount shown for Enron Affiliates includes oil and natural gas sales to
    Enron Gas Marketing Inc., Enron Oil & Gas Company, EOTT Energy  Corporation,
    Cactus  Funding  Corporation,  Cactus Hydrocarbon  III  Limited Partnership,
    Enron Gas Services Corporation and Enron Reserve Acquisition.  Approximately
    $29,046,000,  $32,702,000  and  $14,081,000  represent  sales  recorded  for
    deliveries under volumetric production payments in the years ended  December
    31, 1994, 1993 and 1992, respectively.

(B)  The  amount  shown  for ONEOK  Exploration  Company  represents  the amount
    recorded as a result  of the gas purchase  contract settlement described  in
    Note 9.

(15) SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED):

<TABLE>
<CAPTION>
                                                                    FIRST      SECOND      THIRD       FOURTH
                                                                   QUARTER     QUARTER    QUARTER     QUARTER
                                                                  ----------  ---------  ----------  ----------
                                                                     (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
<S>                                                               <C>         <C>        <C>         <C>
1994 (A)
Revenue.........................................................  $   32,543     32,977      28,207      22,220
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
Earnings from operations........................................  $   24,241     23,600      19,387      13,763
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
Income (loss) before cumulative effects of changes in accounting
 principles and extraordinary item..............................  $      236       (265)    (32,873)    (34,951)
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
Net loss........................................................  $  (13,754)      (265)    (32,873)    (34,951)
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
Net loss attributable to common stock...........................  $  (14,294)      (805)    (33,414)    (35,491)
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
Primary and fully diluted loss per share before cumulative
 effects of changes in accounting principles and extraordinary
 item...........................................................  $     (.05)      (.14)      (5.94)      (6.30)
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
Primary and fully diluted loss per share........................  $    (2.55)      (.14)      (5.94)      (6.30)
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
</TABLE>

                                      F-40
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(15) SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED): (CONTINUED)

<TABLE>
<CAPTION>
                                                                    FIRST      SECOND      THIRD       FOURTH
                                                                   QUARTER     QUARTER    QUARTER     QUARTER
                                                                  ----------  ---------  ----------  ----------
                                                                     (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
1993
<S>                                                               <C>         <C>        <C>         <C>
Revenue.........................................................  $   25,126     27,975      26,214      25,833
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
Earnings from operations........................................  $   16,949     21,029      18,275      15,087
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
Loss before cumulative effects of changes in changes in
 accounting principles and extraordinary item...................  $   (1,266)      (938)     (2,353)     (4,798)
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
Net loss........................................................  $   (2,389)      (938)    (13,102)     (4,784)
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
Net loss attributable to common stock...........................  $   (2,976)    (1,508)    (13,653)     (5,326)
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
Primary and fully diluted loss per share before cumulative
 effects of changes in accounting principles and extraordinary
 item...........................................................  $    (0.60)     (0.43)      (0.53)      (0.95)
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
Primary and fully diluted loss per share........................  $    (1.00)     (0.43)      (2.48)      (0.95)
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
</TABLE>

- ------------------------
(A)  Amounts have  been restated  to give  retroactive effect  to the  change in
    accounting for oil and  gas sales as discussed  in Note 1. Restated  amounts
    for  the first  quarter reflect  increases of  $1,473,000 in  Revenue and in
    Earnings from operations and $1,131,000  in Income (loss) before  cumulative
    effects  of  changes in  accounting  principles and  extraordinary  item; an
    increase of $12,859,000 in Net loss  and in Net loss attributable to  common
    stock; a decrease of $.20 in Primary and fully diluted loss per share before
    cumulative  effects of  changes in  accounting principles  and extraordinary
    item; and an increase of $2.30 in Primary and fully diluted loss per  share.
    Restated  amounts for the second quarter  reflect increases of $1,220,000 in
    Revenue and  in Earnings  from  operations; decreases  of $993,000  in  Loss
    before   cumulative  effects   of  changes  in   accounting  principles  and
    extraordinary item, Net loss and Net loss attributable to common stock;  and
    decreases  of $.15 in  the per share losses  presented. Restated amounts for
    the third quarter reflect increases of $1,147,000 in Revenue and in Earnings
    from operations; decreases of $866,000 in Loss before cumulative effects  of
    changes  in accounting principles  and extraordinary item,  Net loss and Net
    loss attributable to common  stock; and decreases of  $.15 in the per  share
    losses presented.

(16) SUPPLEMENTAL FINANCIAL DATA -- OIL AND GAS PRODUCING ACTIVITIES
     (UNAUDITED):
          The following information is presented in accordance with Statement of
     Financial Accounting  Standards  No.  69, "Disclosure  about  Oil  and  Gas
     Producing Activities," (SFAS No. 69), except as noted.

                                      F-41
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(16) SUPPLEMENTAL FINANCIAL DATA -- OIL AND GAS PRODUCING ACTIVITIES
     (UNAUDITED): (CONTINUED)
    (A)   COSTS   INCURRED  IN   OIL   AND  GAS   EXPLORATION   AND  DEVELOPMENT
ACTIVITIES -- The following costs were  incurred in oil and gas exploration  and
development activities during the years ended December 31, 1994, 1993 and 1992:

<TABLE>
<CAPTION>
                                                                        UNITED
                                                                        STATES       CANADA        TOTAL
                                                                      -----------  -----------  -----------
                                                                                 (IN THOUSANDS)
<S>                                                                   <C>          <C>          <C>
1994
  Property acquisition costs (undeveloped leases and proved
   properties)......................................................  $     9,762          --         9,762
  Exploration costs.................................................       15,693          --        15,693
  Development costs.................................................       17,089          --        17,089
                                                                      -----------       -----   -----------
    Total...........................................................  $    42,544          --        42,544
                                                                      -----------       -----   -----------
                                                                      -----------       -----   -----------

1993
  Property acquisition costs (undeveloped leases and proved
   properties)......................................................  $   144,916          --       144,916
  Exploration costs.................................................        5,433          --         5,433
  Development costs.................................................       20,472          --        20,472
                                                                      -----------       -----   -----------
    Total...........................................................  $   170,821          --       170,821
                                                                      -----------       -----   -----------
                                                                      -----------       -----   -----------

1992
  Property acquisition costs (undeveloped leases and proved
   properties)......................................................  $    88,770           2        88,772
  Exploration costs.................................................        2,171         126         2,297
  Development costs.................................................       14,828         730        15,558
                                                                      -----------       -----   -----------
    Total...........................................................  $   105,769         858       106,627
                                                                      -----------       -----   -----------
                                                                      -----------       -----   -----------
</TABLE>

    (B)  AGGREGATE CAPITALIZED COSTS -- The aggregate capitalized costs relating
to oil and gas activities were incurred as of the dates indicated:

<TABLE>
<CAPTION>
                                                                             DECEMBER 31,
                                                               -----------------------------------------
                                                                   1994           1993          1992
                                                               -------------  -------------  -----------
                                                                            (IN THOUSANDS)
<S>                                                            <C>            <C>            <C>
Costs related to proved properties...........................  $   1,109,158      1,079,164      928,890
Costs related to unproved properties:
  Costs subject to depletion (including wells in progress)...         32,288         20,276       24,785
Costs not subject to depletion...............................         30,441         41,216       18,306
                                                               -------------  -------------  -----------
                                                                   1,171,887      1,140,656      971,981
                                                               -------------  -------------  -----------
Less accumulated depletion and valuation allowance...........        895,335        778,226      717,444
                                                               -------------  -------------  -----------
                                                               $     276,552        362,430      254,537
                                                               -------------  -------------  -----------
                                                               -------------  -------------  -----------
</TABLE>

                                      F-42
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(16) SUPPLEMENTAL FINANCIAL DATA -- OIL AND GAS PRODUCING ACTIVITIES
     (UNAUDITED): (CONTINUED)
    (C) RESULTS OF OPERATIONS FROM PRODUCING ACTIVITIES -- Results of operations
from producing activities for  1994, 1993 and 1992  are presented below.  Income
taxes  are different from  income taxes shown in  the Consolidated Statements of
Operations because this table excludes  general and administrative and  interest
expense.

<TABLE>
<CAPTION>
                                                                        UNITED STATES    CANADA        TOTAL
                                                                        --------------  ---------  --------------
                                                                                     (IN THOUSANDS)
<S>                                                                     <C>             <C>        <C>
1994
  Oil and gas sales...................................................  $   114,541            --      114,541
  Production expense..................................................       22,384            --       22,384
  Depletion expense...................................................       64,883            --       64,883
  Provision for impairment of oil and gas properties..................       58,000            --       58,000
  Income tax benefit (A)..............................................           --            --           --
                                                                        --------------  ---------  --------------
                                                                            145,267            --      145,267
                                                                        --------------  ---------  --------------
    Results of operations from producing activities...................  $   (30,726)           --      (30,726)
                                                                        --------------  ---------  --------------
                                                                        --------------  ---------  --------------
1993
  Oil and gas sales...................................................  $   102,883            --      102,883
  Production expense..................................................       19,540            --       19,540
  Depletion expense...................................................       59,759            --       59,759
  Income tax expense (B)..............................................           --            --           --
                                                                        --------------  ---------  --------------
                                                                             79,299            --       79,299
                                                                        --------------  ---------  --------------
    Results of operations from producing activities...................  $    23,584            --       23,584
                                                                        --------------  ---------  --------------
                                                                        --------------  ---------  --------------
1992
  Oil and gas sales...................................................  $    94,289(C)      4,950       99,239(C)
  Production expense..................................................       14,516(D)      1,349       15,865(D)
  Depletion expense...................................................       43,052         2,625       45,677
  Income tax expense..................................................       12,615           332       12,947
                                                                        --------------  ---------  --------------
                                                                             70,183         4,306       74,489
                                                                        --------------  ---------  --------------
    Results of operations from producing activities...................  $    24,106           644       24,750
                                                                        --------------  ---------  --------------
                                                                        --------------  ---------  --------------
</TABLE>

- ------------------------
(A) No income tax benefit has been recognized as it has not been realized by the
    Company.

(B) No  income tax expense was reflected in results of operations from producing
    activities in  1993 because  of  the availability  of tax  loss,  percentage
    depletion and credit carryforwards.

(C) Includes $22,392,000 attributable to the ONEOK settlement.

(D) Includes $1,589,000 attributable to the ONEOK settlement.

    (D)  ESTIMATED PROVED OIL AND GAS RESERVES  -- The Company's estimate of its
proved and proved  developed future  net recoverable  oil and  gas reserves  and
changes for 1992, 1993 and 1994 follows. Such estimates are inherently imprecise
and may be subject to substantial revisions.

    Proved  oil  and gas  reserves are  the estimated  quantities of  crude oil,
natural gas  and  natural gas  liquids  which geological  and  engineering  data
demonstrate  with reasonable  certainty to be  recoverable in  future years from
known reservoirs under existing economic and operating conditions; i.e.,  prices
and

                                      F-43
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(16) SUPPLEMENTAL FINANCIAL DATA -- OIL AND GAS PRODUCING ACTIVITIES
     (UNAUDITED): (CONTINUED)
costs  as of  the date  the estimate  is made.  Prices include  consideration of
changes in existing prices provided  only by contractual arrangement,  including
energy  swap agreements (see  Note 13), but  not on escalations  based on future
conditions.

    Proved developed oil and gas reserves  are reserves that can be expected  to
be  recovered  through  existing  wells with  existing  equipment  and operating
methods. Additional oil and gas expected to be obtained through the  application
of fluid injection or other improved mechanisms of primary recovery are included
as  "proved developed reserves" only  after testing by a  pilot project or after
the operation of an installed program has confirmed through production  response
that increased recovery will be achieved.

    The Company's presentation of estimated proved oil and gas reserves has been
restated  to  exclude,  for  each  of  the  years  presented,  those  quantities
attributable to future deliveries required under volumetric production payments.
In order to  calculate such  amounts, the  Company has  assumed that  deliveries
under  volumetric  production payments  are made  as  scheduled at  expected BTU
factors, and that delivery commitments are satisfied through delivery of  actual
volumes  as opposed  to cash  settlements. This  restatement was  made following
discussion with the Staff of the Securities and Exchange Commission.

    The Company has also  presented, as additional  information, proved oil  and
gas  reserves including  quantities attributable  to future  deliveries required
under volumetric production payments. The Company believes that this information
is informative to readers of its financial statements as the related oil and gas
property costs and deferred revenue are included on the Company's balance sheets
for each of

                                      F-44
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(16) SUPPLEMENTAL FINANCIAL DATA -- OIL AND GAS PRODUCING ACTIVITIES
     (UNAUDITED): (CONTINUED)
the years presented. This additional information is not presented in  accordance
with  SFAS No. 69; however, the  Company believes this additional information is
useful in  assessing  its  reserve  acquisitions and  financial  position  on  a
comprehensive basis.

<TABLE>
<CAPTION>
                                                          OIL AND CONDENSATE
                                                   ---------------------------------
                                                                                                    GAS
                                                                (MBBLS)               -------------------------------
                                                   ---------------------------------                    (MMCF)
                                                    UNITED                             UNITED    --------------------
                                                    STATES      CANADA       TOTAL     STATES     CANADA      TOTAL
                                                   ---------  -----------  ---------  ---------  ---------  ---------
<S>                                                <C>        <C>          <C>        <C>        <C>        <C>
Balance at December 31, 1991.....................      3,131       2,184       5,315    148,758     23,752    172,510
  Revisions of previous estimates................       (139)         33        (106)    (9,837)      (219)   (10,056)
  Extensions and discoveries.....................          9          --           9      1,127         --      1,127
  Production.....................................     (1,249)       (142)     (1,391)   (18,697)    (1,360)   (20,057)
  Sales of reserves in place.....................       (646)     (2,075)     (2,721)   (20,273)   (22,173)   (42,446)
  Purchases of reserves in place.................      5,867          --       5,867     63,343         --     63,343
                                                   ---------  -----------  ---------  ---------  ---------  ---------
Balance at December 31, 1992.....................      6,973          --       6,973    164,421         --    164,421
Additional disclosures:
  Volumes attributable to volumetric production
   payments......................................        587          --         587     30,234         --     30,234
                                                   ---------  -----------  ---------  ---------  ---------  ---------
  Balance at December 31, 1992, including volumes
   attributable to volumetric production
   payments......................................      7,560          --       7,560    194,655         --    194,655
                                                   ---------  -----------  ---------  ---------  ---------  ---------
                                                   ---------  -----------  ---------  ---------  ---------  ---------
Balance at December 31, 1992.....................      6,973          --       6,973    164,421         --    164,421
  Revisions of previous estimates................        507          --         507     17,874         --     17,874
  Extensions and discoveries.....................        201          --         201      8,395         --      8,395
  Production.....................................     (1,308)         --      (1,308)   (22,383)        --    (22,383)
  Sales of reserves in place.....................       (280)         --        (280)   (18,941)        --    (18,941)
  Purchases of reserves in place.................      1,704          --       1,704     94,730         --     94,730
                                                   ---------  -----------  ---------  ---------  ---------  ---------
Balance at December 31, 1993.....................      7,797          --       7,797    244,096         --    244,096
Additional disclosures:
  Volumes attributable to volumetric production
   payments......................................        401          --         401     29,286         --     29,286
                                                   ---------  -----------  ---------  ---------  ---------  ---------
  Balance at December 31, 1993, including volumes
   attributable to volumetric production
   payments......................................      8,198          --       8,198    273,382         --    273,382
                                                   ---------  -----------  ---------  ---------  ---------  ---------
                                                   ---------  -----------  ---------  ---------  ---------  ---------
Balance at December 31, 1993.....................      7,797          --       7,797    244,096         --    244,096
  Revisions of previous estimates................        989          --         989      7,848         --      7,848
  Extensions and discoveries.....................         41          --          41      9,894         --      9,894
  Production.....................................     (1,361)         --      (1,361)   (32,043)        --    (32,043)
  Sales of reserves in place.....................       (170)         --        (170)    (6,377)        --     (6,377)
  Purchases of reserves in place.................         17          --          17      8,220         --      8,220
                                                   ---------  -----------  ---------  ---------  ---------  ---------
Balance at December 31, 1994.....................      7,313          --       7,313    231,638         --    231,638
Additional disclosures:
  Volumes attributable to volumetric production
   payments......................................        219          --         219     15,358         --     15,358
                                                   ---------  -----------  ---------  ---------  ---------  ---------
  Balance at December 31, 1994, including volumes
   attributable to volumetric production
   payments......................................      7,532          --       7,532    246,996         --    246,996
                                                   ---------  -----------  ---------  ---------  ---------  ---------
                                                   ---------  -----------  ---------  ---------  ---------  ---------
</TABLE>

                                      F-45
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(16) SUPPLEMENTAL FINANCIAL DATA -- OIL AND GAS PRODUCING ACTIVITIES
     (UNAUDITED): (CONTINUED)
    Purchases  of reserves  in place represent  volumes recorded  on the closing
dates of the acquisitions  for financial accounting  purposes. The revisions  of
previous  estimates for natural gas in 1994 include 5,833 MMCF for an adjustment
related to the change in accounting for oil and gas sales from the sales  method
to the entitlements method.

<TABLE>
<CAPTION>
                                                            OIL AND CONDENSATE                        GAS
                                                     ---------------------------------  -------------------------------
                                                                  (MBBLS)                           (MMCF)
                                                     ---------------------------------  -------------------------------
                                                      UNITED                             UNITED
                                                      STATES      CANADA       TOTAL     STATES     CANADA      TOTAL
                                                     ---------  -----------  ---------  ---------  ---------  ---------
<S>                                                  <C>        <C>          <C>        <C>        <C>        <C>
Proved developed reserves at:
  December 31, 1991................................      2,903       1,824       4,727    132,434     20,807    153,241
  December 31, 1992................................      5,831          --       5,831    146,048         --    146,048
  December 31, 1993................................      6,377          --       6,377    187,534         --    187,534
  December 31, 1994................................      6,775          --       6,775    179,574         --    179,574
</TABLE>

    The  Company's proved developed reserves,  including amounts attributable to
volumetric production payments, are shown below. This disclosure is presented as
additional information  and is  not intended  to represent  required  disclosure
pursuant to SFAS No. 69.

<TABLE>
<CAPTION>
                                                            OIL AND CONDENSATE                        GAS
                                                     ---------------------------------  -------------------------------
                                                                  (MBBLS)                           (MMCF)
                                                     ---------------------------------  -------------------------------
                                                      UNITED                             UNITED
                                                      STATES      CANADA       TOTAL     STATES     CANADA      TOTAL
                                                     ---------  -----------  ---------  ---------  ---------  ---------
<S>                                                  <C>        <C>          <C>        <C>        <C>        <C>
Proved developed reserves, including amounts
 attributable to volumetric production payments at:
  December 31, 1991................................      2,903       1,824       4,727    153,395     20,807    174,202
  December 31, 1992................................      6,418          --       6,418    176,282         --    176,282
  December 31, 1993................................      6,778          --       6,778    216,820         --    216,820
  December 31, 1994................................      6,994          --       6,994    194,932         --    194,932
</TABLE>

    (E)  STANDARDIZED MEASURE OF DISCOUNTED FUTURE  NET CASH FLOWS -- Future oil
and gas sales  and production and  development costs have  been estimated  using
prices  and costs in effect  at the end of the  years indicated, except in those
instances where the sale of oil and natural gas is covered by contracts,  energy
swap agreements or volumetric production payments. In the case of contracts, the
applicable  contract prices, including fixed  and determinable escalations, were
used for the duration  of the contract. Thereafter,  the current spot price  was
used.  Prior  to December  31,  1993 the  contracts  included natural  gas sales
contracts with a company which is involved in Chapter 11 bankruptcy proceedings.
Subsequent to December  31, 1993 the  volumes applicable to  this contract  were
priced at spot prices. Future oil and gas sales include the estimated effects of
existing energy swap agreements as discussed in Note 13.

    Future  income tax  expenses are estimated  using the statutory  tax rate of
35%. Estimates for future general and administrative and interest expenses  have
not been considered.

    Changes  in the demand for oil and  natural gas, inflation and other factors
make such estimates  inherently imprecise and  subject to substantial  revision.
This table should not be construed to be an estimate of the current market value
of  the Company's proved reserves. Management does not rely upon the information
that follows in making investment decisions.

                                      F-46
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(16) SUPPLEMENTAL FINANCIAL DATA -- OIL AND GAS PRODUCING ACTIVITIES
     (UNAUDITED): (CONTINUED)
    The Company's presentation of the standardized measure of discounted  future
net cash flows and changes therein has been restated to exclude, for each of the
years  presented,  amounts  attributable  to  future  deliveries  required under
volumetric production payments. In order to calculate such amounts, the  Company
has  assumed that  deliveries under volumetric  production payments  are made as
scheduled, that  production costs  corresponding to  the volumes  delivered  are
incurred  by the  Company at  average rates  for the  properties subject  to the
production  payments,  and  that  delivery  commitments  are  satisfied  through
delivery  of actual volumes as opposed to cash settlements. This restatement was
made following  discussions  with  the  Staff of  the  Securities  and  Exchange
Commission.

    The  Company has also presented, as additional information, the standardized
measure of  discounted  future net  cash  flows and  changes  therein  including
amounts  attributable to future deliveries  required under volumetric production
payments. The Company believes that  this information is informative to  readers
of  its financial statements because the related  oil and gas property costs and
deferred revenue are shown on the Company's balance sheets for each of the years
presented. This  additional  information is  not  required to  be  presented  in
accordance  with  SFAS No.  69; however,  the  Company believes  this additional
information is  useful  in  assessing its  reserve  acquisitions  and  financial
position on a comprehensive basis.

<TABLE>
<CAPTION>
                                                                                        DECEMBER 31,
                                                                          ----------------------------------------
                                                                              1994          1993          1992
                                                                          ------------  ------------  ------------
                                                                                       (IN THOUSANDS)
<S>                                                                       <C>           <C>           <C>
Future oil and gas sales................................................  $    502,186       662,265       497,567
Future production and development costs.................................      (193,376)     (240,145)     (187,604)
                                                                          ------------  ------------  ------------
Future net revenue......................................................       308,810       422,120       309,963
10% annual discount for estimated timing of cash flows..................      (100,480)     (138,917)     (103,636)
                                                                          ------------  ------------  ------------
Present value of future net cash flows before income taxes..............       208,330       283,203       206,327
Present value of future income tax expense..............................          (867)      (24,286)      (18,566)
                                                                          ------------  ------------  ------------
Standardized measure of discounted future net cash flows................  $    207,463       258,917       187,761
Additional disclosures:
  Amounts attributable to volumetric production payments................        22,686        40,136        39,248
                                                                          ------------  ------------  ------------
  Total discounted future net cash flows, including amounts attributable
   to volumetric production payments....................................  $    230,149       299,053       227,009
                                                                          ------------  ------------  ------------
                                                                          ------------  ------------  ------------
</TABLE>

    Undiscounted  future income tax expense was $1,348,000 at December 31, 1994,
$35,028,000 at December 31, 1993 and $32,718,000 at December 31, 1992.

                                      F-47
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(16) SUPPLEMENTAL FINANCIAL DATA -- OIL AND GAS PRODUCING ACTIVITIES
     (UNAUDITED): (CONTINUED)
    CHANGES IN  THE STANDARDIZED  MEASURE OF  DISCOUNTED FUTURE  NET CASH  FLOWS
RELATING  TO PROVED OIL  AND GAS RESERVES --  An analysis of  the changes in the
standardized measure of discounted future net cash flows during each of the last
three years is as follows:

<TABLE>
<CAPTION>
                                                                                1994         1993         1992
                                                                             -----------  -----------  -----------
                                                                                        (IN THOUSANDS)
<S>                                                                          <C>          <C>          <C>
Standardized measure of discounted future net cash flows relating to proved
 oil and gas reserves, at beginning of year................................  $   258,917      187,761      164,651
Changes resulting from:
  Sales of oil and gas, net of production costs............................      (69,607)     (59,572)     (52,090)
  Net changes in prices and future production costs........................      (80,526)     (22,010)      14,287
  Net changes in future development costs..................................        7,432      (18,724)      (2,444)
  Extensions, discoveries and improved recovery............................       10,817       15,322        2,122
  Previously estimated development costs incurred during the period........       10,000       13,424        9,315
  Revisions of previous quantity estimates.................................       16,840       25,262      (11,450)
  Sales of reserves in place...............................................      (10,630)     (28,802)     (67,877)
  Purchases of reserves in place...........................................        8,467      127,418      113,567
  Accretion of discount on reserves at beginning of year before income
   taxes...................................................................       32,334       24,558       20,392
  Net change in income taxes...............................................       23,419       (5,720)      (2,712)
                                                                             -----------  -----------  -----------
Standardized measure of discounted future net cash flows relating to proved
 oil and gas reserves, at end of year......................................  $   207,463      258,917      187,761
Additional disclosures:
  Amounts attributable to volumetric production payments...................       22,686       40,136       39,248
                                                                             -----------  -----------  -----------
  Total discounted future net cash flows relating to proved oil and gas
   reserves, including amounts attributable to volumetric production
   payments, at end of year................................................  $   230,149      299,053      227,009
                                                                             -----------  -----------  -----------
                                                                             -----------  -----------  -----------
</TABLE>

    As of April 1, 1995 the Company was receiving an average price of $1.59  per
MCF  and $17.25 per  barrel. Based on  these prices the  standardized measure of
discounted  future  net  cash  flows,  exclusive  of  amounts  attributable   to
volumetric  production payments,  would have been  approximately $193,600,000 at
December 31, 1994.

(17) SUBSEQUENT EVENTS:
    On April 13, 1995 the Company sold to a bank a participation interest in the
Company's claim in a bankruptcy proceeding. Consideration received consisted  of
a  $4,000,000 nonrecourse  loan, in  exchange for  which the  bank will receive,
solely from the proceeds of  the bankruptcy claim, an  amount equal to the  loan
principal  plus accrued interest at  16.5% per annum plus  25% of the excess, if
any, of the  proceeds over  the loan principal  and interest.  The Company  may,
under certain conditions, limit the overall cost of financing to 23.5% per annum
by  exercising its  option to repurchase  the bank's interest  in the bankruptcy
claim prior to receipt of any proceeds of the claim.

    On April 17, 1995,  the Company signed letters  of intent with The  Anschutz
Corporation  (Anschutz) and  with Joint  Energy Development  Investments Limited
Partnership (JEDI),  an affiliate  of Enron  Corp., in  each case  as  described
below.

                                      F-48
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(17) SUBSEQUENT EVENTS: (CONTINUED)
    The  Anschutz  letter of  intent  contemplates that  Anschutz  will purchase
3,760,000 shares  of  the Company's  common  stock and  shares  of  newly-issued
preferred  stock that are convertible into 1,240,000 additional shares of common
stock for  a  total  consideration  of $45,000,000,  or  $9.00  per  share.  The
preferred  stock will have  a liquidation preference  and will receive dividends
ratably with the common stock. The investment  will be made in two closings.  In
the  first closing, expected to occur in  early May 1995, Anschutz will loan the
Company $9,900,000 for a term of 9 months. The loan will bear interest at 8% per
annum for 16 weeks and at 12.5%  per annum thereafter. The loan will be  secured
by  oil and gas properties owned by  the Company, the preferred stock of Archean
Energy Ltd. and  certain other assets  acceptable to Anschutz.  The loan may  be
converted into 1,100,000 shares of Forest's common stock at Anschutz's election,
but  the loan must be so converted at the second closing. At the second closing,
expected to occur by July 1995 following receipt of shareholder approval of  the
transactions  contemplated  by  the  letter of  intent,  Anschutz  will purchase
2,660,000 shares  of  common  stock  and the  convertible  preferred  stock.  In
connection   with  this  purchase,  Anschutz   will  agree  to  certain  voting,
acquisition, and transfer limitations regarding shares of common stock for  five
years  after the  second closing,  including (a) a  limit on  voting, subject to
certain exceptions, that  would require Anschutz  to vote all  shares of  common
stock  acquired by Anschutz in  the transaction in excess  of an amount equal to
19.99% of the shares of common stock then outstanding in the same proportion  as
all other shares of common stock are voted, (b) a limit on the number of persons
associated  with Anschutz that  may at any  time be elected  as directors of the
Company and (c) a limit on the acquisition of additional shares of common  stock
by  Anschutz (whether  pursuant to  the exercise of  the $10.50  warrants or the
option received from JEDI,  each as described below,  or otherwise), subject  to
certain  exceptions, that would prohibit any  acquisition by Anschutz that would
result in Anschutz owning 40% or more of the shares of common stock then  issued
and  outstanding. While the  foregoing limitations are  in effect, Anschutz will
have a minority representation on the board of directors.

    The JEDI letter of intent contemplates that, at the second closing  referred
to above, Forest and JEDI will restructure JEDI's existing loan currently having
a  principal  balance  of  approximately $62,100,000.  In  exchange  for certain
warrants referred to below, JEDI will  relinquish the net profits interest  that
it holds in certain Forest properties and will reduce the interest rate relating
to  the loan.  As a  result of the  loan restructuring  and the  issuance of the
warrants, the Company  anticipates a  reduction of  the recorded  amount of  the
related  liability  to approximately  $45,000,000  and a  reduction  of interest
expense of approximately $2,100,000 per annum. In addition, beginning 18  months
after  the second closing, the  Company may prepay the loan  at any time and may
tender its interest  in the underlying  properties in full  satisfaction of  the
loan.

    The  JEDI letter  of intent also  contemplates that, at  the second closing,
JEDI will receive warrants to purchase 2,250,000 shares of the Company's  common
stock  for $10.00 per share and warrants  to purchase 3,888,888 shares of common
stock at $10.50  per share.  The $10.00 warrants  expire on  December 31,  2002,
except that, in certain circumstances, the Company may terminate the warrants at
any  time beginning 36  months after the  second closing if  the average closing
price of the common  stock for both  the 90 day and  15 day periods  immediately
preceding  the termination is  in excess of  $12.50 per share.  For the first 36
months after the second  closing, the $10.00 warrants  may be exercised only  on
the  dates and in the  respective numbers of shares  required to be delivered by
JEDI to Anschutz  pursuant to  the exercise  of the  option granted  by JEDI  to
Anschutz,  as described  below. The $10.50  warrants are  exercisable during the
first 18  months after  the  second closing,  subject  to extension  in  certain
circumstances  to 36 months after the second closing. The letters of intent also
contemplate that, at the second closing, JEDI will assign to Anschutz the $10.50
warrants and will grant to Anschutz an option to purchase up to 2,250,000 shares
of common stock during the first 36 months after the second closing.

                                      F-49
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(17) SUBSEQUENT EVENTS: (CONTINUED)
    The letters of intent require the  Company to pay Anschutz and JEDI  certain
fees  and expenses in connection with the letters of intent and the transactions
contemplated thereby in  certain circumstances.  The Anschutz  letter of  intent
requires the Company to pay to Anschutz a fee (called a subsequent event fee) of
up  to $2,500,000  upon the  occurrence of  certain events  prior to  the second
closing (or, if the second  closing does not occur, April  17, 1996), such as  a
merger,  consolidation or other  business combination between  the Company and a
person other than Anschutz.  In the Anschutz letter  of intent, the Company  has
agreed  not to solicit proposals for transactions that would require the Company
to pay a subsequent event fee and to keep Anschutz generally informed  regarding
the  receipt  and  disposition  by  the  Company  of  proposals  regarding  such
transactions made by other persons.

    The transactions contemplated by the letters of intent are subject to, among
other  things,  the  preparation  and  execution  of  definitive   documentation
satisfactory  to the parties and to the  approval of Forest's board of directors
and certain of its creditors.  The purchase by Anschutz  of common stock at  the
second  closing, the  restructure of JEDI's  existing loan  and the transactions
between Anschutz  and JEDI  described above  are also  subject to,  among  other
things,  the  prior  approval  of  Forest's  shareholders  and Hart-Scott-Rodino
clearance. The Company believes that short-term and long-term liquidity would be
significantly improved by  the conclusion of  the transactions described  above.
Although  the  Company  believes  that  the conditions  to  the  closing  of the
transactions can be satisfied, there can  be no assurance that the  transactions
will close on the terms and on the dates referred to above, or at all.

                                      F-50
<PAGE>
   
                                AUDITORS' REPORT

FEBRUARY 1, 1995
    

To the Directors of
ATCOR Resources Ltd.

    We  have audited the consolidated balance  sheets of ATCOR Resources Ltd. as
at December 31, 1994 and 1993,  and the consolidated statements of earnings  and
retained earnings and changes in financial position for each of the years in the
three  year period ended  December 31, 1994. These  financial statements are the
responsibility of the Company's management. Our responsibility is to express  an
opinion on these financial statements based on our audits.

    We  conducted  our audits  in  accordance with  Canadian  generally accepted
auditing standards. Those standards require that we plan and perform an audit to
obtain reasonable  assurance  whether  the  financial  statements  are  free  of
material  misstatement. An audit  includes examining, on  a test basis, evidence
supporting the amounts  and disclosures  in the financial  statements. An  audit
also includes assessing the accounting principles used and significant estimates
made  by  management,  as well  as  evaluating the  overall  financial statement
presentation.

    In our opinion, these financial  statements present fairly, in all  material
respects, the financial position of the Company as at December 31, 1994 and 1993
and  the results of its operations and the changes in its financial position for
each of the years in the three year period ended December 31, 1994 in accordance
with Canadian generally accepted accounting principles.

   
    Accounting  principles  generally  accepted   in  Canada  vary  in   certain
significant respects from accounting principles generally accepted in the United
States.  In our opinion, the  application of the latter  would have affected the
determination of consolidated  net earnings income and  changes in  consolidated
financial  position expressed in Canadian dollars for each of the three years in
the period ended December 31, 1994 and the determination of consolidated deficit
also expressed in Canadian dollars at December  31, 1994 and 1993 to the  extent
summarized in Note 16 to the consolidated financial statements.
    

/s/ PRICE WATERHOUSE

Chartered Accountants
Calgary, Alberta

                                      F-51
<PAGE>
                              ATCOR RESOURCES LTD.

                           CONSOLIDATED BALANCE SHEET

                     (STATED IN 000'S OF CANADIAN DOLLARS)

                                     ASSETS

<TABLE>
<CAPTION>
                                                                        AS OF                     AS OF
                                                                    SEPTEMBER 30,              DECEMBER 31,
                                                               ------------------------  ------------------------
                                                                  1995         1994         1994         1993
                                                               -----------  -----------  -----------  -----------
                                                                     (UNAUDITED)
<S>                                                            <C>          <C>          <C>          <C>
Current Assets
  Accounts receivable........................................  $    27,993  $    23,548  $    31,142  $    28,747
  Inventories................................................        2,600        1,845        1,502          864
  Prepaid expenses...........................................          938        1,099        1,786        2,076
  Amount receivable relating to sale of asset................           --           --           --       10,350
                                                               -----------  -----------  -----------  -----------
                                                                    31,531       26,492       34,430       42,037
Investment in Securities (Note 8)............................        4,985        4,985        4,985        4,985
Property, Plant and Equipment (Note 9).......................      245,669      257,837      258,014      259,180
                                                               -----------  -----------  -----------  -----------
                                                               $   282,185  $   289,314  $   297,429  $   306,202
                                                               -----------  -----------  -----------  -----------
                                                               -----------  -----------  -----------  -----------

                                      LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities
  Due to bank (Note 10)......................................  $     5,000  $     5,000  $     5,000  $    15,250
  Accounts payable and accrued liabilities...................       26,776       24,013       30,855       25,955
                                                               -----------  -----------  -----------  -----------
                                                                    31,776       29,013       35,855       41,205
Other Liabilities............................................        3,492        3,009        3,084        2,679
Due to Bank (Note 10)........................................       19,181       37,616       34,005       46,251
Deferred Income Taxes........................................       51,753       48,893       50,421       47,759
Shareholders' Equity
  Class A and Class B shares (Note 11).......................      135,787      135,787      135,787      135,787
  Retained earnings..........................................       40,196       34,996       38,277       32,521
                                                               -----------  -----------  -----------  -----------
                                                                   175,983      170,783      174,064      168,308
  Commitments and Contingencies (Note 15)
                                                               -----------  -----------  -----------  -----------
                                                               $   282,185  $   289,314  $   297,429  $   306,202
                                                               -----------  -----------  -----------  -----------
                                                               -----------  -----------  -----------  -----------
</TABLE>

                                      F-52
<PAGE>
                              ATCOR RESOURCES LTD.

            CONSOLIDATED STATEMENT OF EARNINGS AND RETAINED EARNINGS

                     (STATED IN 000'S OF CANADIAN DOLLARS)

<TABLE>
<CAPTION>
                                                     NINE MONTHS ENDED                   YEAR ENDED
                                                        SEPTEMBER 30                     DECEMBER 31
                                                  ------------------------  -------------------------------------
                                                     1995         1994         1994         1993         1992
                                                  -----------  -----------  -----------  -----------  -----------
                                                        (UNAUDITED)
<S>                                               <C>          <C>          <C>          <C>          <C>
Revenues
  Sales.........................................  $   197,389  $   129,340  $   191,007  $   124,344  $   104,110
  Investment and other income...................          122          377          504          258          506
  Settlement fee (Note 4).......................           --           --        3,178           --           --
                                                  -----------  -----------  -----------  -----------  -----------
                                                      197,511      129,717      194,689      124,602      104,616
Expenses
  Cost of gas...................................      133,738       65,940      105,732       41,695       40,074
  Operating and gas transportation..............       21,311       22,825       30,827       31,953       27,483
  Royalties.....................................        6,171        7,870       10,119        8,972        5,869
  Alberta Royalty Tax Credit....................       (1,102)      (1,215)      (1,621)      (1,580)      (1,530)
  General and administrative (Note 9(c))........        3,590        3,506        4,743        4,385        4,269
  Depletion and depreciation (Note 9(a) and
   (b)).........................................       25,804       20,724       28,137       22,990       14,927
  Gain on sale of interest in ethane extraction
   plant (Note 3(a))............................           --           --           --       (7,326)          --
  Interest (Note 9(d))..........................        2,598        3,058        4,009        2,767          144
  Recovery of loss in value of securities.......           --           --           --          (83)          --
                                                  -----------  -----------  -----------  -----------  -----------
                                                      192,110      122,708      181,946      103,773       91,236
Earnings before income taxes....................        5,401        7,009       12,743       20,829       13,380
Income taxes (Note 6)
  Current.......................................        2,150        3,400        4,325        1,969        1,859
  Deferred......................................        1,332        1,134        2,662        8,622        4,048
                                                  -----------  -----------  -----------  -----------  -----------
                                                        3,482        4,534        6,987       10,591        5,907
Net earnings....................................        1,919        2,475        5,756       10,238        7,473
Dividends on Preferred shares...................           --           --           --          591          747
                                                  -----------  -----------  -----------  -----------  -----------
Net earnings attributable to Class A and Class B
 shares (Note 7)................................        1,919        2,475        5,756        9,647        6,726
Retained earnings, beginning of year............       38,277       32,521       32,521       22,874       16,148
                                                  -----------  -----------  -----------  -----------  -----------
Retained earnings, end of year..................  $    40,196  $    34,996  $    38,277  $    32,521  $    22,874
                                                  -----------  -----------  -----------  -----------  -----------
                                                  -----------  -----------  -----------  -----------  -----------
</TABLE>

                                      F-53
<PAGE>
                              ATCOR RESOURCES LTD.

            CONSOLIDATED STATEMENT OF CHANGES IN FINANCIAL POSITION

                     (STATED IN 000'S OF CANADIAN DOLLARS)

   
<TABLE>
<CAPTION>
                                                         NINE MONTHS ENDED               YEAR ENDED
                                                           SEPTEMBER 30                 DECEMBER 31
                                                       ---------------------  --------------------------------
                                                          1995       1994       1994        1993       1992
                                                       ----------  ---------  ---------  ----------  ---------
                                                            (UNAUDITED)
<S>                                                    <C>         <C>        <C>        <C>         <C>
Cash provided from (used in) operating activities
  Net earnings.......................................  $    1,919  $   2,475  $   5,756  $   10,238  $   7,473
  Depletion and depreciation.........................      25,804     20,724     28,137      22,990     14,927
  Deferred income taxes..............................       1,332      1,134      2,662       8,622      4,048
  Gain on sale of asset..............................          --         --         --      (7,326)        --
  Recovery of loss in value of securities............          --         --         --         (83)        --
                                                       ----------  ---------  ---------  ----------  ---------
Cash flow from operating activities..................      29,055     24,333     36,555      34,441     26,448
  (Increase) decrease in working capital other than
   cash..............................................      (1,182)    13,604     12,507     (16,739)     1,202
  Other..............................................          --         --       (409)        (56)      (695)
                                                       ----------  ---------  ---------  ----------  ---------
                                                           27,873     37,937     48,653      17,646     26,955
Cash provided from (used in) financing activities
  Long-term borrowing/(repaid).......................     (14,824)    (8,635)   (12,246)     (5,446)    15,676
  Issue of shares to acquire Altex Resources Ltd.....          --         --         --      22,202         --
  Issue of shares net of costs.......................          --         --         --       9,623         --
  Proceeds from sale of investments..................          --         --         --         618         --
  Dividends on preferred shares......................          --         --         --        (591)      (747)
  Redemption of preferred shares.....................          --         --         --     (12,000)    (2,000)
  (Decrease) in other liabilities....................        (283)      (272)        --          --         --
                                                       ----------  ---------  ---------  ----------  ---------
  Cash available for investing activities............      12,766     29,030     36,407      32,052     39,884
Investment
  Acquisition of Altex Resources Ltd., net of working
   capital deficiency of $4,822......................          --         --         --      27,387         --
  Capital expenditures, net of oil and gas
   dispositions......................................      12,807     18,787     26,164      24,023     40,192
  Net proceeds from sale of non-oil and gas fixed
   assets............................................         (41)        (7)        (7)    (10,255)        --
                                                       ----------  ---------  ---------  ----------  ---------
                                                           12,766     18,780     26,157      41,155     40,192
                                                       ----------  ---------  ---------  ----------  ---------
Increase (decrease) in cash*.........................  $       --  $  10,250  $  10,250  $   (9,103) $    (308)
                                                       ----------  ---------  ---------  ----------  ---------
                                                       ----------  ---------  ---------  ----------  ---------
</TABLE>
    

*  For the purposes of this statement, cash represents the current portion of
   the amount due to the bank.

                                      F-54
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

    CONSOLIDATED FINANCIAL STATEMENTS

    The  consolidated financial statements  have been prepared  by management in
accordance with  Canadian  generally  accepted  accounting  principles.  Certain
amounts have been reclassified to conform to the current presentation.

    PROPERTY, PLANT AND EQUIPMENT

    (A)  PETROLEUM AND NATURAL GAS PROPERTIES

        The Company follows the full cost method of accounting, as prescribed by
    the  guideline issued  by The  Canadian Institute  of Chartered Accountants,
    whereby all  costs  related  to  the  exploration  for  and  development  of
    petroleum  and natural gas  are capitalized. Such  costs, including tangible
    equipment and  directly related  general  and administrative  expenses,  are
    accumulated  in  one  cost  centre  for  each  country.  Interest  costs are
    capitalized on major development projects.

        Costs of petroleum and natural gas properties (except for those relating
    to significant  unproved  properties  and major  development  projects)  are
    depleted  by the unit of production method based on gross (before royalties)
    proved reserves and  production. Oil  and natural gas  liquids reserves  and
    production  are  converted to  natural  gas equivalents  using  the relative
    energy content of  6.5 thousand cubic  feet of gas  equalling one barrel  of
    oil.   Sulphur  reserves  and  production   are  converted  to  natural  gas
    equivalents at one long ton to 15 thousand cubic feet of gas.

         The  net book  value, less related  deferred income  taxes and  accrued
    future  removal and site  restoration costs, is limited  to a ceiling amount
    which represents the aggregate of (a) proved reserves at current prices  and
    costs  and (b) the  cost less impairment  of significant unproved properties
    and major  development  projects,  less (c)  future  estimated  general  and
    administrative expenses, financing costs and income taxes.

         Proceeds of  disposals are credited to cost  and no gains or losses are
    recognized unless such treatment alters the  depletion rate by more than  20
    percent.

        Substantially all of the Company's exploration and production activities
    are  conducted jointly with others and the consolidated financial statements
    reflect only the Company's proportionate interest in such activities.

    (B)  ETHANE EXTRACTION PLANT

        The Company has  a working interest  in a joint  venture which owns  and
    operates  a  plant to  extract  ethane and  other  natural gas  liquids from
    natural gas.  The consolidated  financial statements  reflect the  Company's
    proportionate interest in this joint venture.

        The Company's investment in this plant is depreciated on a straight-line
    basis over the estimated useful life of the plant.

    (C)  FUTURE REMOVAL AND SITE RESTORATION COSTS

        Provision  for estimated  future removal  and site  restoration costs is
    made by the unit of production  method. The related charge is included  with
    depletion and depreciation and is reflected in other liabilities.

                                      F-55
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED)
    INVENTORIES

    Inventories,  consisting of  natural gas  and equipment,  are valued  at the
lower of cost or net realizable value.

    INVESTMENT IN SECURITIES

    Investment in securities is carried at cost less any permanent impairment in
value.

    INCOME TAXES

    The Company provides for deferred income taxes, which principally arise from
the excess  of capital  cost  allowance and  exploration and  development  costs
claimed for tax purposes over related depletion and depreciation.

    PER SHARE INFORMATION

    Earnings per share are calculated using the weighted average number of Class
A and Class B shares outstanding.

    PENSIONS

    The  Company's employees are  members of a  non-contributory defined benefit
plan. The  cost of  pension benefits  is determined  using the  accrued  benefit
actuarial  cost method and  reflects managements's best  estimates of investment
returns, wage and  salary increases,  mortality rates, terminations  and age  at
retirement.  Adjustments resulting from plan  enhancements, experience gains and
losses and  changes in  assumptions  are amortized  over the  estimated  average
remaining service life of employees.

(2) ACQUISITION OF ALTEX RESOURCES LTD.:
    On  January 1, 1993, the Company acquired  all of the Common Shares of Altex
Resources Ltd. ("Altex"), an oil and gas exploration and development company. As
consideration, the Company issued 6,343,400 Class A Non-Voting shares.

    The acquisition was recorded January 1,  1993 at $3.50 per share, using  the
purchase  method, and the allocation of the  purchase price and related costs of
$363,000 was as follows:

<TABLE>
<S>                                                                 <C>
ASSETS
  Current.........................................................  $   2,400
  Property, plant and equipment...................................     29,941
                                                                    ---------
                                                                       32,341
                                                                    ---------

LIABILITIES
  Due to bank.....................................................  $   4,070
  Other current...................................................      3,151
  Other liabilities...............................................        204
  Deferred income taxes...........................................      2,351
                                                                    ---------
                                                                        9,776
                                                                    ---------
                                                                    $  22,565
                                                                    ---------
                                                                    ---------
</TABLE>

                                      F-56
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(3) SALE OF INTEREST IN ETHANE EXTRACTION PLANT:

    (a) Effective December 1, 1993 (the transaction closed on January 17, 1994),
the Company sold a  16.67 percent working interest  (leaving the Company with  a
remaining  interest  of  33.33  percent)  in the  plant  to  CU  Gas  Limited, a
subsidiary of Canadian Utilities  Limited. Proceeds of  the sale, after  related
costs,  were $10,250,000 and a  before tax gain of  $7,326,000 was recorded. The
estimated after tax gain was $3,683,000. The effect of the gain was to  increase
earnings by $0.10 per share.

    (b)  Effective December 1, 1993, the estimated  useful life of the plant was
extended from 1998 to 2013. The impact of this change together with the sale  of
one-third  of the  Corporation's interest  in the  plant is  estimated to reduce
depreciation expense by $1,872,000 in 1994 and increase earnings attributable to
Class A Non-Voting and Class B Common Shares by $1,123,000.

(4) SETTLEMENT FEE:
    During the year ended December 31,  1994, a company which had contracted  to
purchase  gas  from the  Company  and other  suppliers  paid these  companies to
suspend deliveries under the  contracts until 2001. In  the interim period,  the
Company is selling the related gas into other markets.

(5) HEDGING:
    The  Company enters into contracts  from time to time  to lock in prices for
future oil production.  Gains or  losses from  these contracts  are included  in
income when the related production is sold.

    During the period, the Company made hedging gains and losses as follows:

<TABLE>
<CAPTION>
                                                                    NINE MONTHS ENDED                  YEAR ENDED
                                                                   --------------------  ---------------------------------------
                                                                       SEPTEMBER 30                    DECEMBER 31
                                                                     1995       1994          1994          1993        1992
<S>                                                                <C>        <C>        <C>              <C>        <C>
Gains/(losses)...................................................  $     296  $    (110)    $    (110)    $     507   $      32
</TABLE>

    The  Company enters into forward exchange contracts from time to time to fix
the exchange rate of the Canadian dollar against the U.S. dollar.

    At September 30, 1995,  December 31, 1994, December  31, 1993, and  December
31,  1991, no such contracts were outstanding. At December 31, 1992, the Company
had sold forward 60,000 barrels of 1993 production at approximately U.S.  $21.70
per barrel.

                                      F-57
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(6) INCOME TAXES:
    The actual income tax provision differs from that which would be expected as
follows:

<TABLE>
<CAPTION>
                                                    NINE MONTHS ENDED                YEAR ENDED
                                                       SEPTEMBER 30                  DECEMBER 31
                                                 ------------------------  -------------------------------
                                                    1995         1994        1994       1993       1992
                                                 -----------  -----------  ---------  ---------  ---------
<S>                                              <C>          <C>          <C>        <C>        <C>
Earnings before income taxes...................  $     5,401  $     7,009  $  12,743  $  20,829  $  13,380
                                                 -----------  -----------  ---------  ---------  ---------
Income taxes at the statutory rates............        2,408        3,108      5,650      9,236      5,933
Crown payments (net of Alberta Royalty Tax
 Credit).......................................        1,767        2,296      2,885      2,479      1,600
Resource allowance.............................       (2,316)      (2,501)    (3,182)    (2,909)    (1,841)
Depletion of assets with no tax value..........        1,704        1,506      2,045      1,393        204
Large corporation tax..........................          375          285        539        530        412
Manufacturing and processing credit............         (440)        (588)    (1,006)    (1,110)      (366)
Dividend income................................         (107)         (67)      (102)      (122)      (212)
Amortization of deferred tax benefits..........          236          236        315      1,316         --
Other..........................................         (145)         259       (157)      (222)       177
                                                 -----------  -----------  ---------  ---------  ---------
                                                 $     3,482  $     4,534  $   6,987  $  10,591  $   5,907
                                                 -----------  -----------  ---------  ---------  ---------
                                                 -----------  -----------  ---------  ---------  ---------
</TABLE>

    Deferred  tax benefits relating to certain  earnings under a cost of service
contract were  previously  recognized. The  related  benefits of  $1,258,000  at
December  31, 1994 (1993 -- $1,573,000;  1992 -- $2,889,000) are being amortized
over the life of a related contract.

    Assets with a net  book value of $39,212,000  (1993 -- $43,387,000; 1992  --
$46,011,000)  have no tax base and related depletion results in an increased tax
rate. Of these assets $40,766,000 were not depleted during 1992.

(7) EARNINGS PER SHARE:

<TABLE>
<CAPTION>
                                                                   NINE MONTHS ENDED
                                                                                                  YEAR ENDED
                                                                      SEPTEMBER 30                DECEMBER 31
                                                                  --------------------  -------------------------------
                                                                    1995       1994       1994       1993       1992
                                                                  ---------  ---------  ---------  ---------  ---------
<S>                                                               <C>        <C>        <C>        <C>        <C>
Earnings per share..............................................  $    0.05  $    0.06  $    0.15  $    0.26  $    0.23
</TABLE>

    The average number of shares used in the above calculations were 38,107,952;
38,107,952;  38,107,952;  36,774,618;  29,764,552  for  the  nine  months  ended
September  30, 1995 and 1994 and for the years ended December 31, 1994, 1993 and
1992, respectively.  The  above  per  share  amounts,  in  1993  and  1992,  are
calculated  after deducting dividends on the Floating Rate Cumulative Redeemable
Preferred Shares, Series A.

(8) INVESTMENT IN SECURITIES:

<TABLE>
<CAPTION>
                                                               SEPTEMBER 30                DECEMBER 31
                                                           --------------------  -------------------------------
                                                             1995       1994       1994       1993       1992
                                                           ---------  ---------  ---------  ---------  ---------
<S>                                                        <C>        <C>        <C>        <C>        <C>
Book value...............................................  $   4,985  $   4,985  $   4,985  $   4,985  $   5,520
Quoted value.............................................      3,425      2,700      2,700      2,500      2,831
Face value...............................................      5,000      5,000      5,000      5,000      9,000
</TABLE>

                                      F-58
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(8) INVESTMENT IN SECURITIES: (CONTINUED)
    The investment consists of  200,000 Class I, Series  A, preferred shares  of
Trilon Corporation. In the opinion of management, the excess of book over quoted
value does not represent a permanent impairment.

(9) PROPERTY PLANT AND EQUIPMENT:

<TABLE>
<CAPTION>
                                                   SEPTEMBER 30                     DECEMBER 31
                                             ------------------------  -------------------------------------
                                                1995         1994         1994         1993         1992
                                             -----------  -----------  -----------  -----------  -----------
<S>                                          <C>          <C>          <C>          <C>          <C>
Cost
  Petroleum and natural gas properties.....  $   449,592  $   429,965  $   437,215  $   412,464  $   359,229
  Ethane extraction plant and other related
   processing equipment....................       23,366       23,324       23,324       23,186       33,925
  Administrative assets....................        6,417        6,006        6,133        4,882        4,040
                                             -----------  -----------  -----------  -----------  -----------
                                             $   479,375  $   459,295  $   466,672  $   440,532  $   397,194
                                             -----------  -----------  -----------  -----------  -----------
                                             -----------  -----------  -----------  -----------  -----------
Accumulated depletion and depreciation
  Petroleum and natural gas properties.....  $   211,362  $   180,031  $   186,955  $   160,609  $   140,757
  Ethane extraction plant and other related
   processing equipment....................       17,889       17,590       17,666       17,366       23,126
  Administrative assets....................        4,455        3,837        4,037        3,377        2,955
                                             -----------  -----------  -----------  -----------  -----------
                                                 233,706      201,458      208,658      181,352      166,838
                                             -----------  -----------  -----------  -----------  -----------
  Net property plant and equipment.........  $   245,669  $   257,837  $   258,014  $   259,180  $   230,356
                                             -----------  -----------  -----------  -----------  -----------
                                             -----------  -----------  -----------  -----------  -----------
</TABLE>

(a)  As explained in Note 1, the Company  applies a ceiling test to the net book
    value of its  petroleum and  natural gas  assets. In  applying this  ceiling
    test, the Company used the following approximate product prices:

<TABLE>
<CAPTION>
                                                            NINE MONTHS ENDED
                                                                                           YEAR ENDED
                                                               SEPTEMBER 30                DECEMBER 31
                                                           --------------------  -------------------------------
                                                             1995       1994       1994       1993       1992
                                                           ---------  ---------  ---------  ---------  ---------
<S>                                                        <C>        <C>        <C>        <C>        <C>
Oil (per barrel).........................................  $   21.06  $   19.00  $   19.40  $   13.17  $   19.00
Natural gas (per Mcf)....................................       1.44       1.82       1.60       2.35       1.76
</TABLE>

    No  write-down  was required  as a  result  of this  ceiling test  (see Note
15(c)).

(b)  Significant  volumes  of  recoverable  oil  and  gas  reserves  have   been
    established  in the  Beaufort-Mackenzie Delta area,  but they  have not been
    categorized as  proved  reserves  at  this  time  due  to  current  economic
    conditions.  Effective  October  1, 1993  the  cost of  these  properties of
    $36,032,000 (at December 31, 1992 -- $35,963,000) commenced being  depleted.
    This  was a result of a planned well being deferred indefinitely. The effect
    of this change was to increase depletion expense in 1993 by $795,000 and  by
    an estimated $3,727,000 in 1994. This reduced earnings attributable to Class
    A

                                      F-59
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(9) PROPERTY PLANT AND EQUIPMENT: (CONTINUED)
    Non-Voting  and  Class B  Common Shares  by  approximately $450,000  in 1993
    (estimated $2,100,000 in  1994). Costs  of $77,222,000 relating  to a  major
    development  project (Caroline) were  not depleted in  1992; the Corporation
    commenced depletion of these costs effective April 1993. Costs of $4,000,000
    relating to other unproved properties were  not subject to depletion in  any
    of the periods presented.

(c)  General and administrative  ("G&A") details are  described in the following
    table:

<TABLE>
<CAPTION>
                                                        NINE MONTHS ENDED
                                                                                       YEAR ENDED
                                                           SEPTEMBER 30                DECEMBER 31
                                                       --------------------  -------------------------------
                                                         1995       1994       1994       1993       1992
                                                       ---------  ---------  ---------  ---------  ---------
<S>                                                    <C>        <C>        <C>        <C>        <C>
G&A net of recoveries................................  $   6,285  $   6,126  $   8,278  $   8,411  $   7,964
Less:
  Allocated as marketing-processing operating
   expense...........................................     (1,873)    (1,809)    (2,434)    (2,927)    (2,620)
  Capitalized........................................       (822)      (811)    (1,101)    (1,099)    (1,075)
                                                       ---------  ---------  ---------  ---------  ---------
Net G&A..............................................  $   3,590  $   3,506  $   4,743  $   4,385  $   4,269
                                                       ---------  ---------  ---------  ---------  ---------
                                                       ---------  ---------  ---------  ---------  ---------
</TABLE>

(d) Interest expense is described in the following table:

<TABLE>
<CAPTION>
                                                            NINE MONTHS ENDED
                                                                                           YEAR ENDED
                                                               SEPTEMBER 30                DECEMBER 31
                                                           --------------------  -------------------------------
                                                             1995       1994       1994       1993       1992
                                                           ---------  ---------  ---------  ---------  ---------
<S>                                                        <C>        <C>        <C>        <C>        <C>
Interest expensed........................................  $   2,598  $   3,058  $   4,009  $   2,767  $     144
Interest capitalized.....................................         --         --         --      1,825      4,928
                                                           ---------  ---------  ---------  ---------  ---------
  Total interest expense.................................  $   2,598  $   3,058  $   4,009  $   4,592  $   5,072
                                                           ---------  ---------  ---------  ---------  ---------
                                                           ---------  ---------  ---------  ---------  ---------
</TABLE>

(10) DUE TO BANK:
    Amounts due to bank at December 31, 1994 represent amounts outstanding under
the  Revolving  Credit  Facility  ($15,255,000)  and  the  Caroline  Term   Loan
($23,750,000).  These amounts were $4,181,000  and $20,000,000, respectively, at
September 30, 1995.  The Company has  fixed the interest  rate at  approximately
10.3  percent on $30 million  of debt by entering  into three interest rate swap
agreements of $10 million each to  1998. The remaining amounts bear interest  at
approximately the prime rate.

    Management has the option to June 30, 1995 (to June 30, 1996 as of September
30,  1995), which can  be extended subject to  an annual review  by the bank, to
convert the indebtedness under the  Revolving Credit Facility (maximum  facility
$30,000,000  -- $25,000,000 at September  30, 1995) to a  term loan repayable in
equal annual instalments over five years.  Management's intention in 1995 is  to
make  no principal  repayments of  this facility,  and accordingly,  all of this
indebtedness has been classified as long term.

    The Caroline Term Loan is repayable in equal quarterly instalments amounting
to $5 million per year.

                                      F-60
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(10) DUE TO BANK: (CONTINUED)
    A first floating charge debenture of $90,000,000 (removed in June 1995) over
the assets of the Company and a  general security agreement has been granted  to
the  bank. As further security, the Company's interest in the Caroline property,
its other hydrocarbon properties, and its interest in the Ethane Extraction Plan
will be pledged at the request of the bank.

(11) CLASS A AND CLASS B SHARES:

<TABLE>
<S>                                                                        <C>
Authorized
  An unlimited number of Class A Non-Voting Shares
  An unlimited number of Class B Common Shares
Issued:
</TABLE>

<TABLE>
<CAPTION>
                                                           CLASS A NON-VOTING SHARES
                                                                                         CLASS B COMMON SHARES
                                                 TOTAL     --------------------------  --------------------------
                                                AMOUNT        NUMBER        AMOUNT        NUMBER        AMOUNT
                                              -----------  -------------  -----------  -------------  -----------
<S>                                           <C>          <C>            <C>          <C>            <C>
Balance at December 31, 1991................  $   103,752     17,886,390  $    62,348     11,878,162  $    41,404
Conversions.................................           --        293,222        1,022       (293,222)      (1,022)
                                              -----------  -------------  -----------  -------------  -----------
Balance at December 31, 1992................      103,752     18,179,612       63,370     11,584,940       40,382
Acquisition of Altex Resources Ltd. (Note
 2).........................................       22,202      6,343,400       22,202             --           --
Issue (net of costs and related tax
 benefit)...................................        9,833      2,000,000        9,833             --           --
Conversions.................................           --        497,162        1,778       (497,162)      (1,778)
                                              -----------  -------------  -----------  -------------  -----------
Balance at December 31, 1993................      135,787     27,020,174       97,183     11,087,778       38,604
Conversions.................................           --         23,150           83        (23,150)         (83)
                                              -----------  -------------  -----------  -------------  -----------
Balance at December 31, 1994................  $   135,787     27,043,324  $    97,266     11,064,628  $    38,521
                                              -----------  -------------  -----------  -------------  -----------
                                              -----------  -------------  -----------  -------------  -----------
</TABLE>

    SHAREHOLDER RIGHTS

    The holders of the Class A Non-Voting Shares are entitled to share  equally,
on  a share for share basis,  with the holders of the  Class B Common Shares, in
all dividends  declared by  the  Company on  Common Shares  as  well as  in  the
remaining  property of the Company upon dissolution.  The holders of the Class B
Common Shares are entitled  to vote and  to exchange each  Class B Common  Share
held for one Class A Non-Voting Share.

    If a take-over bid is made for the Class B Common Shares, holders of Class A
Non-Voting Shares are entitled in certain circumstances, for the duration of the
bid, to exchange each Class A Non-Voting Share for one Class B Common Share, and
to tender such Class B Common Shares pursuant to the terms of the take-over bid.
Such  right of exchange is conditional upon  the completion of the take-over bid
giving rise to the right of exchange, and if the take-over bid is not completed,
then the right of exchange shall be deemed to never to have existed.

    DIVIDENDS

    The Company currently  has no intention  of paying dividends  on either  the
Class A Non-voting Shares or the Class B Common Shares in the near future.

                                      F-61
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(11) CLASS A AND CLASS B SHARES: (CONTINUED)
    STOCK OPTION PLAN

    On  November  19,  1990,  a  resolution to  establish  a  stock  option plan
(relating to  the Class  A Non-Voting  Shares) was  approved on  such terms  and
conditions as the Directors may determine. As at December 31, 1994 and September
30, 1995 no options have been granted.

(12) RELATED PARTY TRANSACTIONS:
    The  following  transactions  were  carried  out  between  the  Company  and
corporations (including  Canadian  Utilities  Limited) controlled  by  the  same
shareholder who controls the Company.

<TABLE>
<CAPTION>
                                                           NINE MONTHS ENDED              YEAR ENDED
                                                              SEPTEMBER 30                DECEMBER 31
                                                          --------------------  -------------------------------
                                                            1995       1994       1994       1993       1992
                                                          ---------  ---------  ---------  ---------  ---------
<S>                                                       <C>        <C>        <C>        <C>        <C>
Cost of administration and financial management.........  $     469  $     646  $     974  $     848  $     826
Sale of natural gas.....................................     12,523     15,036     20,043      9,285      6,916
Cost of transportation..................................      8,245      6,429      8,370      8,880      9,517
Sale of interest in the Ethane Extraction Plant.........         --         --         --     10,350         --
Sale of undeveloped petroleum rights....................      1,277         --         --         --         --
Cost of storage.........................................         --         --         51         95        101
Costs of drilling of wells and related services.........        295        478        761      1,308        683
Cost of power...........................................        250        245        352        433         12
Payment of processing fees for facilities...............        222        229        313        254        235
Revenue related to processing fees......................        332         --        453         --         --
Cost of rental and leasehold improvements...............          7          7          8         16         14
Accounts payable at period ended........................         41         51         47         64         51
</TABLE>

    These  related party transactions are considered  by management to be in the
normal course of business and at market value.

(13) PENSIONS:
    Pension costs for  the year  amounted to  $102,961 (1993  -- $358,826).  The
following table shows the present value of the accrued pension benefits based on
an  actuarial appraisal  dated December 31,  1993 and projected  to December 31,
1994 and the net assets available to  provide for these benefits, measured on  a
basis adjusted to market over three years.

<TABLE>
<CAPTION>
                                                                         AT DECEMBER 31
                                                                 -------------------------------
                                                                   1994       1993       1992
                                                                 ---------  ---------  ---------
<S>                                                              <C>        <C>        <C>
Estimated market related value of assets.......................  $   5,836  $   5,533  $   4,397
Estimated accrued pension benefits.............................      5,318      4,851      4,157
                                                                 ---------  ---------  ---------
  Surplus......................................................  $     518  $     682  $     240
                                                                 ---------  ---------  ---------
                                                                 ---------  ---------  ---------
</TABLE>

                                      F-62
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              For each of the years in the three year period ended
  December 31, 1994 and for the nine months ended September 30, 1995 and 1994

       (Information with respect to the nine month periods is unaudited)
 (Tabular amounts are in thousands of Canadian dollars except where indicated)

(14) SEGMENTED INFORMATION:
    The  oil and gas segment includes exploration, development and production of
oil and  natural gas  while the  natural gas  marketing and  processing  segment
includes  the operations of the natural gas marketing business and of the Ethane
Extraction Plant.

<TABLE>
<CAPTION>
                                                                          YEAR ENDED DECEMBER 31, 1994
                                                               ---------------------------------------------------
                                                                            NATURAL GAS
                                                                OIL & GAS   MARKETING &
                                                               PRODUCTION    PROCESSING    CORPORATE      TOTAL
                                                               -----------  ------------  -----------  -----------
<S>                                                            <C>          <C>           <C>          <C>
Revenues.....................................................   $  58,807    $  132,200    $      --   $   191,007
                                                               -----------  ------------  -----------  -----------
Cost of gas..................................................          --       105,732           --       105,732
Operating and gas transportation.............................      12,863        17,964           --        30,827
Royalties....................................................      10,119            --           --        10,119
Alberta Royalty Tax Credit...................................      (1,621)           --           --        (1,621)
Depletion and depreciation...................................      27,160           300          677        28,137
                                                               -----------  ------------  -----------  -----------
                                                                   48,521       123,996          677       173,194
                                                               -----------  ------------  -----------  -----------
                                                                $  10,286    $    8,204    $    (677)       17,813
                                                               -----------  ------------  -----------
                                                               -----------  ------------  -----------
Investment income............................................                                                  504
Settlement fee...............................................                                                3,178
General and administrative...................................                                               (4,743)
Interest.....................................................                                               (4,009)
Income taxes.................................................                                               (6,987)
                                                                                                       -----------
Net earnings.................................................                                          $     5,756
                                                                                                       -----------
                                                                                                       -----------
Identifiable assets..........................................   $ 259,554    $   30,650    $   7,225   $   297,429
                                                               -----------  ------------  -----------  -----------
                                                               -----------  ------------  -----------  -----------
Capital expenditures.........................................   $  32,307    $      138    $   1,276   $    33,721
                                                               -----------  ------------  -----------  -----------
                                                               -----------  ------------  -----------  -----------
</TABLE>

    Included in revenues relating  to the natural  gas marketing and  processing
segment are sales to customers in the United States of $30,362,000 in 1994; 1993
- -- $31,805,000 and 1992 -- $31,352,000.

                                      F-63
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(14) SEGMENTED INFORMATION: (CONTINUED)

<TABLE>
<CAPTION>
                                                                          YEAR ENDED DECEMBER 31, 1993
                                                               ---------------------------------------------------
                                                                            NATURAL GAS
                                                                OIL & GAS   MARKETING &
                                                               PRODUCTION    PROCESSING    CORPORATE      TOTAL
                                                               -----------  ------------  -----------  -----------
<S>                                                            <C>          <C>           <C>          <C>
Revenues.....................................................   $  51,528    $   72,816    $      --   $   124,344
                                                               -----------  ------------  -----------  -----------
Cost of gas..................................................          --        41,695           --        41,695
Operating and gas transportation.............................      13,331        18,622           --        31,953
Royalties....................................................       8,972            --           --         8,972
Alberta Royalty Tax Credit...................................      (1,580)           --           --        (1,580)
Depletion and depreciation...................................      20,629         1,915          446        22,990
                                                               -----------  ------------  -----------  -----------
                                                                   41,352        62,232          446       104,030
                                                               -----------  ------------  -----------  -----------
                                                                $  10,176    $   10,584    $    (446)       20,314
                                                               -----------  ------------  -----------
                                                               -----------  ------------  -----------
Investment income............................................                                                  258
General and administrative...................................                                               (4,385)
Gain on sale of interest Ethane Extraction Plant.............                                                7,326
Recovery of loss in value of securities......................                                                   83
Interest.....................................................                                               (2,767)
Income taxes.................................................                                              (10,591)
                                                                                                       -----------
Net earnings.................................................                                          $    10,238
                                                                                                       -----------
                                                                                                       -----------
Identifiable assets..........................................   $ 262,127    $   37,476    $   6,599   $   306,202
                                                               -----------  ------------  -----------  -----------
                                                               -----------  ------------  -----------  -----------
Capital expenditures.........................................   $  24,706    $     (140)   $     828   $    25,394
                                                               -----------  ------------  -----------  -----------
                                                               -----------  ------------  -----------  -----------
</TABLE>

                                      F-64
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(14) SEGMENTED INFORMATION: (CONTINUED)

<TABLE>
<CAPTION>
                                                                          YEAR ENDED DECEMBER 31, 1992
                                                               ---------------------------------------------------
                                                                            NATURAL GAS
                                                                OIL & GAS   MARKETING &
                                                               PRODUCTION    PROCESSING    CORPORATE      TOTAL
                                                               -----------  ------------  -----------  -----------
<S>                                                            <C>          <C>           <C>          <C>
Revenues.....................................................   $  31,199    $   72,911    $      --   $   104,110
                                                               -----------  ------------  -----------  -----------
Cost of gas..................................................          --        40,074           --        40,074
Operating and gas transportation.............................       8,676        18,807           --        27,483
Royalties....................................................       5,869            --           --         5,869
Alberta Royalty Tax Credit...................................      (1,530)           --           --        (1,530)
Depletion and depreciation...................................      12,447         2,118          362        14,927
                                                               -----------  ------------  -----------  -----------
                                                                   25,462        60,999          362        86,823
                                                               -----------  ------------  -----------  -----------
                                                                $   5,737    $   11,912    $    (362)       17,287
                                                               -----------  ------------  -----------
                                                               -----------  ------------  -----------
Investment income............................................                                                  506
General and administrative...................................                                               (4,269)
Interest.....................................................                                                 (144)
Income taxes.................................................                                               (5,907)
                                                                                                       -----------
Net earnings.................................................                                          $     7,473
                                                                                                       -----------
                                                                                                       -----------
Identifiable assets..........................................   $ 224,577    $   24,691    $   6,941   $   256,209
                                                               -----------  ------------  -----------  -----------
                                                               -----------  ------------  -----------  -----------
Capital expenditures.........................................   $  40,538    $      226    $     227   $    40,991
                                                               -----------  ------------  -----------  -----------
                                                               -----------  ------------  -----------  -----------
</TABLE>

(15) COMMITMENTS AND CONTINGENCIES:

    (a) ATCOR has various commitments including those to buy, sell and transport
natural  gas. These  commitments are  considered to be  in the  normal course of
business and, in the opinion of  management, no material losses are  anticipated
in fulfilling such commitments.

    (b)  The Company  has been  advised by the  operator of  the Edmonton Ethane
Extraction Plant that a joint venture  audit has identified potential errors  in
the  processing fees charged and  in the allocations of  product volumes for the
period 1989 through 1993. It is estimated that the cost to the Company could  be
up  to $1.6 million pre-tax. Since the amount has not yet been agreed, no charge
has been  recorded in  the financial  statements. It  is anticipated  that  this
charge  will be finalized during 1995 (during 1996 as of September 30, 1995) and
will be accounted for as a prior period adjustment.

    (c) As  outlined in  Note 1,  the  net book  value of  oil and  natural  gas
properties  is limited to  a ceiling amount.  At December 31,  1994, there was a
small surplus of the ceiling  amount over the related  net book value based,  in
part,  on the assumption that costs related to the Beaufort-Mackenzie Delta area
(Note 9(b)) were unimpaired. The ceiling test at September 30, 1995 was prepared
using average prices;  if period end  prices had been  used, a write-down  would
have been necessary. After the issue of the financial statements as at September
30,  1995, revisions were made to the estimated reserves at that date to reflect
possible reductions in such reserves. If the ceiling test at September 30,  1995
had  been prepared  using period  end, rather  than average  prices, and  if the
revised  reserve  estimates   had  been   used,  an   after-tax  write-down   of
approximately $12,000,000 would have been required.

                                      F-65
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(15) COMMITMENTS AND CONTINGENCIES: (CONTINUED)
    During  December  1995,  the  principal  shareholders  of  the  Company (the
"Shareholders") agreed to sell their shares in the Company to an unrelated  U.S.
based  company which is to make a similar offer to the other shareholders of the
Company  and  arrange  the  necessary  financing.  If  these  transactions   are
completed,   the  Company's  investment   in  50%  of   its  properties  in  the
Beaufort-Mackenzie Delta area are  to be sold to  these Shareholders for  prices
which  are less than  the carried costs  of such properties.  This would, in the
absence of other  changes to reserves  and prices, result  in a further  ceiling
test write-down of approximately $11,000,000 after tax. Certain other assets are
also to be sold to the Shareholders for prices which would result in a gain.

    The  ceiling  test  status  at  December 31,  1995  will  depend  on reserve
quantities and prices at that date and completion of the above proposed sales to
the Shareholders. The foregoing does not take into account the reserve report as
of December 31, 1995  since such report was  not available when these  financial
statements were prepared.

(16) RECONCILIATION TO UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES:
    The  consolidated financial statements have been prepared in accordance with
generally accepted accounting  principles ("GAAP") in  Canada. These  principles
differ from United States GAAP; the principal differences are as follow:

    (a)  Under  U.S.  GAAP  the  carrying value  of  petroleum  and  natural gas
properties, net of deferred income taxes, is limited to the 10% present value of
after-tax future net revenue from proved reserves (based on prices and costs  at
the  balance sheet  date) and  the unimpaired  cost of  unproved properties (the
"U.S. ceiling test"). Under Canadian GAAP, future net revenue is not  discounted
but projected financing costs are deducted; this is the principal reason for the
ceiling test write-downs under U.S. GAAP.

    (b)  U.S. GAAP requires that deferred  tax assets or liabilities be computed
on the difference between financial statement and income tax bases of assets and
liabilities. Deferred tax provisions are based  on the change during the  period
in  the related deferred  tax asset or  liability accounts (Financial Accounting
Standard 109 ("FAS 109")). FAS 109 effects are shown from December 31, 1991.

    (c) The Ethane  Extraction Plant  was sold to  a related  party. Under  U.S.
GAAP,  the gain would  be credited to  contributed capital in  the year the sale
closed--1994.

    (d) Under U.S. GAAP, the excess of  book value over quoted or fair value  of
investments would be written off if the impairment is other than temporary.

    (e) Under U.S. GAAP, the possible charge, referred to in Note 15(b), will be
accounted  for as a charge  against earnings in the  year the amount is resolved
rather than as a prior period  adjustment. Some $800,000 of the possible  charge
was determined probable in 1994 and the after tax effect is reflected below.

                                      F-66
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(16) RECONCILIATION TO UNITED STATES GENERALLY ACCEPTED ACCOUNTING
     PRINCIPLES: (CONTINUED)
    The  effect  of  the  differences  between Canadian  and  U.S.  GAAP  on the
consolidated statement of earnings are as follows:

<TABLE>
<CAPTION>
                                                                NINE MONTHS ENDED
                                                                                                YEAR ENDED
                                                                   SEPTEMBER 30                DECEMBER 31
                                                               --------------------  --------------------------------
                                                                 1995       1994        1994       1993       1992
                                                               ---------  ---------  ----------  ---------  ---------
<S>                                                            <C>        <C>        <C>         <C>        <C>
Net income as reported.......................................  $   1,919  $   2,475  $    5,756  $  10,238  $   7,473
(Increase) decrease in depletion, net of tax (a).............     (4,711)     1,817     (12,414)    (5,579)     2,191
Income taxes -- liability method (b).........................      1,425     (1,857)      1,264        936       (978)
Elimination of gain on sale of interest in Ethane Extraction
 Plant, net of tax (c).......................................     --         --          --         (3,683)    --
Write-down of investment in securities (d)...................     --         --          --         --         (2,689)
Probable charge related to correction of a prior period
 error, net of tax (e).......................................     --         --            (448)    --         --
                                                               ---------  ---------  ----------  ---------  ---------
Net (loss) income under U.S. GAAP............................  $  (1,367) $   2,435  $   (5,842) $   1,912  $   5,997
                                                               ---------  ---------  ----------  ---------  ---------
                                                               ---------  ---------  ----------  ---------  ---------
(Loss) earnings per share under U.S. GAAP....................  $   (0.04) $    0.06  $    (0.15) $    0.04  $    0.18
                                                               ---------  ---------  ----------  ---------  ---------
                                                               ---------  ---------  ----------  ---------  ---------
</TABLE>

    As outlined in Note 15(c), the estimated oil and gas reserves of the Company
were revised  to reflect  possible reductions  in reserve  quantities after  the
Canadian  GAAP financial statements for the nine months ended September 30, 1995
were issued. The  increase in  depletion of  $4,711,000, referred  to above,  is
after giving effect to such possible reduction.

    The  reported  cash  flows  in  the  consolidated  statement  of  changes in
financial condition under U.S. GAAP are as follows:

<TABLE>
<CAPTION>
                                                            NINE MONTHS ENDED                 YEAR ENDED
                                                               SEPTEMBER 30                  DECEMBER 31
                                                          ----------------------  ----------------------------------
                                                             1995        1994        1994        1993        1992
                                                          ----------  ----------  ----------  ----------  ----------
<S>                                                       <C>         <C>         <C>         <C>         <C>
Operating activities....................................  $   28,205  $   27,251  $   37,021  $   27,388  $   27,500
Financing activities....................................     (14,824)     (8,635)    (11,798)     14,406      12,929
Investing activities....................................     (13,381)     (8,366)    (14,973)    (50,897)    (40,737)
</TABLE>

- ------------------------

                                      F-67
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(16) RECONCILIATION TO UNITED STATES GENERALLY ACCEPTED ACCOUNTING
     PRINCIPLES: (CONTINUED)
    The effect of U.S. GAAP on retained earnings is as follows:

<TABLE>
<S>                                                                        <C>
Retained earnings under Canadian GAAP, December 31, 1991.................  $  16,148
Charge on adoption for FAS 109...........................................     (2,851)
Write-down of oil and gas assets required under U.S. ceiling test at
 December 31, 1991.......................................................    (31,055)
                                                                           ---------
    Deficit at December 31, 1991 restated under U.S. GAAP................    (17,758)
Net income (loss) under U.S. GAAP for the years ended
  December 31, 1992......................................................      5,997
  December 31, 1993......................................................      1,912
  December 31, 1994......................................................     (5,842)
                                                                           ---------
                                                                             (15,691)
Dividends declared during the years ended
  December 31, 1992......................................................       (747)
  December 31, 1993......................................................       (591)
  December 31, 1994......................................................         --
                                                                           ---------
                                                                              (1,338)
                                                                           ---------
    Deficit at December 31, 1994 under U.S. GAAP.........................    (17,029)
                                                                           ---------
Net loss for the nine month period ended September 30, 1995 under U.S.
 GAAP (unaudited)........................................................     (1,367)
                                                                           ---------
Deficit at September 30, 1995 under U.S. GAAP (unaudited)................  $ (18,396)
                                                                           ---------
                                                                           ---------
</TABLE>

                                      F-68
<PAGE>

                                  [Letterhead]

                                             January 1, 1996


Forest Oil Corporation
1600 Broadway, Suite 2200
Denver, Colorado 80202


Gentlemen:

          At your request, we have reviewed the estimates prepared by the
engineering staff of Forest Oil Corporation (Forest) of net proved hydrocarbon
reserves, future net revenue and discounted future net revenue attributable to
the interests owned by Forest in certain designated properties as set forth on
Exhibit A hereto, as of December 31, 1995.  In our opinion, the proved reserves
and future net revenue information associated with the reviewed properties
presented herein comply with the definitions and disclosure guidelines of the
Security and Exchange Commission's Regulation S-X Part 210.4-10 Sec. (a) as
clarified by the Commissioner's Staff Accounting Bulletin No. 40 and the
Statement of Financial Accounting Standards No. 69.

          The estimated December 1995 product prices used by Forest in its
preparation of the future net revenue presented herein may vary significantly
in the future for such reasons as normal price fluctuations and unsettled world
economic and political conditions.  The recoverable reserves and future net
revenue attributable thereto are related to a large extent to the hydrocarbon
prices received.  Therefore, quantities of reserves actually recovered and the
future net revenue actually received may differ substantially from the estimated
quantities presented in this report.

          The estimated net reserves, future net revenue, and discounted future
net revenue attributable to Forest's interest in the properties reviewed and
those properties not reviewed are summarized as follows.

                                 SEC PARAMETERS
                     Estimated Net Reserve and Income Data
                   Certain Leasehold and Royalty Interests of
                             Forest Oil Corporation
                             As of December 31, 1995

                   ------------------------------------------

<TABLE>
<CAPTION>

                                                                                          Future Net      Future Net Revenue
                                                Oil/Condensate             Gas              Revenue        Discounted @ 10%
                                                    Barrels               MMCF                ($)                 ($)
                                                --------------            ----            ----------      ------------------
<S>                                             <C>                       <C>             <C>             <C>

PROVED DEVELOPED
  PRODUCING
    Reviewed                                       3,215,640              62,588          92,353,851          74,631,132
    Not Reviewed                                       1,186               1,147             535,603             334,554
                                                   ---------              ------          ----------          ----------
     Total PDP                                     3,216,826              63,715          92,889,454          74,965,686

  NON-PRODUCING
    Reviewed                                       2,402,314              96,840         183,438,076         109,583,991

PROVED UNDEVELOPED
    Reviewed                                         343,034              56,279          85,280,180          55,476,450



                                     A-1

<PAGE>

Forest Oil Corporation
January 1, 1996
Page 2

<CAPTION>

                                                                                          Future Net      Future Net Revenue
                                                Oil/Condensate             Gas              Revenue        Discounted @ 10%
                                                    Barrels               MMCF                ($)                 ($)
                                                --------------            ----            ----------      ------------------
<S>                                             <C>                      <C>             <C>             <C>

TOTAL PROVED
    Reviewed                                       5,960,988             215,687         361,072,109         239,691,573
    Not Reviewed                                       1,186               1,147             535,603             334,554
                                                   ---------             -------         -----------         -----------
     Total                                         5,962,174             216,834         361,607,712         240,026,127

PERCENT REVIEWED                                       100.0%               99.5%               99.9%               99.9%

</TABLE>

          Liquid hydrocarbons are expressed in standard 42 gallon barrels.  All
gas volumes are sales gas expressed in millions of cubic feet (MMCF) at the
official temperature and pressure bases of the areas where the gas reserves are
located.  The above stated values do not quantify or otherwise account for any
accumulated gas imbalances that may exist.

          The future gross revenue is after the deduction of production taxes.
The deductions are comprised of the normal direct costs of operating the wells,
ad valorem taxes, recompletion costs, development costs, and certain abandonment
costs net of salvage.  The future undiscounted net revenue is before the
deduction of state and federal income taxes and general administrative overhead,
and has not been adjusted for outstanding loans which may exist nor does it
include any adjustment for cash on hand or undistributed income.  The discounted
future net revenue reflects a $3,577,445 adjustment for the additional value
associated with volumetric production payment considerations, but has not been
adjusted for any outstanding loans which may exist nor does it include any
adjustment for cash on hand or undistributed income.

          In performing our review we have relied upon data furnished by Forest
with respect to property interests owned, production from the examined wells,
current costs for operations and future development, current prices for the
products, geological, structural and isopach maps, well logs, core analyses, and
pressure measurements.  These data were accepted as authentic and sufficient for
determining the reserves unless, during the course of our examination, a matter
of question came to our attention in which case the data were not accepted until
all questions were satisfactorily resolved.  No consideration was given in this
report, for the reviewed properties, to potential environmental liabilities
which may exist nor were any costs included for potential liability to restore
and clean up damages, if any, caused by past operating practices.  Our review
included (1) a study and evaluation of Forest's methods and procedures for
estimating and documenting its reserve information, production expense and
development expense, (2) tests to evaluate Forest's estimate of its proved oil
and gas reserves, future net revenue and discounted future net revenue, and (3)
such tests and procedures as we considered necessary under the circumstances to
render the conclusions set forth herein.  The reserve estimates examined
represent approximately 99.9 percent of Forest's estimated proved future net
revenue discounted at 10 percent.

          In our opinion, Forest's estimates of the proved reserves, future net
revenue and discounted future net revenue for its interests in the designated
properties set forth in Exhibit A hereto are, in the aggregate, reasonable and
were prepared in accordance with generally accepted engineering and evaluation
principles, and we found no bias in the utilization and analysis of data.  In
certain cases Forest's estimates of reserves or income data for a given field
were significantly higher or lower than Ryder Scott's estimates.  However, it is
our opinion, that in the aggregate Forest's estimates of reserves, future net
revenue, and discounted future net revenue are reasonable in accordance with
generally accepted engineering and evaluation principles.


                                     A-2

<PAGE>

Forest Oil Corporation
January 1, 1996
Page 3

          In the utilization of the reserve and income data presented herein,
consideration should be given to the following characteristics of estimates of
reserves, future production rates, and resulting net income:

     1)   The reserves included in this report are estimates only and should not
          be construed as being exact quantities.  They may or may not be
          actually recovered.  Moreover, estimates of proved reserves may
          increase or decrease as a result of future operations of Forest.

     2)   The future production rates from properties now on production may be
          more or less than estimated because of changes in market demand or
          allowables set by regulatory bodies.  Properties which are not
          currently producing may start producing earlier or later than
          anticipated in our estimates of their future production rates.

     3)   The future prices received by Forest for the sale of its production
          may be higher or lower than the prices used in this report as
          described above, and the operating costs and other costs relating to
          such production may also increase or decrease from existing levels;
          however, such possible changes in prices and costs were, in accordance
          with rules adopted by the Securities and Exchange Commission, omitted
          from consideration in preparing this report.

          Neither we nor any of our employees have any interest in the subject
properties and neither the employment to make this study nor the compensation is
contingent on our expression of opinion regarding estimates of reserves, future
net revenue or discounted future net revenue for the subject properties.

                                        Very truly yours,


                                        RYDER SCOTT COMPANY
                                        PETROLEUM ENGINEERS

                                        /S/ L.B. BRANUM

                                        L.B. Branum, P.E.
                                        Petroleum Engineer

LBB/sw

Approved

/S/ JOHN WARNER
- --------------------
John R. Warner, P.E.
Group Vice President


                                     A-3

<PAGE>

                                                                     Page 1 of 2

                                    EXHIBIT A

                             FOREST OIL CORPORATION

                     Fields Reviewed by Ryder Scott Company
                             As of December 31, 1995


ARKANSAS
  Aetna Field                      Franklin County
  Cecil Field                      Franklin County

LOUISIANA
  Anse LaButte Field               St. Martin Parish
  Black Hawk Field                 Concordia Parish
  Jeanerette Field                 St. Mary Parish

MISSISSIPPI
  Vintage Field                    Jefferson Davis County

OKLAHOMA
  Apache, East Field               Caddo County
  Elk City Field                   Washita County
  Jefferson NW Field               Grant County
  Perry Townsite Field             Noble County
  Polo, East Field                 Noble County
  South Mulhall Field              Logan County
  Stillwater, NW Field             Noble & Payne Counties
  Vassar, SE Field                 Payne County
  Washington Field                 McClain County
  West Webb Field                  Grant County

TEXAS
  Barbers Hill Field               Chambers County
  Gomez Field                      Pecos County
  Good, SE Field                   Borden County
  Katy Field                       Ft. Bend, Harris & Waller Counties
  Katy, South Field                Ft. Bend & Waller Counties
  Lockridge Field                  Ward County
  Loma Vieja Field                 Zapata County
  Martinez Field                   Jim Hogg County
  McAllen Ranch Field              Hidalgo County
  Slaughter Field                  Cockran County
  Vermejo Field                    Loving & Ward Counties

WYOMING
  Austin Creek Field               Natrona County
  Grieve Field                     Natrona County



                                     A-4


<PAGE>

                                                                     Page 2 of 2

                               EXHIBIT A (Cont'd.)

                             FOREST OIL CORPORATION

                     Fields Reviewed by Ryder Scott Company
                             As of December 31, 1995


                     OFFSHORE LOUISIANA
                       Chandeleur Sound Block 8 Field
                       Chandeleur Sound Block 32 Field
                       East Cameron Block 109 Field
                       Eugene Island Block 53 Field
                       Eugene Island Block 190 Field
                       Eugene Island Block 255 Field
                       Eugene Island Block 273 Field
                       Eugene Island Block 292 Field
                       Eugene Island Block 308 Field
                       Eugene Island Block 325 Field
                       Eugene Island Block 342 Field
                       Ship Shoal Block 58 Field
                       Ship Shoal Block 277 Field
                       South Marsh Island Block 142 Field
                       South Pelto Block 6 Field
                       South Timballer Block 178 Field
                       South Timballer Block 245 Field
                       Vermilion Block 102 Field
                       Vermilion Block 255 Field
                       Vermilion Block 275 Field
                       West Cameron Block 44 Field
                       West Cameron Block 225 Field
                       West Cameron Block 285/432 Field
                       West Cameron Block 615 Field


                     OFFSHORE TEXAS
                       Brazos Block 491 Field
                       Brazos Block 507 Field
                       Galveston Block A34/A35 Field
                       High Island Block A20 Field
                       High Island Block 116 Field
                       High Island Block 164 Field
                       Matagorda Island Block 682/670 Field




                                     A-5

<PAGE>

                     [Fekete Associates Inc. Letterhead]


December 27, 1995




Forest Oil Corporation
1600 Broadway - Suite 2200
Denver, Colorado
80202

ATTENTION: MR. BILL BERILGEN
- ----------------------------

Gentlemen:

RE:  LETTER OF TRANSMITTAL
     EVALUATION OF THE OIL AND GAS INTERESTS OF
     SAXON PETROLEUM INC.
     AS AT DECEMBER 31, 1995
     (CONSTANT COSTS AND PRICES)
- -----------------------------------------------


Pursuant to your request we have prepared an evaluation of the proved crude
oil, natural gas and natural gas products reserves and the present worth
values of these reserves for the petroleum and natural gas interests of Saxon
Petroleum Inc., herein after referred to as the "Company", as of December 31,
1995.

The future net revenues and present worth values presented in this report
were calculated using "Yearend Pricing" assumptions based on the crude oil,
natural gas and natural gas product prices in effect at December, 1995 with
no inflation of operating or capital costs. All revenues were presented in
U.S. dollars and do not include an allowance for income tax.

The Company's share of proved remaining crude oil, natural gas, natural gas
liquids as of December 31, 1995 and the respective present worth values assigned
to these reserves based on "Yearend Pricing" assumptions were estimated to be as
follows:


                                     B-1

<PAGE>

                                      SAXON PETROLEUM INC.
                                       EXECUTIVE SUMMARY
                                     AS AT DECEMBER 31, 1995
                                   (YEAR END COSTS AND PRICES)
                                           *U.S. FUNDS*
                                   ---------------------------
<TABLE>
<CAPTION>

                                                              COMPANY INTEREST RESERVES REMAINING*
                                                     -----------------------------------------------------
                                                      BEFORE ROYALTY      AFTER ROYALTY      ROYALTY REC.
                                                     ----------------   -----------------   ---------------
                                                       OIL      GAS       OIL      GAS       OIL     GAS
                                                     -------  -------   -------  --------   ------  -------
                                                      (MSTB)  (MMSCF)    (MSTB)   (MMSCF)   (MSTB)  (MMSCF)
<S>                                                  <C>      <C>       <C>       <C>       <C>     <C>
Proved Producing                                      3515.8  12074.1    3007.7    9682.6      6.1     19.3
Proved Non-Producing                                  1541.0   8045.4    1330.3    6534.8        -        -
                                                      ------  -------    ------   -------    -----   ------
Total Proved                                          5056.8  20119.6    4337.9   16217.5      6.1     19.3


                                                      NET PRESENT VALUE, M$
                                                      ---------------------
NET PRESENT VALUE                                     DISC @ 0%       10%
- -----------------                                     ---------     -------

Proved Producing                                        34180.0     21611.0
Proved Non-Producing                                    14400.8      7280.0
                                                        -------     -------
Total Proved                                            48580.8     28891.0


VALUE OF ALBERTA ROYALTY TAX CREDIT
- -----------------------------------

Proved Producing                                          1617.0     1175.0
Proved Non-Producing                                      2154.0     1504.0
                                                          ------     ------
Total Proved                                              3771.0     2679.0


GRAND TOTAL

Proved Producing                                         35797.0    22786.0
Proved Non-Producing                                     16554.8     8784.0
                                                         -------    -------
Total Proved                                             52351.8    31570.0

</TABLE>

*     Includes Company working interest and/or royalty interest share of
      remaining natural gas, solution gas, oil, condensate and natural gas
      liquids reserves.

NOTE: Numbers may not add due to rounding.



The estimates of remaining reserves for each property are summarized in
Table 1. Remaining reserves include primary and secondary (solution gas
recovered from oil, propane, butane, condensate recovered from natural gas
and sulphur) products.


                                                 [Fekete Associates Inc. LOGO]


                                     B-2

<PAGE>

A summary of the net present value, in U.S. funds, of the Company's
interests, discounted at rates of 0%, 10%, 15%, 20% and 25% to the evaluation
reference date of December 31, 1995, is shown in Table 2.

The cash flow projections and net present values, in U.S. funds, for proved
producing, proved non-producing total proved, probable additional and total
proved plus probable additional reserves are attached as Tables 3 through 7,
respectively.

The cash flow projections and net present values, in U.S. funds, for proved
producing, proved non-producing total proved, probable additional and total
proved plus probable additional reserves are attached as Tables 8 through 12,
respectively.

Product price forecasts are shown in Table 13.

The reserve and net present values shown in the attached Tables are not
risked.

The extent and character of ownership and all other factual data were supplied
by or obtained from the files of Saxon Petroleum Inc. and were accepted as
correct.

A field inspection was not considered necessary by Fekete Associates Inc.

Future capital additions from salvage value of wells, pipelines, plants,
tanks, batteries and other facilities have NOT been identified and therefore
NOT included in the cash flow and net present value projections.

This report has been prepared for the exclusive use of Saxon Petroleum Inc.
and no part thereof should be reproduced, distributed or made available to
any other person, company, regulatory body or organization without the
complete context of the report and the knowledge and consent of Fekete
Associates Inc.

The analyses, interpretations and opinions expressed in this report reflect
the best judgment of Fekete Associates Inc. Due to the inherent risks
associated with the petroleum business,


                                                 [Fekete Associates Inc. LOGO]


                                     B-3

<PAGE>

Fekete Associates Inc. assumes no responsibility and makes no warranty
whatsoever in connection with the information, analyses, interpretations and
opinions presented herein.


Yours truly,
FEKETE ASSOCIATES INC.

/s/ Gary D. Metcalfe

Gary D. Metcalfe, P. Eng.
Vice-President

GDM/np
Attach.




                                               [Fekete Associates Inc. LOGO]


                                     B-4

<PAGE>


               [MCDANIEL & ASSOCIATES CONSULTANTS LTD. LETTERHEAD]



December 22, 1995



ATCOR LTD.
600, 800 - 6th Avenue S.W.
Calgary, Alberta
T2P 3G3



Attention:   MR. R. PRATT, V.P. OF FINANCE



Reference:   ATCOR LTD.
             EVALUATION OF PROVED OIL AND GAS RESERVES
             YEAREND PRICING & COSTS



Dear Sir:


Pursuant to your request we have prepared an evaluation of the proved crude
oil, natural gas and natural gas products reserves and the present worth
values of these reserves for the petroleum and natural gas interests of Atcor
Ltd., hereinafter referred to as the "Company", as of December 31, 1995. The
future net revenues  and present worth values presented in this report were
calculated using "Yearend Pricing" assumptions based on the crude oil, natural
gas and natural gas product prices in effect at December, 1995 with no
inflation of operating or capital costs. All revenues were presented in U.S.
dollars and do not include an allowance for income tax.

The properties evaluated in this report were indicated to include
essentially all of the Company's conventional petroleum and natural gas
interests in Canada. The Company's principal crude oil properties are located
in the Caroline, Herronton and Provost areas in the province of Alberta and
the Success area in the province of Saskatchewan. The principal natural gas
properties are in the Caroline, Herronton and Provost areas in the province
of Alberta and the Doig River area in the province of British Columbia.

The Company's share of proved remaining crude oil, natural gas, natural gas
liquids and sulphur reserves as of December 31, 1995 and the respective
present worth values assigned to these reserves based on "Yearend Pricing"
assumptions were estimated to be as follows:



                                    C-1

<PAGE>

Atcor Ltd.
Yearend Pricing & Costs
December 22, 1995
Page 2


<TABLE>
<CAPTION>

                                          ESTIMATED COMPANY SHARE OF
                                          PROVED REMAINING RESERVES
                                           AS OF DECEMBER 31, 1995
                                              MBBL - MMCF - MLT
                         -----------------------------------------------------
                            Proved              Proved               Total
                           Producing         Non-Producing         Proved(3)
                           ---------         -------------         ---------
<S>                        <C>               <C>                   <C>
Crude Oil
    Gross  (1)               7,279                224                 7,503
    Net    (2)               5,952                194                 6,146

Natural Gas
    Gross  (1)              71,769             39,718               111,487
    Net    (2)              58,792             33,246                92,038

Natural Gas Liquids
    Gross  (1)               4,543                270                 4,813
    Net    (2)               3,411                184                 3,595

Sulphur
    Gross  (1)                 624                -                     624
    Net    (2)                 505                -                     505

</TABLE>

<TABLE>
<CAPTION>

                                          ESTIMATED COMPANY SHARE OF
                                    PRESENT WORTH VALUES BEFORE INCOME TAX
                                           AS OF DECEMBER 31, 1995
                                               $1000 (4) (5) (6)
                                ----------------------------------------------
                                                 DISCOUNTED AT
                                      0%                              10%
                                    -------                         -------
<S>                                 <C>                             <C>
Proved Producing Reserves           128,532                          87,879
Proved Non-Producing Reserves        26,877                          13,506
Total Proved Reserves               155,409                         101,385

</TABLE>

(1)  Gross reserves are defined as the aggregate of the Company's working
     interest and royalty interest reserves before deduction of royalties
     payable to others.

(2)  Net reserves are gross reserves less all royalties payable to others.

(3)  Essentially all of the proved reserves were considered to be developed.

(4)  Financial matters such as prepayments, take or pay payments, general
     obligations, etc. were not included.

(5)  Based on "Constant Price" assumptions at December, 1995 (see Appendix 1
     - Price Schedules).

(6)  All present worth values are presented in U.S. $.

(7)  No allowance has been made for any Alberta Royalty Tax Credit.




                   - McDaniel & Associates Consultants Ltd. -



                                    C-2

<PAGE>

Atcor Ltd.
Yearend Pricing & Costs
December 22, 1995
Page 3

The Company's share of remaining reserves and present worth values are
presented on a total Company basis in Table A. Tables summarizing the
reserves, production and revenues for the total proved, proved producing and
proved non-producing reserve categories are presented in Appendices 2 to 4
respectively. Reserve estimates are presented by property in Table 2 and by
area in Table 3. Summations of the forecast production, revenues, applicable
royalties and operating and capital expenses are presented on a total basis
in Table 1 and by area in Table 4. Separate tables presenting the 1995
reserve additions resulting from 1995 drilling programs are presented in
Appendix 5. A summary of the Company's interests and encumbrances in each
property is also presented in Appendix 6.

Discussions of the assumptions and methodology employed to prepare the
reserve estimates and revenue forecasts are contained in the "Evaluation
Methodology" section of Appendix I. A summary of the product price schedules,
reserve definitions and Imperial and SI unit conversion factors are also
presented in Appendix I.

The extent and character of all factual information supplied by the Company
including ownership, well data, production, prices, revenues, operating
costs, contracts, and other relevant data were relied upon by us in preparing
this report and has been accepted as represented without independent
verification. In view of the generality of the assignment the opinions
expressed are not intended to provide a stand alone analysis of any specific
property but to relate to an overall evaluation of the reserves of the
Company.

This report was prepared by McDaniel & Associates Consultants Ltd. for the
exclusive use of Atcor Ltd. and is not to be reproduced, distributed or made
available, in whole or in part, to any person, company or organization other
than Atcor Ltd. without the knowledge and consent of McDaniel & Associates
Consultants Ltd. We reserve the right to revise any estimates provided
herein if any relevant data existing prior to preparation of this report were
not made available or if any data provided were found to be erroneous.

Sincerely,

MCDANIEL & ASSOCIATES CONSULTANTS LTD.

/s/ R. E. Hughes
- ----------------------------                   PERMIT TO PRACTICE
R. E. Hughes, P. Eng.                MCDANIEL & ASSOCIATES CONSULTANTS LTD.
                                     Signature /s/ R. E. Hughes
/s/ C. B. Kowalski                             -------------------------------
- ----------------------------         Date      DEC 22 1995
C. B. Kowalski, P. Eng.                   ------------------------------------
                                             PERMIT NUMBER: P 3145
/s/ F. Shorning                     The Association of Professional Engineers,
- ----------------------------         Geologists and Geophysicists of Alberta
F. Shorning, P. Geol.



                                    C-3

<PAGE>
NO  DEALER,  SALESPERSON  OR  OTHER  PERSON  HAS  BEEN  AUTHORIZED  TO  GIVE ANY
INFORMATION OR  TO  MAKE  ANY  REPRESENTATIONS OTHER  THAN  THOSE  CONTAINED  OR
INCORPORATED  BY REFERENCE IN THIS PROSPECTUS  IN CONNECTION WITH THE OFFER MADE
BY THIS PROSPECTUS AND,  IF GIVEN OR MADE,  SUCH INFORMATION OR  REPRESENTATIONS
MUST  NOT BE RELIED UPON  AS HAVING BEEN AUTHORIZED  BY THE COMPANY, THE SELLING
SHAREHOLDER OR ANY OF THE UNDERWRITERS. NEITHER THE DELIVERY OF THIS  PROSPECTUS
NOR ANY SALE MADE HEREUNDER SHALL UNDER ANY CIRCUMSTANCES CREATE ANY IMPLICATION
THAT  THERE HAS  BEEN NO  CHANGE IN THE  AFFAIRS OF  THE COMPANY  SINCE THE DATE
HEREOF. THIS PROSPECTUS DOES NOT CONSTITUTE  AN OFFER OR SOLICITATION BY  ANYONE
IN  ANY JURISDICTION IN WHICH SUCH OFFER OR SOLICITATION IS NOT AUTHORIZED OR IN
WHICH THE PERSON MAKING SUCH OFFER OR SOLICITATION IS NOT QUALIFIED TO DO SO  OR
TO ANY PERSON TO WHOM IT IS UNLAWFUL TO MAKE SUCH QUALIFIED SOLICITATION.

                               ------------------

                               TABLE OF CONTENTS

   
<TABLE>
<CAPTION>
                                                    PAGE
                                                    -----
<S>                                              <C>
Prospectus Summary.............................           3
Risk Factors...................................          10
The Company....................................          16
Use of Proceeds................................          16
Capitalization.................................          17
Price Range of Common Stock....................          18
Dividend Policy................................          18
Selected Financial and Operating
  Data.........................................          19
Management's Discussion and Analysis of
  Financial Condition and Results of
  Operations...................................          22
Business and Properties........................          38
The Anschutz and JEDI Transactions.............          52
Management.....................................          57
Principal and Selling Shareholders.............          60
Description of Capital Stock...................          62
Underwriting...................................          66
Legal Matters..................................          68
Experts........................................          68
Certain Definitions............................          68
Available Information..........................          70
Incorporation of Certain Documents by
  Reference....................................          70
Index to Financial Statements..................         F-1
Review Report of Ryder Scott
  Company......................................         A-1
Summary Reserve Report of Fekete Associates,
  Inc..........................................         B-1
Summary Reserve Report of McDaniel & Associates
  Consultants Ltd..............................         C-1
</TABLE>
    

12,000,000 SHARES

FOREST OIL
CORPORATION

COMMON STOCK
($.10 PAR VALUE)

                                     [LOGO]

SALOMON BROTHERS INC
DILLON, READ & CO. INC.
MORGAN STANLEY & CO.
                INCORPORATED

CHASE SECURITIES, INC.

PROSPECTUS

DATED             , 1996
<PAGE>
Information   contained  herein  is  subject   to  completion  or  amendment.  A
registration statement  relating to  these securities  has been  filed with  the
Securities  and Exchange  Commission. These securities  may not be  sold nor may
offers to buy be accepted prior  to the time the registration statement  becomes
effective.  This  prospectus  shall  not  constitute an  offer  to  sell  or the
solicitation of an offer to buy nor shall there be any sale of these  securities
in  any State in which such offer,  solicitation or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.
<PAGE>
                         [ALTERNATE INTERNATIONAL PAGE]

                             SUBJECT TO COMPLETION
                                JANUARY 24, 1996

PROSPECTUS

12,000,000 SHARES

                                                                      [LOGO]
FOREST OIL CORPORATION

COMMON STOCK
($.10 PAR VALUE)

Of the 12,000,000 shares of Common Stock, $.10 par value per share (the  "Common
Stock"),  of  Forest  Oil  Corporation  (the  "Company")  being  offered hereby,
10,940,000 are being  issued and sold  by the Company  and 1,060,000 shares  are
being  sold  by Saxon  Petroleum Inc.  (the  "Selling Shareholder"),  a Canadian
corporation in which the Company holds a 56% economic (49% voting) interest. See
"Principal and Selling Shareholders."  The Company will not  receive any of  the
proceeds from the sale of these shares by the Selling Shareholder.

Of  the 12,000,000 shares  of Common Stock offered  hereby, 1,800,000 shares are
being offered hereby in an international offering outside the United States  and
Canada (the "International Offering") and 10,200,000 shares are being offered in
a  concurrent offering in the United States and Canada (the "U.S. Offering" and,
collectively with  the  International  Offering, the  "Offerings"),  subject  to
transfers  between  the  International Underwriters  and  the  U.S. Underwriters
(collectively,  the  "Underwriters").  The  Price  to  Public  and  Underwriting
Discount  per share will be identical for  each of the Offerings. The closing of
the International  Offering and  the  U.S. Offering  are conditioned  upon  each
other. See "Underwriting."

The  Common  Stock is  quoted on  the  Nasdaq National  Market under  the symbol
"FOIL." On January 25, 1996,  the last reported sale  price of the Common  Stock
was $    per share. This price reflects a 5 to 1 reverse stock split effected on
January  8, 1996. See "Price Range of  Common Stock" and "Description of Capital
Stock."

SEE "RISK FACTORS" ON PAGE 10 FOR A DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE
CONSIDERED BY PROSPECTIVE PURCHASERS OF THE COMMON STOCK.

THESE SECURITIES HAVE  NOT BEEN APPROVED  OR DISAPPROVED BY  THE SECURITIES  AND
EXCHANGE  COMMISSION OR ANY  STATE SECURITIES COMMISSION  NOR HAS THE SECURITIES
AND EXCHANGE  COMMISSION OR  ANY  STATE SECURITIES  COMMISSION PASSED  UPON  THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------
<S>                                <C>           <C>             <C>           <C>
                                                                               PROCEEDS TO
                                   PRICE TO      UNDERWRITING    PROCEEDS TO   SELLING
                                   PUBLIC        DISCOUNT        COMPANY(1)    SHAREHOLDER(1)
Per Share........................  $             $               $             $
Total(2).........................  $             $               $             $
- -------------------------------------------------------------------------------------------
</TABLE>

(1) Before deducting expenses, estimated at $1,000,000.

(2)  The  Company  has  granted  the  International  Underwriters  and  the U.S.
    Underwriters 30-day  options to  purchase up  to an  aggregate of  1,800,000
    shares  of Common Stock at the  Price to Public, less Underwriting Discount,
    solely to cover over-allotments, if  any. If the Underwriters exercise  such
    options  in  full,  the total  Price  to Public,  Underwriting  Discount and
    Proceeds to Selling  Shareholder will be  $       , $       , and  $       ,
    respectively. See "Underwriting."

The   Common  Stock  is  offered  subject  to  receipt  and  acceptance  by  the
Underwriters, to prior sale and to  the Underwriters' right to reject any  order
in  whole or in part and to withdraw, cancel or modify the offer without notice.
It is expected that delivery of the Common  Stock will be made at the office  of
Salomon  Brothers Inc, Seven World Trade Center,  New York, New York, or through
the facilities of The Depository Trust Company, on or about          , 1996.

SALOMON BROTHERS INTERNATIONAL LIMITED

                            DILLON, READ & CO. INC.

                                                            MORGAN STANLEY & CO.
                                                                   INTERNATIONAL

The date of this Prospectus is January   , 1996.
<PAGE>
                         [ALTERNATE INTERNATIONAL PAGE]

           CERTAIN UNITED STATES TAX CONSEQUENCES TO NON-U.S. HOLDERS

    The  following  is a  general discussion  of  certain United  States federal
income and estate tax consequences of the ownership and disposition of shares of
Common Stock  by a  Non-U.S. Holder.  The  term "Non-U.S.  Holder" means  (a)  a
foreign  corporation,  (b)  a  foreign  partnership,  (c)  a  nonresident  alien
individual or (d)  a foreign estate  or trust (that  is, a trust  or estate  not
subject  to United States federal income tax  on income from sources without the
United States that is not effectively connected  with the conduct of a trade  or
business  within  the  United States).  An  individual may,  subject  to certain
exceptions, be deemed to be a resident alien (as opposed to a nonresident alien)
with respect to a calendar year by virtue of being present in the United  States
on  at least 31 days in that calendar year  and for an aggregate of at least 183
days during a three-year period ending in that calendar year (counting for  such
purposes  all of the days present in that year, one-third of the days present in
the immediately preceding year, and one-sixth of the days present in the  second
preceding  year). Resident aliens are subject to United States federal tax as if
they were United States citizens.

    This discussion  does not  describe  all aspects  of United  States  federal
income  and  estate  taxation  that  may  be  relevant  to  a  Non-U.S. Holder's
particular circumstances or  to certain types  of Non-U.S. Holders  that may  be
subject  to special treatment  under United States federal  income tax laws (for
example, insurance companies,  tax-exempt organizations, financial  institutions
or  broker-dealers). Moreover, this discussion  does not address non-U.S., state
and local tax  consequences. Furthermore,  this discussion is  based on  current
provisions  of  the Internal  Revenue  Code of  1986,  as amended  (the "Code"),
existing and proposed regulations promulgated thereunder and administrative  and
judicial  interpretations as of  the date of  this Prospectus, all  of which are
subject to change. Any revisions of these authorities could be made  retroactive
with  respect to  transactions consummated  prior to  the time  such changes are
announced or  enacted.  NON-U.S.  HOLDERS  SHOULD  CONSULT  THEIR  TAX  ADVISORS
REGARDING THE SPECIFIC UNITED STATES AND OTHER TAX CONSEQUENCES OF THE PURCHASE,
OWNERSHIP AND DISPOSITION OF SHARES OF COMMON STOCK.

DIVIDENDS

    A  dividend paid  to a Non-U.S.  Holder of  Common stock will  be subject to
United States  withholding tax  at a  rate of  30% of  the gross  amount of  the
dividend  (or at such lower rate as may  be provided by an applicable income tax
treaty), unless the  dividend is  effectively connected  with the  conduct of  a
trade  or business in the United States by the Non-U.S. Holder. If a dividend is
effectively connected  with a  United States  trade or  business of  a  Non-U.S.
Holder  (or,  if a  tax  treaty applies,  is  attributable to  a  U.S. permanent
establishment of the  Non-U.S. Holder) who  has properly filed  a Form 4224  (or
similar  statement) with the withholding agent  with respect to the taxable year
in which the dividend  is paid, no withholding  will be required. However,  that
dividend  will be subject to  the regular United States  federal income tax on a
net income basis at applicable graduated individual or corporate rates, which is
not collected by  withholding. Further, under  certain circumstances,  corporate
Non-U.S.  Holders may be subject to an  additional "branch profits tax" at a 30%
rate or such lower rate as may be specified by an applicable income tax treaty.

    Although proposed  regulations  could alter  this  position if  they  become
effective,  currently the Internal Revenue Service's position is that a dividend
paid to an address in  a foreign country is generally  presumed to be paid to  a
resident of the foreign country for purposes of determining the applicability of
the  United States withholding tax discussed above (either at the statutory rate
of 30%  or  at any  lower  rate established  by  treaty) unless  the  payer  has
knowledge  to the contrary. Under the  proposed regulations, however, a Non-U.S.
Holder of Common Stock who wishes to  claim the benefit of an applicable  treaty
rate  would be required to file Form  1001 (Ownership, Exemption of Reduced Rate
Certificate) and, subject to a DE MINIMIS exception, Form 8305. (Certificate  of
Residence)  (a form not  yet printed by  the Internal Revenue  Service) with the
withholding agent. Such forms would be required to contain the name and  address
of  the Non-U.S. Holder and  other pertinent information to  be certified by the
Non-U.S.

                                       68
<PAGE>
                         [ALTERNATE INTERNATIONAL PAGE]
Holder under penalties of perjury, and, in the case of Form 8306, to include  an
official  statement by the  competent authority in the  foreign country that the
Non-U.S. Holder is a resident thereof for purposes of its tax laws.

    A Non-U.S. Holder  of Common  Stock eligible for  a reduced  rate of  United
States  withholding pursuant to an  income tax treaty may  obtain a refund as to
any excess  amounts withheld  by filing  a claim  for refund  with the  Internal
Revenue Service.

GAIN ON DISPOSITION

    In  general, a  Non-U.S. Holder  will not  be subject  to the  United States
federal withholding tax in respect of  gain realized on a disposition of  shares
of  Common Stock. In addition, except  as described below, regular United States
federal income tax will not apply to gain realized on the disposition of  shares
of  Common Stock, provided that  (i) the gain is  not effectively connected with
the conduct of a trade or business  of the Non-U.S. Holder in the United  States
(or,  if any of  certain tax treaties  applies, is not  attributable to a United
States permanent establishment of the Non-U.S. Holder within the meaning of  the
applicable  treaty), (ii) in the case of  a Non-U.S. Holder who is an individual
(a) if such individual holds the Common Stock as a capital asset, either he  (1)
is  not present in the United States for 183 or more days in the taxable year of
the disposition (as calculated under certain  provisions of the Code) or (2)  if
so  present in the United States, such individual's "tax home" for United States
federal income tax  purposes is not  in the United  States and the  gain is  not
attributable  to an office  or other fixed  place of business  maintained in the
United States by  such individual,  (b) such individual  is not  subject to  tax
pursuant  to the Code provisions applicable  to certain expatriates and (c) such
individual has not elected to be treated as a resident of the United States  for
federal  income tax purposes and (iii) at the time of disposition the Company is
not and has not been  a United States Real  Property Holding Corporation at  any
time  during the shorter of  the holders holding period  or the five-year period
ending on the date of disposition or, if the Company is or was a "United  States
Real  Property  Holding Corporation"  whose Common  Stock is  or was  during the
calendar year  of  disposition regularly  traded  on an  established  securities
market,  the Non-U.S. Holder has  not held, directly or  indirectly, at any time
during the  shorter of  the holder's  holding period  and the  five-year  period
ending  on the date of disposition, more than  5% of the shares of Common Stock.
The Company believes  that it currently  is and  will continue to  be a  "United
States Real Property Holding Corporation."

    A  partner in  a partnership or  a beneficiary of  a trust or  estate may be
subject to United States federal income tax on gain realized on the  disposition
of  shares of Common Stock by the partnership, trust or estate (even though that
entity may not be subject to tax)  if (i) the partner or beneficiary is  subject
to  United States federal income tax because of its own status, such as a United
States resident or a foreign person engaged in a trade or business in the United
States whose gain is effectively connected  with that trade or business or  (ii)
the  partner  or  beneficiary  is  a  nonresident  alien  individual  or foreign
corporation and the gain  of the partnership, estate  or trust disposing of  the
shares  of Common Stock is effectively connected  with the conduct of a trade or
business within the United States by such partnership, estate or trust.

FEDERAL ESTATE TAXES

    Shares of Common Stock owned, or treated as owned, by an individual who is a
Non-U.S. Holder at the time  of death will be  subject to United States  federal
estate taxes, unless an applicable estate tax treaty provides otherwise.

UNITED STATES INFORMATION REPORTING REQUIREMENTS AND BACKUP WITHHOLDING

    The  Company must report annually to the Internal Revenue Service the amount
of dividends paid to, and the tax  withheld with respect to, a Non-U.S.  Holder.
These  information  reporting requirements  apply  even if  withholding  was not
required because  the  dividends were  effectively  connected with  a  trade  or
business  in the United States of the Non-U.S. Holder or withholding was reduced
by an applicable  tax treaty. Copies  of these information  returns may also  be
made  available, under the provisions of a  specific treaty or agreement, to the
tax authorities in  the country  in which  the Non-U.S.  Holder resides.  United
States backup withholding tax, which generally is a withholding tax imposed at a
rate of 31% on certain

                                       69
<PAGE>
                         [ALTERNATE INTERNATIONAL PAGE]
payments  to persons  that fail  to furnish  the information  required under the
United States information  reporting requirements, will  generally not apply  to
dividends  paid on  shares of Common  Stock to  a Non-U.S. Holder  at an address
outside the  United States,  under temporary  treasury regulations,  unless  the
payor has knowledge that the payee is a U.S. person.

    In  general, the  payment of  the proceeds of  the disposition  of shares of
Common Stock to  or through  a non-U.S.  office of  a non-U.S.  broker will  not
generally be subject to information reporting or backup withholding. Information
reporting  requirements will  apply, but backup  withholding will  not apply, to
payments made outside  the United States  to or  through a foreign  office of  a
broker  that  is a  United  States person,  a  United States  controlled foreign
corporation or  a foreign  person 50%  or more  of whose  gross income  (over  a
three-year  period) is effectively connected with the conduct of a United States
trade or business unless such broker has documentary evidence in its records  of
the  owner's non-U.S. status,  certain other conditions are  met and such broker
has  no  actual  knowledge  to  the  contrary  or  unless  the  owner  otherwise
establishes  an  exemption.  Temporary  Treasury  regulations  provide  that the
Treasury is considering whether  backup withholding will  apply with respect  to
such  payments that  are not currently  subject to backup  withholding under the
current regulations.  Under  proposed  Treasury  regulations  not  currently  in
effect,  backup  withholding  will  not apply  to  such  payments  absent actual
knowledge that the payee is a U.S. person.

    The payment of proceeds of  the disposition of shares  of Common Stock by  a
broker  to  or  through  a  U.S.  office  is  subject  to  both  possible backup
withholding and information reporting  requirements unless the holder  certifies
his  non-U.S. status  under penalties  of perjury,  or otherwise  establishes an
applicable exception.

REFUNDS

    Any amounts withheld under the backup withholding rules from a payment to  a
Non-U.S.  Holder  will be  refunded or  credited  against the  Non-U.S. Holder's
United States federal income tax liability, if any, provided that a proper claim
for refund is  made or  the required information  is furnished  to the  Internal
Revenue Service.

                                       70
<PAGE>
                         [ALTERNATE INTERNATIONAL PAGE]

                                  UNDERWRITING

    Subject  to  the  terms  and  conditions  set  forth  in  the  International
Underwriting Agreement among  the Company, the  Selling Shareholder and  Salomon
Brothers International Limited, Dillon, Read & Co. Inc. and Morgan Stanley & Co.
International  Limited (together, the "International Underwriters"), the Company
and  the  Selling  Shareholder  have   agreed  to  sell  to  the   International
Underwriters, and each of the International Underwriters has severally agreed to
purchase  from the Company and the  Selling Shareholder, the aggregate number of
shares of Common Stock set forth opposite its name below.

<TABLE>
<CAPTION>
                                                                           NUMBER
INTERNATIONAL UNDERWRITERS                                                OF SHARES
- -----------------------------------------------------------------------  -----------
<S>                                                                      <C>
Salomon Brothers International Limited.................................
Dillon, Read & Co. Inc.................................................
Morgan Stanley & Co. International Limited.............................

                                                                         -----------
      Total............................................................    1,800,000
                                                                         -----------
                                                                         -----------
</TABLE>

    The  International  Underwriting   Agreement  provides   that  the   several
International  Underwriters  will be  obligated to  purchase  all the  shares of
Common Stock being offered (other than the shares covered by the  over-allotment
option  described  below),  if  any are  purchased.  The  International Managing
Underwriters are Salomon Brothers International Limited, Dillon, Read & Co. Inc.
and Morgan Stanley & Co. International Limited.

    The International Underwriters  have advised the  Company that they  propose
initially  to  offer the  Common  Stock directly  to  the public  at  the public
offering price set forth  on the cover  page of this  Prospectus and to  certain
dealers  at such price less  a concession not in  excess of $     per share. The
International Underwriters may allow, and such dealers may reallow, a concession
not in excess of $     per  share on sales to  certain other dealers. After  the
initial  offering,  the  price to  public,  and  concessions to  dealers  may be
changed.

    The Company  has granted  to  the International  Underwriters and  the  U.S.
Underwriters  options  to purchase  up to  an  additional 270,000  and 1,530,000
shares of Common  Stock, respectively, at  the initial offering  price less  the
aggregate    underwriting   discounts   and   commissions,   solely   to   cover
over-allotments. Either or both options  may be exercised at  any time up to  30
days  after the date  of this Prospectus.  To the extent  that the International
Underwriters  and  U.S.  Underwriters  exercise   such  options,  each  of   the
International  Underwriters or  U.S. Underwriters, as  the case may  be, will be
committed, subject to certain conditions, to purchase a number of option  shares
proportionate  to such International Underwriter's or U.S. Underwriter's initial
commitment. The Company  and the Selling  Shareholder have entered  into a  U.S.
Underwriting  Agreement with the U.S.  Underwriters providing for the concurrent
offer and sale of 10,200,000 shares of  Common Stock (in addition to the  shares
covered  by the over-allotment options described above) in the United States and
Canada. The price to  public and aggregate underwriting  discount per share  for
the  International Offering and U.S. Offering  are identical. The closing of the
International Offering is a condition to  the closing of the U.S. Offering,  and
vice  versa. The representatives  of the U.S.  Underwriters are Salomon Brothers
Inc, Dillon,  Read &  Co. Inc.,  Morgan  Stanley &  Co. Incorporated  and  Chase
Securities, Inc.

    The  International Underwriters and the  U.S. Underwriters have entered into
an Agreement Between U.S.  Underwriters and International Underwriters  pursuant
to  which each U.S. Underwriter has agreed  that, as part of the distribution of
the shares of Common Stock offered in  the U.S. Offering and subject to  certain
exceptions,  (a) it  is not  purchasing any  such shares  for the  account of an
International Person (as defined blow), (b) it has not offered or sold, and will
not   offer,    sell,   resell    or    deliver,   directly    or    indirectly,

                                       71
<PAGE>
                         [ALTERNATE INTERNATIONAL PAGE]
any  shares of Common Stock or distribute  any prospectus relating to the Common
Stock to anyone other than a U.S. or Canadian Person (as defined below) and  (c)
any  dealer to whom it may sell any of the shares of Common Stock will represent
and agree that it will comply with the restrictions set forth in (a) and (b) and
will not offer,  sell, resell  or deliver, directly  or indirectly,  any of  the
shares  or distribute any prospectus  relating to the Common  Stock to any other
dealer who  does  not so  represent  and agree.  In  addition, pursuant  to  the
Agreement   Between  U.S.  Underwriters  and  International  Underwriters,  each
International Underwriter has agreed that, as part of the distribution of shares
of Common Stock  offered in the  International Offering and  subject to  certain
exceptions,  (1) it is not purchasing any  such shares for the account of anyone
other than an International Person, (2) it has not offered or sold, and will not
offer, sell, resell  or deliver, directly  or indirectly, any  shares of  Common
Stock  or distribute any prospectus relating to the Common Stock to anyone other
than an International Person and (3) any dealer  to whom it may sell any of  the
shares  of Common Stock  will represent and  agree that it  will comply with the
restrictions set  forth in  (1) and  (2) and  will not  offer, sell,  resell  or
deliver,  directly or indirectly, any of the shares or distribute any prospectus
relating to the Common Stock to any  other dealer who does not so represent  and
agree.

    The  foregoing limitations do not apply  to stabilization transactions or to
transactions among  the International  Underwriters  and the  U.S.  Underwriters
pursuant   to  the   Agreement  Between  U.S.   Underwriters  and  International
Underwriters. As used herein, "United States" means the United States of America
(including the District of Columbia) and its territories, possessions and  other
areas  subject  to  its  jurisdiction,  "Canada"  means  Canada,  its provinces,
territories, possessions and other areas  subject to its jurisdiction and  "U.S.
or  Canadian Person" means a citizen or resident of the United States or Canada,
a corporation, partnership or other entity created or organized in or under  the
laws of the United States or Canada or any political subdivision thereof, or any
estate  or trust  the income of  which is  subject to United  States or Canadian
income taxation regardless of  its source (other than  a foreign branch of  such
entity),  and includes any  United States or  Canadian branch of  a person other
than a U.S. or Canadian Person. As used herein, the term "International  Person"
means any person, corporation, partnership or other entity that is not a U.S. or
Canadian Person.

    Pursuant  to  the  Agreement  Between  U.S.  Underwriters  and International
Underwriters, sales may be made  between the International Underwriters and  the
U.S.  Underwriters of such number  of shares of Common  Stock as may be mutually
agreed.

    The Company and each International Underwriter and U.S. Underwriter (a) have
not offered or  sold and, prior  to the expiry  of six months  from the  Closing
Date,  will not offer or  sell any shares of Common  Stock in the United Kingdom
other than  to persons  whose  ordinary activities  involve them  in  acquiring,
holding,  managing or disposing  of investments, whether  as principal or agent,
for the purposes of  their businesses or otherwise  in circumstances which  have
not resulted and will not result in an offer to the public in the United Kingdom
within the meaning of the Public Offers of Securities Regulations 1995, (b) have
complied  and  will  comply  with all  applicable  provisions  of  the Financial
Services Act of 1986  (the "1986 Act")  with respect to anything  done by it  in
relation  to the  shares of  Common Stock  in, from  or otherwise  involving the
United Kingdom and (c)  have only issued  or passed on, and  will only issue  or
pass  on, in the United  Kingdom any document received  by it in connection with
the issue of the shares of Common Stock  to a person who is of a kind  described
in  Article 11(3) of the 1986 Act (Investment Advertisements) (Exemptions) Order
1995 or is a person  to whom such document may  otherwise lawfully be issued  or
passed on.

    The shares of Common Stock may not be offered or sold directly or indirectly
in  Hong  Kong by  means  of this  document or  any  other offering  material or
document other than  to persons whose  ordinary business  it is to  buy or  sell
shares  or debentures, whether as principal or  as agent. Unless permitted to do
so by the  securities laws  of Hong Kong,  no person  may issue or  cause to  be
issued  in Hong Kong this document or any amendment or supplement thereto or any
other information, advertisement or  document relating to  the shares of  Common
Stock  other than with respect to shares of Common Stock intended to be disposed
of to  persons outside  Hong Kong  or  to persons  whose business  involves  the
acquisition,  disposal  or holding  of securities,  whether  as principal  or as
agent.

                                       72
<PAGE>
                         [ALTERNATE INTERNATIONAL PAGE]

    The shares of Common Stock have not been registered under the Securities and
Exchange Law of Japan and are not being  offered and may not be offered or  sold
directly  or indirectly in  Japan or to  residents of Japan,  except pursuant to
applicable Japanese laws and regulations.

    For a period of 120 days after the date of this Prospectus, the Company, the
Selling Shareholder, and each director and executive officer of the Company have
agreed not to offer, sell, contract to  sell or otherwise dispose of any  shares
of  Common  Stock,  any other  capital  stock  of the  Company  or  any security
convertible into or  exercisable or exchangeable  for Common Stock  or any  such
other  capital stock without  the prior written consent  of Salomon Brothers Inc
and Salomon Brothers International Limited, except (a) the Company may  register
the Common Stock and the Company and the Selling Shareholder may sell the shares
of  Common  Stock  offered  in  the Offerings  and  (b)  the  Company  may issue
securities pursuant to the Company's stock option or other benefit or  incentive
plans maintained for its officers, directors or employees.

    No action has been taken or will be taken in any jurisdiction by the Company
or  the International Underwriters or the  U.S. Underwriters that would permit a
public offering of the  shares offered hereby in  any jurisdiction where  action
for  that purpose is  required, other than  the United States.  Persons who come
into possession  of  this  Prospectus  are  required  by  the  Company  and  the
International  Underwriters and the U.S. Underwriters to inform themselves about
and to observe any restrictions as to the offering of the shares offered  hereby
and the distribution of this Prospectus.

    Purchasers  of the shares of Common Stock  offered hereby may be required to
pay stamp taxes and other charges in  accordance with the laws and practices  of
the country of purchase in addition to the offering price set forth on the cover
page hereof.

    Dillon,  Read & Co.  Inc. has performed  various investment banking services
for the Company in the past 12 months, for which it has received customary fees.

    The Company  and  the  Selling  Shareholder have  agreed  to  indemnify  the
International  Underwriters against certain civil liabilities, including certain
liabilities under the Securities Act of 1933, as amended (the "Securities Act"),
or contribute to payments the International Underwriters may be required to make
in respect thereof.

    In  connection  with  the  International  Offering,  certain   International
Underwriters  and  selling group  members who  are qualifying  registered market
makers on  the  Nasdaq National  Market  may  engage in  passive  market  making
transactions  in the  Common Stock on  the Nasdaq National  Market in accordance
with Rule  10b-6A under  the Securities  Exchange Act  of 1934,  during the  two
business  day period before commencement of offers  or sales of the Common Stock
offered hereby.  Passive market  making transactions  must comply  with  certain
volume  and price limitations and  be identified as such.  In general, a passive
market maker  may display  its bid  at  a price  not in  excess of  the  highest
independent  bid for the security, and if all independent bids are lowered below
the passive  market maker's  bid, then  such bid  must be  lowered when  certain
purchase limits are exceeded.

                                 LEGAL MATTERS

    The  legality of the Common Stock offered hereby will be passed upon for the
Company by Vinson  & Elkins L.L.P.,  Houston, Texas, and  certain legal  matters
will  be  passed  upon  for  the Underwriters  by  Cahill  Gordon  &  Reindel, a
partnership including a professional corporation, New York, New York.

                                    EXPERTS

    The consolidated  financial  statements  of Forest  Oil  Corporation  as  of
December  31, 1994 and 1993  and for each of the  years in the three-year period
ended December 31, 1994 have been incorporated by reference and included  herein
in  reliance upon  the report  of KPMG  Peat Marwick  LLP, independent certified
public accountants, incorporated  by reference and  appearing elsewhere  herein,
and upon the authority of said firm as experts in accounting and auditing.

                                       73
<PAGE>
                         [ALTERNATE INTERNATIONAL PAGE]

    The  consolidated  financial  statements  of  ATCOR  Resources,  Ltd.  as at
December 31, 1994 and 1993  and for each of the  years in the three-year  period
ended December 31, 1994 have been included herein in reliance upon the report of
Price Waterhouse, independent auditors, appearing elsewhere herein, and upon the
authority  of said firm as experts  in accounting and auditing. Price Waterhouse
is a Canadian partnership, resident in Canada.

    The Company's U.S. reserve estimates set forth in this Prospectus have  been
reviewed  by Ryder Scott  Company and are  included herein in  reliance upon the
authority of said firm as experts in petroleum engineering.

    The reserve  estimates of  ATCOR  set forth  in  this Prospectus  have  been
prepared  by McDaniel &  Associates Consultants Ltd. and  are included herein in
reliance upon the authority of said firm as experts in petroleum engineering.

    The reserve  estimates of  Saxon  set forth  in  this Prospectus  have  been
prepared  by Fekete & Associates, Inc. and  are included herein in reliance upon
the authority of said firm as experts in petroleum engineering.

                              CERTAIN DEFINITIONS

    Unless otherwise  indicated  in this  Prospectus,  natural gas  volumes  are
stated at the legal pressure base of the state or area in which the reserves are
located at 60 Fahrenheit. Natural gas equivalents are determined using the ratio
of  six Mcf of natural gas to one barrel of crude oil, condensate or natural gas
liquids so that  one barrel  of oil is  referred to  as six Mcf  of natural  gas
equivalent or "Mcfe".

    As  used in this Prospectus, the following terms have the following specific
meanings: "Mcf"  means thousand  cubic feet,  "MMcf" means  million cubic  feet,
"Bcf"  means billion  cubic feet, "Mcfe"  means thousand  cubic feet equivalent,
"MMcfe" means million  cubic feet  equivalent, "Bcfe" means  billion cubic  feet
equivalent, "MMbtu" means million British thermal units and "Bbtu" means billion
British Thermal Units. "Mcf/d" means thousand cubic feet per day, "MMcf/d" means
million cubic feet per day and "MMcfe/d" means million cubic feet equivalent per
day.

    "Bbls"  means  barrels, "Mbbls"  means thousand  barrels and  "MMbbls" means
million barrels. "Bbls/d" means barrels per day.

    The term  "spot market"  as used  herein refers  to natural  gas sold  under
contracts  with a  term of  six months  or less  or contracts  which call  for a
redetermination of sales prices every six months or earlier.

    With respect to  information concerning the  Company's working interests  in
wells  or drilling locations, "gross" oil and  gas wells or "gross" acres is the
number of wells or acres in which the Company has an interest, and "net" oil and
gas wells or "net" acres are determined by multiplying "gross" wells or acres by
the Company's working interest in those wells or acres. A working interest in an
oil and  gas lease  is an  interest that  gives the  owner the  right to  drill,
produce, and conduct operating activities on the property and to receive a share
of production of any hydrocarbons covered by the lease. A working interest in an
oil  and gas lease  also entitles its  owner to a  proportionate interest in any
well located  on the  lands covered  by  the lease,  subject to  all  royalties,
overriding   royalties  and  other  burdens,  to   all  costs  and  expenses  of
exploration, development and operation of any well located on the lease, and  to
all risks in connection therewith.

    "Capital   expenditures"  means   costs  associated   with  exploratory  and
development drilling (including exploratory dry holes); leasehold  acquisitions;
seismic  data acquisitions;  geological, geophysical  and land  related overhead
expenditures; delay rentals; controlling interests in other independent oil  and
natural  gas companies; producing property acquisitions; and other miscellaneous
capital expenditures.

    A "development well" is  a well drilled  as an additional  well to the  same
horizon or horizons as other producing wells on a prospect, or a well drilled on
a spacing unit adjacent to a spacing unit with an

                                       74
<PAGE>
                         [ALTERNATE INTERNATIONAL PAGE]
existing  well capable of commercial production  and which is intended to extend
the proven limits of a prospect. An "exploratory well" is a well drilled to find
commercially  productive  hydrocarbons  in  a   unproved  area,  or  to   extend
significantly a known prospect.

    A  "farmout" is an assignment to another  party of an interest in a drilling
location and  related acreage  conditional  upon performing  future  exploratory
efforts including the drilling of a well on that location.

    "Reserves"  means  natural gas  and crude  oil,  condensate and  natural gas
liquids on a net revenue interest  basis, found to be commercially  recoverable.
"Proved  developed  reserves"  includes  proved  developed  producing  reserves.
"Proved developed producing reserves" includes  only those reserves expected  to
be  recovered  from existing  completion  intervals in  existing  wells. "Proved
undeveloped reserves" includes those reserves expected to be recovered from  new
wells  on proved  undrilled acreage  or from  existing wells  where a relatively
major expenditure is required for recompletion.

                             AVAILABLE INFORMATION

    The Company has filed with the  Commission a registration statement on  Form
S-2  (the  "Registration  Statement",  which  term  encompasses  all amendments,
exhibits, annexes and schedules  thereto) under the Securities  Act of 1933,  as
amended (the "Securities Act"), with respect to the Common Stock offered hereby.
This  Prospectus, which constitutes  a part of  the Registration Statement, does
not contain all  the information  set forth  in the  Registration Statement,  to
which  reference is hereby  made. Statements made  in this Prospectus  as to the
contents of  any contract,  agreement  or other  document  referred to  are  not
necessarily  complete. With  respect to each  such contract,  agreement or other
document filed as  an exhibit  to the  Registration Statement  and the  exhibits
thereto, reference is hereby made to the exhibit for a more complete description
of the matter involved, and each statement made herein shall be deemed qualified
in its entirety by such reference.

    The  Company is subject  to the informational  and reporting requirements of
the Securities  Exchange  Act of  1934,  as amended  (the  "1934 Act"),  and  in
accordance  therewith files  periodic reports, proxy  and information statements
and other information with the  Commission. The Registration Statement filed  by
the  Company with the Commission, as well as such reports, proxy and information
statements and other information filed by  the Company with the Commission,  may
be  inspected and  copied at the  public reference facilities  maintained by the
Commission at Room 1024,  Judiciary Plaza, 450  Fifth Street, N.W.,  Washington,
D.C.  20549, and at  the regional offices  of the Commission  located at 7 World
Trade Center,  New  York, New  York  10048,  and the  Chicago  Regional  Office,
Northwestern  Atrium  Center,  500  West Madison  Street,  Suite  1400, Chicago,
Illinois 60661. Copies of such material,  when filed, may also be obtained  from
the  Public  Reference Section  of  the Commission  at  450 Fifth  Street, N.W.,
Washington, D.C. 20549 at  prescribed rates. The Common  Stock is quoted on  the
Nasdaq  National Market and  such reports, proxy  and information statements and
other information concerning  the Company are  available at the  offices of  the
Nasdaq National Market located at 1735 K Street, N.W., Washington, D.C. 20006.

                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

    Incorporated  by reference  in this Prospectus  is (i)  the Company's Annual
Report on  Form 10-K  for the  fiscal year  ended December  31, 1994,  (ii)  the
Company's  Quarterly Reports on Form 10-Q for the quarters ended March 31, 1995,
June 30, 1995 and September 30, 1995 (iii) the Company's Current Reports on Form
8-K dated October 11, 1995 (as amended December 27, 1995), December 12, 1995 and
December 20, 1995 all filed  previously with the SEC  pursuant to Section 13  of
the  1934 Act. Any  statement contained in a  document incorporated by reference
herein shall  be  deemed to  be  modified or  superseded  for purposes  of  this
Prospectus  to  the  extent  that  a  statement  contained  herein  modifies  or
supersedes such statement. Any statement so modified or superseded shall not  be
deemed,  except  as so  modified or  superseded,  to constitute  a part  of this
Prospectus.

    The Company  will  provide without  charge  to each  person,  including  any
beneficial  owner of Common  Stock, to whom  a copy of  this Prospectus has been
delivered, on the written or oral request of

                                       75
<PAGE>
                         [ALTERNATE INTERNATIONAL PAGE]
such person, a copy  of any or  all of the  foregoing documents incorporated  by
reference  in this Prospectus, other than exhibits to such documents unless such
exhibits are specifically  incorporated by reference  into the information  that
this Prospectus incorporates. Written or oral requests for such copies should be
directed  to Daniel  L. McNamara,  Corporate Counsel  and Secretary,  Forest Oil
Corporation, 1600 Broadway, Suite 2200, Denver, Colorado 80202 (telephone: (303)
812-1400).

                                       76
<PAGE>
                         [ALTERNATE INTERNATIONAL PAGE]

NO  DEALER,  SALESPERSON  OR  OTHER  PERSON  HAS  BEEN  AUTHORIZED  TO  GIVE ANY
INFORMATION OR  TO  MAKE  ANY  REPRESENTATIONS OTHER  THAN  THOSE  CONTAINED  OR
INCORPORATED  BY REFERENCE IN THIS PROSPECTUS  IN CONNECTION WITH THE OFFER MADE
BY THIS PROSPECTUS AND,  IF GIVEN OR MADE,  SUCH INFORMATION OR  REPRESENTATIONS
MUST  NOT BE RELIED UPON  AS HAVING BEEN AUTHORIZED  BY THE COMPANY, THE SELLING
SHAREHOLDER OR ANY OF THE UNDERWRITERS. NEITHER THE DELIVERY OF THIS  PROSPECTUS
NOR ANY SALE MADE HEREUNDER SHALL UNDER ANY CIRCUMSTANCES CREATE ANY IMPLICATION
THAT  THERE HAS  BEEN NO  CHANGE IN THE  AFFAIRS OF  THE COMPANY  SINCE THE DATE
HEREOF. THIS PROSPECTUS DOES NOT CONSTITUTE  AN OFFER OR SOLICITATION BY  ANYONE
IN  ANY JURISDICTION IN WHICH SUCH OFFER OR SOLICITATION IS NOT AUTHORIZED OR IN
WHICH THE PERSON MAKING SUCH OFFER OR SOLICITATION IS NOT QUALIFIED TO DO SO  OR
TO ANY PERSON TO WHOM IT IS UNLAWFUL TO MAKE SUCH QUALIFIED SOLICITATION.

                               ------------------

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                    PAGE
                                                    -----
<S>                                              <C>
Prospectus Summary.............................           3
Risk Factors...................................          10
The Company....................................          16
Use of Proceeds................................          16
Capitalization.................................          17
Price Range of Common Stock....................          18
Dividend Policy................................          18
Selected Financial and Operating
  Data.........................................          19
Management's Discussion and Analysis of
  Financial Condition and Results of
  Operations...................................          22
Business and Properties........................          38
The Anschutz and JEDI Transactions.............          52
Management.....................................          58
Principal and Selling Shareholders.............          61
Description of Capital Stock...................          63
Certain United States Tax Consequences to
  Non-U.S. Holders.............................          68
Underwriting...................................          71
Legal Matters..................................          73
Experts........................................          73
Certain Definitions............................          74
Available Information..........................          75
Incorporation of Certain Documents by
  Reference....................................          75
Index to Financial Statements..................         F-1
Review Report of Ryder Scott
  Company......................................         A-1
Summary Reserve Report of Fekete Associates,
  Inc..........................................         B-1
Summary Reserve Report of McDaniel & Associates
  Consultants Ltd..............................         C-1
</TABLE>

12,000,000 SHARES

FOREST OIL
CORPORATION

COMMON STOCK
($.10 PAR VALUE)

                                     [LOGO]

SALOMON BROTHERS
INTERNATIONAL LIMITED

DILLON, READ & CO. INC.
MORGAN STANLEY & CO.
                INTERNATIONAL

PROSPECTUS

DATED JANUARY   , 1996
<PAGE>
                                    PART II
                   INFORMATION NOT REQUIRED IN THE PROSPECTUS

ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

<TABLE>
<S>                                                              <C>
SEC registration fee...........................................  $   64,004
NASD fee.......................................................      19,061
Printing and engraving expenses................................     300,000
Accounting fees................................................     150,000
Reserve Engineers..............................................     175,000
Legal fees.....................................................     200,000
Blue Sky fees and expenses.....................................      12,000
Transfer Agent and Registrar fee...............................      10,000
Miscellaneous..................................................      69,935
                                                                 ----------
    Total......................................................  $1,000,000
                                                                 ----------
                                                                 ----------
</TABLE>

ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

    Sections 721 through 725 of the Business Corporation Law of the State of New
York  (the "BCL"), in  which Forest Oil Corporation  is incorporated, permit New
York corporations, acting  through their  boards of directors,  to extend  broad
protection  to their directors, officers and other employees by way of indemnity
and advancement  of expenses.  These  sections (1)  provide that  the  statutory
indemnification  provisions  of  the BCL  are  not exclusive,  provided  that no
indemnification may be  made to or  on behalf of  any director or  officer if  a
judgment  or  other  final  adjudication  adverse  to  the  director  or officer
establishes that his  acts were committed  in bad  faith or were  the result  of
active  and deliberate dishonesty  and were material  to the cause  of action so
adjudicated, or that he  personally gained in fact  a financial profit or  other
advantage   to  which  he  was  not   entitled,  (2)  establish  procedures  for
indemnification and  advancement  of  expenses  that may  be  contained  in  the
certificate  of incorporation or  by-laws, or, when authorized  by either of the
foregoing, set forth  in a  resolution of the  shareholders or  directors or  an
agreement providing for indemnification and advancement of expenses, (3) apply a
single  standard for  statutory indemnification  for third-party  and derivative
suits by providing that indemnification is available if the director or  officer
acted,  in good faith, for  a purpose which he reasonably  believed to be in the
best interests of the corporation, and,  in criminal actions, had no  reasonable
cause  to believe that  his conduct was unlawful,  (4) eliminate the requirement
for mandatory statutory indemnification that  the indemnified party be  "wholly"
successful  and  (5) provide  for the  advancement  of litigation  expenses upon
receipt of an undertaking to  repay such advance if  the director or officer  is
ultimately  determined not to be entitled to indemnification. Section 726 of the
BCL permits the purchase of insurance to indemnify a corporation or its officers
and directors  to the  extent  permitted. Essentially,  the amended  BCL  allows
corporations to provide for indemnification of directors, officers and employees
except  in those cases where  a judgment or other  final adjudication adverse to
the indemnified party establishes that the  acts were committed in bad faith  or
were  the result  of active  and deliberate  dishonesty or  that the indemnified
party personally gained a  financial profit or other  advantage to which he  was
not legally entitled.

    Article  IX of  the By-laws  of Forest  Oil Corporation  contains very broad
indemnification provisions which permit the  corporation to avail itself of  the
amended  BCL to extend broad protection to its directors, officers and employees
by way of indemnity and advancement of expenses. It sets out the standard  under
which   the  Company  will  indemnify   directors  and  officers,  provides  for
reimbursement in  such  instances,  for the  advancement  or  reimbursement  for
expenses  reasonably incurred in  defending an action, and  for the extension of
indemnity to persons other than directors and officers. It also establishes  the
manner of handling indemnification when a lawsuit is settled. It is not intended
that this By-law is an exclusive method of indemnification.

    Article  IX of the  By-laws may only be  amended prospectively. In addition,
the Company cannot, except  by elimination or amendment  of such section of  the
By- laws, limit the rights of any indemnified

                                      II-1
<PAGE>
person  to indemnity or advancement of expenses provided in accordance with this
By-law.  It  also  permits  the  indemnified  person  to  sue  the  Company  for
indemnification,  shifting the burden of proof to  the Company to prove that the
indemnified  person  has  not  met   the  standards  of  conduct  required   for
indemnification  and requires the Company  to pay the costs  of such suit if the
indemnified person is successful.

    The Restated Certificate of Incorporation of the Company limits the personal
liability of the Company's directors to  the fullest extent permitted under  the
BCL.

    Additionally,  the BCL was amended in 1987 to allow New York corporations to
limit or  eliminate  director's liability  for  certain breaches  of  duty.  The
Restated  Certificate of Incorporation  provides that a  director of the Company
shall not be  liable to  the Company  or its  shareholders for  damages for  any
breach  of duty in such a capacity unless a judgment or other final adjudication
adverse to the director establishes that:

        (a) the  director's acts  or omissions  were in  bad faith  or  involved
    intentional misconduct or a knowing violation of law; or

        (b)  the director personally gained in  fact a financial profit or other
    advantage to which the director was not legally entitled; or

        (c) the director's acts violated Section 719 of the BCL.

    A director's liability for any act or omission prior to the adoption of  the
amendment  to the BCL to eliminate  director's liability for certain breaches of
duty shall not  be eliminated or  limited by  virtue thereof and  any repeal  or
modification  of the foregoing  provisions of, or the  adoption of any provision
of, the Restated Certificate  of Incorporation inconsistent  with the BCL  shall
not  adversely affect  any right,  immunity or  protection of  director existing
thereunder with respect to any act or omission occurring prior to or at the time
of such repeal or modification or the adoption of such inconsistent provision.

    If the BCL  is subsequently  amended to  permit the  further elimination  or
limitation  of the personal liability  of a director, then  the liability of the
director shall be eliminated or limited  to the fullest extent permitted by  the
BCL as so amended.

    The  Company has insurance coverage which protects directors and officers of
Forest Oil Corporation and its  subsidiaries against judgments, settlements  and
legal  costs  incurred  because of  actual  or  alleged errors  or  omissions in
connection with  their  activities  as  directors  or  officers  of  Forest  Oil
Corporation  and  its  subsidiaries. One  of  the  policies is  a  Directors and
Officers Liability and Corporation Reimbursement Policy, which covers the period
July 25, 1995 to July 25, 1996. Where Forest Oil Corporation or its subsidiaries
indemnifies  covered  directors   and  officers,  Forest   Oil  Corporation   is
responsible  for a $500,000  deductible per loss.  The maximum annual cumulative
policy limit is $20 million.

    The Company also has Pension Trust Liability Coverage as respects Forest Oil
Corporation Pension  Trust and  the  Retirement Savings  Plan. It  covers  legal
liability  and defense of Plan sponsors and fiduciaries for certain claims based
upon actual or alleged Breach  of Fiduciary Duty (as  defined in the policy)  as
respects  the covered benefit  plans. The coverage limit  is $10 million (annual
cumulative policy limit)  and is subject  to a deductible  of $100,000 for  each
loss when indemnifiable by Forest Oil Corporation and its subsidiaries.

    These  policies contain exclusions commonly found in such insurance policies
including, but  not  limited  to,  exclusions for  claims  based  on  fines  and
penalties  imposed by  law or  other matters  deemed uninsurable  by law, claims
brought  by  one  insured  against   another  insured,  claims  based  upon   or
attributable  to an officer or director gaining any personal profit or advantage
to which  he or  she is  not legally  entitled, adjudicated  acts of  active  or
deliberate  dishonesty,  and  claims  based upon  attempts  (whether  alleged or
actual, successful  or unsuccessful)  by persons  to acquire  securities of  the
Company  against  the opposition  of  the Company's  Board  of Directors  and in
connection with which the Company acquires its securities from such persons at a
price not available to all other shareholders or gives

                                      II-2
<PAGE>
consideration to  such persons  to terminate  such attempts.  Also excluded  are
those  attempts (whether alleged  or actual, successful  or unsuccessful) by the
Company to acquire  its securities at  a premium over  the then existing  market
price other than pursuant to an offer to all of the holders of that class.

    Insofar  as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to  directors, officers and controlling persons of  the
Company pursuant to the foregoing provisions, or otherwise, the Company has been
advised  that  in the  opinion of  the Securities  and Exchange  Commission 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 Company of expenses incurred  or
paid  by  a  director, officer  or  controlling  person of  the  Company  in the
successful defense  of any  action,  suit or  proceeding)  is asserted  by  such
director,   officer  or  controlling  person  thereof  in  connection  with  the
securities being registered (and the Securities and Exchange Commission is still
of the same opinion), the Company 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 of 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.

ITEM 16.  EXHIBITS.

   
<TABLE>
<C>        <S>             <C>
    *      Exhibit 1.1     Form of U.S. Underwriting Agreement.
    *      Exhibit 1.2     Form of International Underwriting Agreement.
           Exhibit 3(i)    Restated  Certificate of  Incorporation of  Forest Oil  Corporation dated
                           October 14, 1993,  incorporated herein  by reference to  Exhibit 3(i)  to
                           Form  10-Q for Forest Oil Corporation for the quarter ended September 30,
                           1993 (File No. 0-4597).
           Exhibit         Certificate of  Amendment of  the Restated  Certificate of  Incorporation
           3(i)(a)         dated  as of July  20, 1995, incorporated herein  by reference to Exhibit
                           3(i)(a) to Form  10-Q for Forest  Oil Corporation for  the quarter  ended
                           June 30, 1995 (File No. 0-4597).
           Exhibit         Certificate  of Amendment  of the  Restated Certificate  of Incorporation
           3(i)(b)         dated as of July  26, 1995, incorporated herein  by reference to  Exhibit
                           3(i)(b)  to Form  10-Q for Forest  Oil Corporation for  the quarter ended
                           June 30, 1995 (File No. 0-4597).
    *      Exhibit         Certificate of Amendment of the Restated Certificate of Incorporation.
           3(i)(c)
           Exhibit 3(ii)   Restated By-Laws of Forest Oil Corporation  as of May 9, 1990,  Amendment
                           No.  1 to By-Laws dated  as of April 2, 1991,  Amendment No. 2 to By-Laws
                           dated as of May 8, 1991, Amendment No. 3 to By-Laws dated as of July  30,
                           1991,  Amendment No. 4 to By-Laws dated as of January 17, 1992, Amendment
                           No. 5  to By-Laws  dated as  of March  18, 1993  and Amendment  No. 6  to
                           By-Laws  dated as of September 14, 1993, incorporated herein by reference
                           to Exhibit 3(ii) to Form 10-Q for Forest Oil Corporation for the  quarter
                           ended September 30, 1993 (File No. 0-4597).
           Exhibit         Amendment  No. 7  to By-Laws dated  as of December  3, 1993, incorporated
           3(ii)(a)        herein by  reference to  Exhibit 3(ii)(a)  to Form  10-K for  Forest  Oil
                           Corporation for the year ended December 31, 1993 (File No. 0-4597).
           Exhibit         Amendment  No. 8 to  By-Laws dated as of  February 24, 1994, incorporated
           3(ii)(b)        herein by  reference to  Exhibit 3(ii)(b)  to Form  10-K for  Forest  Oil
                           Corporation for the year ended December 31, 1993 (File No. 0-4597).
           Exhibit         Amendment  No. 9 to By-Laws dated as of May 15, 1995, incorporated herein
           3(ii)(c)        by reference to Exhibit 3(ii)(c) to Form 10-Q for Forest Oil  Corporation
                           for the quarter ended June 30, 1995 (File No. 0-4597).
           Exhibit         Amendment  No.  10 to  By-Laws dated  as of  July 27,  1995, incorporated
           3(ii)(d)        herein by  reference to  Exhibit 3(ii)(d)  to Form  10-Q for  Forest  Oil
                           Corporation for the quarter ended June 30, 1995 (File No. 0-4597).
</TABLE>
    

                                      II-3
<PAGE>
   
<TABLE>
<C>        <S>             <C>
           Exhibit 4.1     Indenture  dated as of  September 8, 1993  between Forest Oil Corporation
                           and  Shawmut  Bank,  Connecticut,  (National  Association),  incorporated
                           herein  by  reference  to  Exhibit  4.1  to  Form  10-Q  for  Forest  Oil
                           Corporation for the quarter ended September 30, 1993 (File No. 0-4597).
           Exhibit 4.2     Loan  Agreement  between   Forest  Oil  Corporation   and  Joint   Energy
                           Development  Investments  Limited Partnership  dated  as of  December 28,
                           1993, incorporated herein  by reference to  Exhibit 4.1 to  Form 8-K  for
                           Forest Oil Corporation dated December 30, 1993 (File No. 0-4597).
           Exhibit 4.3     Second  Amendment  effective  as  of  July 27,  1995  to  Deed  of Trust,
                           Assignment of  Production, Security  Agreement and  Financing  Statement,
                           incorporated  herein by reference  to Exhibit 4.2 to  Form 8-K for Forest
                           Oil Corporation dated October 11, 1995 (File No. 0-4597).
           Exhibit 4.4     Amended and Restated Credit Agreement dated as of August 31, 1995 between
                           Forest  Oil  Corporation  and   Subsidiaries,  Borrower  and   Subsidiary
                           Guarantors and The Chase Manhattan Bank (National Association), as agent,
                           incorporated  herein by reference to Exhibit  4.1 to Form 10-Q for Forest
                           Oil Corporation  for  the quarter  ended  September 30,  1995  (File  No.
                           0-4597).
           Exhibit 4.5     First  Amendment dated  as of December  28, 1993 relating  to Exhibit 4.2
                           hereof, incorporated herein by reference to Exhibit 4.3 to Form 10-Q  for
                           Forest  Oil Corporation  for the  quarter ended  June 30,  1994 (File No.
                           0-4597).
           Exhibit 4.6     Second Amendment  dated as  of  July 27,  1995  relating to  Exhibit  4.2
                           hereof, incorporated by reference to Exhibit 4.1.
           Exhibit 4.7     Deed of Trust, Assignment of Production, Security Agreement and Financing
                           Statement  dated  as  of December  28,  1993  by and  between  Forest Oil
                           Corporation and Joint Energy Development Investments Limited Partnership,
                           incorporated herein by reference  to Exhibit 4.2 to  Form 8-K for  Forest
                           Oil Corporation dated December 30, 1993 (File No. 0-4597).
           Exhibit 4.8     First Amendment dated as of June 15, 1994 relating to Exhibit 4.7 hereof,
                           incorporated  herein by reference to Exhibit  4.4 to Form 10-Q for Forest
                           Oil Corporation for the quarter ended June 30, 1994 (File No. 0-4597).
           Exhibit 4.9     Specimen of Common Stock Certificate.
           Exhibit 4.10    Act  of  Mortgage,  Assignment  of  Production,  Security  Agreement  and
                           Financing  Statement dated  as of  December 28,  1993 between  Forest Oil
                           Corporation and Joint Energy Development Investments Limited Partnership,
                           incorporated herein by reference  to Exhibit 4.3 to  Form 8-K for  Forest
                           Oil Corporation dated December 30, 1993 (File No. 0-4597).
           Exhibit 4.11    Warrant  Agreement  dated  as  of December  3,  1991  between  Forest Oil
                           Corporation and  The  Chase  Manhattan Bank  (National  Association),  as
                           Warrant  Agent  (including  Form  of  Warrant),  incorporated  herein  by
                           reference to Exhibit 4.7 to Form 10-K for Forest Oil Corporation for  the
                           year ended December 31, 1991 (File No. 0-4597).
           Exhibit 4.12    Rights  Agreement between  Forest Oil  Corporation and  Mellon Securities
                           Trust Company, as Rights Agent dated as of October 14, 1993, incorporated
                           herein  by  reference  to  Exhibit  4.3  to  Form  10-Q  for  Forest  Oil
                           Corporation for the quarter ended September 30, 1993 (File No. 0-4597).
           Exhibit 5.1     Opinion of Vinson & Elkins L.L.P., relating to the legality of the Common
                           Stock,  par value  $.10 per share,  of Forest  Oil Corporation registered
                           pursuant hereto.
</TABLE>
    

                                      II-4
<PAGE>
   
<TABLE>
<C>        <S>             <C>
           Exhibit 10.1    Description of Employee Overriding  Royalty Bonuses, incorporated  herein
                           by  reference to Exhibit 10.1 to Form 10-K for Forest Oil Corporation for
                           the year ended December 31, 1990 (File No. 0-4597).
           Exhibit 10.2    Description of  Executive Life  Insurance  Plan, incorporated  herein  by
                           reference to Exhibit 10.2 to Form 10-K for Forest Oil Corporation for the
                           year ended December 31, 1991 (File No. 0-4597).
           Exhibit 10.3    Form  of non-qualified Executive Deferred Compensation Plan, incorporated
                           herein by  reference  to  Exhibit  10.3  to  Form  10-Q  for  Forest  Oil
                           Corporation for the quarter ended June 30, 1990 (File No. 0-4597).
           Exhibit 10.4    Form   of   non-qualified   Supplemental   Executive   Retirement   Plan,
                           incorporated herein by reference to Exhibit 10.4 to Form 10-K for  Forest
                           Oil Corporation for the year ended December 31, 1990 (File No. 0-4597).
           Exhibit 10.5    Form  of Executive Retirement Agreement, incorporated herein by reference
                           to Exhibit 10.5  to Form  10-K for Forest  Oil Corporation  for the  year
                           ended December 31, 1990 (File No. 0-4597).
           Exhibit 10.6    Forest  Oil  Corporation 1992  Stock  Option Plan  and  Option Agreement,
                           incorporated herein by reference to Exhibit 10.7 to Form 10-K for  Forest
                           Oil Corporation for the year ended December 31, 1991 (File No. 0-4597).
           Exhibit 10.7    Letter  Agreement with Richard B. Dorn  relating to a revision to Exhibit
                           10.5 hereof, incorporated herein  by reference to  Exhibit 10.11 to  Form
                           10-K  for Forest  Oil Corporation  for the  year ended  December 31, 1991
                           (File No. 0-4597).
           Exhibit 10.8    Forest Oil Corporation Annual Incentive  Plan effective as of January  1,
                           1992,  incorporated herein by reference to  Exhibit 10.8 to Form 10-K for
                           Forest Oil Corporation  for the year  ended December 31,  1992 (File  No.
                           0-4597).
           Exhibit 10.9    Form  of Executive Severance Agreement,  incorporated herein by reference
                           to Exhibit 10.9  to Form  10-K for Forest  Oil Corporation  for the  year
                           ended December 31, 1993 (File No. 0-597).
           Exhibit 10.10   Form of Settlement Agreement and General Release between John F. Dorn and
                           Forest  Oil  Corporation  dated  March 7,  1994,  incorporated  herein by
                           reference to Exhibit 10.10  to Form 10-K for  Forest Oil Corporation  for
                           the year ended December 31, 1993 (File No. 0-4597).
           Exhibit 10.11   Acquisition Agreement among Forest Oil Corporation, ATCOR Resources Ltd.,
                           ATCO  Ltd.,  Canadian Utilities  Limited  and CanUtilities  Holdings Ltd.
                           dated December 12, 1995.
           Exhibit 10.12   Second Restructure Agreement between Joint Energy Development Investments
                           Limited Partnership and Forest Oil Corporation dated December 29, 1995.
           Exhibit 23.1    Consent of Vinson & Elkins L.L.P. (included in Exhibit 5 hereto).
    *      Exhibit 23.2    Consent of KPMG Peat Marwick LLP.
           Exhibit 23.3    Consent of Price Waterhouse.
           Exhibit 23.4    Consent of Ryder Scott Company.
           Exhibit 23.5    Consent of Fekete Associates, Inc.
           Exhibit 23.6    Consent of McDaniel & Associates, Consultants Ltd.
           Exhibit 24      Powers of Attorney  of the  following Officers and  Directors: Philip  F.
                           Anschutz,  Robert S. Boswell, Richard J.  Callahan, Dale F. Dorn, William
                           L. Dorn,  David H.  Keyte, James  H. Lee,  Daniel L.  McNamara, Craig  D.
                           Slater, Joan C. Sonnen, Drake S. Tempest and Michael B. Yanney.
</TABLE>
    

- ------------------------
 *  Filed herewith.

   
    All other exhibits have previously been filed.
    

                                      II-5
<PAGE>
ITEM 17.  UNDERTAKINGS.

    The undersigned registrant hereby undertakes that:

        (1)  For purposes 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 a
    form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4)
    497(h)  under  the  Securities  Act  shall be  deemed  to  be  part  of this
    registration statement as of the time it was declared effective; and

   
        (2) 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-6
<PAGE>
                                   SIGNATURES

   
    Pursuant  to the requirements of the  Securities Act of 1933, the registrant
certifies that it has  reasonable grounds to  believe that it  meets all of  the
requirements  for  filing on  Form  S-2 and  has  duly caused  this registration
statement to  be  signed  on  its behalf  by  the  undersigned,  thereunto  duly
authorized, in the City of Denver, State of Colorado, on January 24, 1996.
    

                                          FOREST OIL CORPORATION

                                          By:       /s/  DANIEL L. MCNAMARA

                                             -----------------------------------
                                                     Daniel L. McNamara
                                               CORPORATE COUNSEL AND SECRETARY

    Pursuant   to  the  requirements  of  the   Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities indicated and on the dates indicated.

   
<TABLE>
<CAPTION>
                      SIGNATURES                                       TITLE                        DATE
- ------------------------------------------------------  -----------------------------------  -------------------

<C>                                                     <S>                                  <C>
                         ROBERT S. BOSWELL*             President and Chief Executive
   ------------------------------------------------      Officer (Principal Executive         January 24, 1996
                 (Robert S. Boswell)                     Officer)

                           DAVID H. KEYTE*              Vice President and Chief Financial
   ------------------------------------------------      Officer (Principal Financial         January 24, 1996
                   (David H. Keyte)                      Officer)

                           JOAN C. SONNEN*
   ------------------------------------------------     Controller (Principal Accounting      January 24, 1996
                   (Joan C. Sonnen)                      Officer)

                        PHILIP F. ANSCHUTZ*
   ------------------------------------------------
                 (Philip F. Anschutz)

                         ROBERT S. BOSWELL*
   ------------------------------------------------     Directors of the Registrant           January 24, 1996
                 (Robert S. Boswell)

                       RICHARD J. CALLAHAN*
   ------------------------------------------------
                (Richard J. Callahan)

                            DALE F. DORN*
   ------------------------------------------------
                    (Dale F. Dorn)

                          WILLIAM L. DORN*
   ------------------------------------------------
                  (William L. Dorn)

                             JAMES H. LEE*
   ------------------------------------------------
                    (James H. Lee)

                          CRAIG D. SLATER*
   ------------------------------------------------
                  (Craig D. Slater)

                         DRAKE S. TEMPEST*
   ------------------------------------------------
                  (Drake S. Tempest)

                         MICHAEL B. YANNEY*
   ------------------------------------------------
                 (Michael B. Yanney)

*By:          /s/  Daniel L. McNamara
           -------------------------------------------
                    Daniel L. McNamara
                 (AS ATTORNEY-IN-FACT FOR
              EACH OF THE PERSONS INDICATED)
</TABLE>
    

                                      II-7
<PAGE>
                                 EXHIBIT INDEX

   
<TABLE>
<CAPTION>
                                                                                                                    PAGE
              EXHIBIT NO.                                        DESCRIPTION                                         NO.
           -----------------  ----------------------------------------------------------------------------------  ---------
<C>        <S>                <C>                                                                                 <C>
    *      Exhibit 1.1        Form of U.S. Underwriting Agreement.
    *      Exhibit 1.2        Form of International Underwriting Agreement.
           Exhibit 3(i)       Restated  Certificate of Incorporation of Forest Oil Corporation dated October 14,
                              1993, incorporated herein by reference to Exhibit 3(i) to Form 10-Q for Forest Oil
                              Corporation for the quarter ended September 30, 1993 (File No. 0-4597).
           Exhibit 3(i)(a)    Certificate of Amendment of the Restated Certificate of Incorporation dated as  of
                              July  20, 1995, incorporated herein  by reference to Exhibit  3(i)(a) to Form 10-Q
                              for Forest Oil Corporation for the quarter ended June 30, 1995 (File No. 0-4597).
           Exhibit 3(i)(b)    Certificate of Amendment of the Restated Certificate of Incorporation dated as  of
                              July  26, 1995, incorporated herein  by reference to Exhibit  3(i)(b) to Form 10-Q
                              for Forest Oil Corporation for the quarter ended June 30, 1995 (File No. 0-4597).
    *      Exhibit 3(i)(c)    Certificate of Amendment of the Restated Certificate of Incorporation.
           Exhibit 3(ii)      Restated By-Laws of Forest Oil Corporation as  of May 9, 1990, Amendment No. 1  to
                              By-Laws  dated as of April 2, 1991, Amendment No.  2 to By-Laws dated as of May 8,
                              1991, Amendment No. 3  to By-Laws dated as  of July 30, 1991,  Amendment No. 4  to
                              By-Laws dated as of January 17, 1992, Amendment No. 5 to By-Laws dated as of March
                              18,  1993  and  Amendment  No.  6  to By-Laws  dated  as  of  September  14, 1993,
                              incorporated herein by  reference to  Exhibit 3(ii) to  Form 10-Q  for Forest  Oil
                              Corporation for the quarter ended September 30, 1993 (File No. 0-4597).
           Exhibit 3(ii)(a)   Amendment  No. 7 to By-Laws  dated as of December  3, 1993, incorporated herein by
                              reference to Exhibit 3(ii)(a) to Form 10-K for Forest Oil Corporation for the year
                              ended December 31, 1993 (File No. 0-4597).
           Exhibit 3(ii)(b)   Amendment No. 8 to By-Laws dated as  of February 24, 1994, incorporated herein  by
                              reference to Exhibit 3(ii)(b) to Form 10-K for Forest Oil Corporation for the year
                              ended December 31, 1993 (File No. 0-4597).
           Exhibit 3(ii)(c)   Amendment  No.  9 to  By-Laws dated  as of  May 15,  1995, incorporated  herein by
                              reference to Exhibit  3(ii)(c) to  Form 10-Q for  Forest Oil  Corporation for  the
                              quarter ended June 30, 1995 (File No. 0-4597).
           Exhibit 3(ii)(d)   Amendment  No. 10  to By-Laws dated  as of  July 27, 1995,  incorporated herein by
                              reference to Exhibit  3(ii)(d) to  Form 10-Q for  Forest Oil  Corporation for  the
                              quarter ended June 30, 1995 (File No. 0-4597).
           Exhibit 4.1        Indenture dated as of September 8, 1993 between Forest Oil Corporation and Shawmut
                              Bank,  Connecticut, (National  Association), incorporated  herein by  reference to
                              Exhibit 4.1  to  Form  10-Q for  Forest  Oil  Corporation for  the  quarter  ended
                              September 30, 1993 (File No. 0-4597).
           Exhibit 4.2        Loan  Agreement  between  Forest  Oil  Corporation  and  Joint  Energy Development
                              Investments Limited Partnership dated as of December 28, 1993, incorporated herein
                              by reference to Exhibit 4.1 to Form 8-K for Forest Oil Corporation dated  December
                              30, 1993 (File No. 0-4597).
           Exhibit 4.3        Second  Amendment effective as  of July 27,  1995 to Deed  of Trust, Assignment of
                              Production, Security  Agreement and  Financing Statement,  incorporated herein  by
                              reference  to Exhibit 4.2 to Form 8-K for Forest Oil Corporation dated October 11,
                              1995 (File No. 0-4597).
</TABLE>
    
<PAGE>
   
<TABLE>
<CAPTION>
                                                                                                                    PAGE
              EXHIBIT NO.                                        DESCRIPTION                                         NO.
           -----------------  ----------------------------------------------------------------------------------  ---------
<C>        <S>                <C>                                                                                 <C>
           Exhibit 4.4        Amended and Restated Credit Agreement dated  as of August 31, 1995 between  Forest
                              Oil Corporation and Subsidiaries, Borrower and Subsidiary Guarantors and The Chase
                              Manhattan  Bank (National Association), as agent, incorporated herein by reference
                              to Exhibit 4.1  to Form  10-Q for  Forest Oil  Corporation for  the quarter  ended
                              September 30, 1995 (File No. 0-4597).
           Exhibit 4.5        First  Amendment dated  as of  December 28, 1993  relating to  Exhibit 4.2 hereof,
                              incorporated herein  by reference  to Exhibit  4.3  to Form  10-Q for  Forest  Oil
                              Corporation for the quarter ended June 30, 1994 (File No. 0-4597).
           Exhibit 4.6        Second  Amendment  dated as  of  July 27,  1995  relating to  Exhibit  4.2 hereof,
                              incorporated by reference to Exhibit 4.1.
           Exhibit 4.7        Deed  of  Trust,  Assignment  of  Production,  Security  Agreement  and  Financing
                              Statement  dated as of December 28, 1993 by and between Forest Oil Corporation and
                              Joint Energy Development Investments  Limited Partnership, incorporated herein  by
                              reference to Exhibit 4.2 to Form 8-K for Forest Oil Corporation dated December 30,
                              1993 (File No. 0-4597).
           Exhibit 4.8        First  Amendment  dated  as of  June  15,  1994 relating  to  Exhibit  4.7 hereof,
                              incorporated herein  by reference  to Exhibit  4.4  to Form  10-Q for  Forest  Oil
                              Corporation for the quarter ended June 30, 1994 (File No. 0-4597).
           Exhibit 4.9        Specimen of Common Stock Certificate.
           Exhibit 4.10       Act  of  Mortgage,  Assignment  of Production,  Security  Agreement  and Financing
                              Statement dated as of December 28,  1993 between Forest Oil Corporation and  Joint
                              Energy   Development  Investments  Limited  Partnership,  incorporated  herein  by
                              reference to Exhibit 4.3 to Form 8-K for Forest Oil Corporation dated December 30,
                              1993 (File No. 0-4597).
           Exhibit 4.11       Warrant Agreement dated as of December 3, 1991 between Forest Oil Corporation  and
                              The  Chase Manhattan Bank (National Association), as Warrant Agent (including Form
                              of Warrant), incorporated  herein by  reference to Exhibit  4.7 to  Form 10-K  for
                              Forest Oil Corporation for the year ended December 31, 1991 (File No. 0-4597).
           Exhibit 4.12       Rights  Agreement  between  Forest  Oil Corporation  and  Mellon  Securities Trust
                              Company, as Rights  Agent dated  as of October  14, 1993,  incorporated herein  by
                              reference  to Exhibit 4.3 to Form 10-Q  for Forest Oil Corporation for the quarter
                              ended September 30, 1993 (File No. 0-4597).
           Exhibit 5.1        Opinion of Vinson & Elkins L.L.P., relating  to the legality of the Common  Stock,
                              par value $.10 per share, of Forest Oil Corporation registered pursuant hereto.
           Exhibit 10.1       Description  of  Employee  Overriding  Royalty  Bonuses,  incorporated  herein  by
                              reference to Exhibit 10.1  to Form 10-K  for Forest Oil  Corporation for the  year
                              ended December 31, 1990 (File No. 0-4597).
           Exhibit 10.2       Description  of Executive Life Insurance Plan, incorporated herein by reference to
                              Exhibit 10.2 to Form 10-K for Forest  Oil Corporation for the year ended  December
                              31, 1991 (File No. 0-4597).
           Exhibit 10.3       Form of non-qualified Executive Deferred Compensation Plan, incorporated herein by
                              reference  to Exhibit 10.3 to Form 10-Q for Forest Oil Corporation for the quarter
                              ended June 30, 1990 (File No. 0-4597).
           Exhibit 10.4       Form of non-qualified Supplemental Executive Retirement Plan, incorporated  herein
                              by  reference to Exhibit 10.4 to Form 10-K for Forest Oil Corporation for the year
                              ended December 31, 1990 (File No. 0-4597).
</TABLE>
    
<PAGE>
   
<TABLE>
<CAPTION>
                                                                                                                    PAGE
              EXHIBIT NO.                                        DESCRIPTION                                         NO.
           -----------------  ----------------------------------------------------------------------------------  ---------
<C>        <S>                <C>                                                                                 <C>
           Exhibit 10.5       Form of  Executive  Retirement  Agreement, incorporated  herein  by  reference  to
                              Exhibit  10.5 to Form 10-K for Forest  Oil Corporation for the year ended December
                              31, 1990 (File No. 0-4597).
           Exhibit 10.6       Forest Oil Corporation 1992 Stock  Option Plan and Option Agreement,  incorporated
                              herein  by reference to Exhibit  10.7 to Form 10-K  for Forest Oil Corporation for
                              the year ended December 31, 1991 (File No. 0-4597).
           Exhibit 10.7       Letter Agreement  with Richard  B. Dorn  relating to  a revision  to Exhibit  10.5
                              hereof,  incorporated herein by reference to Exhibit 10.11 to Form 10-K for Forest
                              Oil Corporation for the year ended December 31, 1991 (File No. 0-4597).
           Exhibit 10.8       Forest Oil Corporation  Annual Incentive  Plan effective  as of  January 1,  1992,
                              incorporated  herein by  reference to  Exhibit 10.8  to Form  10-K for  Forest Oil
                              Corporation for the year ended December 31, 1992 (File No. 0-4597).
           Exhibit 10.9       Form of Executive Severance Agreement, incorporated herein by reference to Exhibit
                              10.9 to Form 10-K for Forest Oil Corporation for the year ended December 31,  1993
                              (File No. 0-597).
           Exhibit 10.10      Form  of Settlement Agreement and General Release  between John F. Dorn and Forest
                              Oil Corporation dated March 7, 1994,  incorporated herein by reference to  Exhibit
                              10.10 to Form 10-K for Forest Oil Corporation for the year ended December 31, 1993
                              (File No. 0-4597).
           Exhibit 10.11      Acquisition  Agreement among  Forest Oil  Corporation, ATCOR  Resources Ltd., ATCO
                              Ltd., Canadian Utilities Limited and CanUtilities Holdings Ltd. dated December 12,
                              1995.
           Exhibit 10.12      Second Restructure Agreement between Joint Energy Development Investments  Limited
                              Partnership and Forest Oil Corporation dated December 29, 1995.
           Exhibit 23.1       Consent of Vinson & Elkins L.L.P. (included in Exhibit 5 hereto).
           Exhibit 23.2       Consent of KPMG Peat Marwick LLP.
           Exhibit 23.3       Consent of Price Waterhouse.
           Exhibit 23.4       Consent of Ryder Scott Company.
           Exhibit 23.5       Consent of Fekete Associates, Inc.
           Exhibit 23.6       Consent of McDaniel & Associates, Consultants Ltd.
           Exhibit 24         Powers  of Attorney of  the following Officers and  Directors: Philip F. Anschutz,
                              Robert S. Boswell, Richard J.  Callahan, Dale F. Dorn,  William L. Dorn, David  H.
                              Keyte, James H. Lee, Daniel L. McNamara, Craig D. Slater, Joan C. Sonnen, Drake S.
                              Tempest and Michael B. Yanney.
</TABLE>
    

- ------------------------
 *  Filed herewith.

   
    All other exhibits have previously been filed.
    

<PAGE>

                        Forest Oil Corporation

                         10,200,000 Shares
                           Common Stock
                         ($.10 par value)

                     U.S. Underwriting Agreement


                                               New York, New York
                                                           , 1996

Salomon Brothers Inc
Dillon, Read & Co. Inc.
Morgan Stanley & Co. Incorporated
Chase Securities, Inc.
As Representatives of the several U.S. Underwriters,
c/o Salomon Brothers Inc
Seven World Trade Center
New York, New York 10048


Dear Sirs:

          Forest Oil Corporation, a New York corporation (the
"Company"), and Saxon Petroleum Inc. (the "Selling Stockholder")
propose to sell 9,299,000 and 901,000 shares, respectively, of
Common Stock $.10 par value (the "Common Stock"), of the Company
(said shares to be issued and sold by the Company and the Selling
Stockholder being hereinafter called the "U.S. Underwritten
Securities"), to the underwriters named in Schedule I hereto (the
"U.S. Underwriters"), for whom you (the "Representatives") are
acting as representatives.  The Company also proposes to grant to
the U.S. Underwriters an option to purchase up to an additional
1,530,000 shares of Common Stock (the "U.S. Option Securities";
the U.S. Option Securities, together with the U.S. Underwritten
Securities, being hereinafter called the "U.S. Securities").

          It is understood that the Company and the Selling
Stockholder are concurrently entering into an International
Underwriting Agreement dated the date hereof (the "International
Underwriting Agreement") providing for (i) the sale by the
Company and the Selling Stockholder of an aggregate of 1,800,000
shares of Common Stock (the "International Underwritten
Securities") and (ii) the grant by the Company of an option to
the International Underwriters referred to below to purchase up
to an additional 270,000 shares of Common Stock (the
"International Option

- --------------
(1) Plus an option to purchase from the Company up to 1,530,000 additional
    shares to cover over-allotments.

<PAGE>

                                     -2-

Securities"); the International Option Securities together with the
International Underwritten Securities, being hereinafter called the
"International Securities," and, together with the U.S. Securities, the
"Securities").  It is contemplated that the International Securities shall be
sold outside the United States and Canada through arrangements with certain
underwriters outside the United States and Canada (the "International
Underwriters") for whom Salomon Brothers International Limited, Dillon, Read
& Co. Inc. and Morgan Stanley & Co. International Limited are acting as
representatives (the "International Representatives").  It is further
understood and agreed that the U.S. Underwriters and the International
Underwriters have entered into an Agreement Between U.S. Underwriters and
International Underwriters dated the date hereof (the "Agreement Between U.S.
Underwriters and International Underwriters"), pursuant to which, among other
things, the International Underwriters may purchase from the U.S.
Underwriters a portion of the U.S. Securities to be sold pursuant to the U.S.
Underwriting Agreement and the U.S. Underwriters may purchase from the
International Underwriters a portion of the International Securities to be
sold pursuant to the International Underwriting Agreement.

          Pursuant to the Acquisition Agreement ("Acquisition
Agreement") dated December 12, 1995 by and among the Company,
ATCOR Resources Ltd., a Canadian corporation ("ATCOR"), Atco
Ltd., a corporation incorporated under the laws of Alberta,
Canadian Utilities Limited, a Canadian corporation ("Canadian
Utilities"), and Canutilities Holdings Ltd., a corporation
incorporated under the laws of Alberta ("Canutilities") and
subject to the terms and conditions set forth therein, the
Company agreed to purchase Atco Ltd., Canadian Utilities and
Canutilities agreed to sell ATCOR (the "Acquisition"), as more
fully described in the Prospectuses (as hereinafter defined).
Consummation of the Acquisition and the purchase of the U.S.
Underwritten Securities by the U.S. Underwriters and the
International Underwritten Securities by the International
Underwriters, are mutually contingent transactions, and the
Company intends that the closing of the Acquisition shall occur
immediately following the consummation of the transactions
contemplated by this Agreement and the International Underwriting
Agreement.

  1. REPRESENTATIONS AND WARRANTIES.

          (a)  The Company represents and warrants to, and agrees
with, each U.S. Underwriter as set forth below in this Section
1(a).  Certain terms used in this Section 1 are defined in
paragraph (iv) hereof.

<PAGE>
                                     -3-

            (i)   The Company meets the requirements for use of
     Form S-2 under the Securities Act of 1933 (the "Act") and
     has  filed with the Securities and Exchange Commission (the
     "Commission") a registration statement (file number 33-
     64949) on such Form, including related Preliminary
     Prospectuses, for the registration under the Act of the
     offering and sale of the Securities.  The Company has filed
     one or more amendments thereto, including the related
     Preliminary Prospectuses, each of which has previously been
     furnished to you.  The Company will next file with the
     Commission either (i) prior to effectiveness of such
     registration statement, a further amendment to such
     registration statement (including the form of final
     prospectuses) or (ii) after effectiveness of such
     registration statement, final prospectuses in accordance
     with Rules 430A and 424(b)(1) or (4).  In the case of clause
     (ii), the Company has included in such registration
     statement, as amended at the Effective Date, all information
     (other than Rule 430A Information) required by the Act and
     the rules thereunder to be included in the Prospectuses with
     respect to the Securities and the offering thereof.  As
     filed, such amendment and form of final prospectuses, or
     such final prospectuses, shall include all Rule 430A
     Information, together with all other such required
     information, with respect to the Securities and the offering
     thereof and, except to the extent the Representatives shall
     agree in writing to a modification, shall be in all
     substantive respects in the form furnished to you prior to
     the Execution Time or, to the extent not completed at the
     Execution Time, shall contain only such specific additional
     information and other changes (beyond that contained in the
     latest U.S. Preliminary Prospectus) as the Company has
     advised you, prior to the Execution Time, will be included
     or made therein.

            (ii)  It is understood that two forms of prospectuses
     are to be used in connection with the offering and sale of
     the Securities:  one form of prospectus relating to the U.S.
     Securities, which are to be offered and sold to United
     States and Canadian Persons, and one form of prospectus
     relating to the International Securities, which are to be
     offered and sold to persons other than United States and
     Canadian Persons.  Such form of prospectus relating to the
     U.S. Securities as first filed pursuant to Rule 424(b) or,
     if no filing pursuant to Rule 424(b) is made, such form of
     prospectus included in the Registration Statement at the
     Effective Date, is referred to herein as the "U.S. Prospectus";
     such form of prospectus relating to the International Securities
     as first filed pursuant to Rule 424(b) or, if no filing pursuant
     to Rule 424(b) is made, such form of prospectus included in the

<PAGE>
                                     -4-
     Registration Statement at the Effective Date, is referred to herein
     as the "International Prospectus"; and the U.S. Prospectus and the
     International Prospectus are collectively referred to herein as the
     "Prospectuses".

            (iii) To the best of the Company's knowledge, no
     order preventing or suspending the use of any Preliminary
     Prospectuses has been issued by the Commission.  On the
     Effective Date, the Registration Statement did or will, and
     when the Prospectuses are first filed (if required) in
     accordance with Rule 424(b) and on the Closing Date, the
     Prospectuses (and any supplements thereto) will, comply in
     all material respects with the applicable requirements of
     the Act and the Securities Exchange Act of 1934 (the
     "Exchange Act") and the respective rules and regulations
     thereunder.  On the Effective Date, the Registration
     Statement did not or will not contain any untrue statement
     of a material fact or omit to state any material fact
     required to be stated therein or necessary in order to make
     the statements therein not misleading, and, on the Effective
     Date, each Prospectus, if not filed pursuant to Rule 424(b),
     did not or will not, and on the date of any filing pursuant
     to Rule 424(b) and on the Closing Date, each Prospectus
     (together with any supplement thereto) will not, include any
     untrue statement of a material fact or omit to state a
     material fact necessary in order to make the statements
     therein, in the light of the circumstances under which they
     were made, not misleading; PROVIDED, HOWEVER, that the
     Company makes no representations or warranties as to the
     information contained in or omitted from the Registration
     Statement, or the Prospectuses (or any supplement thereto)
     in reliance upon and in conformity with information
     furnished in writing to the Company by or on behalf of any
     U.S. Underwriter through the Representatives specifically
     for inclusion in or omission from the Registration Statement
     or the Prospectuses (or any supplement thereto).

            (iv)  The terms which follow, when used in this
     Agreement, shall have the meanings indicated.  The term "the
     Effective Date" shall mean each date that the Registration
     Statement and any post-effective amendment or amendments
     thereto became or become effective.  "Execution Time" shall
     mean the date and time that this Agreement is executed and
     delivered by the parties hereto.  The "U.S. Preliminary
     Prospectus" and the "International Preliminary Prospectus",
     respectively, shall mean any preliminary prospectus with
     respect to the offering of the U.S. Securities and the
     International Securities, as the case may be, referred to in
     paragraph (i) above and any preliminary prospectus with

<PAGE>
                                     -5-
     respect to the offering of the U.S. Securities and the
     International Securities, as the case may be, included in
     the Registration Statement at the Effective Date that omits
     Rule 430A Information; and the U.S. Preliminary Prospectus
     and the International Preliminary Prospectus are hereinafter
     collectively called the "Preliminary Prospectuses".
     "Prospectus" shall mean the prospectus relating to the
     Securities that is first filed pursuant to Rule 424(b) after
     the Execution Time or, if no filing pursuant to Rule 424(b)
     is required, shall mean the form of final prospectus
     relating to the Securities included in the Registration
     Statement at the Effective Date.  "Registration Statement"
     shall mean the registration statement referred to in
     paragraph (i) above, including incorporated documents,
     exhibits and financial statements, as amended at the
     Execution Time (or, if not effective at the Execution Time,
     in the form in which it shall become effective) and, in the
     event any post-effective amendment thereto becomes effective
     prior to the Closing Date (as hereinafter defined), shall
     also mean such registration statement as so amended.  Such
     term shall include any Rule 430A Information deemed to be
     included therein at the Effective Date as provided by Rule
     430A.  "Rule 424" and "Rule 430A" refer to such rules under
     the Act.  "Rule 430A Information" means information with
     respect to the Securities and the offering thereof permitted
     to be omitted from the Registration Statement when it
     becomes effective pursuant to Rule 430A.  Any reference
     herein to the Registration Statement, a Preliminary
     Prospectus or the Prospectuses shall be deemed to refer to
     and include the documents (or any portions thereof)
     incorporated by reference therein pursuant to Item 12 of
     Form S-2 whether filed under the Exchange Act or delivered
     pursuant to Item 11 of Form S-2.  Any reference herein to
     the Registration Statement, a Preliminary Prospectus or the
     Prospectuses shall be deemed to refer to and include the
     documents incorporated by reference therein pursuant to Item
     12 of Form S-2 which were filed under the Exchange Act on or
     before the Effective Date of the Registration Statement or
     the issue date of such Preliminary Prospectus or the
     Prospectuses, as the case may be; and any reference herein
     to the terms "amend", "amendment" or "supplement" with
     respect to the Registration Statement, any Preliminary
     Prospectus or the Prospectuses shall be deemed to refer to
     and include the filing of any document under the Exchange
     Act after the Effective Date of the Registration Statement,
     or the issue date of any Preliminary Prospectus or the
     Prospectuses, as the case may be, deemed to be incorporated
     therein by reference.  "United States or Canadian Person"
     shall mean any person who is a national or resident of the
     United States or Canada, any



<PAGE>

                                     -6-

     corporation, partnership, or other entity created or organized in
     or under the laws of the United States or Canada or of any political
     subdivision thereof, or any estate or trust the income of which is
     subject to United States or Canadian Federal income
     taxation, regardless of its source (other than any  non-
     United States or non-Canadian branch of any United States or
     Canadian Person), and shall include any United States or
     Canadian branch of a person other than a United States or
     Canadian Person.  "U.S." or "United States" shall mean the
     United States of America (including the states thereof and
     the District of Columbia), its territories, its possessions
     and other areas subject to its jurisdiction.


            (v)   The only corporate subsidiaries of the Company
     are listed on Schedule II hereto and are each referred to
     herein as a "subsidiary" and are collectively referred to
     herein as the "subsidiaries".

            (vi)  The Company has been duly incorporated and is
     validly existing as a corporation in good standing under the
     laws of the State of New York, and each subsidiary of the
     Company has been duly incorporated and is validly existing
     as a corporation in good standing under the laws of its
     jurisdiction of incorporation or organization, as the case
     may be, and each has the corporate power and authority to
     own its properties and conduct its business as described in
     the Prospectuses, and has been duly qualified as a foreign
     corporation and is in good standing under the laws of each
     other jurisdiction in which its ownership or leasing of its
     properties or its conduct of its material business makes
     such qualification necessary, except to the extent that any
     failure to so qualify or be in good standing would not have
     a material adverse effect on the condition (financial or
     other), earnings, business or properties of the Company and
     its subsidiaries, taken as a whole.

            (vii) The issuance and sale of the Securities to be
     sold by the Company under this Agreement and the
     International Underwriting Agreement and the fulfillment of
     the terms of this Agreement, the International Underwriting
     Agreement or the Acquisition Agreement do not result in a
     breach of any of the terms or provisions of, or constitute a
     default (or an event which, with notice or lapse of time or
     both, would constitute a default) under, (i) the Restated
     Certificate of Incorporation or Bylaws of the Company or its
     subsidiaries, (ii) any bond, debenture, note, loan
     agreement, indenture, mortgage, deed of trust, lease or
     other agreement or instrument to which the Company or its
     subsidiaries is now a


<PAGE>

                                     -7-

     party or by which any of them is bound, or (iii) any order of any
     court or governmental agency or authority entered in any proceeding
     to which the Company or its subsidiaries was or is now a party or by
     which either of them is bound, which default or breach would
     have a material adverse effect on the condition (financial
     or other), earnings, business or properties of the Company
     and its subsidiaries, taken as a whole.

            (viii)   Neither the Company, nor any of its
     subsidiaries has sustained since the date of the latest
     audited financial statements included or incorporated by
     reference in the Prospectus any material loss or
     interference with its business from fire, explosion, flood
     or other calamity, whether or not covered by insurance, or
     from any court or governmental action, order or decree,
     otherwise than as set forth or contemplated in the
     Prospectuses; and, since the respective dates as of which
     information is given in the Registration Statement and the
     Prospectuses, there has not been any material increase in
     the long-term debt of the Company or any of its
     subsidiaries.

            (ix)  The Company has all requisite corporate power
     and authority to enter into this Agreement, the
     International Underwriting Agreement and the Acquisition
     Agreement, to issue, sell and deliver the Securities as
     provided herein and to consummate the transactions
     contemplated herein and in the Acquisition Agreement, and
     this Agreement, the International Underwriting Agreement and
     the Acquisition Agreement has been duly authorized, executed
     and delivered by the Company.  Each consent, approval,
     authorization, order, declaration or filing by or with any
     governmental agency or body necessary for the offer and sale
     of the Securities, the execution, delivery and performance
     of this Agreement, the International Underwriting Agreement
     and the Acquisition Agreement by the Company and the
     consummation by the Company of the transactions contemplated
     hereby, by the International Underwriting Agreement, and by
     the Acquisition Agreement have been made or obtained, except
     such as may be necessary to make the Registration Statement
     effective (and maintain it as effective) under the Act and
     to qualify the Securities for public offering by you under
     state securities or Blue Sky laws or by the National
     Association of Securities Dealers, Inc. ("NASD") in
     connection with the purchase and distribution of the
     Securities by the U.S. Underwriters and the International
     Underwriters.

            (x)   The actual and as adjusted capitalization of
     the Company as of September 30, 1995 is as set forth under the

<PAGE>

                                     -8-

     heading "Capitalization" in the Prospectuses; the issued
     shares of capital stock of the Company conform to the
     description thereof in the Prospectuses and have been duly
     authorized and validly issued and are fully paid and
     nonassessable; all outstanding shares of capital stock of
     each of the subsidiaries have been duly authorized and
     validly issued, and are fully paid and nonassessable and
     (except as described in the Registration Statement) are
     owned directly by the Company or by another subsidiary of
     the Company free and clear of any liens, encumbrances,
     equities or claims.

            (xi)  The Securities to be issued and sold by the
     Company to the U.S. Underwriters hereunder and to the
     International Underwriters under the International
     Underwriting Agreement have been duly authorized and, when
     issued and paid for as contemplated herein, will be validly
     issued, fully paid and nonassessable and will conform to the
     description thereof in the Prospectuses and will not have
     been issued in violation of or subject to any preemptive
     rights or rights of first refusal.

            (xii) Except as described in the Registration
     Statement, there are no options, warrants, agreements,
     preemptive rights, conversion rights, contracts or other
     rights in existence to purchase or acquire from the Company
     any shares of the capital stock or securities or obligations
     convertible into, or any contracts or commitments to issue
     or sell shares of capital stock or any such rights or other
     securities of the Company.  The descriptions of the
     Company's retirement and savings plans, stock option, stock
     purchase and other stock plans or arrangements, and the
     options or other rights granted and exercised thereunder, as
     set forth in the Prospectuses, are accurate and fair
     summaries of such plans, arrangements, options and rights.

            (xiii)   There are no legal, regulatory,
     administrative or governmental actions, suits or proceedings
     pending to which the Company or any of its subsidiaries or
     any of their officers is a party or of which any properties
     of the Company or any of its subsidiaries is the subject
     except as set forth in the Prospectuses, or as individually
     or in the aggregate, do not now have and are not reasonably
     expected in the future to have any material adverse effect
     in the condition (financial or other), earnings, business or
     properties of the Company and its subsidiaries, taken as a
     whole; and to the best knowledge of the Company, no such
     proceedings are threatened or contemplated by any of such
     governmental, regulatory or administrative authorities or
     others and there

<PAGE>

                                     -9-

     are no agreements, contracts, leases or documents of the Company
     or any of its subsidiaries that are required to be described in the
     Prospectuses or to be filed as exhibits to the Registration Statement
     by the Act or the Exchange Act or the rules and regulations thereunder
     which have not been described in all materials respects in the
     Prospectuses or filed as exhibits to the Registration
     Statement.

            (xiv) All material agreements to which the Company or
     any of its subsidiaries is a party and which are required to
     be described in the Registration Statement or the
     Prospectuses are described therein.  The Company is not in
     breach of or in violation under any of the material terms or
      provisions of, or in default under, (i) any material
     contract, indenture, mortgage, deed of trust, permit,
     license, note agreement or other material agreement or
     material instrument to which the Company is a party or by
     which any of its properties are bound, (ii) its Restated
     Certificate of Incorporation or Bylaws, or (iii) any order,
     judgment, statute, rule or regulation of any court or
     governmental, administrative or regulatory agency or body
     having jurisdiction over the Company or any of its
     properties, except as may be properly described in the
     Prospectuses or such as individually or in the aggregate do
     not now have and are not reasonably expected to have a
     material adverse effect upon the condition (financial or
     other), earnings, business or properties of the Company and
     its subsidiaries, taken as a whole.

            (xv)  The Company has obtained the agreement of each
     of the Company's directors and executive officers that such
     persons will not, for a period of 120 days after the date of
     the Prospectuses, offer to sell, contract to sell or
     otherwise sell (including without limitation in a short
     sale), grant any option to purchase, or dispose of any
     shares of Common Stock of the Company, any options or
     warrants to purchase any shares of Common Stock of the
     Company, or any securities convertible into or exchangeable
     for shares of Common Stock of the Company, without the prior
     written consent of the Salomon Brothers Inc and Salomon
     Brothers International Limited, as the case may be, except
     the Company may issue securities pursuant to the Company's
     retirement savings, stock option or other benefit or
     incentive plans maintained for its officers, directors or
     employees.

            (xvi) The Company has not taken and will not take,
     directly or indirectly, prior to the earlier of 90 days from
     the date of this Agreement and the International
     Underwriting Agreement and the termination of the
     underwriting syndicate

<PAGE>

                                     -10-

     contemplated by this Agreement, any action designed to stabilize or
     manipulate the price of any security of the Company, or which caused
     or resulted in, or which might in the future reasonably be expected to
     cause or result in, stabilization or manipulation of the price of any
     security of the Company.

            (xvii)   KPMG Peat Marwick LLP, who have certified
     certain financial statements of the Company and its
     subsidiaries, are independent public accountants as required
     by the Act and the Exchange Act and the rules and
     regulations of the Commission thereunder.

            (xviii)  Price Waterhouse, who have certified certain
     financial statements of ATCOR and its subsidiaries, are
     independent public accountants, as required by Canadian
     securities legislation, the Act and the Exchange Act and the
     rules and regulations of the Commission thereunder.

            (xix) The consolidated financial statements of the
     Company (including the related notes and supporting
     schedules) filed as part of the Registration Statement or
     included or incorporated by reference in the Prospectuses
     present fairly in all material respects the condition
     (financial or other) and results of operations of the
     Company and its consolidated subsidiaries, at the dates and
     for the periods indicated, and have been prepared in
     conformity with generally accepted accounting principles
     applied on a consistent basis throughout the periods
     involved, except as set forth in the notes to such financial
     statements and except to the extent that certain footnote
     disclosures regarding the unaudited financial statements
     have been omitted in accordance with the applicable rules of
     the Commission.  The amounts included in the Registration
     Statement and the amounts in the Prospectuses under the
     captions "Prospectus Summary -- Summary Financial and
     Operating Data" and "Selected Financial and Operating Data"
     fairly present, in all material respects, the information
     shown therein and have been determined on a basis consistent
     with the financial statements included in the Registration
     Statement and the Prospectuses.

            (xx)  The Company effected a five to one reverse
     stock split of its outstanding Common Stock on January 5,
     1996; neither the Board of Directors of the Company (or any
     committee thereof) nor any shareholder of the Company have
     taken any action since such date, or to the knowledge of the
     Company are contemplating taking any action, to rescind such
     reverse stock split; and no legal, regulatory,
     administrative

<PAGE>

                                     -11-

     or governmental action, suit or proceeding to which the Company
     or any of its subsidiaries or any of their officers is a party is
     pending, or to the knowledge of the Company threatened, which seeks
     to rescind such reverse stock split.

            (xxi) The Acquisition Agreement is in full force and
     effect; and neither the Board of Directors of the Company
     (or any committee thereof) nor any shareholder of the
     Company has taken any action, or to the knowledge of the
     Company is contemplating taking any action, to modify,
     amend, supplement or rescind the Acquisition Agreement; all
     of the conditions to consummating the Acquisition have been
     satisfied or are reasonably expected by the Company to be
     satisfied as of the Closing Date, and no event has occurred,
     or to the knowledge of the Company is reasonably expected to
     occur, which would prevent or delay the consummation of the
     Acquisition immediately, or waive any provision thereof,
     following the consummation of the sale of the U.S.
     Underwritten Securities pursuant to this Agreement and the
     International Underwritten Securities pursuant to the
     International Underwriting Agreement.

            (xxii)   The agreement of The Anschutz Corporation
     ("Anschutz") to not transfer any of the shares of Common
     Stock of the Company owned by it, except in certain limited
     circumstances, for a period of nine months following the
     Closing Date, is in full force and effect, and the Company
     will not enter into any agreement to modify, amend,
     supplement or rescind such agreement, or waive any provision
     thereof, for a period of 180 days from the date of the
     Prospectuses without the prior written consent of Salomon
     Brothers Inc.

            (xxiii)  The agreement of Joint Energy Development
     Investments Limited Partnership ("JEDI") to not transfer any
     of the shares of Common Stock of the Company owned by it,
     except in certain limited circumstances, described in the
     Prospectuses, is in full force and effect, and the Company
     will not enter into any agreement to modify, amend,
     supplement or rescind such agreement, or waive any provision
     thereof, for a period of 180 days from the date of the
     Prospectuses without the prior written consent of Salomon
     Brothers Inc.

          (b)  The Selling Stockholder represents and warrants
to, and agrees with each U.S. Underwriter that:

         (i)      The Selling Stockholder is the lawful owner of
     the Securities to be sold by the Selling Stockholder
     hereunder and under the International Underwriting Agreement
     and upon

<PAGE>

                                     -12-

     sale and delivery of, and payment for, such Securities, as
     provided herein, the Selling Stockholder will convey good
     and marketable title to such Securities, free and clear of
     all liens, encumbrances, equities and claims whatsoever.

        (ii)      The Selling Stockholder has not taken and will
     not take, directly or indirectly, prior to the earlier of 90
     days from the date of this Agreement and the International
     Underwriting Agreement and the termination of the
     underwriting syndicate contemplated by this Agreement and
     the International Underwriting Agreement, any action
     designed to or which has constituted or which might
     reasonably be expected to cause or result, under the
     Exchange Act or otherwise, in stabilization or manipulation
     of the price of any security of the Company to facilitate
     the sale or resale of the Securities.

       (iii)      Certificates in negotiable form for the Selling
     Stockholder's Securities have been placed in custody, for
     delivery pursuant to the terms of this Agreement and the
     International Underwriting Agreement, under a Custody
     Agreement duly authorized, executed and delivered by such
     Selling Stockholder, in the form heretofore furnished to you
     (the "Custody Agreement") with The Chase Manhattan Bank of
     Canada, as custodian (the "Custodian"); the U.S. Securities
     represented by the certificates so held in custody for the
     Selling Stockholder are subject to the interest hereunder of
     the U.S. Underwriters and the Company; the arrangements for
     custody and delivery of such certificates, made by the
     Selling Stockholder hereunder, under the International
     Underwriting Agreement and under the Custody Agreement, are
     not subject to termination by any acts of the Selling
     Stockholder, or by operation of law or by the occurrence of
     any other event; and if such event shall occur before the
     delivery of such Securities hereunder or under the
     International Underwriting Agreement, certificates for the
     Securities will be delivered by the Custodian in accordance
     with the terms and conditions of this Agreement, the
     International Underwriting Agreement and the Custody
     Agreement as if such event had not occurred, regardless of
     whether or not the Custodian shall have received notice of
     such event.

        (iv)      No consent, approval, authorization or order of
     any court or governmental agency or body is required for the
     consummation by the Selling Stockholder of the transactions
     contemplated herein, except such as may have been obtained
     under the Act and such as may be required under the blue sky
     laws of any jurisdiction in connection with the purchase and


<PAGE>

                                     -13-

     distribution of the Securities by the Underwriters and such
     other approvals as have been obtained.

         (v)      Neither the sale of the Securities being sold
     by the Selling Stockholder nor the consummation of any other
     of the transactions herein contemplated, or contemplated by
     the International Underwritng Agreement, by such Selling
     Stockholder or the fulfillment of the terms hereof or of the
     International Underwriting Agreement by such Selling
     Stockholder will conflict with, result in a breach or
     violation of, or constitute a default under any law or the
     charter or by-laws of such Selling Stockholder or the terms
     of any indenture or other agreement or instrument to which
     such Selling Stockholder or any of its subsidiaries is a
     party or bound, or any judgment, order or decree applicable
     to such Selling Stockholder or any of its subsidiaries of
     any court, regulatory body, administrative agency,
     governmental body or arbitrator having jurisdiction over
     such Selling Stockholder or any of its subsidiaries.

     2.   PURCHASE AND SALE.  Subject to the terms and conditions
and in reliance upon the representations and warranties herein
set forth:

          (a)  The Company and the Selling Stockholder agree to
     sell to each U.S. Underwriter, and each U.S. Underwriter
     agrees, severally and not jointly, to purchase from the
     Company, at a purchase price of $____ per share, the amount
     of the U.S. Underwritten Securities set forth opposite such
     U.S. Underwriter's name in Schedule I hereto.

          (b)  The Company hereby grants an option to the several
     U.S. Underwriters to purchase, severally and not jointly, up
     to 1,530,000 shares of the U.S. Option Securities at the
     same purchase price per share as the U.S. Underwritten
     Securities by the U.S. Underwriters.  Said option may be
     exercised in whole or in part at any time (but not more than
     once), on or before the 30th day after the date of the U.S.
     Prospectus upon written or telegraphic notice by the
     Representatives to the Company setting forth the number of
     shares of the U.S. Option Securities as to which the several
     U.S. Underwriters are exercising the option and the
     settlement date.  Delivery of certificates for the shares of
     U.S. Option Securities by the Company, and payment therefor
     to the Company, shall be made as provided in Section 3
     hereof.  The number of shares of the U.S. Option Securities
     to be purchased by each U.S. Underwriter shall be the same
     percentage of the total number of shares of the U.S. Option
     Securities to be purchased by the

<PAGE>

                                     -14-

     several U.S. Underwriters as such U.S. Underwriter is purchasing
     of the U.S. Underwritten Securities, subject to such adjustments
     as you in your absolute discretion shall make to eliminate any
     fractional shares.

     3.   DELIVERY AND PAYMENT.  Delivery of and payment for the
U.S. Underwritten Securities shall be made at 9:00 AM, New York
City time, on January __, 1996, or such later date (not later
than ___, 1996) as the Representatives shall designate, which
date and time may be postponed by agreement between the
Representatives and the Company or as provided in Section 9
hereof (such date and time of delivery and payment for the U.S.
Securities being herein called the "Closing Date").  Delivery of
the U.S. Underwritten Securities shall be made to the
Representatives from the respective accounts of the several U.S.
Underwriters against payment by the several U.S. Underwriters
through the Representatives of the purchase price thereof to or
upon the order of the Company and the Selling Stockholder by
certified or official bank check or checks drawn on or by a New
York Clearing House bank and payable in next day funds, or at the
option of the Company by wire transfer to accounts designated in
writing by the Company and the Selling Stockholder (as the case
may be) of immediately available funds; provided that, the
Company and the Selling Stockholder shall reimburse the U.S.
Underwriters by payment to the Representatives for the cost of
providing such immediately available funds (which reimbursement
shall be netted against the amounts payable to the Company and
the Selling Stockholder).  Delivery of the U.S. Underwritten
Securities shall be made at such location as the Representatives
shall reasonably designate at least one business day in advance
of the Closing Date and payment for such U.S. Underwritten
Securities shall be made at the office of Cahill Gordon &
Reindel, 80 Pine Street, New York, New York.  Certificates for
the U.S. Underwritten Securities shall be registered in such
names and in such denominations as the Representatives may
request not less than three full business days in advance of the
Closing Date.

          The Company and Selling Stockholder agree to have the
U.S. Securities available for inspection, checking and packaging
by the Representatives in New York, New York, not later than 2:00
PM on the business day prior to the Closing Date.

          The Selling Stockholder will pay all applicable state
transfer taxes, if any, involved in the transfer to the several
U.S. Underwriters of the U.S. Securities to be purchased by them
from the Selling Stockholder and the respective U.S. Underwriters
will pay any additional stock transfer taxes involved in further
transfers.


<PAGE>

                                     -15-

          If the option provided for in Section 2(b) hereof is
exercised after the third business day prior to the Closing Date,
the Company will deliver (at the expense of the Company) to the
Representatives, at Seven World Trade Center, New York, New York,
on the date specified by the Representatives (which shall be
within four business days after exercise of said option),
certificates for the U.S. Option Securities in such names and
denominations as the Representatives shall have requested against
payment of the purchase price thereof to or upon the order of the
Company by certified or official bank check or checks drawn on or
by a New York Clearing House bank and payable in next day funds,
or by wire transfer of immediately available funds if so
requested by the Company provided that the Company reimburses the
U.S. Underwriters by payment to the Representatives for the cost
of providing such immediately available funds.  If settlement for
the U.S. Option Securities occurs after the Closing Date, the
Company will deliver to the Representatives on the settlement
date for the U.S. Option Securities, and the obligation of the
Underwriters to purchase the U.S. Option Securities shall be
conditioned upon receipt of, supplemental opinions, certificates
and letters confirming as of such date the opinions, certificates
and letters delivered on the Closing Date pursuant to Section 6
hereof.

          It is understood and agreed that the Closing Date shall
occur simultaneously with the "Closing Date" under the
International Underwriting Agreement.

     4.   OFFERING BY U.S. UNDERWRITERS.  It is understood that
the several U.S. Underwriters propose to offer the U.S.
Securities for sale to the public as set forth in the U.S.
Prospectus.

     5.   AGREEMENTS.

          (a)  The Company agrees with the several U.S.
Underwriters and the Selling Stockholder that:

          (i)  The Company will use its best efforts to cause the
     Registration Statement, if not effective at the Execution
     Time, and any amendments thereof, to become effective.
     Prior to the termination of the offering of the Securities,
     the Company will not file any amendment of the Registration
     Statement or supplement to the U.S. Prospectus without your
     prior consent, which consent shall not be unreasonably
     withheld.  Subject to the foregoing sentence, if the
     Registration Statement has become or becomes effective
     pursuant to Rule 430A, or filing of the U.S. Prospectus is
     otherwise required under Rule 424(b), the Company will cause
     the U.S. Prospectus, properly completed, and any supplement

<PAGE>
                                     -16-

     thereto to be filed with the Commission pursuant to the
     applicable paragraph of Rule 424(b) within the time period
     prescribed and will provide evidence satisfactory to the
     Representatives of such timely filing.  The Company will
     promptly advise the Representatives (A) when the
     Registration Statement, if not effective at the Execution
     Time, and any amendment thereto, shall have become
     effective, (B) when the U.S. Prospectus, and any supplement
     thereto, shall have been filed (if required) with the
     Commission pursuant to Rule 424(b), (C) when, prior to
     termination of the offering of the U.S. Securities, any
     amendment to the Registration Statement shall have been
     filed or become effective, (D) of any request by the
     Commission for any amendment of the Registration Statement
     or supplement to the U.S. Prospectus or for any additional
     information, (E) of the issuance by the Commission of any
     stop order suspending the effectiveness of the Registration
     Statement or the institution or threatening of any
     proceeding for that purpose and (F) of the receipt by the
     Company of any notification with respect to the suspension
     of the qualification of the U.S. Securities for sale in any
     jurisdiction or the initiation or threatening of any
     proceeding for such purpose.  The Company will use its
     reasonable best efforts to prevent the issuance of any such
     stop order and, if issued, to obtain as soon as possible the
     withdrawal thereof.

         (ii)  If, at any time when a prospectus relating to the
     U.S. Securities is required to be delivered under the Act,
     any event occurs as a result of which the U.S. Prospectus as
     then supplemented would include any untrue statement of a
     material fact or omit to state any material fact necessary
     to make the statements therein, in the light of the
     circumstances under which they were made, not misleading, or
     if it shall be necessary to amend the Registration Statement
     or supplement the U.S. Prospectus to comply with the Act or
     the Exchange Act or the respective rules thereunder, the
     Company promptly will prepare and file with the Commission,
     subject to the second sentence of paragraph (a)(i) of this
     Section 5, an amendment or supplement which will correct
     such statement or omission or effect such compliance.

        (iii)  As soon as practicable, the Company will make
     generally available to its security holders and to the
     Representatives an earnings statement or statements of the
     Company and its subsidiaries which will satisfy the
     provisions of Section 11(a) of the Act and Rule 158 under
     the Act.

<PAGE>

                                     -17-

         (iv)  The Company will furnish to the Representatives
     and counsel for the U.S. Underwriters, without charge,
     signed copies of the Registration Statement (including
     exhibits thereto) and to each other U.S. Underwriter a copy
     of the Registration Statement (without exhibits thereto)
     and, so long as delivery of a prospectus by an Underwriter
     or dealer may be required by the Act, as many copies of each
     U.S. Preliminary Prospectus and any supplement thereto as
     the Representatives may reasonably request.  The Company
     will pay the expenses of printing or other production of all
     documents relating to the offering.

          (v)  The Company will arrange for the qualification of
     the Securities for sale under the laws of such jurisdictions
     as the Representatives may designate and will maintain such
     qualifications in effect so long as required for the
     distribution of the Securities; PROVIDED, HOWEVER, that the
     Company shall not be required to qualify to do business in
     any jurisdiction where it is not now qualified or to file a
     general consent to service of process in any jurisdiction.
     The Company will pay the fee of the NASD in connection with
     its review of the offering.

         (vi)  The Company will not, for a period of 120 days
     following the Execution Time, without the prior written
     consent of Salomon Brothers Inc and Salomon Brothers
     International Limited, offer, sell or contract to sell, or
     otherwise dispose of, directly or indirectly, or announce
     the offering of, any other shares of Common Sock or any
     securities convertible into, or exchangeable for, shares of
     Common Stock; PROVIDED, HOWEVER, that the Company may issue
     securities (A) pursuant to any stock option, retirement, savings
     or other benefit or incentive plans maintained for the
     Company's officers, directors or employees, in effect at the
     Execution Time and (B) for the payment of regular dividends
     in the Company's $.75 Convertible Preferred Stock.

        (vii)  The Company confirms as of the date hereof that it
     is in compliance with all provisions of Section 1 of Laws of
     Florida, Chapter 92-198, AN ACT RELATING TO DISCLOSURE OF
     DOING BUSINESS WITH CUBA, and the Company further agrees
     that if it commences engaging in business with the
     government of Cuba or with any person or affiliate located
     in Cuba after the date the Registration Statement becomes or
     has become effective with the Commission or with the Florida
     Department of Banking and Finance (the "Department"),
     whichever date is later, or if the information reported in
     the Prospectuses, if any, concerning the Company's business
     with Cuba or with any

<PAGE>

                                     -18-

     person or affiliate located in Cuba
     changes in any material way, the Company will provide the
     Department notice of such business or change, as
     appropriate, in a form acceptable to the Department.

          (b)  Each U.S Underwriter agrees that (i) it is not
purchasing any of the U.S. Securities for the account of any non-
United States or Canadian Person, (ii) it has not offered or
sold, and will not offer or sell, directly or indirectly, any of
the U.S. Securities or distribute any U.S. Prospectus to any
person outside the United States or Canada, or to any non-United
States or Canadian Person, and (iii) any dealer to whom it may
sell any of the U.S. Securities will represent that it is not
purchasing for the account of any non-United States or Canadian
Person and agree that it will not offer or resell, directly or
indirectly, any of the U.S. Securities outside the United States
or Canada, or to any non-United States or Canadian Person or to
any other dealer who does not so represent and agree; PROVIDED,
HOWEVER, that the foregoing shall not restrict (A) purchases and
sales between the U.S. Underwriters on the one hand and the
International Underwriters on the other hand pursuant to the
Agreement Between U.S. Underwriters and International
Underwriters, (B) stabilization transactions contemplated under
the Agreement Between U.S. Underwriters and International
Underwriters, conducted through Salomon Brothers Inc (or through
the Representatives and International Representatives) as part of
the distribution of the Securities, and (C) sales to or through
(or distributions of U.S. Prospectuses or U.S. Preliminary
Prospectuses to) United States or Canadian Persons who are
investment advisors, or who otherwise exercise investment
discretion, and who are purchasing for the account of any non-
United States or Canadian Person.

          (c)  The agreements of the U.S. Underwriters set forth
in paragraph (b) of this Section 5 shall terminate upon the
earlier of the following events:

          (i)  a mutual agreement of the Representatives and the
     International Representatives to terminate the selling
     restrictions set forth in paragraph (b) of this Section 5
     and Section 5(b) of the International Underwriting
     Agreement; or

         (ii)  the expiration of a period of 30 days after the
     Closing Date, unless (A) the International Representatives
     shall have given notice to the Company and the
     Representatives that the distribution of the International
     Securities by the International Underwriters has not yet
     been completed, or (B) the Representatives shall have given
     notice to the Company and the International Representatives
     that the distribution of the


<PAGE>

                                     -19-

     U.S. Securities by the U.S.
     Underwriters has not yet been completed.  If such notice by
     the Representatives or the International Representatives is
     given, the agreements set forth in such paragraph (b) shall
     survive until the earlier of (1) the event referred to in
     clause (i) of this subsection (c) or (2) the expiration of
     an additional period of 30 days from the date of any such
     notice.

     6.   CONDITIONS TO THE OBLIGATIONS OF THE U.S.
UNDERWRITERS.  The obligations of the U.S. Underwriters to
purchase the U.S. Underwritten Securities and the U.S. Option
Securities shall be subject to the accuracy of the
representations and warranties on the part of the Company and the
Selling Stockholder contained herein as of the Execution Time,
the Closing Date and any settlement date pursuant to Section 3
hereof, to the accuracy of  the statements of the Company and the
Selling Stockholder made in any certificates pursuant to the
provisions hereof, to the performance by the Company and the
Selling Stockholder of their obligations hereunder and to the
following additional conditions:

          (a)   If the Registration Statement has not become
     effective prior to the Execution Time, unless the
     Representatives agree in writing to a later time, the
     Registration Statement will become effective not later than
     (i) 6:00 P.M New York City time on the date of determination
     of the public offering price, if such determination occurred
     at or prior to 3:00 P.M. New York City time on such date or
     (ii) 12:00 Noon on the business day immediately following
     the day on which the pubic offering price was determined, if
     such determination occurred after 3:00 P.M. New York City
     time on such date; if filing of the Prospectuses, or any
     supplement thereto, is required pursuant to Rule 424(b), the
     Prospectuses, and any such supplement, will be filed in the
     manner and within the time period required by Rule 424(b);
     and no stop order suspending the effectiveness of the
     Registration Statement shall have been issued and no
     proceedings for that purpose shall have been instituted or
     threatened.

          (b)   The Company shall have furnished to the
     Representatives the opinion of Daniel L. McNamara, Esq.,
     Corporate Counsel and Secretary for the Company, dated the
     Closing Date, to the effect that:

          (i)   each of the Company and its subsidiaries has been
     duly incorporated and is validly existing as a corporation
     in good standing under the laws of the jurisdiction in which
     it is chartered or organized, with full corporate power and
     authority to own its properties and conduct its business as

<PAGE>

                                     -20-

     described in the Prospectuses, and is duly qualified to do
     business as a foreign corporation and is in good standing
     under the laws of each jurisdiction in which its ownership
     or leasing of its material properties or its conduct of its
     material business makes such qualification necessary, except
     to the extent the failure, individually or in the aggregate,
     to be so qualified or in good standing could have a material
     adverse effect on the condition (financial or other),
     earnings, business or properties of the Company and its
     subsidiaries, taken as a whole;

         (ii)   all the outstanding shares of capital stock of
     the subsidiaries have been duly and validly authorized and
     issued and are fully paid and nonassessable, and, except as
     otherwise set forth in  the Prospectuses, all outstanding
     shares of capital stock of the subsidiaries are owned by the
     Company either directly or through wholly owned subsidiaries
     free and clear of any perfected security interest and, to
     the knowledge of such counsel, any other security interests,
     claims, liens or encumbrances;

        (iii)   the Company's authorized equity capitalization is
     as set forth in the Prospectuses; the capital stock of the
     Company conforms to the description thereof contained in the
     Prospectuses; all of the outstanding shares of capital stock
     (including the Securities being sold hereunder by the
     Selling Stockholder) have been duly authorized and validly
     issued and are fully paid and nonassessable and were not
     issued in violation of or subject to any preemptive or other
     rights to subscribe for the capital stock; the Securities
     have been duly authorized, and, when issued and delivered to
     and paid for by the U.S. Underwriters pursuant to this
     Agreement and the International Underwriters pursuant to the
     International Underwriting Agreement, will be validly
     issued, fully paid and nonassessable; based upon information
     provided by the NASD and assuming the Securities are sold in
     the manner described in the Registration Statement, the
     Securities are duly authorized for quotation on the Nasdaq
     National Market; the certificates for the Securities are in
     valid and sufficient form; and, except as otherwise set
     forth in the Prospectuses, the holders of outstanding shares
     of capital stock of the Company are not entitled to
     preemptive or other rights to subscribe for the Securities;

         (iv)   to the best knowledge of such counsel, there is
     no pending or threatened action, suit or proceeding before
     any court or governmental agency, authority or body or any
     arbitrator involving the Company or any of its subsidiaries
     of

<PAGE>

                                     -21-

     a character required to be disclosed in the Registration
     Statement which is not adequately disclosed in the
     Prospectuses, and there is no contract, agreement, lease,
     instrument, license or other document of a character
     required to be described in the Registration Statement or
     Prospectuses, or to be filed as an exhibit, which is not
     described or filed as required; and the statements in the
     Prospectuses under the headings "Business and Properties --
     Legal Proceedings" fairly summarize the matters therein
     described;

          (v)   such counsel has no reason to believe that, at
     the Effective Date, the Registration Statement  contained
     any untrue statement of a material fact or omitted to state
     any material fact required to be stated therein or necessary
     to make the statements therein not misleading or that the
     Prospectuses include any untrue statement of a material fact
     or omits to state a material fact necessary to make the
     statements therein, in the light of the circumstances under
     which they were made, not misleading.

         (vi)   this Agreement and the International Underwriting
     Agreement have been duly authorized, executed and delivered
     by the Company;

        (vii)   no consent, approval, authorization or order of
     any court or governmental agency or body is required for the
     consummation of the transactions contemplated herein and by
     the International Underwriting Agreement and the
     distribution of the Securities by the U.S. Underwriters and
     the International Underwriters, except such as have been
     obtained under the Act and such as may be required under the
     blue sky or foreign laws of any jurisdiction in connection
     with the purchase and distribution of the Securities by the
     U.S. Underwriters and International Underwriters, and by the
     NASD, and such other approvals (specified in such opinion)
     as have been obtained;

       (viii)   neither the issuance, sale or delivery of the
     Securities, nor the consummation of any other of the
     transactions herein contemplated nor the fulfillment of the
     terms hereof or of the International Underwriting Agreement
     will conflict with, result in a breach or violation of, or
     constitute a default under any law, rule or regulation
     (except that such counsel need not express any opinion with
     respect to any federal or state securities laws) or the
     Restated Certificate of Incorporation or Bylaws of the
     Company or the terms of any indenture or other agreement or
     instrument known to such counsel and to which the Company or
     any of its


<PAGE>
                                     -22-

     subsidiaries is a party or bound or any judgment,
     order, or decree known to such counsel to be applicable to
     the Company or any of its subsidiaries of any court,
     regulatory body, administrative agency, governmental body or
     arbitrator having jurisdiction over the Company or any of
     its subsidiaries; and

         (ix)   other than the Selling Stockholder, Anschutz and
     JEDI, no holders of securities of the Company have rights to
     the registration of such securities under the Registration
     Statement.

In rendering such opinion, such counsel may rely (A) as to
matters involving the application of the laws of Alberta, Canada,
to the extent he deems proper and specified in such opinion, upon
the opinion of Canadian counsel of good standing whom he believes
to be reliable and who is satisfactory to counsel for the U.S.
Underwriters and (B) as to matters of fact, to the extent he
deems proper, on certificates of responsible officers of the
Company and public officials.  References to the Prospectuses in
this paragraph (b) include any supplements thereto at the Closing
Date.

          (c)  The Company shall have furnished to the
     Representatives the opinion of Vinson & Elkins L.L.P.,
     counsel for the Company, dated the Closing Date, to the
     effect that:

                 (i)   the Registration Statement has become
             effective under the Act; any required filing of the
             Prospectuses, and any supplements thereto, pursuant
             to Rule 424(b) has been made in the manner and
             within the time period required by Rule 424(b); to
             the best knowledge of such counsel, no stop order
             suspending the effectiveness of the Registration
             Statement has been issued, no proceedings for that
             purpose have been instituted or threatened and the
             Registration Statement and the Prospectuses (other
             than the financial statements and other financial
             and statistical information contained therein as to
             which such counsel need express no opinion) comply
             as to form in all material respects with the
             applicable requirements of Form S-2, the Act and the
             Exchange Act and the respective rules and
             regulations thereunder; and such counsel has no
             reason to believe that, at the Effective Date, the
             Registration Statement contained any untrue
             statement of a material fact or omitted to state any
             material fact required to be stated therein or
             necessary to make the statements therein not
             misleading or that the Prospectuses include any
             untrue statement of a material fact or omits to
             state a

<PAGE>
                                     -23-

             material fact necessary to make the
             statements therein, in the light of the
             circumstances under which they were made, not
             misleading;

                (ii)   no consent, approval, authorization or
             order of any court or governmental agency or body is
             required for the consummation of the transactions
             contemplated herein and by the International
             Underwriting Agreement, except such as have been
             obtained under the Act and such as may be required
             under the blue sky or foreign laws of any
             jurisdiction in connection with the  purchase and
             distribution of the Securities by the U.S.
             Underwriters and the International Underwriters, and
             by the NASD, and such other approvals (specified in
             such opinion) as have been obtained; and

               (iii)   neither the issuance, sale or delivery of
             the Securities, nor the consummation of any other of
             the transactions herein contemplated nor the
             fulfillment of the terms hereof or by the
             International Underwriting Agreement will conflict
             with, result in a breach or violation of, or
             constitute a default under any law, rule or
             regulation (except that such counsel need not
             express any opinion with respect to any federal or
             state securities laws) or the Restated Certificate
             of Incorporation or Bylaws of the Company or the
             terms of any indenture or other agreement or
             instrument known to such counsel and to which the
             Company or any of its subsidiaries is a party or
             bound or any judgment, order or decree known to such
             counsel to be applicable to the Company or any of
             its subsidiaries of any court, regulatory body,
             administrative agency, governmental body or
             arbitrator having jurisdiction over the Company or
             any of its subsidiaries.

In rendering such opinion, such counsel may rely (A) as to
matters involving the application of laws of any jurisdiction
other than the State of Texas or the United States, to the extent
they deem proper and specified in such opinion, upon the opinion
of other counsel of good standing whom they believe to be
reliable and who are satisfactory to counsel for the U.S.
Underwriters and (B) as to matters of fact, to the extent they
deem proper, on certificates of responsible officers of the
Company and public officials.  References to the prospectus in
this paragraph (c) include any supplements thereto at the Closing
Date.

<PAGE>
                                     -24-

          (d)  The Representatives shall have received from
     Cahill Gordon & Reindel, counsel for the U.S. Underwriters,
     such opinion or opinions, dated the Closing Date, with
     respect to the issuance and sale of the U.S. Securities, the
     Registration Statement, the U.S. Prospectus (together with
     any supplement thereto) and other related matters as the
     Representatives may reasonably require, and the Company
     shall have furnished to such counsel such documents as they
     request for the purpose of enabling them to pass upon such
     matters.

          (e)  The Company shall have furnished to the
     Representatives a certificate of the Company, signed by the
     Chairman of the Board or the President and the principal
     financial or accounting officer of the Company, dated the
     Closing Date, to the effect that the signers of such
     certificate have carefully examined the Registration
     Statement, the Prospectuses, any supplement to the
     Prospectuses and this Agreement and that:

                (i)   the representations and warranties of the
           Company in this Agreement are true and correct in all
           material respects on and as of the Closing Date with
           the same effect as if made on the Closing Date and the
           Company has complied with all the agreements and
           satisfied all the conditions on its part to be
           performed or satisfied at or prior to the Closing Date
           pursuant to this Agreement;

               (ii)   no stop order suspending the effectiveness
           of the Registration Statement has been issued and no
           proceedings for that purpose have been instituted or,
           to the Company's knowledge, threatened; and

              (iii)   since the date of the most recent financial
           statements included in the Prospectuses (exclusive of
           any supplement thereto), there has been no material
           adverse change in the condition (financial or other),
           earnings, business or properties of the Company and
           its subsidiaries, taken as a whole, whether or not
           arising from transactions in the ordinary course of
           business, except as set forth in or contemplated in
           the Prospectuses (exclusive of any supplement
           thereto).

          (f)  At the Execution Time and at the Closing Date,
     KPMG Peat Marwick LLP shall have furnished to the
     Representatives a letter or letters, dated respectively as
     of the Execution Time and as of the Closing Date, in form
     and substance satisfactory to the Representatives.

<PAGE>
                                     -25-

          (g)  At the Execution Time and at the Closing Date,
     Price Waterhouse shall have furnished to the Representatives
     a letter or letters, dated respectively as of the Execution
     Time and as of the Closing Date, in form and substance
     satisfactory to the Representatives.

          (h)  Subsequent to the Execution Time or, if earlier,
     the dates as of which information is given in the
     Registration Statement (exclusive of any amendment thereof)
     and the Prospectuses (exclusive of any supplement thereto),
     there shall not have been (i) any change or decrease
     specified in the letter or letters referred to in paragraphs
     (f) and (g) of this Section 6 or (ii) any change, or any
     development involving a prospective change, in or affecting
     the business or properties of the Company and its
     subsidiaries and ATCOR, taken as a whole, the effect of
     which, in any case referred to in clause (i) or (ii) above,
     is, in the judgment of the Representatives, so material and
     adverse as to make it impractical or inadvisable to proceed
     with the offering or delivery of the Securities as
     contemplated by the Registration Statement (exclusive of any
     amendment thereof) and the Prospectuses (exclusive of any
     supplement thereto).

          (i)  At the Execution Time, the Company shall have
     furnished to the Representatives a letter substantially in
     the form of Exhibit A hereto from each executive officer and
     director of the Company addressed to the Representatives, in
     which each such person agrees not to offer, sell or contract
     to sell, or otherwise dispose of, directly or indirectly, or
     announce an offering of, any shares of Common Stock
     beneficially owned by such person or any securities
     convertible into, or exchangeable for, shares of Common
     Stock for a period of 120 days following the Execution Time
     without the prior consent of Salomon Brothers Inc and
     Salomon Brothers International Limited, other than shares of
     Common Stock disposed of as bona fide gifts or by act of
     law.

          (j)  Prior to the Closing Date, the Company shall have
     furnished to the Representatives such further information,
     certificates and documents as the Representatives may
     reasonably request.

          (k)  The Selling Stockholder shall have furnished to
     the Representatives the opinion of McCarthy Tetrault,
     counsel for the Selling Stockholder, dated the Closing Date,
     to the effect that:

               (i)   this Agreement, the International
          Underwriting Agreement, the Custody Agreement and the
          Power of

<PAGE>
                                     -26-

          Attorney executed by the Selling Stockholder
          have been duly authorized, executed and delivered by
          the Selling Stockholder; this Agreement, the
          International Underwriting Agreement and the Custody
          Agreement are valid and binding on the Selling
          Stockholder; and the Selling Stockholder has full legal
          right and authority to sell, transfer and deliver in
          the manner provided in this Agreement, the
          International Underwriting Agreement and the Custody
          Agreement the Securities being sold by the Selling
          Stockholder hereunder and under the International
          Underwriting Agreement;

              (ii)   the delivery by the Selling Stockholder to
          the several U.S. Underwriters and International
          Underwriters of certificates for the Securities being
          sold hereunder and under the International Underwriting
          Agreement by the Selling Stockholder against payment
          therefor as provided herein and therein, will pass good
          and marketable title to such Securities to the several
          U.S. Underwriters and International Underwriters, free
          and clear of all liens, encumbrances, equities and
          claims whatsoever;

             (iii)   no consent, approval, authorization or order
          of any court or governmental agency or body is required
          for the consummation by the Selling Stockholder of the
          transactions contemplated herein and by the
          International Underwriting Agreement, except such as
          may have been obtained under the Act and such as may be
          required under the blue sky laws of any jurisdiction in
          connection with the purchase and distribution of the
          Securities by the U.S. Underwriters and International
          Underwriters, and by the NASD, and such other approvals
          (specified in such opinion) as have been obtained; and

              (iv)   neither the sale of the Securities being
          sold by the Selling Stockholder nor the consummation of
          any other of the transactions herein contemplated, or
          by the International Underwriting Agreement, by the
          Selling Stockholder or the fulfillment of the terms
          hereof, or of the International Underwriting Agreement,
          by the Selling Stockholder will conflict with, result
          in a breach or violation of, or constitute a default
          under any law or the charter or By-laws of the Selling
          Stockholder or the terms of any indenture or other
          agreement or instrument known to such counsel and to
          which the Selling Stockholder or any of its
          subsidiaries is a party or bound, or any judgment,
          order or decree known to such counsel to be applicable
          to the Selling Stockholder or

<PAGE>
                                     -27-

          any of its subsidiaries of any court, regulatory body
          administrative agency, governmental body or arbitrator having
          jurisdiction over the Selling Stockholder or any of its
          subsidiaries.

In rendering such opinion, such counsel may rely (A) as to
matters involving the application of laws of any jurisdiction
other than the Province of Alberta or Canada, to the extent they
deem proper and specified in such opinion, upon the opinion of
other counsel of good standing whom they believe to be reliable
and who are satisfactory to counsel for the U.S. Underwriters,
and (B) as to matters of fact, to the extent they deem proper, on
certificates of responsible officers of the Selling Stockholder
and public officials.

          (l)  The Selling Stockholder shall have furnished to
     the Representatives a certificate, signed by the Chairman of
     the Board or the President and the principal financial or
     accounting officer of the Selling Stockholder, dated the
     Closing Date, to the effect that the signers of such
     certificate have carefully examined the Registration
     Statement, the Prospectuses, any supplement to the
     Prospectuses and this Agreement and that the representations
     and warranties of the Selling Stockholder in this Agreement
     are true and correct in all material respects on and as of
     Closing Date to the same effect as if made on the Closing
     Date.

          (m)  Other than the payment of the purchase price, all
     of the conditions to consummating the Acquisition have been
     satisfied as of the Closing Date.

          (n)  The closing of the purchase of the International
     Securities to be issued and sold by the Company and the
     Selling Stockholder pursuant to the International
     Underwriting Agreement shall occur concurrently with the
     closing described herein.

          If any of the conditions specified in this Section 6
shall not have been fulfilled in all material respects when and
as provided in this Agreement, or if any of the opinions and
certificates mentioned above or elsewhere in this Agreement shall
not be in all material respects reasonably satisfactory in form
and substance to the Representatives and counsel for the U.S.
Underwriters, this Agreement and all obligations of the U.S.
Underwriters hereunder may be canceled at, or at any time prior
to, the Closing Date by the Representatives.  Notice of such
cancellation shall be given to the Secretary of the Company and
the

<PAGE>

                                     -28-

Selling Stockholder in writing or by telephone or telegraph
confirmed in writing.

          7.   REIMBURSEMENT OF U.S. UNDERWRITERS' EXPENSES.  If
the sale of the Securities provided for herein is not consummated
because any condition to the obligations of the U.S. Underwriters
set forth in Section 6 hereof is not satisfied, because of any
termination pursuant to Section 10 hereof or because of any
refusal, inability or failure on the part of the Company or the
Selling Stockholder to perform any agreement herein or comply
with any provision hereof other than by reason of a default by
any of the U.S. Underwriters, the Company will reimburse the U.S.
Underwriters severally upon demand for all reasonable out-of-
pocket expenses (including reasonable fees and disbursements of
counsel) that shall have been incurred by them in connection with
the proposed purchase and sale of the Securities.  If the Company
is required to make any payments to the U.S. Underwriters under
this Section 7 because of the Selling  Stockholder's refusal,
inability or failure to satisfy any condition to the obligations
of the U.S. Underwriters set forth in Section 6, the Selling
Stockholder shall reimburse the Company on demand for all amounts
so paid.

          8.   INDEMNIFICATION AND CONTRIBUTION.

          (a)  The Company and the Selling Stockholder jointly
     and severally agree to indemnify and hold harmless each U.S.
     Underwriter, the directors, officers, employees and agents
     of each U.S. Underwriter and each person who controls any
     U.S. Underwriter within the meaning of either the Act or the
     Exchange Act against any and all losses, claims, damages or
     liabilities, joint or several, to which they or any of them
     may become subject under the Act, the Exchange Act or other
     Federal or state statutory law or regulation, at common law
     or otherwise, insofar as such losses, claims, damages or
     liabilities (or actions in respect thereof) arise out of or
     are based upon any untrue statement or alleged untrue
     statement of a material fact contained in the Registration
     Statement for the registration of the Securities as
     originally filed or in any amendment thereof, or in any U.S.
     or International Preliminary Prospectus or in either of the
     Prospectuses, or in any amendment thereof or supplement
     thereto, or arise out of or are based upon the omission or
     alleged omission to state therein a material fact required
     to be stated therein or necessary to make the statements
     therein not misleading, and agrees to reimburse each such
     indemnified party, as incurred, for any legal or other
     expenses reasonably incurred by them in connection with
     investigating or defending any such loss, claim, damage,
     liability or action; PROVIDED,

<PAGE>


                                     -29-

     that the Selling Stockholder shall not be responsible pursuant to
     this indemnity for losses, claims, damages or liabilities arising out
     of or based upon any such untrue statement or omission or
     allegation thereof based upon information furnished by any
     party other than the Selling Stockholder or for an amount in
     excess of the proceeds to such Selling Stockholder from the
     sale of the U.S. or International Underwritten Securities
     sold by it; PROVIDED, HOWEVER, that the Company and the
     Selling Stockholder will not be liable in any such case to
     the extent that any such loss, claim, damage or liability
     arises out of or is based upon any such untrue statement or
     alleged untrue statement or omission or alleged omission
     made therein in reliance upon and in conformity with written
     information furnished to the Company by or on behalf of any
     U.S. Underwriter through the Representatives specifically
     for inclusion therein; and PROVIDED, FURTHER, that such
     indemnity with respect to any preliminary prospectus shall
     not inure to the benefit of the U.S. Underwriter (or any
     person controlling the U.S. Underwriter) from whom the
     person asserting any such loss, claim, damage or liability
     purchased the Securities which are the subject thereof if
     such person did not receive a copy of the U.S. Prospectus
     (or the U.S. Prospectus as amended and supplemented) at or
     prior to the confirmation of the sale of such U.S.
     Securities to such person in any case where such delivery is
     required by the Act and the untrue statement or omission of
     a material fact contained in such preliminary prospectus was
     corrected in the U.S. Prospectus (or the U.S. Prospectus as
     amended or supplemented) provided that the Company shall
     have delivered the U.S. Prospectus, as amended or
     supplemented, to the Representatives on a timely basis to
     permit such delivery.  This indemnity agreement will be in
     addition to any liability which the Company or the Selling
     Stockholder may otherwise have.

          (b)  Each U.S. Underwriter severally agrees to
     indemnify and hold harmless the Company, the Selling
     Stockholder, each of the Company's directors, each of the
     Company's officers who signs the Registration Statement, and
     each person who controls the Company within the meaning of
     either the Act or the Exchange Act, to the same extent as
     the foregoing indemnity from the Company and the Selling
     Stockholder to each U.S. Underwriter, but only with
     reference to written information relating to such U.S.
     Underwriter furnished to the Company by or on behalf of such
     U.S. Underwriter through the Representatives specifically
     for inclusion in the documents referred to in the foregoing
     indemnity.  This indemnity agreement will be in addition to
     any liability which any U.S.

<PAGE>

                                     -30-

     Underwriter may otherwise have. The Company and the Selling Stockholder
     acknowledge that the statements set forth in the last paragraph of
     the cover page, the first and second paragraphs set forth on the
     inside front cover page and under the heading "Underwriting"
     in any U.S. or International Preliminary Prospectus and the
     Prospectuses constitute the only information furnished in
     writing by or on behalf of the several U.S. Underwriters for
     inclusion in any U.S. or International Preliminary
     Prospectus or the Prospectuses, and you, as the
     Representatives, confirm that such statements are correct.

          (c)  Promptly after receipt by an indemnified party
     under this Section 8 of notice of the commencement of any
     action, such indemnified party will, if a claim in respect
     thereof is to be made against the indemnifying party under
     this Section 8, notify the indemnifying party in writing of
     the commencement thereof; but the failure so to notify the
     indemnifying party (i) will not relieve it from liability
     under paragraph (a) or (b) above unless and to the extent it
     did not otherwise learn of such action and such failure
     results in the forfeiture by the indemnifying party of
     substantial rights and defenses and (ii) will not, in any
     event, relieve the indemnifying party from any obligations
     to any indemnified party other than the indemnification
     obligation provided in paragraph (a) or (b) above.  The
     indemnifying party shall be entitled to appoint counsel of
     the indemnifying party's choice at the indemnifying party's
     expense to represent the indemnified party in any action for
     which indemnification is sought (in which case the
     indemnifying party shall not thereafter be responsible for
     the fees and expenses of any separate counsel retained by
     the indemnified party or parties except as set forth below);
     PROVIDED, HOWEVER, that such counsel shall be satisfactory
     to the indemnified party.  Notwithstanding the indemnifying
     party's election to appoint counsel to represent the
     indemnified party in an action, the indemnified party shall
     have the right to employ separate counsel (including local
     counsel), and the indemnifying party shall bear the
     reasonable fees, costs and expenses of such separate counsel
     if (i) the use of counsel chosen by the indemnifying party
     to represent the indemnified party would present such
     counsel with a conflict of interest, (ii) the actual or
     potential defendants in, or targets of, any such action
     include both the indemnified party and the indemnifying
     party and the indemnified party shall have reasonably
     concluded that there may be legal defenses available to it
     and/or other indemnified parties which are different from or
     additional to those

<PAGE>

                                     -31-

     available to the indemnifying party, (iii) the indemnifying party
     shall not have employed counsel satisfactory to the indemnified party
     to represent the indemnified party within a reasonable time after
     notice of the institution of such action or (iv) the indemnifying
     party shall authorize the indemnified party to employ
     separate counsel at the expense of the indemnifying party.
     An indemnifying party will not, without the prior written
     consent of the indemnified parties, settle or compromise or
     consent to the entry of any judgment with respect to any
     pending or threatened claim, action, suit or proceeding in
     respect of which indemnification or contribution may be
     sought hereunder (whether or not the indemnified parties are
     actual or potential parties to such claim or action) unless
     such settlement, compromise or consent includes an
     unconditional release of each indemnified party from all
     liability arising out of such claim, action, suit or
     proceeding.

          (d)  In the event that the indemnity provided in
     paragraph (a) or (b) of this Section 8 is unavailable to or
     insufficient to hold harmless an indemnified party for any
     reason, the Company and the Selling Stockholder, jointly and
     severally, and the U.S. Underwriters agree to contribute to
     the aggregate losses, claims, damages and liabilities
     (including legal or other expenses reasonably incurred in
     connection with investigating or defending same)
     (collectively "Losses") to which the Company, the Selling
     Stockholder and one or more of the U.S. Underwriters may be
     subject in such proportion as is appropriate to reflect the
     relative benefits received by the Company and the Selling
     Stockholder on the one hand and by the U.S. Underwriters on
     the other from the offering of the Securities; PROVIDED,
     HOWEVER, that in no case shall any U.S. Underwriter (except
     as may be provided in any agreement among underwriters
     relating to the offering of the Securities) be responsible
     for any amount in excess of the underwriting discount or
     commission applicable to the Securities purchased by such
     U.S. Underwriter hereunder.  If the allocation provided by
     the immediately preceding sentence is unavailable for any
     reason, the Company and the Selling Stockholder, jointly and
     severally, and the U.S. Underwriters shall contribute in
     such proportion as is appropriate to reflect not only such
     relative benefits but also the relative fault of the Company
     and the Selling Stockholder on the one hand and of the U.S.
     Underwriters on the other in connection with the statements
     or omissions which resulted in such Losses as well as any
     other relevant equitable considerations.  Benefits received
     by the Company and the Selling Stockholder shall be deemed
     to be equal to the total net proceeds from the

<PAGE>

                                     -32-

     offering (after deducting expenses), and benefits received by the
     U.S. Underwriters shall be deemed to be equal to the total
     underwriting discounts and commissions, in each case as set
     forth on the cover page of the U.S. Prospectus.  Relative
     fault shall be determined by reference to whether any
     alleged untrue statement or omission relates to information
     provided by the Company, the Selling Stockholder or the U.S.
     Underwriters.  The Company, the Selling Stockholder and the
     U.S. Underwriters agree that it would not be just and
     equitable if contribution were determined by pro rata
     allocation or any other method of allocation which does not
     take account of the equitable considerations referred to
     above.  Notwithstanding the provisions of this paragraph
     (d), no person guilty of fraudulent misrepresentation
     (within the meaning of Section 11(f) of the Act) shall be
     entitled to contribution from any person who was not guilty
     of such fraudulent misrepresentation.  For purposes of this
     Section 8, each person who controls an U.S. Underwriter
     within the meaning of either the Act or the Exchange Act and
     each director, officer, employee and agent of an U.S.
     Underwriter shall have the same rights to contribution as
     such U.S. Underwriter, and each person who controls the
     Company within the meaning of either the Act or the Exchange
     Act, each officer of the Company who shall have signed the
     Registration Statement and each director of the Company
     shall have the same rights to contribution as the Company,
     subject in each case to the applicable terms and conditions
     of this paragraph (d).

          9.   DEFAULT BY A U.S. UNDERWRITER.  If any one or more
U.S. Underwriters shall fail to purchase and pay for any of the
U.S. Securities agreed to be purchased by such U.S. Underwriter
or Underwriters hereunder and such failure to purchase shall
constitute a default in the performance of its or their
obligations under this Agreement, the remaining U.S. Underwriters
shall be obligated severally to take up and pay for (in the
respective proportions which the amount of U.S. Securities set
forth opposite their names in Schedule I hereto bears to the
aggregate amount of U.S. Securities set forth opposite the names
of all the remaining U.S. Underwriters) the U.S. Securities which
the defaulting U.S. Underwriter or Underwriters agreed but failed
to purchase; PROVIDED, HOWEVER, that in the event that the
aggregate amount of U.S. Securities which the defaulting U.S.
Underwriter or Underwriters agreed but failed to purchase shall
exceed 10% of the aggregate amount of U.S. Securities set forth
in Schedule I hereto, the remaining U.S. Underwriters shall have
the right to purchase all, but shall not be under any obligation
to purchase any, of the U.S. Securities, and if such non-
defaulting U.S. Underwriters do not purchase all the U.S.
Securities, this Agreement will terminate

<PAGE>

                                     -33-

without liability to any non-defaulting U.S. Underwriter, the Selling
Stockholder or the Company.  In the event of a default by any U.S.
Underwriter as set forth in this Section 9, the Closing Date shall be
postponed for such period, not exceeding seven days, as the
Representatives shall determine in order that the required
changes in the Registration Statement and the U.S. Prospectus or
in any other documents or arrangements may be effected.  Nothing
contained in this Agreement shall relieve any defaulting U.S.
Underwriter of its liability, if any, to the Company, the Selling
Stockholder and any non-defaulting U.S. Underwriter for damages
occasioned by its default hereunder.

          10.   TERMINATION.  This Agreement shall be subject to
termination in the absolute discretion of the Representatives, by
notice given to the Company prior to delivery of and payment for
the U.S. Securities, if prior to such time (i) trading in the
Company's Common Stock shall have been suspended by the
Commission or the Nasdaq National Market or trading in securities
generally on the New York Stock Exchange or the Nasdaq National
Market shall have been suspended or limited or minimum prices
shall have been established on the New York Stock Exchange or the
the Nasdaq National Market, (ii) a banking moratorium shall have
been declared either by Federal or New York State authorities or
(iii) there shall have occurred any outbreak or escalation of
hostilities, declaration by the United States of a national
emergency or war or other calamity or crisis the effect of which
on financial markets is such as to make it, in the judgment of
the Representatives, impracticable or inadvisable to proceed with
the offering or delivery of the Securities as contemplated by the
U.S. Prospectus (exclusive of any supplement thereto).

          11.   REPRESENTATIONS AND INDEMNITIES TO SURVIVE.  The
respective agreements, representations, warranties, indemnities
and other statements of the Company or its officers, of the
Selling Stockholder and of the U.S. Underwriters set forth in or
made pursuant to this Agreement will remain in full force and
effect, regardless of any investigation made by or on behalf of
any U.S. Underwriter, the Selling Stockholder or the Company or
any of the officers, directors or controlling persons referred to
in Section 8 hereof, and will survive delivery of and payment for
the U.S. Securities.  The provisions of Sections 7 and 8 hereof
shall survive the termination or cancellation of this Agreement.

          12.   NOTICES.  All communications hereunder will be in
writing and effective only on receipt, and, if sent to the
Representatives, will be mailed, delivered or telegraphed and
confirmed to them, care of Salomon Brothers Inc, at Seven World
Trade Center, New York, New York 10048; or, if sent to the
Company,

<PAGE>

                                     -34-

will be mailed, delivered, or telegraphed and confirmed
to it at 1600 Broadway, Suite 2200, Denver, Colorado 80202,
Attention:  Daniel L. McNamara, Esq.; or if sent to the Selling
Stockholder, will be mailed, delivered, or telegraphed and
confirmed to it at 1700, 736 6th Avenue SW, Calgary, Alberta
T2P 3T7, Canada, Attention:  Mr. William Brebber.



          13.   SUCCESSORS.  This Agreement will inure to the
benefit of and be binding upon the parties hereto and their
respective successors and the officers and directors and
controlling persons referred to in Section 8 hereof, and no other
person will have any right or obligation hereunder.

          14.   APPLICABLE LAW.  This Agreement will be governed
by and construed in accordance with the laws of the State of New
York, without regard to the principles of conflicts of laws.

          15.   COUNTERPARTS.  This Agreement may be executed in
more than one counterpart each of which shall be deemed an
original and each of which shall constitute one and the same
instrument.

<PAGE>

                                     -35-

          If the foregoing is in accordance with your
understanding of our agreement, please sign and send us the
enclosed duplicate hereof, whereupon this letter and your
acceptance shall represent a binding agreement among the Company,
the Selling Stockholder and the several U.S. Underwriters.

                              Very truly yours,

                              FOREST OIL CORPORATION


                              By:  ------------------------------------
                                   Name:
                                   Title:


                              SAXON PETROLEUM INC.
                                the Selling Stockholder


                              By:  ------------------------------------
                                   Name:
                                   Title: Attorney-in-Fact

The foregoing Agreement is
hereby confirmed and accepted
as of the date first above
written.

SALOMON BROTHERS INC
DILLON, READ & CO. INC.
MORGAN STANLEY & CO. INCORPORATED
CHASE SECURITIES, INC.

By:  Salomon Brothers Inc


By: -------------------------------


For themselves and the other
several U.S. Underwriters named in
Schedule I to the foregoing
Agreement.


<PAGE>

                           SCHEDULE I

<TABLE>
<CAPTION>

                                             NUMBER OF SHARES
                                             OF U.S.
                                             UNDERWRITTEN
                                             SECURITIES TO BE
U.S. UNDERWRITERS                            PURCHASED
- ------------------                          ---------------------
<S>                                         <C>

Salomon Brothers Inc . . . . . . . . . .
Dillon, Read & Co. Inc.  . . . . . . . .
Morgan Stanley & Co. Incorporated  . . .
Chase Securities, Inc. . . . . . . . . .



                                                       ----------
                     Total . . . . . . .               10,200,000
                                                       ----------
</TABLE>

<PAGE>

                           SCHEDULE II

             SUBSIDIARIES OF FOREST OIL CORPORATION


DELAWARE SUBSIDIARIES

Forest I Development Company (2)
Forest Merger Corporation
Forest Oil of Turkey, Ltd.
Forest Pipeline Company

CANADA SUBSIDIARIES

Forest Canada I Development Ltd.
Forest Oil of Canada, Ltd.

Effective December 20, 1995, Forest Oil Corporation acquired a
49% voting interest in Saxon Petroleum Inc., an Alberta
corporation.

Effective December 15, 1995, Forest Oil Corporation incorporated
3189490 Canada Ltd., a Canadian corporation.







- --------------
(2)  Oklatex Corp. (a Texas corporation) is a wholly owned subsidiary of
     Forest I Development Company.



<PAGE>

                                                        EXHIBIT A

              Letterhead of officer or director of

                     Forest Oil Corporation

                     FOREST OIL CORPORATION
                 PUBLIC OFFERING OF COMMON STOCK


                                                 January __, 1996


Salomon Brothers Inc
Dillon, Read & Co. Inc.
Morgan Stanley & Co. Incorporated
Chase Securities, Inc.
 As Representatives of the several U.S. Underwriters
  and
Salomon Brothers International Limited
Dillon, Read & Co. Inc.
Morgan Stanley & Co. International Limited
 As International Representatives of the several
  International Underwriters,
c/o Salomon Brothers Inc
Seven World Trade Center
New York, New York 10048

Dear Sirs:

          This letter is being delivered to you in connection
with the proposed U.S. Underwriting Agreement (the "U.S.
Underwriting Agreement") and International Underwriting Agreement
(together with the U.S. Underwriting Agreement the "Underwriting
Agreements"), between Forest Oil Corporation, a New York
corporation (the "Company"), a certain Selling Stockholder named
therein and each of you as respective representatives of a group
of U.S. Underwriters and International Underwriters, as the case
may be, named therein (collectively, the "Underwriters"),
relating to an underwritten public offering of Common Stock, $.10
par value (the "Common Stock"), of the Company.

          In order to induce you and the other Underwriters to
enter into the Underwriting Agreements, the undersigned agrees
not to offer, sell or contract to sell, or otherwise dispose of,
directly or indirectly, or announce an offering of, any shares of
Common Stock beneficially owned by the undersigned or any
securities convertible into, or exchangeable for, shares of
Common Stock for a period of 120 days following the day on which
the Underwriting Agreements are executed without the prior
consent of Salomon Brothers Inc and Salomon Brothers
International Limited,

<PAGE>

                                     -2-

other than shares of Common Stock disposed of as bona fide gifts or by act of
law.

          If for any reason the Underwriting Agreements shall be
terminated prior to the Closing Date (as defined in the
Underwriting Agreements), the agreement set forth above shall
likewise be terminated.

                                Sincerely,



                                _________________________________
                                Name:
                                Title:
                                Address:


<PAGE>


                             Forest Oil Corporation

                               1,800,000 Shares(1)
                                  Common Stock
                                ($.10 par value)

                      International Underwriting Agreement


                               London, England
                               _________  __, 1996


Salomon Brothers International Limited
Dillon, Read & Co. Inc.
Morgan Stanley & Co. International Limited
As Representatives of the several International Underwriters,
c/o Salomon Brothers International Limited
Victoria Plaza
111 Buckingham Palace Road
London SW1W OSB ENGLAND


Dear Sirs:

          Forest Oil Corporation, a New York corporation (the "Company"), and
Saxon Petroleum Inc. (the "Selling Stockholder") propose to sell 1,641,000 and
159,000 shares, respectively, of Common Stock $.10 par value (the "Common
Stock"), of the Company (said shares to be issued and sold by the Company and
the Selling Stockholder being hereinafter called the "International Underwritten
Securities"), to the underwriters named in Schedule I hereto (the "International
Underwriters"), for whom you (the "International Representatives") are acting as
representatives.  The Company also proposes to grant to the International
Underwriters an option to purchase up to an additional 270,000 shares of Common
Stock (the "International Option Securities"; the International Option
Securities, together with the International Underwritten Securities, being
hereinafter called the "International Securities").

          It is understood that the Company and the Selling Stockholder are
concurrently entering into a U.S. Underwriting Agreement dated the date hereof
(the "U.S. Underwriting Agreement") providing for (i) the sale by the Company
and the Selling Stockholder of an aggregate of 10,200,000 shares of  Common
Stock (the "U.S. Underwritten Securities") and (ii) the grant by the Company of
an option to the U.S. Underwriters

- -----------------
(1)   Plus an option to purchase from the Company up to 270,000 additional
      shares to cover over-allotments.


<PAGE>

                                       -2-

referred to below to purchase up to an additional 1,530,000 shares of Common
Stock (the "U.S. Option Securities"; the U.S. Option Securities together with
the U.S. Underwritten Securities, being hereinafter called the "U.S.
Securities," and, together with the International Securities, the "Securities").
It is contemplated that the U.S. Securities shall be sold in the United States
and Canada through arrangements with certain underwriters outside the United
States and Canada (the "U.S. Underwriters") for whom Salomon Brothers Inc,
Dillon, Read & Co. Inc., Morgan Stanley & Co. Incorporated and Chase Securities,
Inc. are acting as representatives (the "Representatives").  It is further
understood and agreed that the U.S. Underwriters and the International
Underwriters have entered into an Agreement Between U.S. Underwriters and
International Underwriters dated the date hereof (the "Agreement Between U.S.
Underwriters and International Underwriters"), pursuant to which, among other
things, the International Underwriters may purchase from the U.S. Underwriters a
portion of the U.S. Securities to be sold pursuant to the U.S. Underwriting
Agreement and the U.S. Underwriters may purchase from the International
Underwriters a portion of the International Securities to be sold pursuant to
the International Underwriting Agreement.

          Pursuant to the Acquisition Agreement ("Acquisition Agreement") dated
December 12, 1995 by and among the Company, ATCOR Resources Ltd., a Canadian
corporation ("ATCOR"), Atco Ltd., a corporation incorporated under the laws of
Alberta, Canadian Utilities Limited, a Canadian corporation ("Canadian
Utilities"), and Canutilities Holdings Ltd., a corporation incorporated under
the laws of Alberta ("Canutilities") and subject to the terms and conditions set
forth therein, the Company agreed to purchase and Atco Ltd., Canadian Utilities
and Canutilities agreed to sell ATCOR (the "Acquisition"), as more fully
described in the Prospectuses (as hereinafter defined).  Consummation of the
Acquisition and the purchase of the U.S. Underwritten Securities by the U.S.
Underwriters and the International Underwritten Securities by the International
Underwriters, are mutually contingent transactions, and the Company intends that
the closing of the Acquisition shall occur immediately following the
consummation of the transactions contemplated by this Agreement and the U.S.
Underwriting Agreement.

     1.   REPRESENTATIONS AND WARRANTIES.

          (a)  The Company represents and warrants to, and agrees with, each
International Underwriter as set forth below in this


<PAGE>

                                       -3-


Section 1(a).  Certain terms used in this Section 1 are defined in paragraph
(iv) hereof.

             (i)    The Company meets the requirements for use of Form S-2 under
     the Securities Act of 1933 (the "Act") and has filed with the Securities
     and Exchange Commission (the "Commission") a registration statement (file
     number 33-64949) on such Form, including  related Preliminary
     Prospectuses, for the registration under the Act of the offering and sale
     of the Securities.  The Company has filed one or more amendments thereto,
     including the related Preliminary Prospectuses, each of which has
     previously been furnished to you.  The Company will next file with the
     Commission either (i) prior to effectiveness of such registration
     statement, a further amendment to such registration statement (including
     the form of final prospectuses) or (ii) after effectiveness of such
     registration statement, final prospectuses in accordance with Rules 430A
     and 424(b)(1) or (4).  In the case of clause (ii), the Company has included
     in such registration statement, as amended at the Effective Date, all
     information (other than Rule 430A Information) required by the Act and the
     rules thereunder to be included in the Prospectuses with respect to the
     Securities and the offering thereof.  As filed, such amendment and form of
     final prospectuses, or such final prospectuses, shall include all Rule 430A
     Information, together with all other such required information, with
     respect to the Securities and the offering thereof and, except to the
     extent the International Representatives shall agree in writing to a
     modification, shall be in all substantive respects in the form furnished to
     you prior to the Execution Time or, to the extent not completed at the
     Execution Time, shall contain only such specific additional information and
     other changes (beyond that contained in the latest International
     Preliminary Prospectus) as the Company has advised you, prior to the
     Execution Time, will be included or made therein.

            (ii)    It is understood that two forms of prospectuses are to be
     used in connection with the offering and sale of the Securities:  one form
     of prospectus relating to the U.S. Securities, which are to be offered and
     sold to United States and Canadian Persons, and one form of prospectus
     relating to the International Securities, which are to be offered and sold
     to persons other than United States and Canadian Persons.  Such form of
     prospectus relating to the  U.S. Securities as first filed pursuant to Rule
     424(b) or, if no filing pursuant to Rule 424(b) is


<PAGE>

                                       -4-


     made, such form of prospectus included in the Registration Statement at the
     Effective Date, referred to herein as the "U.S. Prospectus"; such form of
     prospectus relating to the International Securities as first filed pursuant
     to Rule 424(b) or, if no filing pursuant to Rule 424(b) is made, such form
     of prospectus included in the Registration Statement at the Effective Date,
     is referred to herein as the "International Prospectus"; and the U.S.
     Prospectus and the International Prospectus are collectively referred to
     herein as the "Prospectuses".

           (iii)    To the best of the Company's knowledge, no order preventing
     or suspending the use of any Preliminary Prospectuses has been issued by
     the Commission.  On the Effective Date, the Registration Statement did or
     will, and when the Prospectuses are first filed (if required) in accordance
     with Rule 424(b) and on the Closing Date, the Prospectuses (and any
     supplements thereto) will, comply in all material respects with the
     applicable requirements of the Act and the Securities Exchange Act of 1934
     (the "Exchange Act") and the respective rules and regulations thereunder.
     On the Effective Date, the Registration Statement did not or will not
     contain any untrue statement of a material fact or omit to state any
     material fact required to be stated therein or necessary in order to make
     the statements therein not misleading, and, on the Effective Date, each
     Prospectus, if not filed pursuant to Rule 424(b), did not or will not, and
     on the date of any filing pursuant to Rule 424(b) and on the Closing Date,
     each Prospectus (together with any supplement thereto) will not, include
     any untrue statement of a material fact or omit to state a material fact
     necessary in order to make the statements therein, in the light of the
     circumstances under which they were made, not misleading; PROVIDED,
     HOWEVER, that the Company makes no representations or warranties as to the
     information contained in or omitted from the Registration Statement, or the
     Prospectuses (or any supplement thereto) in reliance upon and in conformity
     with information furnished in writing to the Company by or on behalf of any
     International Underwriter through the International Representatives
     specifically for inclusion in or omission from the Registration Statement
     or the Prospectuses (or any supplement thereto).

            (iv)    The terms which follow, when used in this Agreement, shall
     have the meanings indicated.  The term "the Effective Date" shall mean each
     date that the Registration  Statement and any post-effective amendment or
     amendments


<PAGE>

                                       -5-


     thereto became or become effective.  "Execution Time" shall mean the date
     and time that this Agreement is executed and delivered by the parties
     hereto.  The "U.S. Preliminary Prospectus" and the "International
     Preliminary Prospectus", respectively, shall mean any preliminary
     prospectus with respect to the offering of the U.S. Securities and the
     International Securities, as the case may be, referred to in paragraph (i)
     above and any preliminary prospectus with respect to the offering of the
     U.S. Securities and the International Securities, as the case may be,
     included in the Registration Statement at the Effective Date that omits
     Rule 430A Information; and the U.S. Preliminary Prospectus and the
     International Preliminary Prospectus are hereinafter collectively called
     the "Preliminary Prospectuses".  "Prospectus" shall mean the prospectus
     relating to the Securities that is first filed pursuant to Rule 424(b)
     after the Execution Time or, if no filing pursuant to Rule 424(b) is
     required, shall mean the form of final prospectus relating to the
     Securities included in the Registration Statement at the Effective Date.
     "Registration Statement" shall mean the registration statement referred to
     in paragraph (i) above, including incorporated documents, exhibits and
     financial statements, as amended at the Execution Time (or, if not
     effective at the Execution Time, in the form in which it shall become
     effective) and, in the event any post-effective amendment thereto becomes
     effective prior to the Closing Date (as hereinafter defined), shall also
     mean such registration statement as so amended.  Such term shall include
     any Rule 430A Information deemed to be included therein at the Effective
     Date as provided by Rule 430A.  "Rule 424" and "Rule 430A" refer to such
     rules under the Act.  "Rule 430A Information" means information with
     respect to the Securities and the offering thereof permitted to be omitted
     from the Registration Statement when it becomes effective pursuant to Rule
     430A.  Any reference herein to the Registration Statement, a Preliminary
     Prospectus or the Prospectuses shall be deemed to refer to and include the
     documents (or any portions thereof) incorporated by reference therein
     pursuant to Item 12 of Form S-2 whether filed under the Exchange Act or
     delivered pursuant to Item 11 of Form S-2.  Any reference herein to the
     Registration Statement, a Preliminary Prospectus or the Prospectuses shall
     be deemed to refer to and include the documents incorporated by reference
     therein pursuant to Item 12 of Form S-2 which were filed under the Exchange
     Act on or before the Effective Date of the Registration Statement or the
     issue date of such Preliminary Prospectus or the  Prospectuses, as the case
     may be; and any reference herein


<PAGE>

                                       -6-


     to the terms "amend", "amendment" or "supplement" with respect to the
     Registration Statement, any Preliminary Prospectus or the Prospectuses
     shall be deemed to refer to and include the filing of any document under
     the Exchange Act after the Effective Date of the Registration Statement, or
     the issue date of any Preliminary Prospectus or the Prospectuses, as the
     case may be, deemed to be incorporated therein by reference.  "United
     States or Canadian Person" shall mean any person who is a national or
     resident of the United States or Canada, any corporation, partnership, or
     other entity created or organized in or under the laws of the United States
     or Canada or of any political subdivision thereof, or any estate or trust
     the income of which is subject to United States or Canadian Federal income
     taxation, regardless of its source (other than any non-United States or
     non-Canadian branch of any United States or Canadian Person), and shall
     include any United States or Canadian branch of a person other than a
     United States or Canadian Person.  "U.S." or "United States" shall mean the
     United States of America (including the states thereof and the District of
     Columbia), its territories, its possessions and other areas subject to its
     jurisdiction.

             (v)    The only corporate subsidiaries of the Company are listed on
     Schedule II hereto and are each referred to herein as a "subsidiary" and
     are collectively referred to herein as the "subsidiaries".

            (vi)    The Company has been duly incorporated and is validly
     existing as a corporation in good standing under the laws of the State of
     New York, and each subsidiary of the Company has been duly incorporated and
     is validly existing as a corporation in good standing under the laws of its
     jurisdiction of incorporation or organization, as the case may be, and each
     has the corporate power and authority to own its properties and conduct its
     business as described in the Prospectuses, and has been duly qualified as a
     foreign corporation and is in good standing under the laws of each other
     jurisdiction in which its ownership or leasing of its properties or its
     conduct of its material business makes such qualification necessary, except
     to the extent that any failure to so qualify or be in good standing would
     not have a material adverse effect on the condition (financial or other),
     earnings, business or properties of the Company and its subsidiaries, taken
     as a whole.

           (vii)    The issuance and sale of the Securities to be sold by the
     Company under this Agreement and the U.S.


<PAGE>

                                       -7-


     Underwriting Agreement and the fulfillment of the terms of this Agreement,
     the U.S. Underwriting Agreement or the Acquisition Agreement do not result
     in a breach of any of the terms or provisions of, or constitute a default
     (or an event which, with notice or lapse of time or both, would constitute
     a default) under, (i) the Restated Certificate of Incorporation or Bylaws
     of the Company or its subsidiaries, (ii) any bond, debenture, note, loan
     agreement, indenture, mortgage, deed of trust, lease or other agreement or
     instrument to which the Company or its subsidiaries is now a party or by
     which any of them is bound, or (iii) any order of any court or governmental
     agency or authority entered in any proceeding to which the Company or its
     subsidiaries was or is now a party or by which either of them is bound,
     which default or breach would have a material adverse effect on the
     condition (financial or other), earnings, business or properties of the
     Company and its subsidiaries, taken as a whole.

          (viii)    Neither the Company, nor any of its subsidiaries has
     sustained since the date of the latest audited financial statements
     included or incorporated by reference in the Prospectus any material loss
     or interference with its business from fire, explosion, flood or other
     calamity, whether or not covered by insurance, or from any court or
     governmental action, order or decree, otherwise than as set forth or
     contemplated in the Prospectuses; and, since the respective dates as of
     which information is given in the Registration Statement and the
     Prospectuses, there has not been any material increase in the long-term
     debt of the Company or any of its subsidiaries.

            (ix)    The Company has all requisite corporate power and authority
     to enter into this Agreement, the U.S. Underwriting Agreement and the
     Acquisition Agreement, to issue, sell and deliver the Securities as
     provided herein and to consummate the transactions contemplated herein and
     in the Acquisition Agreement, and this Agreement, the U.S. Underwriting
     Agreement and the Acquisition Agreement has been duly authorized, executed
     and delivered by the Company.  Each consent, approval, authorization,
     order, declaration or filing by or with any governmental agency or body
     necessary for the offer and sale of the Securities, the execution, delivery
     and performance of this Agreement, the U.S. Underwriting Agreement and the
     Acquisition Agreement by the Company and the consummation by the Company of
     the  transactions contemplated hereby, by the U.S. Underwriting


<PAGE>

                                       -8-


     Agreement, and by the Acquisition Agreement have been made or obtained,
     except such as may be necessary to make the Registration Statement
     effective (and maintain it as effective) under the Act and to qualify the
     Securities for public offering by you under state securities or Blue Sky
     laws or by the National Association of Securities Dealers, Inc. ("NASD") in
     connection with the purchase and distribution of the Securities by the U.S.
     Underwriters and the International Underwriters.

             (x)    The actual and as adjusted capitalization of the Company as
     of September 30, 1995 is as set forth under the heading "Capitalization" in
     the Prospectuses; the issued shares of capital stock of the Company conform
     to the description thereof in the Prospectuses and have been duly
     authorized and validly issued and are fully paid and nonassessable; all
     outstanding shares of capital stock of each of the subsidiaries have been
     duly authorized and validly issued, and are fully paid and nonassessable
     and (except as described in the Registration Statement) are owned directly
     by the Company or by another subsidiary of the Company free and clear of
     any liens, encumbrances, equities or claims.

            (xi)    The Securities to be issued and sold by the Company to the
     International Underwriters hereunder and to the U.S. Underwriters under the
     U.S. Underwriting Agreement have been duly authorized and, when issued and
     paid for as contemplated herein, will be validly issued, fully paid and
     nonassessable and will conform to the description thereof in the
     Prospectuses and will not have been issued in violation of or subject to
     any preemptive rights or rights of first refusal.

           (xii)    Except as described in the Registration Statement, there are
     no options, warrants, agreements, preemptive rights, conversion rights,
     contracts or other rights in existence to purchase or acquire from the
     Company any shares of the capital stock or securities or obligations
     convertible into, or any contracts or commitments to issue or sell shares
     of capital stock or any such rights or other securities of the Company.
     The descriptions of the Company's retirement and savings, stock option,
     stock purchase and other stock plans or arrangements, and the options or
     other rights granted and exercised thereunder, as set forth in the
     Prospectuses, are accurate and fair summaries of such plans, arrangements,
     options and rights.


<PAGE>

                                       -9-


          (xiii)    There are no legal, regulatory, administrative or
     governmental actions, suits or proceedings pending to which the Company or
     any of its subsidiaries or any of their officers is a party or of which any
     properties of the Company or any of its subsidiaries is the subject except
     as set forth in the Prospectuses, or as individually or in the aggregate,
     do not now have and are not reasonably expected in the future to have any
     material adverse effect in the condition (financial or other), earnings,
     business or properties of the Company and its subsidiaries, taken as a
     whole; and to the best knowledge of the Company, no such proceedings are
     threatened or contemplated by any of such governmental, regulatory or
     administrative authorities or others and there are no agreements,
     contracts, leases or documents of the Company or any of its subsidiaries
     that are required to be described in the Prospectuses or to be filed as
     exhibits to the Registration Statement by the Act or the Exchange Act or
     the rules and regulations thereunder which have not been described in all
     material respects in the Prospectuses or filed as exhibits to the
     Registration Statement.

           (xiv)    All material agreements to which the Company or any of its
     subsidiaries is a party and which are required to be described in the
     Registration Statement or the Prospectuses are described therein.  The
     Company is not in breach of or in violation under any of the material terms
     or provisions of, or in default under, (i) any material contract,
     indenture, mortgage, deed of trust, permit, license, note agreement or
     other material agreement or material instrument to which the Company is a
     party or by which any of its properties are bound, (ii) its Restated
     Certificate of Incorporation or Bylaws, or (iii) any order, judgment,
     statute, rule or regulation of any court or governmental, administrative or
     regulatory agency or body having jurisdiction over the Company or any of
     its properties, except as may be properly described in the Prospectuses or
     such as individually or in the aggregate do not now have and are not
     reasonably expected to have a material adverse effect upon the condition
     (financial or other), earnings, business or properties of the Company and
     its subsidiaries, taken as a whole.

            (xv)    The Company has obtained the agreement of each of the
     Company's directors and executive officers that such persons will not, for
     a period of 120 days after the date of the Prospectuses, offer to sell,
     contract to sell or otherwise sell (including without limitation in a short



<PAGE>

                                      -10-
     sale), grant any option to purchase, or dispose of any shares of Common
     Stock of the Company, any options or warrants to purchase any shares of
     Common Stock of the Company, or any securities convertible into or
     exchangeable for shares of Common Stock of the Company, without the prior
     written consent of the Salomon Brothers Inc and Salomon Brothers
     International Limited, as the case may be, except the Company may issue
     securities pursuant to the Company's retirement, savings, stock option or
     other benefit or incentive plans maintained for its officers, directors or
     employees.

           (xvi)    The Company has not taken and will not take, directly or
     indirectly, prior to the earlier of 90 days from the date of this Agreement
     and the U.S. Underwriting Agreement and the termination of the underwriting
     syndicate contemplated by this Agreement and the U.S. Underwriting
     Agreement, any action designed to stabilize or manipulate the price of any
     security of the Company, or which caused or resulted in, or which might in
     the future reasonably be expected to cause or result in, stabilization or
     manipulation of the price of any security of the Company.

          (xvii)    KPMG Peat Marwick LLP, who have certified certain financial
     statements of the Company and its subsidiaries, are independent public
     accountants as required by Canadian securities regulations, the Act and the
     Exchange Act and the rules and regulations of the Commission thereunder.

         (xviii)    Price Waterhouse, who have certified certain financial
     statements of ATCOR and its subsidiaries, are independent public
     accountants, as required by the Act in the Exchange Act and the rules and
     regulations of the Commission thereunder.

           (xix)    The consolidated financial statements of the Company
     (including the related notes and supporting schedules) filed as part of the
     Registration Statement or included or incorporated by reference in the
     Prospectuses present fairly in all material respects the condition
     (financial or other) and results of operations of the Company and its
     consolidated subsidiaries, at the dates and for the periods indicated, and
     have been prepared in conformity with generally accepted accounting
     principles applied on a consistent basis throughout the periods involved,
     except as set forth in the notes to such financial statements and except to
     the extent that certain footnote



<PAGE>

                                      -11-


     disclosures regarding the unaudited financial statements  have been omitted
     in accordance with the applicable rules of the Commission.  The amounts
     included in the Registration Statement and the amounts in the Prospectuses
     under the captions "Prospectus Summary -- Summary Financial and Operating
     Data" and "Selected Financial and Operating Data" fairly present, in all
     material respects, the information shown therein and have been determined
     on a basis consistent with the financial statements included in the
     Registration Statement and the Prospectuses.

            (xx)    The Company effected a five to one reverse stock split of
     its outstanding Common Stock on January   , 1996; neither the Board of
     Directors of the Company (or any committee thereof) nor any shareholder of
     the Company have taken any action since such date, or to the knowledge of
     the Company are contemplating taking any action, to rescind such reverse
     stock split; and no legal, regulatory, administrative or governmental
     action, suit or proceeding to which the Company or any of its subsidiaries
     or any of their officers is a party is pending, or to the knowledge of the
     Company threatened, which seeks to rescind such reverse stock split.

           (xxi)    The Acquisition Agreement is in full force and effect; and
     neither the Board of Directors of the Company (or any committee thereof)
     nor any shareholder of the Company has taken any action, or to the
     knowledge of the Company is contemplating taking any action, to modify,
     amend, supplement or rescind the Acquisition Agreement; all of the
     conditions to consummating the Acquisition have been satisfied or are
     reasonably expected by the Company to be satisfied as of the Closing Date,
     and no event has occurred, or to the knowledge of the Company is reasonably
     expected to occur, which would prevent or delay the consummation of the
     Acquisition immediately, or waive any provision thereof, following the
     consummation of the sale of the International Underwritten Securities
     pursuant to this Agreement and the U.S. Underwritten Securities pursuant to
     the U.S. Underwriting Agreement.

          (xxii)    The agreement of The Anschutz Corporation ("Anschutz") to
     not transfer any of the shares of Common Stock of the Company owned by it,
     except in certain limited circumstances, for a period of nine months
     following Closing Date, is in full force and effect, and the Company will
     not enter into any agreement to modify, amend, supplement or rescind such
     agreement, or waive any provision thereof, for


<PAGE>


                                      -12-


     a period of 180 days from the date of the Prospectuses without the prior
     written consent of Salomon Brothers Inc.

         (xxiii)    The agreement of Joint Energy Development Investments
     Limited Partnership ("JEDI") to not transfer any of the shares of Common
     Stock of the Company owned by it, except in certain limited circumstances,
     described in the Prospectuses, is in full force and effect, and the Company
     will not enter into any agreement to modify, amend, supplement or rescind
     such agreement, or waive any provision thereof, for a period of 180 days
     from the date of the Prospectus without the prior written consent of
     Salomon Brothers Inc.

          (b)  The Selling Stockholder represents and warrants to, and agrees
with each International Underwriter that:

          (i)  The Selling Stockholder is the lawful owner of the Securities to
     be sold by the Selling Stockholder hereunder and under the U.S.
     Underwriting Agreement and upon sale and delivery of, and payment for, such
     Securities, as provided herein, the Selling Stockholder will convey good
     and marketable title to such Securities, free and clear of all liens,
     encumbrances, equities and claims whatsoever.

          (ii) The Selling Stockholder has not taken and will not take, directly
     or indirectly, prior to the earlier of 90 days from the date of this
     Agreement and the U.S. Underwriting Agreement and the termination of the
     underwriting syndicate contemplated by this Agreement and the U.S.
     Underwriting Agreement, any action designed to or which has constituted or
     which might reasonably be expected to cause or result, under the Exchange
     Act or otherwise, in stabilization or manipulation of the price of any
     security of the Company to facilitate the sale or resale of the Securities.

         (iii) Certificates in negotiable form for the Selling Stockholder's
     Securities have been placed in custody, for delivery pursuant to the terms
     of this Agreement and the U.S. Underwriting Agreement, under a Custody
     Agreement duly authorized, executed and delivered by such Selling
     Stockholder, in the form heretofore furnished to you (the "Custody
     Agreement") with The Chase Manhattan Bank of Canada, as custodian (the
     "Custodian"); the International Securities represented by the certificates
     so held in custody for the Selling Stockholder are subject to the interest
     hereunder of the International Underwriters and the


<PAGE>

                                      -13-


     Company; the arrangements for custody and delivery of such certificates,
     made by the Selling Stockholder hereunder, under the U.S. Underwriting
     Agreement and under the Custody Agreement, are not subject to termination
     by any acts of the Selling Stockholder, or by operation of law or by the
     occurrence of any other event; and if such event shall occur before the
     delivery of such Securities hereunder or under the U.S. Underwriting
     Agreement, certificates for the Securities will be delivered by the
     Custodian in accordance with the terms and conditions of this Agreement,
     the U.S. Underwriting Agreement and the Custody Agreement as if such event
     had not occurred, regardless of whether or not the Custodian shall have
     received notice of such event.

          (iv) No consent, approval, authorization or order of any court or
     governmental agency or body is required for the consummation by the Selling
     Stockholder of the transactions contemplated herein, except such as may
     have been obtained under the Act and such as may be required under the blue
     sky laws of any jurisdiction in connection with the purchase and
     distribution of the Securities by the U.S. Underwriters and the
     International Underwriters and such other approvals as have been obtained.

           (v) Neither the sale of the Securities being sold by the Selling
     Stockholder nor the consummation of any other of the transactions herein
     contemplated, or contemplated by the U.S. Underwriting Agreement, by such
     Selling Stockholder or the fulfillment of the terms hereof or of the U.S.
     Underwriting Agreement by such Selling Stockholder will conflict with,
     result in a breach or violation of, or constitute a default under any law
     or the charter or by-laws of such Selling Stockholder or the terms of any
     indenture or other agreement or instrument to which such Selling
     Stockholder or any of its subsidiaries is a party or bound, or any
     judgment, order or decree applicable to such Selling Stockholder or any of
     its subsidiaries of any court, regulatory body, administrative agency,
     governmental body or arbitrator having jurisdiction over such Selling
     Stockholder or any of its subsidiaries.


     2.   PURCHASE AND SALE.  Subject to the terms and conditions and in
reliance upon the representations and warranties herein set forth:

          (a)  The Company and the Selling Stockholder agree to sell to each
     International Underwriter, and each


<PAGE>

                                      -14-


     International Underwriter agrees, severally and not jointly,  to purchase
     from the Company, at a purchase price of $____ per share, the amount of the
     International Underwritten Securities set forth opposite such International
     Underwriter's name in Schedule I hereto.

          (b)  The Company hereby grants an option to the several International
     Underwriters to purchase, severally and not jointly, up to 270,000 shares
     of the International Option Securities at the same purchase price per share
     as the International Underwritten Securities by the International
     Underwriters.  Said option may be exercised in whole or in part at any time
     (but not more than once), on or before the 30th day after the date of the
     U.S. Prospectus upon written or telegraphic notice by the Representatives
     to the Company setting forth the number of shares of the International
     Option Securities as to which the several International Underwriters are
     exercising the option and the settlement date.  Delivery of certificates
     for the shares of International Option Securities by the Company, and
     payment therefor to the Company, shall be made as provided in Section 3
     hereof.  The number of shares of the International Option Securities to be
     purchased by each International Underwriter shall be the same percentage of
     the total number of shares of the International Option Securities to be
     purchased by the several International Underwriters as such International
     Underwriter is purchasing of the International Underwritten Securities,
     subject to such adjustments as you in your absolute discretion shall make
     to eliminate any fractional shares.

     3.   DELIVERY AND PAYMENT.  Delivery of and payment for the International
Underwritten Securities shall be made at 9:00 AM, New York City time, on
January __, 1996, or such later date (not later than ___, 1996) as the
International Representatives shall designate, which date and time may be
postponed by agreement between the International Representatives and the Company
or as provided in Section 9 hereof (such date and time of delivery and payment
for the U.S. Securities being herein called the "Closing Date").  Delivery of
the International Underwritten Securities shall be made to the International
Representatives from the respective accounts of the several International
Underwriters against payment by the several International Underwriters through
the International Representatives of the purchase price thereof to or upon the
order of the Company and the Selling Stockholder by certified or official bank
check or checks drawn on or by a New York Clearing House bank and payable in
next day funds, or at the option of the Company by wire transfer to accounts
designated


<PAGE>

                                      -15-


in writing by the Company and the Selling Stockholder (as the  case may be) of
immediately available funds; provided that, the Company and the Selling
Stockholder shall reimburse the International Underwriters by payment to the
International Representatives for the cost of providing such immediately
available funds (which reimbursement shall be netted against the amounts payable
to the Company and the Selling Stockholder).  Delivery of the International
Underwritten Securities shall be made at such location as the International
Representatives shall reasonably designate at least one business day in advance
of the Closing Date and payment for the Securities shall be made at the office
of Cahill Gordon & Reindel, 80 Pine Street, New York, New York.  Certificates
for the International Underwritten Securities shall be registered in such names
and in such denominations as the International Representatives may request not
less than three full business days in advance of the Closing Date.

          The Company and Selling Stockholder agree to have the U.S. Securities
available for inspection, checking and packaging by the International
Representatives in New York, New York, not later than 2:00 PM on the business
day prior to the Closing Date.

          The Selling Stockholder will pay all applicable state transfer taxes,
if any, involved in the transfer to the several International Underwriters of
the International Securities to be purchased by them from the Selling
Stockholder and the respective International Underwriters will pay any
additional stock transfer taxes involved in further transfers.

          If the option provided for in Section 2(b) hereof is exercised after
the third business day prior to the Closing Date, the Company will deliver (at
the expense of the Company) to the International Representatives, at Seven World
Trade Center, New York, New York, on the date specified by the International
Representatives (which shall be within four business days after exercise of said
option), certificates for the International Option Securities in such names and
denominations as the International Representatives shall have requested against
payment of the purchase price thereof to or upon the order of the Company by
certified or official bank check or checks drawn on or by a New York Clearing
House bank and payable in next day funds, or by wire transfer of immediately
available funds if so requested by the Company provided that the Company
reimburses the International Underwriters by payment to the International
Representatives for the cost of providing such immediately available funds.  If
settlement for the International Option Securities occurs after the Closing
Date, the Company will deliver to the International Representatives on the
settlement


<PAGE>

                                      -16-


date for the International Option Securities, and the obligation  of the
Underwriters to purchase the International Option Securities shall be
conditioned upon receipt of, supplemental opinions, certificates and letters
confirming as of such date the opinions, certificates and letters delivered on
the Closing Date pursuant to Section 6 hereof.

          It is understood and agreed that the Closing Date shall occur
simultaneously with the "Closing Date" under the International Underwriting
Agreement.

     4.   OFFERING BY INTERNATIONAL UNDERWRITERS.  It is understood that the
several International Underwriters propose to offer the Securities for sale to
the public as set forth in the International Prospectus.

     5.   AGREEMENTS.

          (a)  The Company agrees with the several International Underwriters
and the Selling Stockholder that:

            (i)     The Company will use its best efforts to cause the
     Registration Statement, if not effective at the Execution Time, and any
     amendments thereof, to become effective.  Prior to the termination of the
     offering of the Securities, the Company will not file any amendment of the
     Registration Statement or supplement to the International Prospectus
     without your prior consent, which consent shall not be unreasonably
     withheld. Subject to the foregoing sentence, if the Registration Statement
     has become or becomes effective pursuant to Rule 430A, or filing of the
     International Prospectus is otherwise required under Rule 424(b), the
     Company will cause the International Prospectus, properly completed, and
     any supplement thereto to be filed with the Commission pursuant to the
     applicable paragraph of Rule 424(b) within the time period prescribed and
     will provide evidence satisfactory to the International Representatives of
     such timely filing. The Company will promptly advise the International
     Representatives (A) when the Registration Statement, if not effective at
     the Execution Time, and any amendment thereto, shall have become effective,
     (B) when the International Prospectus, and any supplement thereto, shall
     have been filed (if required) with the Commission pursuant to Rule 424(b),
     (C) when, prior to termination of the offering of the International
     Securities, any amendment to the Registration Statement shall have been
     filed or become effective, (D) of any request by the Commission for any
     amendment of the Registration Statement


<PAGE>

                                      -17-


     or supplement to the International Prospectus or for any
     additional information, (E) of the issuance by the Commission of any stop
     order suspending the effectiveness of the Registration Statement or the
     institution or threatening of any proceeding for that purpose and (F) of
     the receipt by the Company of any notification with respect to the
     suspension of the qualification of the International Securities for sale in
     any jurisdiction or the initiation or threatening of any proceeding for
     such purpose.  The Company will use its reasonable best efforts to prevent
     the issuance of any such stop order and, if issued, to obtain as soon as
     possible the withdrawal thereof.

           (ii)     If, at any time when a prospectus relating to the
     International Securities is required to be delivered under the Act, any
     event occurs as a result of which the International Prospectus as then
     supplemented would include any untrue statement of a material fact or omit
     to state any material fact necessary to make the statements therein, in the
     light of the circumstances under which they were made, not misleading, or
     if it shall be necessary to amend the Registration Statement or supplement
     the International Prospectus to comply with the Act or the Exchange Act or
     the respective rules thereunder, the Company promptly will prepare and file
     with the Commission, subject to the second sentence of paragraph (a)(i) of
     this Section 5, an amendment or supplement which will correct such
     statement or omission or effect such compliance.

          (iii)     As soon as practicable, the Company will make generally
     available to its security holders and to the International Representatives
     an earnings statement or statements of the Company and its subsidiaries
     which will satisfy the provisions of Section 11(a) of the Act and Rule 158
     under the Act.

           (iv)     The Company will furnish to the Representatives and counsel
     for the International Underwriters, without charge, signed copies of the
     Registration Statement (including exhibits thereto) and to each other
     International Underwriter a copy of the Registration Statement (without
     exhibits thereto) and, so long as delivery of a prospectus by an
     Underwriter or dealer may be required by the Act, as many copies of each
     International Preliminary Prospectus and any supplement thereto as the
     International Representatives may reasonably request.  The Company will pay
     the expenses of printing or other production of all documents relating to
     the offering.


<PAGE>

                                      -18-


       (v)     The Company will arrange for the qualification of the Securities
for sale under the laws of such jurisdictions as the International
Representatives may designate and will maintain such qualifications in effect
so long as required for the distribution of the U.S. Securities; PROVIDED,
HOWEVER, that the Company shall not be required to qualify to do business in
any jurisdiction where it is not now qualified or to file a general consent to
service of process in any jurisdiction.  The Company will pay the fee of the
NASD in connection with its review of the offering.

     (vi)      The Company will not, for a period of 120 days following the
Execution Time, without the prior written consent of Salomon Brothers
International Limited, offer, sell or contract to sell, or otherwise dispose of,
directly or indirectly, or announce the offering of, any other shares of Common
Stock or any securities convertible into, or exchangeable for, shares of Common
Stock; PROVIDED, HOWEVER, that the Company may issue securities (A) pursuant to
any stock option, retirement, savings or other benefit or incentive plans
maintained for the Company's officers, directors or employees, in effect at
the Execution Time and (B) for the payment of regular dividends in the
Company's $.75 Convertible Preferred Stock.

     (vii)     The Company confirms as of the date hereof that it is in
compliance with all provisions of Section 1 of Laws of Florida, Chapter 92-198,
AN ACT RELATING TO DISCLOSURE OF DOING BUSINESS WITH CUBA, and the Company
further agrees that if it commences engaging in business with the government of
Cuba or with any person or affiliate located in Cuba after the date the
Registration Statement becomes or has become effective with the Securities and
Exchange Commission or with the Florida Department of Banking and Finance (the
"Department"), whichever date is later, or if the information reported in the
Prospectus, if any, concerning the Company's business with Cuba or with any
person or affiliate located in Cuba changes in any material way, the Company
will provide the Department notice of such business or change, as appropriate,
in a form acceptable to the Department.

          (b)  Each International Underwriter agrees that (i) it is not
purchasing any of the International Securities for the account of any United
States or Canadian Person, (ii) it has not offered or sold, and will not offer
or sell, directly or indirectly, any of the Securities or distribute any
International Prospectus to any person in the United States or Canada, or to any
United States or Canadian


<PAGE>

                                      -19-


Person, and (iii) any dealer to  whom it may sell any of the International
Securities will represent that it is not purchasing for the account of any
United States or Canadian Person and agree that it will not offer or resell,
directly or indirectly, any of the International Securities in the United States
or Canada, or to any United States or Canadian Person or to any other dealer who
does not so represent and agree; PROVIDED, HOWEVER, that the foregoing shall not
restrict (A) purchases and sales between the U.S. Underwriters on the one hand
and the International Underwriters on the other hand pursuant to the Agreement
Between U.S. Underwriters and International Underwriters, (B) stabilization
transactions contemplated under the Agreement Between U.S. Underwriters and
International Underwriters, conducted through Salomon Brothers Inc (or through
the Representatives and International Representatives) as part of the
distribution of the Securities, and (C) sales to or through (or distributions of
International Prospectuses or International Preliminary Prospectuses to) persons
not United States or Canadian Persons who are investment advisors, or who
otherwise exercise investment discretion, and who are purchasing for the account
of any United States or Canadian Person.

          (c)  The agreements of the International Underwriters set forth in
paragraph (b) of this Section 5 shall terminate upon the earlier of the
following events:

          (i)  a mutual agreement of the Representatives and the International
     Representatives to terminate the selling restrictions set forth in
     paragraph (b) of this Section 5 and Section 5(b) of the U.S. Underwriting
     Agreement; or

          (ii) the expiration of a period of 30 days after the Closing Date,
     unless (A) the International Representatives shall have given notice to the
     Company and the Representatives that the distribution of the International
     Securities by the International Underwriters has not yet been completed, or
     (B) the Representatives shall have given notice to the Company and the
     International Underwriters that the distribution of the U.S. Securities by
     the U.S. Underwriters has not yet been completed.  If such notice by the
     Representatives or the International Representatives is given, the
     agreements set forth in such paragraph (b) shall survive until the earlier
     of (1) the event referred to in clause (i) of this


<PAGE>

                                      -20-


     subsection (c) or (2) the expiration of an additional period of 30 days
     from the date of any such notice.

     6.   CONDITIONS TO THE OBLIGATIONS OF THE INTERNATIONAL UNDERWRITERS.  The
obligations of the International Underwriters to purchase the International
Underwritten Securities and the International Option Securities shall be subject
to the accuracy of the representations and warranties on the part of the Company
and the Selling Stockholder contained herein as of the Execution Time, the
Closing Date and any settlement date pursuant to Section 3 hereof, to the
accuracy of the statements of the Company and the Selling Stockholder made in
any certificates pursuant to the provisions hereof, to the performance by the
Company and the Selling Stockholder of their obligations hereunder and to the
following additional conditions:

          (a)  If the Registration Statement has not become effective prior to
     the Execution Time, unless the International Representatives agree in
     writing to a later time, the Registration Statement will become effective
     not later than (i) 6:00 P.M New York City time on the date of determination
     of the public offering price, if such determination occurred at or prior to
     3:00 P.M. New York City time on such date or (ii) 12:00 Noon on the
     business day immediately following the day on which the pubic offering
     price was determined, if such determination occurred after 3:00 P.M. New
     York City time on such date; if filing of the Prospectuses, or any
     supplement thereto, is required pursuant to Rule 424(b), the Prospectuses,
     and any such supplement, will be filed in the manner and within the time
     period required by Rule 424(b); and no stop order suspending the
     effectiveness of the Registration Statement shall have been issued and no
     proceedings for that purpose shall have been instituted or threatened.

          (b)  The Company shall have furnished to the International
     Representatives the opinion of Daniel L. McNamara, Esq., Corporate Counsel
     and Secretary for the Company, and Vinson & Elkins L.L.P., counsel for the
     Company each dated the Closing Date, in the forms specified in
     Sections 6(b) and 6(c), respectively, of the U.S. Underwriting Agreement.

          (c)  The International Representatives shall have received from Cahill
     Gordon & Reindel, counsel for the International Underwriters, such opinion
     or opinions, dated the Closing Date, with respect to the issuance and sale
     of the International Securities, the Registration Statement,


<PAGE>

                                      -21-


     the International Prospectus (together with any supplement thereto) and
     other related matters as the International Representatives may reasonably
     require, and the Company  shall have furnished to such counsel such
     documents as they request for the purpose of enabling them to pass upon
     such matters.

          (d)  The Company shall have furnished to the International
     Representatives a certificate of the Company, signed by the Chairman of the
     Board or the President and the principal financial or accounting officer of
     the Company, dated the Closing Date, to the effect that the signers of such
     certificate have carefully examined the Registration Statement, the
     Prospectuses, any supplement to the Prospectuses and this Agreement and
     that:

               (i)  the representations and warranties of the Company in this
          Agreement are true and correct in all material respects on and as of
          the Closing Date with the same effect as if made on the Closing Date
          and the Company has complied with all the agreements and satisfied all
          the conditions on its part to be performed or satisfied at or prior to
          the Closing Date pursuant to this Agreement;

               (ii) no stop order suspending the effectiveness of the
          Registration Statement has been issued and no proceedings for that
          purpose have been instituted or, to the Company's knowledge,
          threatened; and

               (iii)     since the date of the most recent financial statements
          included in the Prospectuses (exclusive of any supplement thereto),
          there has been no material adverse change in the condition (financial
          or other), earnings, business or properties of the Company and its
          subsidiaries, taken as a whole, whether or not arising from
          transactions in the ordinary course of business, except as set forth
          in or contemplated in the Prospectus (exclusive of any supplement
          thereto).

          (e)  At the Execution Time and at the Closing Date, KPMG Peat Marwick
     LLP shall have furnished to the International Representatives a letter or
     letters, dated respectively as of the Execution Time and as of the Closing
     Date, in form and substance satisfactory to the International
     Representatives.


<PAGE>

                                      -22-


          (f)  At the Execution Time and at the Closing Date, Price Waterhouse
     shall have furnished to the International Representatives a letter or
     letters, dated respectively as of the Execution Time and as of the Closing
     Date, in form  and substance satisfactory to the International
     Representatives.

          (g)  Subsequent to the Execution Time or, if earlier, the dates as of
     which information is given in the Registration Statement (exclusive of any
     amendment thereof) and the Prospectuses (exclusive of any supplement
     thereto), there shall not have been (i) any change or decrease specified in
     the letter or letters referred to in paragraphs (e) and (f) of this Section
     6 or (ii) any change, or any development involving a prospective change, in
     or affecting the business or properties of the Company and its subsidiaries
     and ATCOR, taken as a whole, the effect of which, in any case referred to
     in clause (i) or (ii) above, is, in the judgment of the International
     Representatives, so material and adverse as to make it impractical or
     inadvisable to proceed with the offering or delivery of the Securities as
     contemplated by the Registration Statement (exclusive of any amendment
     thereof) and the Prospectuses (exclusive of any supplement thereto).

          (h)  At the Execution Time, the Company shall have furnished to the
     International Representatives a letter substantially in the form of Exhibit
     A hereto from each executive officer and director of the Company addressed
     to the International Representatives, in which each such person agrees not
     to offer, sell or contract to sell, or otherwise dispose of, directly or
     indirectly, or announce an offering of, any shares of Common Stock
     beneficially owned by such person or any securities convertible into, or
     exchangeable for, shares of Common Stock for a period of 120 days following
     the Execution Time without the prior consent of Salomon Brothers Inc, other
     than shares of Common Stock disposed of as bona fide gifts or by act of
     law.

          (i)  Prior to the Closing Date, the Company shall have furnished to
     the International Representatives such further information, certificates
     and documents as the International Representatives may reasonably request.

          (j)  The Selling Stockholder shall have furnished to the International
     Representatives the opinion of McCarthy Tetrault, counsel for the Selling
     Stockholder, dated the


<PAGE>

                                      -23-


     Closing Date, in the form specified in Section 6(k) of the U.S.
     Underwriting Agreement.

          (k)  The Selling Stockholder shall have furnished to the International
     Representatives a certificate, signed by  the Chairman of the Board or the
     President and the principal financial or accounting officer of the Selling
     Stockholder, dated the Closing Date, to the effect that the signers of such
     certificate have carefully examined the Registration Statement, the
     Prospectuses, any supplement to the Prospectuses and this Agreement and
     that the representations and warranties of the Selling Stockholder in this
     Agreement are true and correct in all material respects on and as of
     Closing Date to the same effect as if made on the Closing Date.

          (l)  Other than the payment of the purchase price, all of the
     conditions to consummating the Acquisition have been satisfied as of the
     Closing Date.

          (m)  The closing of the purchase of the U.S. Securities to be issued
     and sold by the Company and the Selling Stockholder pursuant to the U.S.
     Underwriting Agreement shall occur concurrently with the closing described
     herein.

               If any of the conditions specified in this Section 6 shall not
     have been fulfilled in all material respects when and as provided in this
     Agreement, or if any of the opinions and certificates mentioned above or
     elsewhere in this Agreement shall not be in all material respects
     reasonably satisfactory in form and substance to the Representatives and
     counsel for the International Underwriters, this Agreement and all
     obligations of the International Underwriters hereunder may be canceled at,
     or at any time prior to, the Closing Date by the International
     Representatives.  Notice of such cancellation shall be given to the
     Secretary of the Company and the Selling Stockholder in writing or by
     telephone or telegraph confirmed in writing.

               7.   REIMBURSEMENT OF INTERNATIONAL UNDERWRITERS' EXPENSES.  If
     the sale of the Securities provided for herein is not consummated because
     any condition to the obligations of the International Underwriters set
     forth in Section 6 hereof is not satisfied, because of any termination
     pursuant to Section 10 hereof or because of any refusal, inability or
     failure on the part of the Company or the Selling Stockholder to perform
     any agreement herein or comply with


<PAGE>

                                      -24-


     any provision hereof other than by reason of a default by any of the
     International Underwriters, the Company will reimburse the International
     Underwriters severally upon demand for all reasonable out-of-pocket
     expenses (including reasonable fees and disbursements of counsel) that
     shall have been incurred by them in connection with the proposed purchase
     and sale of the Securities.  If the Company is required to make any
     payments to the International Underwriters under this  Section 7 because of
     the Selling Stockholder's refusal, inability or failure to satisfy any
     condition to the obligations of the International Underwriters set forth in
     Section 6, the Selling Stockholder shall reimburse the Company on demand
     for all amounts so paid.

               8.   INDEMNIFICATION AND CONTRIBUTION.

          (a)  The Company and the Selling Stockholder jointly and severally
     agree to indemnify and hold harmless each International Underwriter, the
     directors, officers, employees and agents of each International Underwriter
     and each person who controls any International Underwriter within the
     meaning of either the Act or the Exchange Act against any and all losses,
     claims, damages or liabilities, joint or several, to which they or any of
     them may become subject under the Act, the Exchange Act or other Federal or
     state statutory law or regulation, at common law or otherwise, insofar as
     such losses, claims, damages or liabilities (or actions in respect thereof)
     arise out of or are based upon any untrue statement or alleged untrue
     statement of a material fact contained in the Registration Statement for
     the registration of the Securities as originally filed or in any amendment
     thereof, or in any U.S. or International Preliminary Prospectus or in
     either of the Prospectuses, or in any amendment thereof or supplement
     thereto, or arise out of or are based upon the omission or alleged omission
     to state therein a material fact required to be stated therein or necessary
     to make the statements therein not misleading, and agrees to reimburse each
     such indemnified party, as incurred, for any legal or other expenses
     reasonably incurred by them in connection with investigating or defending
     any such loss, claim, damage, liability or action; PROVIDED, that the
     Selling Stockholder shall not be responsible pursuant to this indemnity for
     losses, claims, damages or liabilities arising out of or based upon any
     such untrue statement or omission or allegation thereof based upon
     information furnished by any party other than the Selling Stockholder or
     for an amount in


<PAGE>

                                      -25-



     excess of the proceeds to such Selling Stockholder from the sale of the
     U.S. or International Underwritten Securities sold by it; PROVIDED,
     HOWEVER, that the Company and the Selling Stockholder will not be liable in
     any such case to the extent that any such loss, claim, damage or liability
     arises out of or is based upon any such untrue statement or alleged untrue
     statement or omission or alleged omission made therein in reliance upon and
     in conformity with written information furnished to the Company by or on
     behalf of any  International Underwriter through the International
     Representatives specifically for inclusion therein; and PROVIDED, FURTHER,
     that such indemnity with respect to any preliminary prospectus shall not
     inure to the benefit of the International Underwriter (or any person
     controlling the International Underwriter) from whom the person asserting
     any such loss, claim, damage or liability purchased the Securities which
     are the subject thereof if such person did not receive a copy of the
     International Prospectus (or the International Prospectus as amended and
     supplemented) at or prior to the confirmation of the sale of such
     International Securities to such person in any case where such delivery is
     required by the Act and the untrue statement or omission of a material fact
     contained in such preliminary prospectus was corrected in the International
     Prospectus (or the International Prospectus as amended or supplemented)
     provided that the Company shall have delivered the International
     Prospectus, as amended or supplemented, to the International
     Representatives on a timely basis to permit such delivery.  This indemnity
     agreement will be in addition to any liability which the Company or the
     Selling Stockholder may otherwise have.

          (b)  Each International Underwriter severally agrees to indemnify and
     hold harmless the Company, the Selling Stockholder, each of the Company's
     directors, each of the Company's officers who signs the Registration
     Statement, and each person who controls the Company within the meaning of
     either the Act or the Exchange Act, to the same extent as the foregoing
     indemnity from the Company and the Selling Stockholder to each
     International Underwriter, but only with reference to written information
     relating to such International Underwriter furnished to the Company by or
     on behalf of such International Underwriter through the International
     Representatives specifically for inclusion in the documents referred to in
     the foregoing indemnity.  This indemnity agreement will be in addition to
     any liability which any International Underwriter may otherwise have.  The
     Company and the Selling Stockholder acknowledge that the


<PAGE>

                                      -26-


     statements set forth in the last paragraph of the cover page, the first and
     second paragraphs set forth on the inside front cover page and under the
     heading "Underwriting" in any U.S. or International Preliminary Prospectus
     and the Prospectuses constitute the only information furnished in writing
     by or on behalf of the several International Underwriters for inclusion in
     any U.S. or International Preliminary Prospectus or the Prospectuses, and
     you, as the Representatives, confirm that such statements are correct.

          (c)  Promptly after receipt by an indemnified party under this Section
     8 of notice of the commencement of any action, such indemnified party will,
     if a claim in respect thereof is to be made against the indemnifying party
     under this Section 8, notify the indemnifying party in writing of the
     commencement thereof; but the failure so to notify the indemnifying party
     (i) will not relieve it from liability under paragraph (a) or (b) above
     unless and to the extent it did not otherwise learn of such action and such
     failure results in the forfeiture by the indemnifying party of substantial
     rights and defenses and (ii) will not, in any event, relieve the
     indemnifying party from any obligations to any indemnified party other than
     the indemnification obligation provided in paragraph (a) or (b) above.  The
     indemnifying party shall be entitled to appoint counsel of the indemnifying
     party's choice at the indemnifying party's expense to represent the
     indemnified party in any action for which indemnification is sought (in
     which case the indemnifying party shall not thereafter be responsible for
     the fees and expenses of any separate counsel retained by the indemnified
     party or parties except as set forth below); PROVIDED, HOWEVER, that such
     counsel shall be satisfactory to the indemnified party.  Notwithstanding
     the indemnifying party's election to appoint counsel to represent the
     indemnified party in an action, the indemnified party shall have the right
     to employ separate counsel (including local counsel), and the indemnifying
     party shall bear the reasonable fees, costs and expenses of such separate
     counsel if (i) the use of counsel chosen by the indemnifying party to
     represent the indemnified party would present such counsel with a conflict
     of interest, (ii) the actual or potential defendants in, or targets of, any
     such action include both the indemnified party and the indemnifying party
     and the indemnified party shall have reasonably concluded that there may be
     legal defenses available to it and/or other indemnified parties which are
     different from or additional to those available to the indemnifying party,
     (iii) the indemnifying party shall not have employed counsel


<PAGE>

                                      -27-


     satisfactory to the indemnified party to represent the indemnified party
     within a reasonable time after notice of the institution of such action or
     (iv) the indemnifying party shall authorize the indemnified party to employ
     separate counsel at the expense of the indemnifying party.  An indemnifying
     party will not, without the prior written consent of the indemnified
     parties, settle or compromise or consent to the entry of any judgment with
     respect to any pending or threatened claim, action, suit or proceeding in
     respect of which indemnification or contribution may be  sought hereunder
     (whether or not the indemnified parties are actual or potential parties to
     such claim or action) unless such settlement, compromise or consent
     includes an unconditional release of each indemnified party from all
     liability arising out of such claim, action, suit or proceeding.

          (d)  In the event that the indemnity provided in paragraph (a) or (b)
     of this Section 8 is unavailable to or insufficient to hold harmless an
     indemnified party for any reason, the Company and the Selling Stockholder,
     jointly and severally, and the International Underwriters agree to
     contribute to the aggregate losses, claims, damages and liabilities
     (including legal or other expenses reasonably incurred in connection with
     investigating or defending same) (collectively, "Losses") to which the
     Company, the Selling Stockholder and one or more of the International
     Underwriters may be subject in such proportion as is appropriate to reflect
     the relative benefits received by the Company and the Selling Stockholder
     on the one hand and by the International Underwriters on the other from the
     offering of the Securities; PROVIDED, HOWEVER, that in no case shall any
     International Underwriter (except as may be provided in any agreement among
     underwriters relating to the offering of the Securities) be responsible for
     any amount in excess of the underwriting discount or commission applicable
     to the Securities purchased by such International Underwriter hereunder.
     If the allocation provided by the immediately preceding sentence is
     unavailable for any reason, the Company and the Selling Stockholder,
     jointly and severally, and the International Underwriters shall
     contribute in such proportion as is appropriate to reflect not only
     such relative benefits but also the relative fault of the Company and
     the Selling Stockholder on the one hand and of the  International
     Underwriters on the other in connection with the statements or
     omissions which resulted in such Losses as well as any other relevant
     equitable considerations.  Benefits received by the Company and the


<PAGE>

                                      -28-


     Selling Stockholder shall be deemed to be equal to the total net proceeds
     from the offering (after deducting expenses), and benefits received by the
     International Underwriters shall be deemed to be equal to the total
     underwriting discounts and commissions, in each case as set forth on the
     cover page of the International Prospectus.  Relative fault shall be
     determined by reference to whether any alleged untrue statement or omission
     relates to information provided by the Company, the Selling Stockholder or
     the International Underwriters.  The Company, the Selling Stockholder and
     the  International Underwriters agree that it would not be just and
     equitable if contribution were determined by pro rata allocation or any
     other method of allocation which does not take account of the equitable
     considerations referred to above.  Notwithstanding the provisions of this
     paragraph (d), no person guilty of fraudulent misrepresentation (within the
     meaning of Section 11(f) of the Act) shall be entitled to contribution from
     any person who was not guilty of such fraudulent misrepresentation.  For
     purposes of this Section 8, each person who controls an International
     Underwriter within the meaning of either the Act or the Exchange Act and
     each director, officer, employee and agent of an International Underwriter
     shall have the same rights to contribution as such International
     Underwriter, and each person who controls the Company within the meaning of
     either the Act or the Exchange Act, each officer of the Company who shall
     have signed the Registration Statement and each director of the Company
     shall have the same rights to contribution as the Company, subject in each
     case to the applicable terms and conditions of this paragraph (d).

          9.   DEFAULT BY AN INTERNATIONAL UNDERWRITER.  If any one or more
International Underwriters shall fail to purchase and pay for any of the
International Securities agreed to be purchased by such International
Underwriter or Underwriters hereunder and such failure to purchase shall
constitute a default in the performance of its or their obligations under this
Agreement, the remaining International Underwriters shall be obligated severally
to take up and pay for (in the respective proportions which the amount of
International Securities set forth opposite their names in Schedule I hereto
bears to the aggregate amount of Securities set forth opposite the names of all
the remaining International Underwriters) the International Securities which the
defaulting International Underwriter or Underwriters agreed but failed to
purchase; PROVIDED, HOWEVER, that in the event that the aggregate amount of
International Securities which the defaulting International Underwriter or
Underwriters agreed but failed to purchase shall exceed 10% of


<PAGE>

                                      -29-


the aggregate amount of Securities set forth in Schedule I hereto, the remaining
International Underwriters shall have the right to purchase all, but shall not
be under any obligation to purchase any, of the International Securities, and if
such non-defaulting International Underwriters do not purchase all the
International Securities, this Agreement will terminate without liability to any
non-defaulting International Underwriter, the Selling Stockholder or the
Company.  In the event of a default by any International Underwriter as set
forth in this Section 9, the Closing Date shall be postponed for such period,
not exceeding  seven days, as the International Representatives shall determine
in order that the required changes in the Registration Statement and the
International Prospectus or in any other documents or arrangements may be
effected.  Nothing contained in this Agreement shall relieve any defaulting
International Underwriter of its liability, if any, to the Company, the Selling
Stockholder and any non-defaulting Underwriter for damages occasioned by its
default hereunder.

          10.  TERMINATION.  This Agreement shall be subject to termination in
the absolute discretion of the International Representatives, by notice given to
the Company prior to delivery of and payment for the International Securities,
if prior to such time (i) trading in the Company's Common Stock shall have been
suspended by the Commission or the Nasdaq National Market or trading in
securities generally on the New York Stock Exchange or the Nasdaq National
Market shall have been suspended or limited or minimum prices shall have been
established on the New York Stock Exchange or the the Nasdaq National Market,
(ii) a banking moratorium shall have been declared either by Federal or New York
State authorities or (iii) there shall have occurred any outbreak or escalation
of hostilities, declaration by the United States of a national emergency or war
or other calamity or crisis the effect of which on financial markets is such as
to make it, in the judgment of the International Representatives, impracticable
or inadvisable to proceed with the offering or delivery of the Securities as
contemplated by the International Prospectus (exclusive of any supplement
thereto).

          11.  REPRESENTATIONS AND INDEMNITIES TO SURVIVE.  The respective
agreements, representations, warranties, indemnities and other statements of the
Company or its officers, of the Selling Stockholder and of the International
Underwriters set forth in or made pursuant to this Agreement will remain in full
force and effect, regardless of any investigation made by or on behalf of any
International Underwriter, the Selling Stockholder or the Company or any of the
officers, directors or controlling persons referred to in Section 8 hereof, and
will survive


<PAGE>

                                      -30-


delivery of and payment for the International Securities.  The provisions of
Sections 7 and 8 hereof shall survive the termination or cancellation of this
Agreement.

          12.  NOTICES.  All communications hereunder will be in writing and
effective only on receipt, and, if sent to the International Representatives,
will be mailed, delivered or telegraphed and confirmed to them, care of Salomon
Brothers International Limited, at Victoria Plaza, 111 Buckingham Palace Road,
London SW1W OSB ENGLAND; or, if sent to the Company, will  be mailed, delivered,
or telegraphed and confirmed to it at 1600 Broadway, Suite 2200, Denver,
Colorado 80202, Attention:  Daniel L. McNamara, Esq.; or if sent to the Selling
Stockholder, will be mailed, delivered, or telegraphed and confirmed to it at
1700, 736 6th Avenue SW, Calgary, Alberta T2P 3T7, Canada, Attention:  Mr.
William Brebber.

          13.  SUCCESSORS.  This Agreement will inure to the benefit of and be
binding upon the parties hereto and their respective successors and the officers
and directors and controlling persons referred to in Section 8 hereof, and no
other person will have any right or obligation hereunder.

          14.  APPLICABLE LAW.  THIS AGREEMENT WILL BE GOVERNED BY AND CONSTRUED
IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT REGARD TO THE
PRINCIPLES OF CONFLICTS OF LAWS.

          15.  COUNTERPARTS.  This Agreement may be executed in more than one
counterpart each of which shall be deemed an original and each of which shall
constitute one and the same instrument.


<PAGE>

                                      -31-


          If the foregoing is in accordance with your understanding of our
agreement, please sign and send us the enclosed duplicate hereof, whereupon this
letter and your acceptance shall represent a binding agreement among the
Company, the Selling Stockholder and the several International Underwriters.

                                   Very truly yours,

                                   FOREST OIL CORPORATION


                                   By:
                                        -------------------------------------
                                        Name:
                                        Title:

                                   SAXON PETROLEUM INC.
                                     the Selling Stockholder


                                   By:
                                        ------------------------------------
                                        Name:
                                        Title: Attorney-in-Fact

The foregoing Agreement is
hereby confirmed and accepted
as of the date first above
written.

SALOMON BROTHERS INTERNATIONAL LIMITED
DILLON, READ & CO. INC.
MORGAN STANLEY & CO. INTERNATIONAL LIMITED

By:  Salomon Brothers International Limited


By:
   ------------------------------


For themselves and the other
several International Underwriters
named in Schedule I to the foregoing
Agreement.


<PAGE>


                                   SCHEDULE I

                                                               Number of Shares
                                                               of International
                                                               Underwritten
                                                               Securities to be
International Underwriters                                     Purchased
- --------------------------                                     -----------------

Salomon Brothers International Limited . .
Dillon, Read & Co. Inc.  . . . . . . . . .
Morgan Stanley & Co. International
  Limited . . . . . . . . . . . . . . . . .




                                                                      ---------
                         Total . . . . . .                            1,800,000
                                                                      ---------





<PAGE>

                                   SCHEDULE II

                     SUBSIDIARIES OF FOREST OIL CORPORATION


DELAWARE SUBSIDIARIES

Forest I Development Company(2)
Forest Merger Corporation
Forest Oil of Turkey, Ltd.
Forest Pipeline Company


CANADA SUBSIDIARIES

Forest Canada I Development Ltd.
Forest Oil of Canada, Ltd.

Effective  December 20,  1995,  Forest Oil  Corporation  acquired a 49%  voting
interest in Saxon Petroleum Inc., an Alberta corporation.

Effective December 15,  1995, Forest Oil Corporation incorporated 3189490 Canada
Ltd., a Canadian corporation.




- -------------------------

(2) Oklatex  Corp. (a  Texas  corporation) is a wholly owned subsidiary of
    Forest I Development Company.




<PAGE>

                                                                       EXHIBIT A

                      Letterhead of officer or director of

                             Forest Oil Corporation

                             FOREST OIL CORPORATION
                         PUBLIC OFFERING OF COMMON STOCK


                                                                January __, 1996


Salomon Brothers Inc
Dillon, Read & Co. Inc.
Morgan Stanley & Co. Incorporated
Chase Securities, Inc.
 As Representatives of the several U.S. Underwriters
  and
Salomon Brothers International Limited
Dillon, Read & Co. Inc.
Morgan Stanley & Co. International Limited
 As Representatives of the several
  International Underwriters,
c/o Salomon Brothers Inc
Seven World Trade Center
New York, New York 10048

Dear Sirs:

          This letter is being delivered to you in connection with the proposed
U.S. Underwriting Agreement (the "U.S. Underwriting Agreement") and
International Underwriting Agreement (together with the U.S. Underwriting
Agreement the "Underwriting Agreements"), between Forest Oil Corporation, a New
York corporation (the "Company"), a certain Selling Stockholder named therein
and each of you as respective representatives of a group of U.S. Underwriters
and International Underwriters, as the case may be, named therein (collectively,
the "Underwriters"), relating to an underwritten public offering of Common
Stock, $.10 par value (the "Common Stock"), of the Company.

          In order to induce you and the other Underwriters to enter into the
Underwriting Agreements, the undersigned agrees not to offer, sell or contract
to sell, or otherwise dispose of, directly or indirectly, or announce an
offering of, any shares of Common Stock beneficially owned by the undersigned or
any securities convertible into, or exchangeable for, shares of Common Stock for
a period of 120 days following the day on which


<PAGE>


                                       -2-


the Underwriting Agreements are executed without the prior  consent of Salomon
Brothers Inc and Salomon Brothers International Limited, other than shares of
Common Stock disposed of as bona fide gifts or by act of law.




<PAGE>

                                       -3-

          If for any reason the Underwriting Agreements shall be terminated
prior to the Closing Date (as defined in the Underwriting Agreements), the
agreement set forth above shall likewise be terminated.

                                   Sincerely,



                                   _________________________________
                                   Name:
                                   Title:
                                   Address:




<PAGE>

                           CERTIFICATE OF AMENDMENT
                     OF THE CERTIFICATE OF INCORPORATION
                          OF FOREST OIL CORPORATION

Under Section 805 of the New York Business Corporation Law

     WE, THE UNDERSIGNED, William L. Dorn and Daniel L. McNamara being,
respectively, the Chairman of the Board and Secretary of Forest Oil
Corporation, do hereby certify:

     1.  The name of the Corporation is Forest Oil Corporation.

     2.  The Certificate of Incorporation of said Corporation was filed by
the Department of State, State of New York, on the 13th day of March, 1924,
and its previous restated certificates of incorporation were filed by the
Department of state on the 12th day of May, 1978, the 19th day of May, 1992
and the 21st day of October, 1993.

     3.  Immediately upon the effectiveness of this amendment to the
Corporation's Certificate of Incorporation pursuant to the New York Business
Corporation Law (the "Effective Time"), each five issued and outstanding
shares of the Corporation's Common Stock, Par Value $.10 Per Share ("Old
Common Stock"), shall automatically, without further action on the part of
the Corporation or any holder of such Old Common Stock, be reclassified into
one new share of the Corporation's Common Stock, $.10 Par Value Per Share
("New Common Stock"), as constituted following the Effective Time. The
reclassification of the Old Common Stock into New Common Stock, will be
deemed to occur at the Effective Time, regardless of when the certificates
representing such Old Common Stock are physically surrendered to the
Corporation for exchange into certificates representing New Common Stock.
After the Effective Time, certificates representing the Old Common Stock
will, until such shares are surrendered to the Corporation for exchange into
New Common Stock, represent the number and class of New Common Stock into
which such Old Common Stock shall have been converted pursuant to this
amendment.

     In cases in which the conversion of the Old Common Stock into New Common
Stock results in any shareholder holding a fraction of a share, the Company
will pay the shareholder for such fractional interest on the basis of the
average closing market price on the National Market System of the National
Association of Securities Dealers for the 10 trading days immediately
preceding the Effective Time.

     4.  Following the Effective Time, the number of outstanding shares of
the Corporation will be reduced. The number of shares authorized to be issued
by the Corporation will not change. This amendment authorizes the officers of
the Corporation to reduce the stated capital of the Corporation to reflect
the change in outstanding shares of the Corporation. Based upon the
53,289,960 shares of Old Common Stock outstanding as of December 27, 1995,
the stated


<PAGE>

capital of the Corporation would be reduced from $5,328,996 to $1,065,799 to
reflect the reduction in outstanding shares of the Corporation.

     At a meeting of the Board of Directors held on December 12, 1995, and at
a meeting of the shareholders held on January 5, 1996, the foregoing
amendment was approved by more than a majority of the votes cast by the
holders of the outstanding shares of Common Stock entitled to vote thereon,
all in accordance with Section 614 of the New York Business Corporation Law.

     IN WITNESS WHEREOF, this certificate has been signed and the truth of
the statements therein affirmed under penalty of perjury, on this 5th day of
January, 1996.


                                       William L. Dorn
                                       CHAIRMAN OF THE BOARD


                                       Daniel L. McNamara
                                       SECRETARY



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission