Financial Results for the Three Months Ended
Weaker oil and natural gas prices caused first quarter 2009's oil and gas sales to decrease 46% to
2009 Drilling Results
The two wells drilled in the first quarter completed with the old method were the Bogue A #6H well drilled in the
In addition to the Haynesville Shale wells drilled in the
In its
This press release may contain 'forward-looking statements' as that term is defined in the Private Securities Litigation Reform Act of 1995. Such statements are based on management's current expectations and are subject to a number of factors and uncertainties which could cause actual results to differ materially from those described herein. Although the Company believes the expectations in such statements to be reasonable, there can be no assurance that such expectations will prove to be correct.
Comstock Resources, Inc. is a growing independent energy company based in
COMSTOCK RESOURCES, INC.
OPERATING RESULTS
(In thousands, except per share amounts)
Three Months Ended
March 31,
2009 2008
Revenues:
Oil and gas sales $68,351 $127,721
Operating expenses:
Oil and gas operating 16,959 21,202
Exploration 13 2,238
Depreciation, depletion and amortization 47,272 41,505
General and administrative 9,819 6,164
Loss on sales of assets - 240
Total operating expenses 74,063 71,349
Operating income (loss) from continuing
operations (5,712) 56,372
Other income (expenses):
Interest income 22 161
Other income 63 22
Interest expense (2,162) (9,951)
Total other income (expenses) (2,077) (9,768)
Income (loss) from continuing operations
before income taxes (7,789) 46,604
Benefit from (provision for) income taxes 2,132 (17,202)
Income (loss) from continuing operations (5,657) 29,402
Income from discontinued operations after
income taxes and minority interest - 11,693
Net income (loss) $(5,657) $41,095
Basic net income (loss) per share:
Continuing operations $(0.12) $0.65
Discontinued operations - 0.26
$(0.12) $0.91
Diluted net income (loss) per share:
Continuing operations $(0.12)(1) $0.64
Discontinued operations - 0.26
$(0.12)(1) $0.90
Weighted average shares outstanding:
Basic 44,941 44,179
Diluted 44,941(1) 44,567
(1) Basic and diluted are the same due to the net loss.
COMSTOCK RESOURCES, INC.
OPERATING RESULTS
(In thousands)
Three Months Ended
March 31,
2009 2008
OPERATING CASH FLOW:
Net income (loss) from
continuing operations $(5,657) $29,402
Reconciling items:
Deferred income taxes (721) 15,232
Dry hole costs and lease impairments - 2,238
Depreciation, depletion and
amortization 47,272 41,505
Loss on sale of assets - 240
Debt issuance cost amortization 203 202
Stock-based compensation 3,667 2,678
Operating cash flow 44,764 91,497
Excess tax benefit from
stock-based compensation (679) (670)
Decrease (increase) in accounts
receivable 10,185 (15,665)
Decrease (increase) in other
current assets 235 (158)
Decrease in accounts payable
and accrued expenses (14,043) (20,647)
Net cash provided by operating
activities from continuing
operations $40,462 $54,357
EBITDAX:
Income (loss) from continuing
operations $(5,657) $29,402
Loss on sale of assets - 240
Interest expense 2,162 9,951
Income tax expense (benefit) (2,132) 17,202
Depreciation, depletion and
amortization 47,272 41,505
Stock-based compensation 3,667 2,678
Exploration 13 2,238
EBITDAX from continuing
operations $45,325 $103,216
As of March 31,
2009 2008
Balance Sheet Data:
Cash and cash equivalents $963 $1,555
Derivative financial instruments 18,369 -
Other current assets 60,691 73,046
Marketable securities 15,351 -
Property and equipment, net 1,494,923 1,329,340
Assets of discontinued operations - 1,011,934
Other 2,950 3,741
Total assets $1,593,247 $2,419,616
Accounts payable and accrued expenses $96,035 $63,780
Derivative financial instruments - 17,658
Long-term debt 265,000 680,000
Deferred income taxes 184,484 105,064
Asset retirement obligation 5,678 7,827
Liabilities and minority interest of
discontinued operations - 738,226
Stockholders' equity 1,042,050 807,061
Total liabilities and stockholders'
equity $1,593,247 $2,419,616
COMSTOCK RESOURCES, INC.
REGIONAL OPERATING RESULTS
(In thousands, except per unit amounts)
For the Three Months Ended March 31, 2009
East
Texas/
North South
Louisiana Texas Other Total
Oil production
(thousand
barrels) 63 51 102 216
Gas production
(million cubic
feet - Mmcf) 7,179 4,911 703 12,793
Total production
(Mmcfe) 7,555 5,218 1,315 14,088
Oil sales $2,275 $2,079 $3,207 $7,561
Gas sales 31,318 20,964 2,596 54,878
Gas hedging gains - 5,912 - 5,912
Total gas sales 31,318 26,876 2,596 60,790
Total oil and gas
sales $33,593 $28,955 $5,803 $68,351
Average oil price
(per barrel) $36.11 $40.76 $31.44 $35.03
Average gas price
(per thousand
cubic feet -Mcf) $4.36 $4.27 $3.69 $4.29
Average gas price
including
hedging (per Mcf) $4.36 $5.27 $3.69 $4.75
Average price
(per Mcf equivalent) $4.45 $4.42 $4.41 $4.43
Average price including
hedging (per Mcf
equivalent) $4.45 $5.55 $4.41 $4.85
Lifting cost(1) $7,503 $5,502 $3,954 $16,959(1)
Lifting cost (per
Mcf equivalent) $0.99 $1.05 $3.01 $1.20
Oil and Gas Capital
Expenditures:
Leasehold costs $3,401 $271 $- $3,672
Exploratory
drilling 36,467 1,812 - 38,279
Development
drilling 31,657 18,952 - 50,609
Other development 1,398 2,966 332 4,696
Total $72,923 $24,001 $332 $97,256
(1) Includes production taxes of $1,122.
For the Three Months Ended March 31, 2008
As Reported
East
Texas/
North South
Louisiana Texas Other Total
Oil production
(thousand
barrels) 47 46 150 243
Gas production
(million cubic 6,727 5,630 773 13,130
feet - Mmcf)
Total production
(Mmcfe) 7,008 5,907 1,671 14,586
Oil sales $4,424 $4,520 $10,828 $19,772
Gas sales 55,731 46,135 6,327 108,193
Gas hedging losses - (244) - (244)
Total gas sales 55,731 45,891 6,327 107,949
Total oil and
gas sales $60,155 $50,411 $17,155 $127,721
Average oil price
(per barrel) $94.13 $98.26 $72.19 $81.49
Average gas price
(per thousand
cubic feet -Mcf) $8.28 $8.19 $8.18 $8.24
Average gas price
including hedging
(per Mcf) $8.28 $8.15 $8.18 $8.22
Average price (per
Mcf equivalent) $8.58 $8.58 $10.27 $8.77
Average price
including hedging
(per Mcf equivalent) $8.58 $8.53 $10.27 $8.76
Lifting cost(2) $8,769 $7,056 $5,377 $21,202(2)
Lifting cost (per
Mcf equivalent) $1.25 $1.19 $3.22 $1.45
Oil and Gas Capital
Expenditures:
Leasehold costs $2,861 $1,124 $49 $4,034
Exploratory
drilling - 2,356 123 2,479
Development
drilling 39,373 11,403 1,389 52,165
Other
Development 930 717 1,716 3,363
Total $43,164 $15,600 $3,277 $62,041
(2) Includes production taxes of $6,233.
For the Three Months Ended March 31, 2008
Adjusted to Exclude 2008 Asset Sales
East
Texas/
North South
Louisiana Texas Other Total
Oil production
(thousand
barrels) 42 33 150 225
Gas production
(million cubic 6,281 5,330 773 12,384
feet - Mmcf)
Total production
(Mmcfe) 6,535 5,527 1,671 13,733
Oil sales $3,981 $3,235 $10,828 $18,044
Gas sales 52,657 43,799 6,327 102,783
Gas hedging losses - (244) - (244)
Total gas sales 52,657 43,555 6,327 102,539
Total oil and
gas sales(4) $56,638 $46,790 $17,155 $120,583(4)
Average oil price
(per barrel) $94.79 $98.03 $72.19 $80.17
Average gas price
(per thousand cubic
feet -Mcf) $8.38 $8.22 $8.18 $8.30
Average gas price
including hedging
(per Mcf) $8.38 $8.17 $8.18 $8.28
Average price (per
Mcf equivalent) $8.67 $8.51 $10.27 $8.80
Average price
including hedging
(per Mcf equivalent) $8.67 $8.47 $10.27 $8.78
Lifting cost(3)(4) $7,833 $6,125 $5,377 $19,335(3)(4)
Lifting cost (per
Mcf equivalent) $1.20 $1.11 $3.22 $1.41
Oil and Gas Capital
Expenditures:
Leasehold costs $2,861 $1,124 $49 $4,034
Exploratory
drilling - 2,356 123 2,479
Development
drilling 39,373 11,403 1,389 52,165
Other
development(4) 782 545 1,716 3,043(4)
Total(4) $43,016 $15,428 $3,277 $61,721(4)
(3) Includes production taxes of $5,936.
(4) Excludes oil and gas revenues of $7,138, operating expenses of
$1,867 and other development capital expenditures of $320 related
to oil and gas properties sold during 2008.
SOURCE Comstock Resources, Inc.




