Comstock Resources is a leading independent natural gas producer with operations focused
on the development of the Haynesville Shale in North Louisiana and East Texas

News Releases Details

Comstock Resources, Inc. Restates Third Quarter 2004 Financial Results

FRISCO, Texas, Jan. 27 /PRNewswire-FirstCall/ -- Comstock Resources, Inc. (NYSE: CRK) ("Comstock" or the "Company") today reported that it is restating its financial statements for the quarter and nine months ended September 30, 2004.

In January 2005, the Company determined that it had incorrectly accounted for its ownership interest in Bois d'Arc Energy during the three month period ended September 30, 2004. Upon formation of Bois d'Arc Energy, the Company started consolidating Bois d'Arc Energy. Pursuant to the terms of Bois d'Arc Energy's operating agreement, the Company jointly shares management of Bois d'Arc Energy with the principals of Bois d'Arc Resources. Upon further consideration of Bois d'Arc Energy's formation documents, the Company has concluded that consolidation is precluded due to its inability to control Bois d'Arc Energy pursuant to Bois d'Arc Energy's operating agreement. Consequently, the Company has restated the financial statements to account for the company's 59.9% interest in Bois d'Arc Energy under the proportionate consolidation method. The restatement did not have any impact on the Company's consolidated stockholders' equity, net income or earnings per share for any periods presented.

    The effect of the restatement on the consolidated balance sheet as of
September 30, 2004, the consolidated statement of operations for the three
month and nine month periods ended September 30, 2004 and the consolidated
statement of cash flows for the nine month period ended September 30, 2004 is
as follows:


     Balance Sheet Data:
                                   As Previously
                                      Reported     Adjustments     As Restated
                                                  (In thousands)
    ASSETS:
      Current assets                   $75,484       $(14,792)       $60,692
      Net Property and Equipment       862,645       (121,236)       741,409
      Receivable from Bois d'Arc
       Energy                              ---         60,657         60,657
      Other Assets                      12,600            579         13,179
                                      $950,729       $(74,792)      $875,937
    LIABILITIES AND STOCKHOLDERS'
     EQUITY:
      Current liabilities              $64,688       $(11,764)       $52,924
      Long-Term Debt, less current
       portion                         381,000            ---        381,000
      Deferred Taxes Payable            91,911            ---         91,911
      Reserve for Future Abandonment
       Costs                            28,406        (10,644)        17,762
      Minority Interests                52,384        (52,384)           ---
        Total stockholders' equity     332,340            ---        332,340
                                      $950,729       $(74,792)      $875,937



                        Three Months Ended            Nine Months Ended
                        September 30, 2004            September 30, 2004

    Income           As                             As
     Statement   Previously               As    Previously               As
     Data:        Reported Adjustments Restated  Reported Adjustments Restated
                                           (In thousands)
    Oil and gas
     sales          $78,353  (15,151)  $63,202  $205,622  (15,151)  $190,471
    Operating
     expenses:
      Oil and gas
       operating     15,409   (2,927)   12,482    40,515   (2,927)    37,588
      Exploration     9,400   (2,672)    6,728    14,579   (2,672)    11,907
    Depreciation,
     depletion       20,503   (4,902)   15,601    52,040   (4,902)    47,138
      General and
       administrative,
       net            3,665     (321)    3,344     9,637     (321)     9,316
        Total operating
         expenses    48,977  (10,822)   38,155   116,771  (10,822)   105,949
    Income from
     operations      29,376   (4,329)   25,047    88,851   (4,329)    84,522
    Other income
     (expenses):
      Interest
       income            46      449       495        80      449        529
      Other income       43      ---        43       129      ---        129
      Interest
       expense       (4,803)     ---    (4,803)  (15,594)     ---    (15,594)
      Loss on early
       extinguishment
       of debt          ---      ---       ---   (19,599)     ---    (19,599)
      Loss on
       derivatives     (553)     ---      (553)     (553)     ---       (553)
      Formation
       costs         (1,641)     659      (982)   (1,641)     659       (982)
      Minority
       interests
       in net
       income before
       income taxes  (3,221)   3,221       ---    (3,221)   3,221        ---
    Total other
     income
     (expenses)     (10,129)   4,329    (5,800)  (40,399)   4,329    (36,070)
    Income before
     income taxes    19,247      ---    19,247    48,452      ---     48,452
    Provision for
     income taxes    (6,929)     ---    (6,929)  (17,443)     ---    (17,443)
      Net income    $12,318     $---   $12,318   $31,009     $---    $31,009


                                                       Nine Months Ended
                                                       September 30, 2004
                                                   As
    Statement of Cash                         Previously                 As
     Flows Data:                               Reported  Adjustments  Restated
                                                        (In thousands)
    Net cash flows
     from operating
     activities                                 $124,460  $(5,707)  $118,753
    Net cash flows
     used for
     investing
     activities                                 (157,323)  (2,067)  (159,390)
    Net cash flows
     from financing                               56,599      ---     56,599

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 that 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 Frisco, Texas and is engaged in oil and gas acquisitions, exploration and development primarily in Texas, Louisiana and the Gulf of Mexico. The company's stock is traded on the New York Stock Exchange under the symbol CRK.

SOURCE Comstock Resources, Inc.

CONTACT:
Roland O. Burns
Sr. Vice President and Chief Financial Officer
Comstock Resources, Inc.
972-668-8800