STATE
OF NEVADA
|
000-16741
|
94-1667468
|
(State
or other
jurisdiction
incorporation)
|
(Commission
File Number)
|
(I.R.S.
Employer
Identification
Number)
|
¨
|
Written
communications pursuant to Rule 425 under the Securities Act (17
CFR
230.425)
|
¨
|
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12)
|
¨
|
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17
CFR
240.14d-2(b))
|
¨
|
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17
CFR
240.13e-4(c))
|
Exhibit
99.1
|
Press
Release dated May 7, 2007.
|
COMSTOCK
RESOURCES, INC.
|
||
Dated:
May
7, 2007
|
By:
|
/s/
M. JAY ALLISON
|
M.
Jay Allison
|
||
President
and Chief Executive Officer
|
5300
Town and Country Blvd., Suite 500
|
|
Frisco,
Texas 75034
|
|
Telephone:
(972) 668-8800
|
|
Contact:
Roland O. Burns
|
|
Sr.
Vice President and Chief Financial
Officer
|
|
Web
Site:
www.comstockresources.com
|
Three
Months Ended March 31,
|
|||||||||
2007
|
2006
|
||||||||
Oil
and gas sales
|
$
|
146,029
|
$
|
131,724
|
|||||
Operating
expenses:
|
|||||||||
Oil
and gas operating
|
27,083
|
26,295
|
|||||||
Exploration
|
11,133
|
4,875
|
|||||||
Depreciation,
depletion and amortization
|
56,707
|
30,685
|
|||||||
General
and administrative
|
9,702
|
8,135
|
|||||||
Total
operating expenses
|
104,625
|
69,990
|
|||||||
Income
from operations
|
41,404
|
61,734
|
|||||||
Other
income (expenses):
|
|||||||||
Interest
income
|
296
|
237
|
|||||||
Other
income
|
130
|
54
|
|||||||
Interest
expense
|
(8,449
|
)
|
(5,483
|
)
|
|||||
Gain
(loss) on derivatives
|
—
|
8,125
|
|||||||
Total
other income (expenses)
|
(8,023
|
)
|
2,933
|
||||||
Income
before income taxes and minority interest
|
33,381
|
64,667
|
|||||||
Provision
for income taxes
|
(14,824
|
)
|
(26,299
|
)
|
|||||
Minority
interest in earnings of Bois d'Arc Energy
|
(5,999
|
)
|
(8,734
|
)
|
|||||
Net
income
|
$
|
12,558
|
$
|
29,634
|
|||||
Net
income per share:
|
|||||||||
Basic
|
$
|
0.29
|
$
|
0.70
|
|||||
Diluted
|
$
|
0.28
|
$
|
0.68
|
|||||
Weighted
average common and common stock equivalent shares
outstanding:
|
|||||||||
Basic
|
43,364
|
42,051
|
|||||||
Diluted
|
44,238
|
43,429
|
Three
Months Ended March 31,
|
|||||||||
2007
|
2006
|
||||||||
Cash
flow from operations:
|
|||||||||
Net
cash provided by operating activities
|
$
|
78,746
|
$
|
85,539
|
|||||
Excess
tax benefit from stock based compensation
|
166
|
197
|
|||||||
Increase
(decrease) in accounts receivable
|
4,874
|
(13,685
|
)
|
||||||
Decrease
in other current assets
|
(2,013
|
)
|
(4,512
|
)
|
|||||
Decrease
in accounts payable and accrued expenses
|
18,771
|
23,953
|
|||||||
Cash
flow from operations
|
$
|
100,544
|
$
|
91,492
|
|||||
EBITDAX:
|
|||||||||
Net
income
|
$
|
12,558
|
$
|
29,634
|
|||||
Interest
expense
|
8,449
|
5,483
|
|||||||
Income
tax expense
|
14,824
|
26,299
|
|||||||
Depreciation,
depletion and amortization
|
56,707
|
30,685
|
|||||||
Minority
interest in earnings of Bois d'Arc Energy
|
5,999
|
8,734
|
|||||||
Stock-based
compensation
|
4,312
|
3,144
|
|||||||
Exploration
expense
|
11,133
|
4,875
|
|||||||
Unrealized
gain on derivatives
|
—
|
(8,828
|
)
|
||||||
EBITDAX
|
$
|
113,982
|
$
|
100,026
|
|||||
As
of March 31,
|
||||||||
2007
|
2006
|
|||||||
Balance
Sheet Data:
|
||||||||
Cash
and cash equivalents
|
$
|
12,003
|
$
|
10,913
|
||||
Other
current assets
|
90,974
|
68,895
|
||||||
Property
and equipment, net
|
1,857,521
|
1,431,289
|
||||||
Other
|
5,361
|
5,295
|
||||||
Total
assets
|
$
|
1,965,859
|
$
|
1,516,392
|
||||
Current
liabilities
|
$
|
147,153
|
$
|
103,896
|
||||
Long-term
debt
|
511,000
|
319,000
|
||||||
Deferred
income taxes
|
323,507
|
262,670
|
||||||
Asset
retirement obligation
|
58,113
|
39,069
|
||||||
Minority
interest in Bois d'Arc Energy
|
228,006
|
177,269
|
||||||
Stockholders'
equity
|
698,080
|
614,488
|
||||||
Total
liabilities and stockholders' equity
|
$
|
1,965,859
|
$
|
1,516,392
|
For
the Three Months ended March 31, 2007
|
|||||||||||
Onshore(1)
|
Bois
d'Arc Energy
|
Total
|
|||||||||
Oil
production (thousand barrels)
|
251
|
368
|
619
|
||||||||
Gas
production (million cubic feet - Mmcf)
|
8,635
|
7,701
|
16,336
|
||||||||
Total
production (Mmcfe)
|
10,140
|
9,909
|
20,049
|
||||||||
Oil
sales
|
$
|
12,054
|
$
|
21,468
|
$
|
33,522
|
|||||
Gas
sales
|
57,793
|
54,714
|
112,507
|
||||||||
Total
oil and gas sales
|
$
|
69,847
|
$
|
76,182
|
$
|
146,029
|
|||||
|
|||||||||||
Average
oil price (per barrel)
|
$
|
48.03
|
$
|
58.33
|
$
|
54.15
|
|||||
Average
gas price (per thousand cubic feet - Mcf)
|
$
|
6.69
|
$
|
7.10
|
$
|
6.89
|
|||||
Average
price (per Mcf equivalent)
|
$
|
6.89
|
$
|
7.69
|
$
|
7.28
|
|||||
Lifting
cost
|
$
|
14,055
|
$
|
13,028
|
$
|
27,083
|
|||||
Lifting
cost (per Mcf equivalent)
|
$
|
1.39
|
$
|
1.31
|
$
|
1.35
|
|||||
Oil
and gas capital expenditures
|
$
|
84,251
|
$
|
62,753
|
$
|
147,004
|
|||||
(1) Includes
the onshore results of operations of Comstock Resources,
Inc.
|
For
the Three Months ended March 31, 2006
|
|||||||||||
Onshore(1)
|
Bois
d'Arc Energy
|
Total
|
|||||||||
Oil
production (thousand barrels)
|
228
|
317
|
545
|
||||||||
Gas
production (million cubic feet - Mmcf)
|
7,369
|
5,065
|
12,434
|
||||||||
Total
production (Mmcfe)
|
8,740
|
6,968
|
15,708
|
||||||||
Oil
sales
|
$
|
12,265
|
$
|
19,337
|
$
|
31,602
|
|||||
Gas
sales
|
57,626
|
42,496
|
100,122
|
||||||||
Total
oil and gas sales
|
$
|
69,891
|
$
|
61,833
|
$
|
131,724
|
|||||
|
|||||||||||
Average
oil price (per barrel)
|
$
|
53.69
|
$
|
60.95
|
$
|
57.91
|
|||||
Average
gas price (per thousand cubic feet - Mcf)
|
$
|
7.82
|
$
|
8.39
|
$
|
8.05
|
|||||
Average
price (per Mcf equivalent)
|
$
|
8.00
|
$
|
8.87
|
$
|
8.39
|
|||||
Lifting
cost
|
$
|
13,855
|
$
|
12,440
|
$
|
26,295
|
|||||
Lifting
cost (per Mcf equivalent)
|
$
|
1.59
|
$
|
1.79
|
$
|
1.67
|
|||||
Oil
and gas capital expenditures
|
$
|
49,157
|
$
|
46,457
|
$
|
95,614
|
|||||
(1) Includes
the onshore results of operations of Comstock Resources,
Inc.
|
East
Texas/
North
Louisiana
|
South
Texas
|
Other
|
Total
Onshore
|
|||||||||||||
Oil
production (thousand barrels)
|
46
|
53
|
152
|
251
|
||||||||||||
Gas
production (million cubic feet - Mmcf)
|
5,381
|
2,577
|
677
|
8,635
|
||||||||||||
Total
production (Mmcfe)
|
5,657
|
2,896
|
1,587
|
10,140
|
||||||||||||
Oil
sales
|
$
|
2,492
|
$
|
2,958
|
$
|
6,604
|
$
|
12,054
|
||||||||
Gas
sales
|
35,501
|
18,101
|
4,191
|
57,793
|
||||||||||||
Total
oil and gas sales
|
$
|
37,993
|
$
|
21,059
|
$
|
10,795
|
$
|
69,847
|
||||||||
Average
oil price (per barrel)
|
$
|
54.17
|
$
|
55.81
|
$
|
43.45
|
$
|
48.02
|
||||||||
Average
gas price (per thousand cubic
feet - Mcf)
|
$
|
6.60
|
$
|
7.02
|
$
|
6.19
|
$
|
6.69
|
||||||||
Average
price (per Mcf equivalent)
|
$
|
6.72
|
$
|
7.27
|
$
|
6.80
|
$
|
6.89
|
||||||||
Lifting
cost
|
$
|
6,684
|
$
|
3,322
|
$
|
4,049
|
$
|
14,055
|
||||||||
Lifting
cost (per Mcf equivalent)
|
$
|
1.18
|
$
|
1.15
|
$
|
2.55
|
$
|
1.39
|
||||||||
Oil
and Gas Capital Expenditures:
|
||||||||||||||||
Leasehold
costs
|
$
|
398
|
$
|
816
|
$
|
2,400
|
$
|
3,614
|
||||||||
Exploratory
drilling
|
—
|
2,255
|
442
|
2,697
|
||||||||||||
Development
drilling
|
54,707
|
11,677
|
10,009
|
76,393
|
||||||||||||
Other
development
|
242
|
483
|
822
|
1,547
|
||||||||||||
Total
|
$
|
55,347
|
$
|
15,231
|
$
|
13,673
|
$
|
84,251
|
||||||||
East
Texas/
North
Louisiana
|
South
Texas
|
Other
|
Total
Onshore
|
|||||||||||||
Oil
production (thousand barrels)
|
29
|
56
|
143
|
228
|
||||||||||||
Gas
production (million cubic feet - Mmcf)
|
4,243
|
2,285
|
841
|
7,369
|
||||||||||||
Total
production (Mmcfe)
|
4,417
|
2,623
|
1,700
|
8,740
|
||||||||||||
Oil
sales
|
$
|
1,740
|
$
|
3,474
|
$
|
7,051
|
$
|
12,265
|
||||||||
Gas
sales
|
32,766
|
18,198
|
6,662
|
57,626
|
||||||||||||
Total
oil and gas sales
|
$
|
34,506
|
$
|
21,672
|
$
|
13,713
|
$
|
69,891
|
||||||||
Average
oil price (per barrel)
|
$
|
60.00
|
$
|
62.04
|
$
|
49.31
|
$
|
53.68
|
||||||||
Average
gas price (per thousand cubic
feet - Mcf)
|
$
|
7.72
|
$
|
7.96
|
$
|
7.92
|
$
|
7.82
|
||||||||
Average
price (per Mcf equivalent)
|
$
|
6.02
|
$
|
8.26
|
$
|
8.07
|
$
|
8.00
|
||||||||
Lifting
cost
|
$
|
5,926
|
$
|
3,649
|
$
|
4,280
|
$
|
13,855
|
||||||||
Lifting
cost (per Mcf equivalent)
|
$
|
1.34
|
$
|
1.39
|
$
|
2.52
|
$
|
1.59
|
||||||||
Oil
and Gas Capital Expenditures:
|
||||||||||||||||
Leasehold
costs
|
$
|
1,294
|
$
|
—
|
$
|
757
|
$
|
2,051
|
||||||||
Exploratory
drilling
|
—
|
75
|
—
|
75
|
||||||||||||
Development
drilling
|
21,056
|
—
|
17,351
|
38,407
|
||||||||||||
Other
development
|
6,641
|
—
|
1,983
|
8,624
|
||||||||||||
Total
|
$
|
28,991
|
$
|
75
|
$
|
20,091
|
$
|
49,157
|