STATE
OF NEVADA
|
000-16741
|
94-1667468
|
(State
or other
jurisdiction
of 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 August 6, 2007.
|
COMSTOCK
RESOURCES, INC.
|
||
Dated:
August 6, 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 June 30,
|
Six
Months Ended June 30,
|
|||||||||||||||
2007
|
2006
|
2007
|
2006
|
|||||||||||||
Oil
and gas sales
|
$
|
174,206
|
$
|
124,178
|
$
|
320,235
|
$
|
255,902
|
||||||||
Operating
expenses:
|
||||||||||||||||
Oil
and gas operating
|
30,180
|
25,021
|
57,263
|
51,316
|
||||||||||||
Exploration
|
19,866
|
3,718
|
30,999
|
8,593
|
||||||||||||
Depreciation,
depletion and amortization
|
59,760
|
33,063
|
116,467
|
63,748
|
||||||||||||
Impairment
|
—
|
8,780
|
—
|
8,780
|
||||||||||||
General
and administrative
|
8,162
|
7,233
|
17,864
|
15,368
|
||||||||||||
Total
operating expenses
|
117,968
|
77,815
|
222,593
|
147,805
|
||||||||||||
|
||||||||||||||||
Income
from operations
|
56,238
|
46,363
|
97,642
|
108,097
|
||||||||||||
Other
income (expenses):
|
||||||||||||||||
Interest
income
|
335
|
229
|
631
|
466
|
||||||||||||
Other
income
|
221
|
375
|
351
|
429
|
||||||||||||
Interest
expense
|
(10,206
|
)
|
(6,106
|
)
|
(18,655
|
)
|
(11,589
|
)
|
||||||||
Gain
on derivatives
|
—
|
1,303
|
—
|
9,428
|
||||||||||||
Total
other income (expenses)
|
(9,650
|
)
|
(4,199
|
)
|
(17,673
|
)
|
(1,266
|
)
|
||||||||
Income
before income taxes and minority interest
|
46,588
|
42,164
|
79,969
|
106,831
|
||||||||||||
Provision
for income taxes
|
(19,561
|
)
|
(18,886
|
)
|
(34,385
|
)
|
(45,185
|
)
|
||||||||
Minority
interest in earnings of Bois d'Arc Energy
|
(8,810
|
)
|
(7,695
|
)
|
(14,809
|
)
|
(16,429
|
)
|
||||||||
Net
income
|
$
|
18,217
|
$
|
15,583
|
$
|
30,775
|
$
|
45,217
|
||||||||
Net
income per share:
|
||||||||||||||||
Basic
|
$
|
0.42
|
$
|
0.37
|
$
|
0.71
|
$
|
1.07
|
||||||||
Diluted
|
$
|
0.41
|
$
|
0.35
|
$
|
0.69
|
$
|
1.03
|
||||||||
Weighted
average common and common stock
equivalent
shares outstanding:
|
||||||||||||||||
Basic
|
43,374
|
42,077
|
43,369
|
42,070
|
||||||||||||
Diluted
|
44,361
|
43,521
|
44,300
|
43,481
|
Three
Months Ended June 30,
|
Six
Months Ended June 30,
|
|||||||||||||||
2007
|
2006
|
2007
|
2006
|
|||||||||||||
Cash
flow from operations:
|
||||||||||||||||
Net
cash provided by operating activities
|
$
|
148,807
|
$
|
90,525
|
$
|
227,553
|
$
|
176,064
|
||||||||
Excess
tax benefit from stock-based compensation
|
434
|
725
|
600
|
922
|
||||||||||||
Increase
(decrease) in accounts receivable
|
10,539
|
545
|
15,413
|
(13,140
|
)
|
|||||||||||
Decrease
in other current assets
|
1,327
|
5,461
|
2,564
|
949
|
||||||||||||
Decrease
(increase) in accounts payable
|
||||||||||||||||
and
accrued expenses
|
(33,910
|
)
|
(10,287
|
)
|
(18,389
|
)
|
13,666
|
|||||||||
Cash
flow from operations
|
$
|
127,197
|
$
|
86,969
|
$
|
227,741
|
$
|
178,461
|
||||||||
EBITDAX:
|
||||||||||||||||
Net
income
|
$
|
18,217
|
$
|
15,583
|
$
|
30,775
|
$
|
45,217
|
||||||||
Interest
expense
|
10,206
|
6,106
|
18,655
|
11,589
|
||||||||||||
Income
tax expense
|
19,561
|
18,886
|
34,385
|
45,185
|
||||||||||||
Depreciation,
depletion and amortization
|
59,760
|
33,063
|
116,467
|
63,748
|
||||||||||||
Impairment
|
—
|
8,780
|
—
|
8,780
|
||||||||||||
Minority
interest in earnings of Bois d'Arc Energy
|
8,810
|
7,695
|
14,809
|
16,429
|
||||||||||||
Stock-based
compensation
|
4,318
|
3,348
|
8,630
|
6,492
|
||||||||||||
Exploration
expense
|
19,866
|
3,718
|
30,999
|
8,593
|
||||||||||||
Unrealized
gain on derivatives
|
—
|
(1,303
|
)
|
—
|
(10,131
|
)
|
||||||||||
EBITDAX
|
$
|
140,738
|
$
|
95,876
|
$
|
254,720
|
$
|
195,902
|
As
of June 30,
|
||||||||
2007
|
2006
|
|||||||
Balance
Sheet Data:
|
||||||||
Cash
and cash equivalents
|
$
|
48,882
|
$
|
8,031
|
||||
Other
current assets
|
110,604
|
84,142
|
||||||
Property
and equipment, net
|
1,957,176
|
1,499,871
|
||||||
Other
|
4,979
|
5,043
|
||||||
Total
assets
|
$
|
2,121,641
|
$
|
1,597,087
|
||||
Current
liabilities
|
$
|
170,290
|
$
|
124,282
|
||||
Long-term
debt
|
594,000
|
333,000
|
||||||
Deferred
income taxes
|
339,554
|
277,727
|
||||||
Asset
retirement obligation
|
59,605
|
41,345
|
||||||
Minority
interest in Bois d'Arc Energy
|
238,855
|
186,520
|
||||||
Stockholders'
equity
|
719,337
|
634,213
|
||||||
Total
liabilities and stockholders' equity
|
$
|
2,121,641
|
$
|
1,597,087
|
For
the Three Months Ended June 30, 2007
|
For
the Three Months Ended June 30, 2006
|
|||||||||||||||||||||||
Onshore(1)
|
Bois
d'Arc Energy
|
Total
|
Onshore(1)
|
Bois
d'Arc Energy
|
Total
|
|||||||||||||||||||
Oil
production (thousand barrels)
|
255
|
417
|
672
|
237
|
345
|
582
|
||||||||||||||||||
Gas
production (million cubic
feet
– Mmcf)
|
9,215
|
8,194
|
17,409
|
7,549
|
5,218
|
12,767
|
||||||||||||||||||
Total
production (Mmcfe)
|
10,746
|
10,696
|
21,442
|
8,969
|
7,290
|
16,259
|
||||||||||||||||||
Oil
sales
|
$
|
14,311
|
$
|
27,638
|
$
|
41,949
|
$
|
13,847
|
$
|
23,943
|
$
|
37,790
|
||||||||||||
Gas
sales
|
68,849
|
63,408
|
132,257
|
50,724
|
35,664
|
86,388
|
||||||||||||||||||
Total
oil and gas sales
|
$
|
83,160
|
$
|
91,046
|
$
|
174,206
|
$
|
64,571
|
$
|
59,607
|
$
|
124,178
|
||||||||||||
Average
oil price (per barrel)
|
$
|
56.10
|
$
|
66.28
|
$
|
62.42
|
$
|
58.47
|
$
|
69.31
|
$
|
64.90
|
||||||||||||
Average
gas price (per thousand cubic feet – Mcf)
|
$
|
7.47
|
$
|
7.74
|
$
|
7.60
|
$
|
6.72
|
$
|
6.84
|
$
|
6.77
|
||||||||||||
Average
price (per Mcf equivalent)
|
$
|
7.74
|
$
|
8.51
|
$
|
8.12
|
$
|
7.20
|
$
|
8.18
|
$
|
7.64
|
||||||||||||
Lifting
cost
|
$
|
17,624
|
$
|
12,556
|
$
|
30,180
|
$
|
13,200
|
$
|
11,821
|
$
|
25,021
|
||||||||||||
Lifting
cost (per Mcf equivalent)
|
$
|
1.64
|
$
|
1.17
|
$
|
1.41
|
$
|
1.47
|
$
|
1.62
|
$
|
1.54
|
||||||||||||
Oil
and Gas Capital Expenditures
|
$
|
117,884
|
$
|
59,411
|
$
|
177,295
|
$
|
43,125
|
$
|
67,841
|
$
|
110,966
|
For
the Six Months Ended June 30, 2007
|
For
the Six Months Ended June 30, 2006
|
|||||||||||||||||||||||
Onshore(1)
|
Bois
d'Arc Energy
|
Total
|
Onshore(1)
|
Bois
d'Arc Energy
|
Total
|
|||||||||||||||||||
Oil
production (thousand barrels)
|
506
|
785
|
1,291
|
465
|
663
|
1,128
|
||||||||||||||||||
Gas
production (million cubic
feet
– Mmcf)
|
17,850
|
15,895
|
33,745
|
14,918
|
10,282
|
25,200
|
||||||||||||||||||
Total
production (Mmcfe)
|
20,886
|
20,605
|
41,491
|
17,709
|
14,259
|
31,968
|
||||||||||||||||||
Oil
sales
|
$
|
26,365
|
$
|
49,106
|
$
|
75,471
|
$
|
26,112
|
$
|
43,280
|
$
|
69,392
|
||||||||||||
Gas
sales
|
126,642
|
118,122
|
244,764
|
108,350
|
78,160
|
186,510
|
||||||||||||||||||
Total
oil and gas sales
|
$
|
153,007
|
$
|
167,228
|
$
|
320,235
|
$
|
134,462
|
$
|
121,440
|
$
|
255,902
|
||||||||||||
Average
oil price (per barrel)
|
$
|
52.10
|
$
|
62.55
|
$
|
58.46
|
$
|
56.12
|
$
|
65.31
|
$
|
61.52
|
||||||||||||
Average
gas price (per thousand cubic feet – Mcf)
|
$
|
7.09
|
$
|
7.43
|
$
|
7.25
|
$
|
7.26
|
$
|
7.60
|
$
|
7.40
|
||||||||||||
Average
price (per Mcf equivalent)
|
$
|
7.33
|
$
|
8.12
|
$
|
7.72
|
$
|
7.59
|
$
|
8.52
|
$
|
8.01
|
||||||||||||
Lifting
cost
|
$
|
31,679
|
$
|
25,584
|
$
|
57,263
|
$
|
27,055
|
$
|
24,261
|
$
|
51,316
|
||||||||||||
Lifting
cost (per Mcf equivalent)
|
$
|
1.52
|
$
|
1.24
|
$
|
1.38
|
$
|
1.53
|
$
|
1.70
|
$
|
1.61
|
||||||||||||
Oil
and Gas Capital Expenditures
|
$
|
202,135
|
$
|
122,164
|
$
|
324,299
|
$
|
92,282
|
$
|
114,298
|
$
|
206,580
|
(1) Includes
the onshore results of operations of Comstock Resources,
Inc.
|
For
the Three Months Ended June 30, 2007
|
For
the Three Months Ended June 30, 2006
|
|||||||||||||||||||||||||||||||
East
Texas/
|
East
Texas/
|
|||||||||||||||||||||||||||||||
North
|
South
|
Total
|
North
|
South
|
Total
|
|||||||||||||||||||||||||||
Louisiana
|
Texas
|
Other
|
Onshore
|
Louisiana
|
Texas
|
Other
|
Onshore
|
|||||||||||||||||||||||||
Oil
production (thousand barrels)
|
39
|
54
|
162
|
255
|
31
|
57
|
149
|
237
|
||||||||||||||||||||||||
Gas
production (million cubic
feet
–
Mmcf)
|
6,072
|
2,423
|
720
|
9,215
|
4,325
|
2,378
|
846
|
7,549
|
||||||||||||||||||||||||
Total
production (Mmcfe)
|
6,305
|
2,744
|
1,697
|
10,746
|
4,513
|
2,721
|
1,735
|
8,969
|
||||||||||||||||||||||||
Oil
sales
|
$
|
2,398
|
$
|
3,343
|
$
|
8,570
|
$
|
14,311
|
$
|
1,991
|
$
|
3,813
|
$
|
8,043
|
$
|
13,847
|
||||||||||||||||
Gas
sales
|
44,490
|
19,290
|
5,069
|
68,849
|
28,299
|
17,592
|
4,833
|
50,724
|
||||||||||||||||||||||||
Total
oil and gas sales
|
$
|
46,888
|
$
|
22,633
|
$
|
13,639
|
$
|
83,160
|
$
|
30,290
|
$
|
21,405
|
$
|
12,876
|
$
|
64,571
|
||||||||||||||||
Average
oil price (per barrel)
|
$
|
61.49
|
$
|
61.91
|
$
|
52.90
|
$
|
56.10
|
$
|
64.23
|
$
|
66.89
|
$
|
53.98
|
$
|
58.47
|
||||||||||||||||
Average
gas price (per thousand
cubic
feet – Mcf)
|
$
|
7.33
|
$
|
7.96
|
$
|
7.04
|
$
|
7.47
|
$
|
6.54
|
$
|
7.40
|
$
|
5.71
|
$
|
6.72
|
||||||||||||||||
Average
price (per Mcf
equivalent)
|
$
|
7.44
|
$
|
8.25
|
$
|
8.04
|
$
|
7.74
|
$
|
6.71
|
$
|
7.87
|
$
|
7.42
|
$
|
7.20
|
||||||||||||||||
Lifting
cost(1)
|
$
|
8,311
|
$
|
4,462
|
$
|
4,851
|
$
|
17,624
|
(1)
|
$
|
5,735
|
$
|
3,684
|
$
|
3,781
|
$
|
13,200
|
(1)
|
||||||||||||||
Lifting
cost (per Mcf equivalent)
|
$
|
1.32
|
$
|
1.63
|
$
|
2.86
|
$
|
1.64
|
$
|
1.27
|
$
|
1.35
|
$
|
2.18
|
$
|
1.47
|
||||||||||||||||
Oil
and Gas Capital Expenditures:
|
||||||||||||||||||||||||||||||||
Acquisitions
|
$
|
—
|
$
|
31,892
|
$
|
—
|
$
|
31,892
|
$
|
912
|
$
|
—
|
$
|
—
|
$
|
912
|
||||||||||||||||
Leasehold
costs
|
137
|
621
|
442
|
1,200
|
47
|
95
|
467
|
609
|
||||||||||||||||||||||||
Exploratory
drilling
|
—
|
3,133
|
1,759
|
4,892
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Development
drilling
|
56,387
|
15,810
|
5,932
|
78,129
|
30,296
|
2,541
|
5,471
|
38,308
|
||||||||||||||||||||||||
Other
development
|
772
|
503
|
496
|
1,771
|
1,530
|
532
|
1,234
|
3,296
|
||||||||||||||||||||||||
Total
|
$
|
57,296
|
$
|
51,959
|
$
|
8,629
|
$
|
117,884
|
$
|
32,785
|
$
|
3,168
|
$
|
7,172
|
$
|
43,125
|
(1) Includes
production taxes of $3,943 and $2,847 for the three months ended
June 30,
2007 and 2006, respectively.
|
For
the Six Months Ended June 30, 2007
|
For
the Six Months Ended June 30, 2006
|
|||||||||||||||||||||||||||||||
East
Texas/
|
East
Texas/
|
|||||||||||||||||||||||||||||||
North
|
South
|
Total
|
North
|
South
|
Total
|
|||||||||||||||||||||||||||
Louisiana
|
Texas
|
Other
|
Onshore
|
Louisiana
|
Texas
|
Other
|
Onshore
|
|||||||||||||||||||||||||
Oil
production (thousand barrels)
|
85
|
107
|
314
|
506
|
60
|
113
|
292
|
465
|
||||||||||||||||||||||||
Gas
production (million cubic
feet
–
Mmcf)
|
11,453
|
5,000
|
1,397
|
17,850
|
8,568
|
4,663
|
1,687
|
14,918
|
||||||||||||||||||||||||
Total
production (Mmcfe)
|
11,962
|
5,640
|
3,284
|
20,886
|
8,930
|
5,344
|
3,435
|
17,709
|
||||||||||||||||||||||||
Oil
sales
|
$
|
4,890
|
$
|
6,301
|
$
|
15,174
|
$
|
26,365
|
$
|
3,731
|
$
|
7,287
|
$
|
15,094
|
$
|
26,112
|
||||||||||||||||
Gas
sales
|
79,991
|
37,391
|
9,260
|
126,642
|
61,065
|
35,790
|
11,495
|
108,350
|
||||||||||||||||||||||||
Total
oil and gas sales
|
$
|
84,881
|
$
|
43,692
|
$
|
24,434
|
$
|
153,007
|
$
|
64,796
|
$
|
43,077
|
$
|
26,589
|
$
|
134,462
|
||||||||||||||||
Average
oil price (per barrel)
|
$
|
57.53
|
$
|
58.89
|
$
|
48.32
|
$
|
52.10
|
$
|
62.18
|
$
|
64.49
|
$
|
51.69
|
$
|
56.12
|
||||||||||||||||
Average
gas price (per thousand
cubic
feet –
Mcf)
|
$
|
6.98
|
$
|
7.48
|
$
|
6.63
|
$
|
7.09
|
$
|
7.13
|
$
|
7.68
|
$
|
6.81
|
$
|
7.26
|
||||||||||||||||
Average
price (per Mcf
equivalent)
|
$
|
7.10
|
$
|
7.75
|
$
|
7.44
|
$
|
7.33
|
$
|
7.26
|
$
|
8.06
|
$
|
7.74
|
$
|
7.59
|
||||||||||||||||
Lifting
cost(2)
|
$
|
14,995
|
$
|
7,784
|
$
|
8,900
|
$
|
31,679
|
(2)
|
$
|
11,661
|
7,333
|
$
|
8,061
|
$
|
27,055
|
(2)
|
|||||||||||||||
Lifting
cost (per Mcf equivalent)
|
$
|
1.25
|
$
|
1.38
|
$
|
2.71
|
$
|
1.52
|
$
|
1.31
|
$
|
1.37
|
$
|
2.35
|
$
|
1.53
|
||||||||||||||||
Oil
and Gas Capital Expenditures:
|
||||||||||||||||||||||||||||||||
Acquisitions
|
$
|
—
|
$
|
31,965
|
$
|
—
|
$
|
31,965
|
$
|
912
|
$
|
—
|
$
|
—
|
$
|
912
|
||||||||||||||||
Leasehold
costs
|
535
|
1,364
|
2,842
|
4,741
|
234
|
185
|
1,134
|
1,553
|
||||||||||||||||||||||||
Exploratory
drilling
|
—
|
5,388
|
2,201
|
7,589
|
—
|
75
|
—
|
75
|
||||||||||||||||||||||||
Development
drilling
|
111,094
|
27,487
|
15,941
|
154,522
|
52,459
|
5,607
|
19,756
|
77,822
|
||||||||||||||||||||||||
Other
development
|
1,014
|
986
|
1,318
|
3,318
|
8,171
|
643
|
3,106
|
11,920
|
||||||||||||||||||||||||
Total
|
$
|
112,643
|
$
|
67,190
|
$
|
22,302
|
$
|
202,135
|
$
|
61,776
|
$
|
6,510
|
$
|
23,996
|
$
|
92,282
|
(2) Includes
production taxes of $6,502 and $6,306 for the six months ended June
30,
2007 and 2006, respectively.
|