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. Reports First Quarter 2002 Financial and Operating Results

FRISCO, Texas, May 9, 2002 -- Comstock Resources, Inc. (NYSE: CRK) today reported financial and operating results for the first quarter of 2002.

Due to a significant decrease in both oil and natural gas prices in the first quarter of 2002 compared to the first quarter of 2001, Comstock's first quarter 2002 financial results were significantly lower than its 2001 first quarter results. Total revenues for the quarter were $26.8 million as compared to $67.4 million in the first quarter of 2001. Excluding the effects of the non-hedge change in fair value of derivative financial instruments, Comstock reported a net loss from continuing operations for the first quarter of 2002 of $3.1 million, or $0.11 per share. Including the effects of non-hedge change in fair value of derivatives, the net loss from continuing operations was approximately $4.7 million, or $0.16 per share for the first quarter of 2002 compared to a net income from continuing operations of approximately $23.5 million or $0.81 per basic share ($0.68 per diluted share) in the first quarter of 2001. EBITDAX or earnings before interest expense, income taxes, depletion, depreciation and amortization, exploration expense and other noncash expenses including derivative mark-to-market adjustments and gains or losses on property sales was $18.1 million in the first quarter of 2002 as compared to $57.1 million in the first quarter of 2001. Cash flow generated by operations in the first quarter of 2002 was $11.3 million or $0.33 per diluted share as compared to $49.1 million or $1.40 per diluted share for the first quarter of 2001. The first quarter results also included a $0.8 million after tax loss ($0.03 per basic share) from discontinued operations relating to certain marginal oil and gas properties that Comstock sold in April 2002.

Comstock's average daily gas equivalent production for the first quarter of 2002 increased 4% to approximately 115 Mmcfe/d as compared to 110 Mmcfe/d for the first quarter of 2001. First quarter 2002 production increased 14% as compared to 101 Mmcfe/d for the fourth quarter of 2001. Comstock's realized gas prices for the first quarter averaged $2.37 per Mcf, which was 68% lower than average realized gas price for the first quarter of 2001 of $7.47 per Mcf. Comstock's realized oil prices averaged $20.67 per barrel for the first quarter, a 27% decrease compared to the first quarter 2001's average oil price of $28.19 per barrel.

First Quarter Drilling Results

In the first quarter of 2002, Comstock drilled eight successful development wells. Seven of the development wells were drilled in the recently acquired Gilmer field in East Texas. All of these wells were successful and are expected to be connected to sales in the second quarter of this year. Comstock also drilled three offshore exploratory wells in the first quarter under its exploration program with Bois d' Arc Offshore Ltd. Two of these wells were successful. An exploratory well drilled at South Pelto Block 5 was recently tested at a daily production rate of 10.3 Mmcfe/d. Comstock has a 25% working interest in this well. The second successful well was drilled at South Timbalier Block 34 and was tested at a daily rate of 16.8 Mmcfe/d. Comstock has a 33% interest in this well. Both of these wells were connected to sales in second quarter. An exploratory well drilled at South Timbalier Block 30 was abandoned after numerous drilling problems were encountered which culminated with the drill pipe being stuck. Approximately 43 net feet of productive pay had been discovered prior to the well being lost. The cost of this well was written off in the first quarter. Comstock plans to redrill this prospect pending the results from other exploration activity in this block.

                           COMSTOCK RESOURCES, INC.
                              OPERATING RESULTS
                   (In thousands, except per share amounts)

                                                       Three Months Ended
                                                            March 31,
                                                       2002           2001
    Revenues:
      Oil and gas sales                              $26,678        $67,257
      Other income                                       120            147
        Total revenues                                26,798         67,404

    Expenses:
      Oil and gas operating                            8,136          9,440
      Exploration                                      1,953          2,831
      Depreciation, depletion and amortization        13,561         11,980
      General and administrative, net                    930            829
      Interest                                         6,810          5,505
      Loss from derivatives                            1,964            ---
        Total expenses                                33,354         30,585
    Income (loss) from continuing operations
     before income taxes                              (6,556)        36,819
      Income tax benefit (expense)                     2,295        (12,887)
    Net income (loss) from continuing operations      (4,261)        23,932
      Preferred stock dividends                         (395)          (395)
    Net income (loss) from continuing operations
     attributable to common stock                     (4,656)        23,537
      Income (loss) from discontinued operations,
       including loss on disposal                       (769)            41
    Net income (loss) attributable to common stock   $(5,425)       $23,578

    Net income (loss) per share:
      Basic -
        Net income (loss) from continuing
         operations per share                         $(0.16)         $0.81
        Net income (loss) per share                   $(0.19)         $0.81
      Diluted -
        Net income (loss) from continuing
         operations per share                                         $0.68
        Net income (loss) per share                                   $0.68

    Weighted average shares outstanding:
        Basic                                         28,560         29,001
        Diluted                                       33,674         35,074

    Cash flow from operations                        $11,257        $49,175

    Cash flow from operations per share:
        Basic                                          $0.39          $1.70
        Diluted                                        $0.33          $1.40

    EBITDAX                                          $18,124        $57,135


                                                         As of March 31,
                                                       2002           2001
    Balance Sheet Data:
      Current assets                                 $31,287        $45,554
      Property and equipment, net                    637,024        449,287
      Other                                            6,628          5,591
        Total assets                                $674,939       $500,432

      Current liabilities                            $31,673        $55,321
      Long-term debt                                 378,002        199,000
      Other                                           53,995         40,440
      Stockholders' equity                           211,269        205,671
        Total liabilities and stockholders' equity  $674,939       $500,432


                           COMSTOCK RESOURCES, INC.
                          REGIONAL OPERATING RESULTS
                   (In thousands, except per unit amounts)

                  For the Three Months ended March 31, 2002

                              East Texas/                     South
                                North    Gulf of  Southeast   Texas/
                              Louisiana  Mexico    Texas      Other     Total

    Oil production
     (thousand barrels)           28       212        87        17       344
    Gas production
     (million cubic feet
     - Mmcfe)                  3,090     1,704     2,248     1,227     8,269
    Total production (Mmcfe)   3,258     2,976     2,770     1,329    10,335

    Oil sales                   $535    $4,425    $1,845      $309    $7,114
    Gas sales                  6,714     4,361     5,669     2,820    19,564
      Total oil and
       gas sales              $7,249    $8,786     7,514    $3,129   $26,678

    Average oil price
     (per barrel)             $19.11    $20.87    $21.21    $18.18    $20.67
    Average gas price
     (per thousand cubic
     feet - Mcf)               $2.17     $2.56     $2.52     $2.30     $2.37
    Average price
     (per Mcf equivalent)      $2.22     $2.95     $2.71     $2.35     $2.58
    Lifting cost              $2,465    $2,652    $1,390    $1,629    $8,136
    Lifting cost
     (per Mcf equivalent)      $0.76     $0.89     $0.50     $1.23     $0.79

    Capital expenditures      $4,586    $9,298      $314    $1,516   $15,714
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 of Comstock Resources, Inc., +1-972-668-8800 URL: http://www.comstockresources.com