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 2003 Financial and Operating Results

FRISCO, Texas, May 7 /PRNewswire-FirstCall/ -- Comstock Resources, Inc. (NYSE: CRK) today reported the highest oil and gas sales and the second highest net income of any quarter in the Company's history. Comstock also reported excellent drilling results from its 2003 exploration program.

                     First Quarter 2003 Financial Results

Driven by soaring natural gas prices and a higher production level, Comstock earned $20.8 million or 62 cents per share in 2003's first quarter ($20.2 million or 60 cents per share, excluding the cumulative effect of adopting a new accounting standard which changed the Company's accounting for future abandonment costs of its oil and gas properties), as compared to a net loss from continuing operations of $4.7 million or 16 cents per share in the first quarter of 2002. Oil and gas sales for the first quarter of 2003 reached $68.6 million, the highest in any quarter in the Company's history, for an increase of 159% over first quarter 2002 oil and gas sales of $26.5 million. Comstock generated $47.9 million in operating cash flow (before changes in working capital accounts) in 2003's first quarter, an increase of 325% over 2002's first quarter operating cash flow of $11.3 million. EBITDAX or earnings from continuing operations before interest, taxes, depreciation, depletion and amortization, exploration expense and other noncash expenses including unrealized derivative gains and losses, and gains and losses on property sales was $55.8 million in 2003's first quarter. This represents a 210% increase from 2002's first quarter EBITDAX of $18.0 million.

The strong financial results were driven primarily by higher natural gas and crude prices. Comstock's average natural gas price for the first quarter of 2003 was $6.54 per thousand cubic feet ("Mcf"), 176% higher than 2002's first quarter's average gas price of $2.36 per Mcf. Comstock's realized oil prices averaged $33.75 per barrel for 2003's first quarter, a 63% increase compared to the first quarter 2002's average oil price of $20.67 per barrel. Oil and gas production also increased in the first quarter. Comstock produced 10.8 billion cubic feet equivalent of natural gas (120.4 million cubic feet equivalent per day or "MMcfe/day") in the first quarter of 2003, an increase of 6 MMcfe/day from 2002's first quarter production and an increase of 11 MMcfe/day from 2002's fourth quarter production.

The cash flow generated in the first quarter of 2003 allowed Comstock to improve its balance sheet by paying down $15 million of its debt. As a result of debt reduction and profits generated, Comstock's debt as a percentage of Comstock's capitalization on a book basis has decreased to 59% as compared to 63% at the end of 2002.

                     First Quarter 2003 Drilling Results

In the first quarter of 2003, Comstock drilled fourteen wells, (8.7 net). Four of these wells (1.4 net wells) were drilled in the gulf of Mexico under its exploration program with Bois d' Arc Offshore Ltd. All of these wells were successful. The OCS-G 22705 #1 well was drilled to a total depth of 11,150 feet at Ship Shoal Block 146, was a successful discovery and was recently placed on production at a daily production rate of 16.9 Mmcfe/d. Comstock has a 40% working interest in this well. The second successful well was drilled at South Pelto Block 22. As reported on April 8th, the OCS-G 18054 #2 well was drilled to test the Can of Corn prospect to a depth of 18,869 feet and found approximately 520 feet of net pay in eleven separate reservoirs. Early indications are that this is a significant deep shelf discovery. A second well is planned to be drilled late in the second quarter or early in the third quarter to further delineate this discovery and to test approximately 1,000 feet of section beneath the sands found productive in the first well. Comstock owns a 29% working interest in this well. Comstock and Bois d' Arc made a discovery at Vermillion Block 122 with the OCS-G 22620 #1 well which was drilled to a depth of 14,072 feet and found approximately 70 true vertical feet of net pay in three separate reservoirs. Comstock owns a 40% working interest in this well. Comstock and Bois d' Arc also drilled a successful development well at South Timbalier Block 34. Comstock owns a 33% working interest in this well.

Comstock drilled three wells, 0.9 net wells, in its South Texas exploration program in the first quarter of 2003. Two of these wells were successful discoveries on the Ball Ranch in Kenedy County, Texas. The Clark Sain #6 well was drilled to a total depth of 16,176 feet and found approximately 45 feet of net pay. The Ball #2 well was drilled to a total depth of 16,380 feet and found approximately 74 feet of net pay. Completion operations are under way for both of these wells. The third well drilled on the Comstock's Katz-Slick prospect was unsuccessful.

The remaining wells drilled in the first quarter included one successful development well drilled in North Louisiana and six shallow wells drilled in the New Albany Shale Gas field in Kentucky which are currently being tested.

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.

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

                                                  Three Months Ended
                                                      March 31,
                                                 2003           2002  

    Oil and Gas Sales                           $68,576        $26,490

    Operating Expenses:
      Oil and gas operating                      11,365          8,115
      Exploration                                 1,636          1,953
      Depreciation, depletion and
       amortization                              15,187         13,458
      General and administrative, net             1,528            930
        Total operating expenses                 29,716         24,456
    Income from operations                       38,860          2,034
    Other Income (Expenses):
      Interest income                                20              9
      Interest expense                           (7,308)        (6,810)
      Loss from derivatives                          (3)        (1,964)
      Other income                                   50            111
        Total other income (expenses)            (7,241)        (8,654)
    Income (loss) from continuing
     operations before income taxes              31,619         (6,620)
      Income tax benefit (expense)              (11,067)         2,317
    Net income (loss) from continuing
     operations                                  20,552         (4,303)
    Discontinued operations including
     loss on disposal, net of income taxes          ---           (726)
    Cumulative effect of change in
     accounting principle                           675            ---
    Net income (loss)                            21,227         (5,029)
      Preferred stock dividends                    (395)          (395)
    Net income (loss) attributable to
     common stock                               $20,832        $(5,424)

    Basic net income (loss) per share:
      From continuing operations                  $0.70         $(0.16)
      Discontinued operations                       ---          (0.03)
      Cumulative effect of change in
       accounting principle                        0.02            ---
                                                  $0.72         $(0.19)
    Diluted net income (loss) per share:
      From continuing operations                  $0.60
      Discontinued operations                       ---
      Cumulative effect of change in
       accounting principle                        0.02
                                                  $0.62
    Weighted average shares outstanding:
      Basic                                      28,923         28,559
      Diluted                                    34,475


                           COMSTOCK RESOURCES, INC.
                             OTHER FINANCIAL DATA
                   (In thousands, except per unit amounts)

                                                  Three Months Ended
                                                       March 31,
                                                 2003           2002
    Cash Flow From Operations:
      Net cash provided by operating
       activities                               $32,300         $7,814
      Increase (decrease) in accounts
       receivable                                20,009         (4,986)
      Increase in other current assets            2,218          1,077
      Decrease (increase) in accounts
       payable and accrued expenses              (6,630)         7,352
        Cash flow from operations               $47,897        $11,257

    EBITDAX:
      Net income (loss) from continuing
       operations                               $20,552        $(4,303)
      Interest                                    7,308          6,810
      Income tax expense (benefit)               11,067         (2,317)
      Depreciation, depletion and
       amortization                              15,187         13,458
      Exploration                                 1,636          1,953
      Unrealized loss from derivatives                3          2,356
        EBITDAX                                 $55,753        $17,957 

                           COMSTOCK RESOURCES, INC.
                            SUMMARY BALANCE SHEET
                   (In thousands, except per unit amounts)

                                                    As of March 31,
                                                 2003           2002
    Balance Sheet Data:
      Current assets                            $62,670        $31,287
      Property and equipment, net               665,641        637,024
      Other                                       6,796          6,628
        Total assets                           $735,107       $674,939

      Current liabilities                       $56,248        $31,673
      Long-term debt                            351,002        378,002
      Other                                      79,678         53,995
      Stockholders' equity                      248,179        211,269
        Total liabilities and
         stockholders' equity                  $735,107       $674,939 

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

                  For the Three Months ended March 31, 2003

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

    Oil production
     (thousand barrels)       290        23        73         29        415
    Gas production
     (million cubic feet
      - Mmcf)               2,110     2,782     2,339      1,115      8,346
    Total production
     (Mmcfe)                3,851     2,922     2,777      1,289     10,838

    Oil sales              $9,834      $747    $2,409     $1,024    $14,014
    Gas sales              14,647    17,407    15,378      7,130     54,562
      Total oil and gas
       sales              $24,481   $18,154   $17,787     $8,154    $68,576

    Average oil price
     (per barrel)          $33.90    $32.05    $33.00     $35.54     $33.75
    Average gas price
     (per thousand cubic
      feet - Mcf)           $6.94     $6.26     $6.57      $6.40      $6.54
    Average price
     (per Mcf equivalent)   $6.36     $6.21     $6.41      $6.33      $6.33
    Lifting cost           $3,821    $2,698    $2,513     $2,333    $11,365
    Lifting cost (per
     Mcf equivalent)        $0.99     $0.92     $0.90      $1.81      $1.05

    Capital expenditures   $9,500    $1,771    $1,785     $3,214    $16,270 

SOURCE Comstock Resources, Inc.

/CONTACT: Roland O. Burns, Sr. Vice President and Chief Financial Officer
of Comstock Resources, Inc., +1-972-668-8800/
/Web site: http://www.comstockresources.com /
(CRK)