PIONEER NATURAL RESOURCES CO
8-K, EX-99, 2000-10-26
CRUDE PETROLEUM & NATURAL GAS
Previous: PIONEER NATURAL RESOURCES CO, 8-K, 2000-10-26
Next: O A K FINANCIAL CORP, SC 13G, 2000-10-26




                                                                    EXHIBIT 99.1
                                  NEWS RELEASE


                     Investor Relations Contact: Susan Spratlen   (972) 444-9001

             Pioneer Reports Record Net Income in Third Quarter 2000

Dallas,   Texas,   October  24,  2000  --  Pioneer  Natural   Resources  Company
("Pioneer")(NYSE:PXD)  (TSE:PXD) today announced financial and operating results
for the third quarter of 2000.

Third Quarter 2000 Results

Pioneer reported record net income of $69.3 million or $0.70 per share for third
quarter  2000.  Third  quarter net income  included a $24.2  million gain on the
disposition of assets  (primarily a gain on sale of common stock in Prize Energy
Corp. of $25.7 million) and a $13.5 million  mark-to-market  charge  (related to
derivatives  not  treated as hedges).  Earnings as adjusted  for the above items
were $58.7  million or $0.59 per share.  For the same period last year,  Pioneer
reported net income of $46.4 million or $0.46 per share.

Scott D.  Sheffield,  Chairman  and CEO stated,  "These are  exciting  times for
Pioneer.  Having followed  through on our strategy to reposition the Company and
with the help of rising oil and natural gas  prices,  we ended the quarter  with
record earnings, higher production,  new assets in our core areas, less debt and
fewer shares  outstanding.  Over the next two to three years,  our production is
expected to grow  approximately  30% to 40% as we bring on  production  from our
exploration  successes  and continue to  aggressively  develop our existing core
properties. With growing production, we expect to be able to continue this trend
of strong results."

Cash flow from  operations  for the third  quarter  of 2000 was  $115.7  million
compared to $89.3 million for the third quarter of 1999. Discretionary cash flow
increased 26% to $137.3 million and EBITDAX rose 21% to $177.2 million  compared
to the 1999 third quarter.  Discretionary cash flow and EBITDAX calculations are
defined and detailed on an attached schedule.

Long-term  debt  was  reduced  by  $99.4  million  to  $1.603  billion.  Pioneer
repurchased  0.5 million  common shares during the third quarter and 0.4 million
common shares since  September 30, 2000.  Year-to-date,  Pioneer has repurchased
1.6 million common shares at an average price of $11.21 per share.

Daily production grew for the second consecutive  quarter.  On an oil equivalent
basis,  third quarter sales averaged  123,175  barrels per day (BPD), up 2% from
120,505 BPD in the second  quarter.  Third quarter oil sales averaged 34,307 BPD
and natural gas liquid sales averaged 23,565 BPD. Natural gas sales in the third
quarter  averaged 392 million cubic feet per day (MMCFPD).  Realized  prices for
oil and natural gas  liquids  for the third  quarter  were $25.48 and $20.73 per
barrel, respectively.  The realized price for natural gas was $2.87 per thousand
cubic feet (MCF).

Third quarter production costs averaged $4.39 per barrel oil equivalent (BOE), a
$0.46 per BOE increase  compared to the second quarter.  The increase  primarily
resulted  from a rise in  production  taxes due to higher  oil and  natural  gas
prices and the higher  cost of natural gas  utilized to power field  compression
equipment.  Exploration and  abandonment  costs of $23.4 million for the quarter
included $11.0 million of geologic and geophysical  expenses  including  seismic
costs, $3.2 million of non-cash leasehold abandonments including expired leases,
and $9.2 million of exploration costs.

For the same  quarter  last  year,  Pioneer  reported  oil sales of 36,576  BPD,
natural  gas liquid  sales of 24,031  BPD,  and natural gas sales of 387 MMCFPD.
Because of asset divestitures  during 1999, the  quarter-to-quarter  volumes are
not comparable. On a proforma basis excluding the effects of asset divestitures,
year-to-year  third quarter  production  grew 4%.  Realized  prices for the 1999
third quarter were $17.20 per barrel for oil,  $14.02 per barrel for natural gas
liquids, and $2.00 per MCF for natural gas.



<PAGE>



Nine Month Results

For the nine months ended  September  30, 2000,  Pioneer  reported net income of
$68.0  million,  or $0.68 per share.  Excluding the $12.3 million  extraordinary
loss on  early  extinguishment  of debt,  net  gains  of  $27.8  million  on the
disposition  of assets and $55.5  million of  mark-to-market  charge  related to
derivatives  not treated as hedges,  profits as adjusted were $108.0  million or
$1.08 per share.  For the same period last year,  Pioneer reported a net loss of
$30.7 million,  or $0.31 per share. Cash flow from operations for the nine-month
period was $285.1  million  compared  to $186.7  million  for the same period in
1999.

Nine-month  oil sales  averaged  34,157 BPD and natural  gas liquids  sales were
23,252 BPD. Natural gas sales were 378 MMCFPD. On an oil equivalent basis, sales
averaged 120,335 BPD. Nine-month realized price for oil increased from the prior
year  period to $23.52 per  barrel.  Realized  price for natural gas liquids was
$19.37 per barrel.  Realized  price for  natural gas was $2.49 per MCF.  For the
first nine months of 1999, Pioneer reported oil sales of 44,863 BPD, natural gas
liquid sales of 25,905 BPD and natural gas sales of 458 MMCFPD. Because of asset
divestitures during 1999, nine-month volumes are not comparable. Realized prices
for the 1999 nine-month period were $14.38 per barrel for oil, $10.38 per barrel
for natural gas liquids and $1.86 per MCF for natural gas.

Operations Update

Pioneer  will  utilize 23 rigs in its  drilling  program  through the end of the
year.  The Company is currently  running six rigs in the East  Texas/Gulf  Coast
area  (four  in  the  E.   Texas   Bossier   play),   three  rigs  in  the  West
Panhandle/Hugoton  area,  seven rigs in West Texas,  three rigs in Argentina and
one rig in South  Africa.  Three  rigs will be added in  December  when  Pioneer
begins its winter  access  drilling  program  in Canada.  In the fourth  quarter
Pioneer plans to drill approximately 75 wells in the U.S. and 15 in Argentina.

In the U.S.,  development  activities  continue in the Company's largest fields,
the Spraberry oil field and the Hugoton and West  Panhandle  natural gas fields,
where nine to ten rigs will be active through the end of the year.

Pioneer continues to have success with the horizontal development of the Edwards
Reef in its Pawnee field in South Texas.  Using  advanced 3-D seismic  modeling,
the  Company  has  drilled  4 wells  that  are  producing,  doubling  net  field
production  to 35 MMCFPD.  Three wells are yet to be completed and two wells are
currently  drilling.  Nine additional  horizontal  wells in the Pawnee field are
scheduled for next year.

In September, another Wolfcamp discovery was successfully completed in the MyWay
Field in Irion County,  Texas.  The well is the fourth discovery in that program
and is  currently  flowing at a rate of just under 600 BOE per day.  3-D seismic
has been a  critical  factor  in  successfully  exploring  in the area and seven
additional locations are being evaluated.

In the East Texas Bossier sand play, the Company has drilled four operated wells
that are currently producing,  and has three wells awaiting completion.  Pioneer
plans to keep four to five rigs  running  in this play and  expects  to have ten
wells producing there by year end. The Company has also  participated in several
outside-operated  Bossier  wells on offsetting  acreage.  Pioneer now has 54,000
gross  acres  under  lease in this  emerging  play  and  plans to drill 25 to 30
operated wells in 2001.

Offshore development in the shallow Gulf of Mexico has accelerated with two deep
extension wells currently being drilled off existing platforms. At Eugene Island
208,  a well is  drilling  where  multiple  oil and gas pays have  already  been
identified.  At  Texaco-operated  High  Island 582, a well is  targeting  deeper
potential.

During its 2000 program in Argentina,  Pioneer has drilled 60 wells and plans to
drill 15 more wells by year end. Argentine  production grew 25% during the third
quarter compared to the first quarter of 2000, the first full quarter  including
production from  properties  acquired late in 1999. The growth was the result of
an aggressive  drilling  program which yielded a 13% increase in oil production.
Natural  gas  production  increased  33% during the same  period  reflecting  an
increase in demand  during  Argentina's  winter  months.  Plans for 2001 include



<PAGE>


building a LPG recovery plant to enhance revenue and a new  interconnecting  gas
pipeline to improve access to gas markets,  in addition to an expanded  drilling
program.

Financial Outlook

The  following  statements  are  estimates  based on current  expectations.  The
statements are  forward-looking,  as addressed in the paragraph at the bottom of
this release. Actual results may differ materially from these estimates which do
not reflect the potential  impact of acquisitions  or  divestitures  that may be
completed  or other  unforeseen  events  that may  occur  after the date of this
release.

Fourth  quarter  production  is  expected  to average  117 to 119 MBPD on an oil
equivalent basis. Argentine natural gas production is expected to decline 15% to
20% as a result of reduced  demand for  natural  gas during  Argentina's  summer
months.

The Company has oil and  natural  gas hedges  that will  impact  fourth  quarter
realizations. There are swap contracts in place for 435 BPD of oil at $15.76 per
barrel.  Collars  cover 7,977 BPD of oil with  floors at $17.50 and  ceilings at
$20.74  per  barrel  and 55.6  MMCFPD of  natural  gas with  floors at $2.15 and
ceilings  at $2.80 per MMBTU.  All prices  are  stated on an  approximate  NYMEX
equivalent  basis.  The Company  also has a contract  that does not qualify as a
hedge that  requires the Company to sell either  10,000 BPD of oil at $20.00 per
barrel or 100  MMCFPD of gas at $2.60  per MCF in  October  and $3.20 per MCF in
November and December.

During the fourth quarter, lease operating expenses (including production and ad
valorem taxes) are expected to average $4.40 to $4.50 per BOE, and depreciation,
depletion and  amortization is expected to average $4.90 to $5.10 per BOE. Total
exploration  and  abandonment  expense  is  expected  to be $25 to $27  million.
General and  administrative  expense is expected to be approximately $8 million.
Interest expense is expected to be $38 to $39 million,  including  approximately
$3 million of  non-cash  interest.  The  effective  tax rate is  expected  to be
approximately  0% to 2% of pre-tax income due to the Company's  substantial  net
operating losses.

Pioneer has targeted  production growth of 3 to 6% in 2001 and 20 to 30% by 2002
from current oil equivalent  levels of approximately  120 MBPD.  Capital budgets
for each year are expected to be $400 to $450 million.

In 2001,  Pioneer  has 4,764 BPD of oil  swapped  at $29.87  per barrel and 49.2
MMCFPD of natural gas swapped at $2.50 per MMBTU.  The Company has 2001  collars
covering  2,000 BPD of oil with  floors of $25.00  and  ceilings  of $31.43  per
barrel and 5,000 BPD of oil with floors of $17.00 and  ceilings  of $20.09.  The
Company  has 2001  collars  covering  54.5  MMCFPD of natural gas with floors of
$2.25 and  ceilings of $2.90 per MCF.  Oil hedges  cover 20% of expected  liquid
volumes, and natural gas hedges cover 33% of expected North American natural gas
volumes.

Pioneer has liquidated all its natural gas hedge positions  beyond 2001 at a net
cost  of $46  million  as  reflected  in  other  assets  and  other  non-current
liabilities  at  September  30,  2000.  The cost will be  amortized in 2002 as a
reduction in natural gas realizations with North American differentials to NYMEX
expected to increase by 30 to 35 cents per MCF that year.

Earnings Conference Call

On  Tuesday,  October  24,  2000,  at 10:30 a.m.  EDT,  investors  will have the
opportunity to listen to the third quarter's earnings conference call and view a
presentation    over   the   Internet   via   Pioneer's   website   located   at
http://www.pioneernrc.com.  At the website, select the "Investors" button at the
top of the page; then select "Earnings Calls" from the list across the bottom of
the page.  To listen to the live  call,  please go to the  website  at least ten
minutes early to register,  download and install any necessary  audio  software.
For those who cannot listen to the live broadcast, a replay will be available on
the website shortly after the call. Alternately,  you may dial (800) 314-7867 to
listen to the conference call and view the accompanying  visual  presentation at
the  Internet  address  above.  A  telephone  replay will be  available  through
November 9 by dialing (888) 203-1112--confirmation code: 579582.



<PAGE>



Pioneer is a large  independent oil and gas  exploration and production  company
with  operations  in the United  States,  Canada,  Argentina  and South  Africa.
Pioneer's headquarters are in Dallas.

Financial statements attached.

Except for historical information contained herein, the statements in this Press
Release are forward-looking statements that are made pursuant to the Safe Harbor
Provisions   of  the  Private   Securities   Litigation   Reform  Act  of  1995.
Forward-looking  statements,  and the  business  prospects  of  Pioneer  Natural
Resources Company,  are subject to a number of risks and uncertainties which may
cause the Company's  actual results in future periods to differ  materially from
the forward-looking  statements.  These risks and uncertainties  include,  among
other  things,  volatility  of oil and gas  prices,  product  supply and demand,
competition,  government regulation or action, litigation, the costs and results
of  drilling  and  operations,  the  Company's  ability to replace  reserves  or
implement its business plans, access to and cost of capital, uncertainties about
estimates of reserves, quality of technical data, and environmental risks. These
and other risks are described in the  Company's  10-K and 10-Q Reports and other
filings with the Securities and Exchange Commission.




<PAGE>



                        PIONEER NATURAL RESOURCES COMPANY

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    (in thousands, except for per share data)
                                   (Unaudited)
<TABLE>
                                                    Three months ended      Nine months ended
                                                       September 30,           September 30,
                                                   --------------------    --------------------
                                                     2000        1999        2000        1999
                                                   --------    --------    --------    --------
<S>                                                <C>         <C>         <C>         <C>
Revenues:
   Oil and gas                                     $228,587    $159,855    $600,909    $481,237
   Interest and other                                 5,200      32,362      14,141      81,139
   Gain (loss) on disposition of assets, net         24,158      20,948      27,751     (21,276)
                                                    -------     -------     -------     -------
                                                    257,945     213,165     642,801     541,100
                                                    -------     -------     -------     -------
Costs and expenses:
   Oil and gas production                            49,728      34,643     135,990     123,461
   Depletion, depreciation and amortization  -
     oil and gas                                     52,675      46,642     150,286     171,054
   Depletion, depreciation and amortization -
     other                                            3,897       4,339      11,743      13,534
   Impairment of oil and gas properties                 -           -           -        17,894
   Exploration and abandonments                      23,431      11,891      64,202      41,592
   General and administrative                         6,537       8,795      23,259      29,232
   Reorganization                                       -           786         -         7,805
   Interest                                          40,794      41,002     122,412     130,426
   Other                                             15,495      18,039      60,394      36,291
                                                    -------     -------     -------     -------
                                                    192,557     166,137     568,286     571,289
                                                    -------     -------     -------     -------
Income (loss) before income taxes and
   extraordinary item                                65,388      47,028      74,515     (30,189)
Income tax benefit (provision)                        3,900        (600)      5,800        (500)
                                                    -------     -------     -------     -------
Income (loss) before extraordinary item              69,288      46,428      80,315     (30,689)

Extraordinary item - loss on early extinguishment
   of debt, net of tax                                  -           -       (12,318)        -
                                                    -------     -------     -------     -------
Net income (loss)                                  $ 69,288    $ 46,428    $ 67,997    $(30,689)
                                                    =======     =======     =======     =======
Net income (loss) per share:
   Basic:
   Income (loss) before extraordinary item         $    .70    $    .46    $    .80    $   (.31)
   Extraordinary item                                   -           -          (.12)        -
                                                    -------     -------     -------     -------
   Net income (loss)                               $    .70    $    .46    $    .68    $   (.31)
                                                    =======     =======     =======     =======
   Diluted:
   Income (loss) before extraordinary item         $    .69    $    .46    $    .80    $   (.31)
   Extraordinary item                                   -           -          (.12)        -
                                                    -------     -------     -------     -------
   Net income (loss)                               $    .69    $    .46    $    .68    $   (.31)
                                                    =======     =======     =======     =======
Weighted average basic shares outstanding            99,312     100,305      99,718     100,304
                                                    =======     =======     =======     =======
</TABLE>



<PAGE>



                        PIONEER NATURAL RESOURCES COMPANY

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (in thousands)
                                   (Unaudited)
<TABLE>

                                                 September 30,    December 31,
                                                     2000             1999
                                                 ------------     -----------
ASSETS
<S>                                              <C>              <C>

Current assets:
  Cash and cash equivalents                      $   37,898       $   34,788
  Accounts receivable                               129,715          118,575
  Inventories                                        11,983           13,721
  Deferred income taxes                               6,500            5,800
  Other current assets                                8,573           10,252
                                                  ---------        ---------
       Total current assets                         194,669          183,136
                                                  ---------        ---------
Property, plant and equipment, at cost:
  Oil and gas properties, using the successful
     efforts method of accounting                 3,342,206        3,254,918
  Accumulated depletion, depreciation and
     amortization                                  (884,518)        (751,956)
                                                  ---------        ---------
                                                  2,457,688        2,502,962
                                                  ---------        ---------
Deferred income taxes                                83,700           83,400
Other assets, net                                   165,529          159,975
                                                  ---------        ---------
                                                 $2,901,586       $2,929,473
                                                  =========        =========
LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Current maturities of long-term debt           $      163       $      828
  Accounts payable                                   79,722           86,868
  Interest payable                                   37,827           36,045
  Other current liabilities                          93,095           73,072
                                                  ---------        ---------
       Total current liabilities                    210,807          196,813
                                                  ---------        ---------
Long-term debt, less current maturities           1,603,213        1,745,108
Other noncurrent liabilities                        226,704          169,438
Deferred income taxes                                30,600           43,500
Stockholders' equity                                830,262          774,614
                                                  ---------        ---------
                                                 $2,901,586       $2,929,473
                                                  =========        =========
</TABLE>




<PAGE>



                        PIONEER NATURAL RESOURCES COMPANY

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)
                                   (Unaudited)

<TABLE>

                                                       Three months ended        Nine months ended
                                                          September 30,             September 30,
                                                     ----------------------    ----------------------
                                                        2000        1999          2000        1999
                                                     ---------    ---------    ---------    ---------
<S>                                                  <C>          <C>          <C>          <C>
Cash flows from operations:
   Net income (loss)                                 $  69,288    $  46,428    $  67,997    $ (30,689)
   Depletion, depreciation and amortization             56,572       50,981      162,029      184,588
   Impairment of oil and gas properties                    -            -            -         17,894
   Exploration expenses, including dry holes            16,221        3,630       46,273       28,661
   Deferred income taxes                                (5,700)         600       (9,600)         -
   (Gain) loss on disposition of assets, net           (24,158)     (20,948)     (27,751)      21,276
   Interest                                              2,791        3,370        9,179        9,072
   Derivative mark-to-market                            13,539       16,295       55,497       31,314
   Extraordinary item, net of tax                          -            -         12,318          -
   Other noncash items                                   1,584          700        3,514      (38,696)
   Changes in operating assets and liabilities:
      Accounts receivable                              (12,620)       6,576      (11,713)       6,875
      Inventories                                        2,145        1,043         (175)       2,313
      Other current assets                                  (2)        (357)       1,993          762
      Accounts payable                                  16,964       (5,586)       2,504      (28,113)
      Interest payable                                    (430)     (13,205)       1,782       (9,359)
      Other current liabilities                        (20,466)        (199)     (28,753)      (9,191)
                                                      --------     --------     --------     --------
Net cash provided by operating activities              115,728       89,328      285,094      186,707
Net cash provided by (used in) investing activities     (3,071)      85,069      (85,926)     290,126
Net cash used in financing activities                 (112,977)    (220,485)    (195,913)    (503,044)
                                                      --------     --------     --------     --------
Net increase (decrease) in cash and cash equivalents      (320)     (46,088)       3,255      (26,211)
Effect of exchange rate changes on cash
   and cash equivalents                                    (51)          65         (145)         236
Cash and cash equivalents, beginning
   of period                                            38,269       79,269       34,788       59,221
                                                      --------     --------     --------     --------
Cash and cash equivalents, end of period             $  37,898    $  33,246    $  37,898    $  33,246
                                                      ========     ========     ========     ========

</TABLE>



<PAGE>



                        PIONEER NATURAL RESOURCES COMPANY

                        SUMMARY PRODUCTION AND PRICE DATA


<TABLE>

                                                      Three months ended       Nine months ended
                                                         September 30,           September 30,
                                                     --------------------    --------------------
                                                       2000        1999        2000        1999
                                                     --------    --------    --------    --------
<S>                                                  <C>         <C>         <C>         <C>
Average Daily Production:
   Oil (Bbls) -                       U.S.             24,283      28,092      24,793      33,150
                                      Argentina         9,211       6,064       8,553       5,936
                                      Canada              813       2,420         811       5,777
                                                     --------    --------    --------    --------
                                      Total            34,307      36,576      34,157      44,863

   Natural gas liquids (Bbls) -       U.S.             22,233      22,615      21,888      24,412
                                      Argentina           534         616         513         612
                                      Canada              798         800         851         881
                                                     --------    --------    --------    --------
                                      Total            23,565      24,031      23,252      25,905

   Gas (Mcf) -                        U.S.            234,913     239,837     232,844     307,849
                                      Argentina       111,897     103,438     100,486      97,087
                                      Canada           45,009      44,162      44,228      53,196
                                                     --------    --------    --------    --------
                                      Total           391,819     387,437     377,558     458,132
Total Production:
   Oil (MBbls)                                          3,156       3,365       9,359      12,248
   Natural gas liquids (MBbls)                          2,168       2,211       6,371       7,072
   Gas (MMcf)                                          36,047      35,644     103,451     125,070
   Equivalent barrels (MBOE)                           11,332      11,517      32,972      40,165

Average Price:
   Oil (per Bbl) -                    U.S.           $  23.31    $  16.37    $  21.37    $  14.28
                                      Argentina      $  30.95    $  21.05    $  29.32    $  16.42
                                      Canada         $  28.58    $  17.10    $  27.72    $  12.90
                                      Average        $  25.48    $  17.20    $  23.52    $  14.38

   Natural gas liquids (per Bbl) -    U.S.           $  20.52    $  14.12    $  19.18    $  10.42
                                      Argentina      $  22.46    $  11.64    $  21.98    $   8.70
                                      Canada         $  25.42    $  12.77    $  22.85    $  10.18
                                      Average        $  20.73    $  14.02    $  19.37    $  10.38

   Gas (per Mcf) -                    U.S.           $   3.65    $   2.39    $   3.06    $   2.11
                                      Argentina      $   1.28    $   1.11    $   1.21    $   1.11
                                      Canada         $   2.71    $   1.92    $   2.41    $   1.74
                                      Average        $   2.87    $   2.00    $   2.49    $   1.86

</TABLE>


<PAGE>


                        PIONEER NATURAL RESOURCES COMPANY

                            SUPPLEMENTAL INFORMATION
                                 (in thousands)
                                   (Unaudited)

        Discretionary  cash flow and EBITDAX (as  defined  below) are  presented
herein because of their wide  acceptance as financial  indicators of a company's
ability to internally fund exploration and development activities and to service
or incur debt.  Discretionary  cash flow and EBITDAX should not be considered as
alternatives to net cash provided by operating activities,  net income (loss) or
income  (loss) from  continuing  operations,  as defined by  generally  accepted
accounting  principles,  as an indicator of the Company's financial performance,
as an alternative to cash flow, as a measure of liquidity or as being comparable
to other similarly titled measures of other companies.
<TABLE>

                                                   Three months ended     Nine months ended
                                                        September 30,       September 30,
                                                 --------------------    --------------------
                                                   2000        1999        2000        1999
                                                 --------    --------    --------    --------
<S>                                              <C>         <C>         <C>         <C>
Discretionary cash flows*:

   Net income (loss)                             $ 69,288    $ 46,428    $ 67,997    $(30,689)
   Depletion, depreciation and amortization        56,572      50,981     162,029     184,588
   Impairment of oil and gas properties               -           -           -        17,894
   Exploration and abandonments                    23,431      11,891      64,202      41,592
   Deferred income taxes                           (5,700)        600      (9,600)        -
   (Gain) loss on disposition of assets, net      (24,158)    (20,948)    (27,751)     21,276
   Interest                                         2,791       3,370       9,179       9,072
   Derivative mark-to-market                       13,539      16,295      55,497      31,314
   Extraordinary item, net of tax                     -           -        12,318         -
   Other noncash items                              1,584         700       3,514     (38,696)
                                                  -------     -------     -------     -------
        Discretionary cash flow                  $137,347    $109,317    $337,385    $236,351
                                                  =======     =======     =======     =======
----------
*    Discretionary  cash flows equal cash flows from  operations  before working
     capital changes and exploration and abandonments.


EBITDAX**:

   Net income (loss)                             $ 69,288    $ 46,428    $ 67,997    $(30,689)
   Depletion, depreciation and amortization        56,572      50,981     162,029     184,588
   Impairment of oil and gas properties               -           -           -        17,894
   Exploration and abandonments                    23,431      11,891      64,202      41,592
   Consolidated interest expense                   40,794      41,002     122,412     130,426
   Consolidated income taxes                       (3,900)        600      (5,800)        500
   (Gain) loss on disposition of assets, net      (24,158)    (20,948)    (27,751)     21,276
   Extraordinary item, net of tax                     -           -        12,318         -
   Derivative mark-to-market                       13,539      16,295      55,497      31,314
   Other noncash expenses                           1,586         204       3,710       8,618
                                                  -------     -------     -------     -------

                                                 $177,152    $146,453    $454,614    $405,519
                                                  =======     =======     =======     =======
---------
**   "EBITDAX"   represents   earnings  before   depletion,   depreciation   and
     amortization expense; impairment of oil and gas properties; exploration and
     abandonments;  consolidated  interest expense;  consolidated  income taxes;
     gain or loss on the disposition of assets;  extraordinary items; and, other
     noncash expenses.
</TABLE>



<PAGE>




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission