HS RESOURCES INC
10-Q, 1997-11-14
CRUDE PETROLEUM & NATURAL GAS
Previous: CREDIT DEPOT CORP, 10QSB, 1997-11-14
Next: COLONIAL TRUST CO /AZ, 10QSB, 1997-11-14



<PAGE>   1

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

(Mark One)

[X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
         EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 1997
                              -------------------------------------------------

                                       OR

[ ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
         EXCHANGE ACT OF 1934

For the transition period from                        to
                               ---------------------      ---------------------
Commission file number     0-18886
                       --------------------------------------------------------

                               HS RESOURCES, INC.
- -------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

         Delaware                           94-3036864
- ---------------------------------------   -------------------------------------
(State or other jurisdiction of            (I.R.S. Employer Identification No.)
incorporation or organization)

One Maritime Plaza, Fifteenth Floor
San Francisco, California                  94111
- ---------------------------------------   -------------------------------------
(Address of principal executive offices)   (Zip Code)

Registrant's telephone number, including area code            (415) 433-5795
                                                   ----------------------------

- -------------------------------------------------------------------------------
              (Former name, former address and former fiscal year,
                         if changed since last report)

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes   X      No
                                              ------      ------

                APPLICABLE ONLY TO ISSUER INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

     Indicate by check mark whether the  registrant  has filed all documents and
reports  required  to be filed by  Sections  12, 13, or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court. Yes          No
                          ------      ------

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

Number of shares of Common Stock,  $.001 par value,  outstanding as of the close
of business on November 3, 1997:  17,290,187  after deducting  160,358 shares in
treasury.


<PAGE>   2


                               HS RESOURCES, INC.

                                      INDEX

                                                                          Page
                                                                          ----
PART I.  FINANCIAL INFORMATION

  Item 1.  Financial Statements

           Consolidated Financial Statements:

           Consolidated Balance Sheets - September 30, 1997 (Unaudited)
           and December 31, 1996.........................................  3

           Unaudited Consolidated Statements of Operations -
           For the Three Months and Nine Months Ended
           September 30, 1997 and 1996...................................  5

           Consolidated  Statements of  Stockholders'  Equity - For the
           Years Ended  December  31, 1996 and 1995 and the Nine Months
           Ended September 30, 1997 (Unaudited)..........................  6

           Unaudited Consolidated Statements of Cash Flows -
           For the Nine Months Ended September 30, 1997 and 1996.........  7

           Notes to Unaudited Consolidated Financial Statements..........  8

  Item 2.  Management's Discussion and Analysis of Financial Condition
           and Results of Operations..................................... 12

PART II.  OTHER INFORMATION

  Item 1.  Legal Proceedings & Environmental Issues...................... 21

  Item 2.  Changes in Securities......................................... 22

  Item 3.  Defaults Upon Senior Securities............................... 23

  Item 4.  Submission of Matters to a Vote of Security Holders........... 23

  Item 5.  Other Information............................................. 23

  Item 6.  Exhibits and Reports on Form 8-K.............................. 23





                                       2
<PAGE>   3


                          PART I. FINANCIAL INFORMATION


Item 1.  Financial Statements


                               HS RESOURCES, INC.
                           CONSOLIDATED BALANCE SHEETS
                    SEPTEMBER 30, 1997 AND DECEMBER 31, 1996
<TABLE>
<CAPTION>


                                                                                       September 30,       December 31,
                                                                                           1997                1996
                                                                                        (Unaudited)
- -------------------------------------------------------------------------------------------------------------------------
<S>                                                                                 <C>                 <C>              
    ASSETS

    CURRENT ASSETS
       Cash and cash equivalents                                                    $       4,379,617   $       8,764,756
       Margin deposits                                                                        575,902             575,712
       Accounts receivable
              Oil and gas sales                                                            16,937,334          22,601,396
              Trading and transportation                                                   12,330,122          17,786,206
              Trade                                                                         3,499,841           2,255,359
              Other                                                                         7,047,148           5,625,980
       Lease and well equipment inventory, at cost                                          1,362,151           1,724,944
       Prepaid expenses and other                                                             573,879             513,471
    ---------------------------------------------------------------------------------------------------------------------
              Total current assets                                                         46,705,994          59,847,824
    ---------------------------------------------------------------------------------------------------------------------
    OIL AND GAS PROPERTIES, AT COST, USING THE FULL COST METHOD
       Undeveloped acreage                                                                 69,910,789          54,709,553
       Costs subject to depreciation, depletion and amortization                          732,970,570         727,411,293
       Less accumulated depreciation, depletion and amortization                         (166,926,095)       (129,940,868)
    ---------------------------------------------------------------------------------------------------------------------
              Net oil and gas properties                                                  635,955,264         652,179,978
    ---------------------------------------------------------------------------------------------------------------------
    GAS GATHERING AND TRANSPORTATION FACILITIES,
       at cost, net of accumulated depreciation of $1,249,387 and
       $1,032,224 at September 30, 1997 and December 31, 1996, respectively                 4,578,134           4,674,075
    ---------------------------------------------------------------------------------------------------------------------
    OTHER ASSETS
       Deferred charges and other, net                                                      8,161,562           8,954,781
       Office and transportation equipment and other property, net of
              accumulated depreciation of $4,688,278 and $3,401,739 at
              September 30, 1997 and December 31, 1996, respectively                        4,715,790           4,708,436
       Investment in Oil and Gas Limited Partnership                                          875,284             920,285
    ---------------------------------------------------------------------------------------------------------------------
              Total other assets                                                           13,752,636          14,583,502
    ---------------------------------------------------------------------------------------------------------------------
    TOTAL ASSETS                                                                    $     700,992,028   $     731,285,379
    ---------------------------------------------------------------------------------------------------------------------

</TABLE>

              The accompanying notes are an integral part of these
                       consolidated financial statements.





                                       3
<PAGE>   4


                               HS RESOURCES, INC.
                           CONSOLIDATED BALANCE SHEETS
                    SEPTEMBER 30, 1997 AND DECEMBER 31, 1996
<TABLE>
<CAPTION>

                                                                               September 30,        December 31,
                                                                                    1997                1996
                                                                                (Unaudited)
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                          <C>                <C>                
    LIABILITIES AND STOCKHOLDERS' EQUITY

    CURRENT LIABILITIES
       Accounts payable
           Trade                                                             $     12,226,265   $         9,124,831
           Revenue                                                                 15,274,790             8,134,201
           Gas purchases                                                            7,761,046            13,878,187
       Accrued expenses
           Ad valorem and production taxes                                          8,160,791             7,516,095
           Interest                                                                 8,112,518             3,179,627
           Other                                                                    3,517,413             4,235,410
       Current portion of long-term debt                                               30,000                30,000
   ----------------------------------------------------------------------------------------------------------------
           Total current liabilities                                               55,082,823            46,098,351
   ----------------------------------------------------------------------------------------------------------------
    ACCRUED AD VALOREM TAXES                                                        8,707,820             9,005,922
   ----------------------------------------------------------------------------------------------------------------
    LONG-TERM OIL AND GAS PRODUCTION NOTE PAYABLE                                     734,696               734,696
  -----------------------------------------------------------------------------------------------------------------
    LONG-TERM BANK DEBT, NET OF CURRENT PORTION                                   124,000,000           174,000,000
   ----------------------------------------------------------------------------------------------------------------
    9 7/8% SENIOR SUBORDINATED NOTES,
       due 2003, net of unamortized discount of $360,750 and
       $404,625 at September 30, 1997 and December 31, 1996,
       respectively                                                                74,639,250            74,595,375
    9 1/4% SENIOR SUBORDINATED NOTES,
       due 2006, net of unamortized discount of $709,013 and
       $767,287 at September 30, 1997 and December 31, 1996,
       respectively                                                               149,290,987           149,232,713
   ----------------------------------------------------------------------------------------------------------------
    DEFERRED INCOME TAXES                                                          89,109,562            84,828,612
   ----------------------------------------------------------------------------------------------------------------
    COMMITMENTS AND CONTINGENCIES
   ----------------------------------------------------------------------------------------------------------------
    MINORITY INTEREST IN OIL AND GAS LIMITED PARTNERSHIP                               75,974                66,149
   ----------------------------------------------------------------------------------------------------------------
    STOCKHOLDERS' EQUITY
       Preferred stock                                                                   ---                  ---
       Common stock, $.001 par value, 30,000,000 shares
           authorized; 17,450,545 and 17,127,861 shares issued and
           outstanding at September 30, 1997 and December 31, 1996,
           respectively                                                                17,451                17,128
       Additional paid-in capital                                                 163,140,128           163,114,868
       Retained earnings                                                           38,524,185            31,433,399
       Deferred compensation                                                         (162,300)             (171,300)
       Treasury stock, at cost, 160,358 and 121,952 shares at
           September 30, 1997 and December 31, 1996, respectively                  (2,168,548)           (1,670,534)
   ----------------------------------------------------------------------------------------------------------------
           Total stockholders' equity                                             199,350,916           192,723,561
   ----------------------------------------------------------------------------------------------------------------
    TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                               $    700,992,028   $       731,285,379
   ----------------------------------------------------------------------------------------------------------------

</TABLE>

              The accompanying notes are an integral part of these
                       consolidated financial statements.





                                       4
<PAGE>   5


                               HS RESOURCES, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
         THREE MONTHS AND NINE MONTHS ENDED SEPTEMBER 30, 1997 AND 1996
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                        Three Months Ended                   Nine Months Ended
                                                           September 30,                        September 30,
                                                 ------------------------------------------------------------------------
                                                      1997                1996              1997                1996
- -------------------------------------------------------------------------------------------------------------------------
<S>                                              <C>                 <C>                <C>                  <C>
 REVENUES
    Oil and gas sales                            $ 31,656,583        $  32,206,719      $ 97,778,112         $ 67,168,879
    Trading and transportation                     21,428,862           14,683,333        77,819,394           19,536,574
    Other gas revenues                              1,017,017              675,553         3,206,264            1,780,257
    Interest income and other                         271,372              173,086           893,865              276,868
- -------------------------------------------------------------------------------------------------------------------------
        Total revenues                             54,373,834           47,738,691       179,697,635           88,762,578
- -------------------------------------------------------------------------------------------------------------------------
 EXPENSES
    Production taxes                                2,059,599            2,369,573         6,893,339            5,059,394
    Lease operating                                 5,901,703            5,730,252        18,272,587           11,667,023
    Cost of trading and transportation             21,358,229           14,218,629        76,823,360           18,951,357
    Depreciation, depletion and amortization       13,120,515           14,330,624        38,436,058           29,522,582
    General and administrative                      1,841,004            1,160,307         4,872,430            2,922,600
    Interest                                        7,568,278            7,736,840        22,944,633           15,481,522
- -------------------------------------------------------------------------------------------------------------------------
        Total expenses                             51,849,328           45,546,225       168,242,407           83,604,478
- -------------------------------------------------------------------------------------------------------------------------
 INCOME BEFORE PROVISION FOR INCOME TAXES           2,524,506            2,192,466        11,455,228            5,158,100
 PROVISION FOR INCOME TAXES                           961,837              835,453         4,364,442            1,965,359
- -------------------------------------------------------------------------------------------------------------------------
 NET INCOME                                       $ 1,562,669         $  1,357,013      $  7,090,786         $  3,192,741
- -------------------------------------------------------------------------------------------------------------------------
 EARNINGS PER SHARE
    Earnings per common and common
        equivalent share                          $      0.09         $       0.08      $       0.40         $       0.24
- -------------------------------------------------------------------------------------------------------------------------
    Earnings per common and common
        equivalent share assuming full
        dilution                                  $      0.09         $       0.08      $       0.40         $       0.24
- -------------------------------------------------------------------------------------------------------------------------
 WEIGHTED AVERAGE NUMBER OF SHARES
   OUTSTANDING
    Weighted average number of common and
        common equivalent shares                   17,561,000           17,431,000        17,520,000           13,546,000
- -------------------------------------------------------------------------------------------------------------------------
    Weighted average number of common and
        common equivalent shares assuming
        full dilution                              17,668,000           17,442,000        17,580,000           13,549,000
 ------------------------------------------------------------------------------------------------------------------------
</TABLE>

              The accompanying notes are an integral part of these
                       consolidated financial statements.





                                       5
<PAGE>   6

                               HS RESOURCES, INC.
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
               FOR THE YEARS ENDED DECEMBER 31, 1996 AND 1995 AND
                    THE NINE MONTHS ENDED SEPTEMBER 30, 1997

<TABLE>
<CAPTION>
                                                           
                                           Common Stock         Additional                                    Treasury Stock
                                        --------------------     Paid-In       Retained    Deferred       ---------------------
                                         Shares       Amount     Capital       Earnings    Compensation   Shares       Amount
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>          <C>       <C>           <C>            <C>           <C>       <C>         
   Balance, December 31, 1994           10,948,680   $ 10,949  $ 97,720,356  $  22,210,416  $      ---    (40,313)  $  (584,109)
     Purchase of treasury stock                ---        ---           ---            ---         ---    (63,700)     (846,625)
     Transfer of treasury stock to
        401(k) Plan                            ---        ---         3,328            ---         ---     26,536       358,287
     Exercise of options by issuance
       of treasury stock, including
       income tax benefit                      ---        ---        (5,776)           ---         ---      2,400        33,144
     Net income                                ---        ---           ---        274,156         ---        ---           ---
   ----------------------------------------------------------------------------------------------------------------------------
   Balance, December 31, 1995           10,948,680     10,949    97,717,908     22,484,572         ---    (75,077)   (1,039,303)
     Purchase of treasury stock                ---        ---           ---            ---         ---   (113,817)   (1,460,490)
     Transfer of treasury stock to 
       401(k) Plan                             ---        ---       (53,961)           ---         ---     20,025       246,708
     Issuance of common stock for
        Tide West acquisition            6,169,181      6,169    65,231,025            ---         ---        ---           ---
     Exercise of options by issuance
       of treasury stock, including
       income tax benefit                      ---        ---        48,606            ---         ---     46,917       582,551
     Issuance of restricted stock           10,000         10       171,290            ---    (171,300)       ---           ---
     Net income                                ---        ---           ---      8,948,827         ---        ---           ---
   ----------------------------------------------------------------------------------------------------------------------------
   Balance, December 31, 1996           17,127,861     17,128   163,114,868     31,433,399    (171,300)  (121,952)   (1,670,534)
     Purchase of treasury stock                ---        ---           ---            ---         ---    (87,047)   (1,157,935)
     Transfer of treasury stock to 
       401(k) Plan                             ---        ---       (68,011)           ---         ---     35,894       485,287
     Exercise of options by issuance
       of treasury stock, including
       income tax benefit                      ---        ---       (38,811)           ---         ---     12,747       174,634
     Issuance of restricted stock            2,500          3        44,997            ---     (45,000)       ---           ---
     Amortization of deferred compensation     ---        ---           ---            ---      54,000        ---           ---
     Exercise of options by issuance 
       of common stock, including
        income tax benefit                   8,203          8        87,397            ---         ---        ---           ---
     Exercise of warrants and options      311,981        312          (312)           ---         ---        ---           ---
     Net income                                ---        ---           ---      7,090,786         ---        ---           ---
   ----------------------------------------------------------------------------------------------------------------------------
   Balance, September 30, 1997
     (Unaudited)                        17,450,545   $ 17,451 $ 163,140,128   $ 38,524,185 $  (162,300)  (160,358) $ (2,168,548)
   ----------------------------------------------------------------------------------------------------------------------------

</TABLE>

              The accompanying notes are an integral part of these
                       consolidated financial statements.





                                       6
<PAGE>   7


                               HS RESOURCES, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                  NINE MONTHS ENDED SEPTEMBER 30, 1997 AND 1996
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                                                  September 30,
                                                                                     ------------------------------------
                                                                                             1997               1996
- -------------------------------------------------------------------------------------------------------------------------
  <S>                                                                                 <C>                <C> 
   CASH FLOWS FROM OPERATING ACTIVITIES
       Net income                                                                     $       7,090,786  $      3,192,741
       Adjustments to reconcile net income to net cash
             provided by operating activities
          Depreciation, depletion and amortization                                           38,436,058        29,522,582
          Amortization of deferred charges, debt issue costs and deferred compensation        1,369,616           621,193
          Transfer of treasury stock to the 401(k) Plan                                         417,276              ---
          Gain on sale of fixed assets                                                            ---             (12,175)
          Deferred income tax provision                                                       4,280,950         1,960,486
          Decrease (increase) in accounts and notes receivable                                8,454,496        (5,019,888)
          Increase in accounts payable and accrued expenses                                   5,341,429         3,367,125
          Other                                                                                 364,996           369,191
   ----------------------------------------------------------------------------------------------------------------------
       Net cash provided by operating activities                                             65,755,607        34,001,255
   ----------------------------------------------------------------------------------------------------------------------
   CASH FLOWS FROM INVESTING ACTIVITIES
       Exploration, development and leasehold costs                                         (54,744,725)      (40,329,316)
       Purchase of proved and unproved properties                                                 ---        (128,391,646)
       Cash payment for purchase of TideWest, net of cash acquired                                ---         (85,125,084)
       Gas gathering and transportation facilities additions                                   (121,222)         (450,968)
       Other property additions                                                              (1,241,022)         (644,219)
       Proceeds from the sale of oil and gas properties                                      33,984,212         9,678,851
       Proceeds from the sale of fixed assets and other property                                  ---              12,175
       Increase in property related payables                                                  3,344,941         5,582,656
   ----------------------------------------------------------------------------------------------------------------------
       Net cash used in investing activities                                                (18,777,816)     (239,667,551)
   ----------------------------------------------------------------------------------------------------------------------
   CASH FLOWS FROM FINANCING ACTIVITIES
       Proceeds from debt                                                                    29,000,000       364,093,596
       Repayments of debt                                                                   (79,000,000)     (149,258,900)
       Debt and equity issuance costs                                                          (438,048)             ---
       Tide West acquisition costs                                                                ---          (2,696,021)
       Exercise of options by issuance of treasury stock                                        135,823           136,310
       Purchase of treasury stock                                                            (1,157,935)         (850,945)
       Exercise of options by issuance of common stock                                           87,405              ---
       Minority interest                                                                          9,825            69,921
   ----------------------------------------------------------------------------------------------------------------------
       Net cash (used in) provided by financing activities                                  (51,362,930)      211,493,961
   ----------------------------------------------------------------------------------------------------------------------
   NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                                      (4,385,139)        5,827,665
       Cash and cash equivalents, beginning of the period                                     8,764,756           116,581
   ----------------------------------------------------------------------------------------------------------------------
       Cash and cash equivalents, end of the period                                   $       4,379,617  $      5,944,246
   ----------------------------------------------------------------------------------------------------------------------
   SUPPLEMENTAL CASH FLOW DISCLOSURE
       Interest paid, net of capitalized interest                                     $      16,373,468  $     11,202,129
       Cash paid for income taxes, net of refund                                      $        (413,076) $          ---
   ----------------------------------------------------------------------------------------------------------------------

</TABLE>
              The accompanying notes are an integral part of these
                       consolidated financial statements.




                                       7
<PAGE>   8


                               HS RESOURCES, INC.
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS


Note 1.    General

      HS Resources, Inc., a Delaware Corporation (the "Company" or "HSR") was
organized in January 1987. The Company, directly or through subsidiaries,
acquires, develops and exploits oil and gas properties and markets and trades
oil and gas. The interim financial data are unaudited; however, all adjustments
(which are of a normal and recurring nature) have been made which are, in the
opinion of management, necessary for a fair statement of the financial position
of the Company at September 30, 1997, and its results of operations and cash
flows for the interim periods presented. Because of various factors, results of
operations for these periods are not necessarily indicative of results to be
expected for the full year. For a more complete understanding of the Company's
operations and financial position these statements should be read in conjunction
with audited financial statements and notes thereto included in the Company's
December 31, 1996 Annual Report on Form 10-K previously filed with the
Securities and Exchange Commission.
 
Note 2.  Summary of Significant Accounting Policies

         FINANCIAL INSTRUMENTS The Company engages in price and location risk
management activities for both hedging and trading purposes. Activities for
hedging purposes are entered into by the Company to manage its exposure to price
and location risks in the marketing of its oil and gas production and, in the
case of its marketing activities, third party gas. Gains and losses on hedging
positions are deferred; they are recognized in the period during which the
underlying physical transactions occur and are booked in "oil and gas sales"
(for company-owned oil and gas) and in "trading and transportation revenues"
(for third party gas). Activities for trading purposes are accounted for using
the mark-to-market method. Under this method, changes in the market value of
outstanding financial instruments are recognized as a gain or loss in the period
of change on a net basis and are recorded in "trading and transportation
revenues." The market prices used to value these  transactions  reflect
management's best estimate  considering various factors including closing
exchange and over-the-counter quotations, time value and volatility factors
underlying the commitments. The values are adjusted to reflect the potential
impact of liquidating the Company's position in an orderly manner over a
reasonable period of time under present market conditions.

         ACCOUNTING PRONOUNCEMENTS ISSUED BUT NOT YET EFFECTIVE Effective
January 1, 1998, the Company will adopt the provisions of the Financial
Accounting Standards Board's Statement 128, ("SFAS 128"), Earnings Per Share.
This statement modifies the earnings per share calculation and presentation in
the financial statements. Adoption of SFAS 128 is not expected to have a
material impact on the Company's financial statements.

Note 3. Stock Transactions involving Natural Gas Partners, L.P.

         On September 30, 1997, the Company announced the offering by Natural
Gas Partners, L.P. (the "Stockholder") of approximately 1.8 million shares of
the Company's common stock held by it.  In a separate transaction, the
Stockholder sold 1 million shares of common stock in a direct, privately
negotiated transaction between the Stockholder and a foreign investment fund.
The Stockholder liquidated these holdings to comply with obligations under its
partnership agreement.





                                       8
<PAGE>   9

         On September 30, 1997, the Stockholder also exercised warrants to
purchase 740,262 shares of common stock. The warrants were exercised, along with
1,500 options, in a cashless transaction resulting in the issuance of 311,981
shares of the Company's common stock.

Note 4. Summary of Guarantees on 9 1/4% and 9 7/8% Senior Subordinated Notes

In November 1996, the Company issued $150 million of its 9 1/4% senior
subordinated notes due in 2006. The Notes are general, unsecured obligations of
the Company, subordinated in right of payment to all existing and any future
senior indebtedness of the Company. The Notes rank pari passu with existing and
any future senior  subordinated  indebtedness  and senior to any future
subordinated  indebtedness  of the  Company.  The  Notes  are fully and
unconditionally guaranteed, jointly and severally, on an unsecured, senior
subordinated basis by two of the Company's subsidiaries, Orion Acquisition, Inc.
and HSRTW, Inc. (the "Subsidiary Guarantors"). Because of the issuance of the
guarantees in connection with the Notes due 2006, the Company was required to
and has issued similar guarantees from the Subsidiary Guarantors to the trustee
under that indenture for the Company's 9 7/8% senior subordinated notes due
2003.

Sections 13 and 15 (d) of the Securities Exchange Act of 1934 require
presentation of the following supplemental condensed consolidating financial
statements of the Subsidiary Guarantors. Separate complete financial statements
of the respective Subsidiary Guarantors are not material to investors. There are
no significant contractual restrictions on distributions from each of the
Subsidiary Guarantors to the Company.

Investments in subsidiaries are accounted for by the parent under the equity
method for purposes of the supplemental condensed consolidated financial
statement presentation. Under this method, investments are recorded at cost and
adjusted for the parent company's  ownership share of the subsidiaries'
cumulative results of operations. In addition, investments increase to reflect
the amount of contributions to subsidiaries and decrease to reflect the amount
of distributions from subsidiaries. The Company eliminates its investment in
subsidiaries, its equity in the earnings of subsidiaries, intercompany payables
and receivables and other transactions between subsidiaries, including
contributions and distributions.





                                       9

<PAGE>   10

                     CONDENSED CONSOLIDATING BALANCE SHEETS

                               September 30, 1997

                                     ASSETS

<TABLE>
<CAPTION>

                                                                                       Non-
                                                         Subsidiary Guarantors       Guarantor     Elimination
                                           HSR           HSRTW            Orion     Subsidiaries     Entries      Consolidation
                                      -------------  -------------  -------------  -------------  -------------   -------------
<S>                                   <C>            <C>            <C>            <C>            <C>             <C>
Cash and cash equivalents             $   1,253,689  $        --    $        --    $   3,125,928  $        --     $   4,379,617
Intercompany receivables                 38,318,296     61,679,658     41,713,646     25,760,364   (167,471,964)           --
Other current assets                     14,340,032      7,278,330      4,419,818     16,879,462       (591,265)     42,326,377
                                      -------------  -------------  -------------  -------------  -------------   -------------

      Total current assets               53,912,017     68,957,988     46,133,464     45,765,754   (168,063,229)     46,705,994
                                      -------------  -------------  -------------  -------------  -------------   -------------

Oil and gas properties, net             314,657,933    201,579,538    119,717,793           --             --       635,955,264
Gas gathering and transportation                                                   
      facilities, net                          --             --             --        4,578,134           --         4,578,134
Deferred charges and other, net           7,823,175           --          319,864         18,523           --         8,161,562
Office and transportation equipment
      and other property, net             3,281,047      1,357,459           --           77,284           --         4,715,790
Investments in subsidiaries and                                                    
      other investments                 360,664,864      2,851,386           --          875,284   (363,516,250)        875,284
                                      -------------  -------------  -------------  -------------  -------------   -------------

      Total assets                    $ 740,339,036  $ 274,746,371  $ 166,171,121  $  51,314,979  $(531,579,479)  $ 700,992,028
                                      =============  =============  =============  =============  =============   =============
</TABLE>

             LIABILITIES, STOCKHOLDERS' EQUITY AND PARTNERS' CAPITAL

<TABLE>
<CAPTION>

                                                                                       Non-
                                                         Subsidiary Guarantors       Guarantor     Elimination
                                           HSR           HSRTW            Orion     Subsidiaries     Entries      Consolidation
                                      -------------  -------------  -------------  -------------  -------------   -------------
<S>                                   <C>            <C>            <C>            <C>            <C>             <C>
Current liabilities                   $  35,872,398  $   7,426,842  $      39,077  $  12,282,175  $    (567,669)  $  55,052,823
Current portion of long-term debt            30,000           --             --             --             --            30,000
Intercompany payables                   129,153,881           --       33,417,694      4,900,389   (167,471,964)           --
Long-term bank debt and other debt,
      net of current portion            124,734,696           --             --             --             --       124,734,696
9 7/8% senior subordinated notes,
      due 2003                           74,639,250           --             --             --             --        74,639,250
9 1/4% senior subordinated notes,
      due 2006                          149,290,987           --             --             --             --       149,290,987
Other noncurrent liabilities              8,707,820           --             --             --             --         8,707,820
Deferred income taxes                    18,559,088     62,513,418      2,305,479      5,731,577           --        89,109,562
Minority interest                              --             --             --             --           75,974          75,974
Stockholders' equity and partners'
      capital                           199,350,916    204,806,111    130,408,871     28,400,838   (363,615,820)    199,350,916
                                      -------------  -------------  -------------  -------------  -------------   -------------
      Total liabilities,
          stockholders' equity and
          partners' capital           $ 740,339,036  $ 274,746,371  $ 166,171,121  $  51,314,979  $(531,579,479)  $ 700,992,028
                                      =============  =============  =============  =============  =============   =============
</TABLE>


                                       10
<PAGE>   11

                CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

                      Nine Months Ended September 30, 1997

<TABLE>
<CAPTION>

                                                                                        Non-   
                                                        Subsidiary Guarantors        Guarantor     Elimination
                                      HSR              HSRTW             Orion      Subsidiaries     Entries        Consolidation
                                 -------------    ------------------------------   -------------   -------------    -------------
<S>                              <C>              <C>              <C>              <C>            <C>              <C>
Revenues
  Oil and gas sales              $  37,625,506    $  26,466,011    $   8,253,074    $  25,155,943  $     277,578    $  97,778,112
  Trading and transportation         4,076,782             --               --         93,769,657    (20,027,045)      77,819,394
  Other revenues                     3,586,406          307,337             --            463,086       (256,700)       4,100,129
                                 -------------    -------------    -------------    -------------  -------------    -------------

      Total revenues                45,288,694       26,773,348        8,253,074      119,388,686    (20,006,167)     179,697,635
                                 -------------    -------------    -------------    -------------  -------------    -------------
Expenses
  Production taxes and lease
     operating                       8,030,464        6,087,898        2,823,693        8,223,871           --         25,165,926
  Cost of trading and 
     transportation                  4,122,294             --               --         92,450,531    (19,749,465)      76,823,360
  Depreciation, depletion 
     and amortization               16,716,211       10,974,336        3,253,271        7,492,240           --         38,436,058
  General and administrative         2,751,336        1,415,107             --            705,987           --          4,872,430
  Interest expense                  22,570,740          288,744           34,363          307,488       (256,702)      22,944,633
                                 -------------    -------------    -------------    -------------  -------------    -------------

     Total expenses                 54,191,045       18,766,085        6,111,327      109,180,117    (20,006,167)     168,242,407
                                 -------------    -------------    -------------    -------------  -------------    -------------

Income (loss) before provision 
     for income taxes               (8,902,351)       8,007,263        2,141,747       10,208,569           --         11,455,228
Benefit (provision) for income 
     taxes                           3,391,796       (3,547,624)        (816,006)      (3,392,608)          --         (4,364,442)
                                 -------------    -------------    -------------    -------------  -------------    -------------

                                    (5,510,555)       4,459,639        1,325,741        6,815,961           --          7,090,786
Equity in earnings of 
     subsidiaries                   10,538,569        2,062,772             --               --      (12,601,341)            --
                                 -------------    -------------    -------------    -------------  -------------    -------------

Net income                       $   5,028,014    $   6,522,411    $   1,325,741    $   6,815,961  $ (12,601,341)   $   7,090,786
                                 =============    =============    =============    =============  =============    =============

</TABLE>


                CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

                      Nine Months Ended September 30, 1997
<TABLE>
<CAPTION>

                                                                                        Non-         
                                                       Subsidiary Guarantors          Guarantor    Elimination
                                        HSR            HSRTW           Orion        Subsidiaries     Entries      Consolidation
                                    ------------    ------------    ------------    ------------   ------------   -------------
<S>                                 <C>             <C>             <C>             <C>             <C>             <C>
Cash provided by (used in)                                                                          
  operating activities              $ 91,454,337    $(37,979,578)   $   (127,258)   $ 12,408,106    $       --      $ 65,755,607
                                    ------------    ------------    ------------    ------------    ------------    ------------

Cash flows from investing                                                                                                       
  activities                                                                                        
    Exploration, development                                                                        
      and leasehold costs            (44,435,274)     (5,136,800)     (1,085,490)     (4,087,161)           --       (54,744,725)
    Contributions to subsidiaries     (1,212,748)     17,929,118            --              --       (16,716,370)           --
    Other                              1,690,616      24,711,619            --         9,564,674            --        35,966,909
                                    ------------    ------------    ------------    ------------    ------------    ------------

        Net cash (used in)
           provided by investing                                                                    
           activities                (43,957,406)     37,503,937      (1,085,490)      5,477,513     (16,716,370)    (18,777,816)
                                    ------------    ------------    ------------    ------------    ------------    ------------

Cash flows from financing
  activities                                                                                        
    Proceeds from debt                29,000,000            --              --              --              --        29,000,000
    Repayments of debt               (79,000,000)           --              --              --              --       (79,000,000)
    Contributions from equity                                                                       
      holders                               --              --         1,212,748     (17,929,118)     16,716,370            --
    Other                             (1,372,755)         21,411            --           (11,586)           --        (1,362,930)
                                    ------------    ------------    ------------    ------------    ------------    ------------

        Net cash (used in)
           provided by financing                                                                    
           activities                (51,372,755)         21,411       1,212,748     (17,940,704)     16,716,370     (51,362,930)
                                    ------------    ------------    ------------    ------------    ------------    ------------

Net increase (decrease) in                                                                          
  cash and cash equivalents           (3,875,824)       (454,230)           --           (55,085)           --        (4,385,139)
Cash and cash equivalents,                                                                          
  beginning of the year                5,129,513         454,230            --         3,181,013            --         8,764,756
                                    ------------    ------------    ------------    ------------    ------------    ------------

Cash and cash equivalents,                                                                          
  end of the period                 $  1,253,689    $       --      $       --      $  3,125,928    $       --      $  4,379,617
                                    ============    ============    ============    ============    ============    ============
</TABLE>


Certain non cash transactions have taken place between HSR and its subsidiaries
  related to the equity contributions. Accordingly, these transactions are not
                   reflected in the statements of cash flows.





                                       11
<PAGE>   12

Item 2.    Management's Discussion and Analysis of Financial Condition 
           and Results of Operations

GENERAL Over the past 18 months,  the Company has undertaken  several  strategic
initiatives  that  have  positioned  it for a period  of  significant  growth in
reserves, production, cash flow and earnings. For the last several years the
Company has been pursuing a strategy  that  includes  (i)   consolidating  in
its  core  geographic  areas, particularly the  Denver-Julesburg  Basin ("D-J
Basin"),  (ii)  diversifying its asset base outside of the D-J Basin, (iii)
capturing more of the value stream by marketing its  production  and (iv)
maximizing  its financial  flexibility.  By completing  the  acquisition of all
of the D-J Basin  properties  owned by Basin Exploration, Inc. (the
"Acquisitions") and the merger with Tide West Oil Company (the "Merger"),
by establishing an active Gulf Coast exploration program, and by focusing on the
gas marketing,  transportation and trading business  through the creation of HS
Energy Services,  Inc., HSR has taken the  fundamental  initial steps to
implement  its  strategy.  Management's focus for the  foreseeable  future will
be to continue to execute this  strategy with particular  emphasis on activities
that maximize the financial returns from HSR's expanded asset base.

The Company now  operates in four  significant  core  areas,  the  geologic  and
geographic  diversity  of which  combine to create an oil and gas  company  with
attractive,   long-lived   reserves,   balanced  with  meaningful   exposure  to
exploration  and  technologically-driven  upside.  The  Company's  strategically
important  and   profitable   presence  in  the  gas   marketing,   trading  and
transportation  business,  provides the  opportunity  to increase its  operating
margins  on  production  from both the D-J Basin and  Mid-Continent  areas.  The
Company has begun an oil trading  and  transportation  business to be engaged in
the purchase, sale and transport of crude oil.

The  United  States oil and gas  industry  is  subject  to large  variations  in
profitability due, in part, to fluctuating  commodity prices and related changes
in rates of reinvestment by industry participants. Several factors have led to a
positive fundamental outlook for the oil and gas industry and improved economics
for production in the Company's core geographic areas. These include (i) low gas
storage levels combined with relatively high wellhead capacity utilization, (ii)
increasing overall gas demand,  (iii) deregulation of distribution and marketing
channels,  particularly  for  D-J  Basin  and  Rocky  Mountain  production,  and
expansion of pipeline  capacity to transfer gas to markets  outside the Colorado
Front Range and (iv) successful application of advanced oil and gas exploration,
drilling and production technologies.

GAS PRICE  CONSIDERATIONS  As of September  30, 1997,  approximately  76% of the
Company's proved producing reserves consisted of gas. These reserves are located
primarily  in the D-J Basin and  Mid-Continent  areas.  The  absolute  level and
volatility of gas prices have a material impact on the Company.

During 1995 and early 1996,  prices for Rocky  Mountain  gas were  substantially
below  prices  for gas in  markets  outside  the  Rocky  Mountain  region.  This
disparity  was caused by low demand for Rocky  Mountain  gas due to an unusually
warm winter season and above-normal  availability of hydro-electric power in the
western United States. This condition resulted in excess gas 




                                       12

<PAGE>   13
supply in the Rocky  Mountains  which led to downward price pressure in the
Colorado  Front Range market.  However,  since the beginning of 1996, the market
for the Company's D-J Basin gas had  strengthened  substantially  due to several
factors.  First,  the excess supply from Wyoming gas producers has declined as a
result of increased demand from West Coast markets.  Second, in October 1995 the
Colorado Public  Utilities  Commission  approved tariff changes that effectively
eliminated  transportation  costs for D-J Basin gas sold to the  Colorado  Front
Range  market,  resulting  in a  transportation  cost  advantage  for D-J  Basin
producers of approximately  $0.40 per MMBtu.  Third, the supply of D-J Basin gas
has declined over the last two years due to the combination of reduced  drilling
in the D-J Basin and natural production declines. The average gas price received
by the Company for its D-J Basin  production has increased from $1.28 per Mcf in
1995 to  $1.90  per Mcf in 1996 and to $1.96  per Mcf in the nine  months  ended
September 30, 1997. In addition, expansion of pipeline capacity continues
providing  additional  transportation outlets for Wyoming producers to markets
other than the Colorado Front Range and providing  Colorado  Front Range
producers  with access to other  markets.  The Company  believes  that these
developments  will further  reduce the  disparity between D-J Basin  pricing
and pricing  generally  available  elsewhere  in the United States.

The D-J Basin  provides a significant  portion of the Company's gas  production.
Historically,  the price of D-J Basin gas (on a  Btu-equivalent  basis) has been
linked closely to the Colorado  Interstate  Gas pipeline  ("CIG") Rocky Mountain
Index.  That has  changed  recently.  As a result of the tariff  changes  and
the seasonal  nature of demand in the Colorado Front Range,  the price for D-J
Basin gas now tends to reflect the CIG Rocky  Mountain  Index during the low
demand summer months  (generally April through October) and to reflect
Mid-Continent  indices during the high demand winter periods  (generally
November  through March). K N Energy has recently  announced  plans to
construct a natural gas pipeline  from Cheyenne, Wyoming to Denver capable of
transporting up to 250 million cubic feet of natural gas per day.  The Company
does not know how this will affect the gas market,  but does not believe that it
will have a material adverse effect on the annualized price of gas in the
Colorado Front Range.

Gas prices in the  Mid-Continent  are closely tied to established  indices which
are  influenced  by  national  supply and  demand  factors.  Average  gas prices
received by the Company in the Mid-Continent generally fluctuate with changes in
Mid-Continent  posted  prices,  which for the years 1993 through  1996  averaged
$0.25 per Mcf less than the Henry Hub price.  The average gas price  received in
the  Mid-Continent  since the Merger in June 1996 through December 31, 1996, was
$2.24 per Mcf, or $0.29 below the Henry Hub price and the average  price  during
the nine months ended September 30, 1997 was $2.23, or $0.20 below the Henry Hub
price (before hedging).

OIL  PRICE  CONSIDERATIONS  Oil  prices  are  established  in  a  highly  liquid
international  market.  Average  oil prices  received  by the Company in the D-J
Basin and Mid-Continent generally fluctuate with changes in the NYMEX West Texas
Intermediate  ("NYMEX-WTI")  crude oil closing prices. The Company's average oil
price for 1995 was  approximately  $1.77 per Bbl below NYMEX-WTI closing prices.
The average oil price for 1996 was  approximately  $0.45 below NYMEX-WTI closing
prices and the average oil price for the nine months  ended  September  30, 1997
was approximately  $1.00 per Bbl below NYMEX-WTI closing prices.  The changes in
the relative  value of the  Company's oil  production  during these periods is a
result of renegotiation  of several oil sales contracts,  as well as the general
fluctuation  in the  market  value of the  Company's  D-J Basin  oil  production
relative to NYMEX-WTI.



                                       13
<PAGE>   14
RESULTS OF  OPERATIONS  During  1997 the  Company  has  continued  drilling  and
development  activity  in the  D-J  Basin  and  exploitation  activities  in the
Mid-Continent  and the Gulf Coast.  At  September  30, 1997,  the Company  owned
interests  in approximately  3,410  producing  wells  (of  which  it  operated
approximately  2,580 ) compared to 3,540  wells (of which it operated  more than
2,600) at September  30, 1996.  The Company's  results of  operations  have been
significantly  affected by the  Acquisitions  and the Merger,  which occurred in
1996, by its drilling  program and by  fluctuations  in oil and gas prices.  The
United  States oil and gas  industry  is  currently  experiencing  shortages  of
drilling and completion equipment, as well as skilled workers. This shortage has
resulted in higher costs for drilling and related field activities primarily in
its Gulf Coast and Mid-Continent district operations.  The Company anticipates
that this shortage will continue for the forseeable future.

COMPARISON OF THREE MONTHS AND NINE MONTHS ENDED SEPTEMBER 30, 1997 AND 1996

OIL AND GAS REVENUES For the  comparative  three month  periods,  oil production
increased 4%, from 594 MBbls to 619 MBbls, and gas production  decreased 8%,
from 11,168 MMcf to 10,276  MMcf.  Average oil prices  realized  decreased by
9%, from $21.02 to $19.14 per Bbl, and average gas prices  realized  increased
by 9%, from $1.77 to $1.93 per Mcf. The gas production  decrease reflects the
effect of the sale by the Company of  non-core,  non-strategic  properties  and
natural  production declines in the Company's wells, both of which have been
partially offset by new wells  drilled by the  Company.  The net effect of these
changes  was a decrease in oil and gas revenues  from $32.2  million to $31.7
million,  or 2%. During the period, the Company also recognized approximately $1
million in other gas  revenues  from  the  sale  of tax  credits  compared  to
$0.7 million  for the comparative prior year period.

For the  comparative  nine month periods,  oil  production  increased from 1,360
MBbls to 1,785  MBbls and gas  production  increased  from 23,221 MMcf to 30,307
MMcf, each an increase of 31%. Average oil prices realized  decreased by 2%,
from $20.32 to $19.94 per Bbl, and average gas prices  realized  increased by
21%, from $1.70 to $2.05 per Mcf. The  production  increases were the result of
additional production from the properties  acquired in the  Acquisitions and the
Merger and new wells drilled by the Company.  The net effect of these changes
resulted in a 46% increase in oil and gas revenues from $67.2 million to $97.8
million. During the period,  the Company also recognized $3.2 million in other
gas revenues from the sale of tax credits compared to $1.8 million for the
comparative  prior year period.

The Company, through its gas marketing division and its wholly owned subsidiary,
HS Energy Services,  Inc., actively markets a portion of its own gas production,
markets  gas to  third  parties  and  supplies  gas to  end-users.  Trading  and
transportation  net margins  were  $70,633 and $996,034 for the three months and
nine months ended September 30, 1997, respectively.

INTEREST INCOME AND OTHER INCOME Interest and other income increased by $98,286,
or 57%, for the three-month comparative periods and by $616,997, or 223%, for
the nine-month  comparative  periods.  The increase in interest and other income
was mainly due to short term investing of the Company's  available funds, as
well as income recorded on the Company's interest in a limited partnership.




                                       14
<PAGE>   15
PRODUCTION  EXPENSES Lease operating expenses increased by $171,451,  or 3%, for
the three-month  comparative  periods and by  $6,605,564,  or 57%,  for the
nine-month  comparative  periods.  On a Boe basis,  lease operating expenses
increased from $2.33 to $2.53 for the three-month  comparative  periods and from
$2.23 to $2.67 for the nine-month  comparative  periods.  This  increase is
primarily  the result of a different mix of wells in the current year,
including  wells with  historically higher operating costs which were acquired
as a result of the Acquisitions and a significant  number of workovers on
producing wells.  Production taxes decreased by  $309,974,  or  13%,  for  the
three-month  comparative  periods  due to an adjustment  recorded  in the third
quarter  to  reflect a refund for prior year production  taxes as well as a
decrease in oil and gas sales. For the nine-month comparative periods,
production taxes increased by $1,833,945,  or 36%, due to an increase in oil and
gas sales.

DEPRECIATION,   DEPLETION   AND   AMORTIZATION   Depreciation,   depletion   and
amortization ("DD&A"), a non-cash expense,  decreased by $1,210,109,  or 8%, for
the three-month comparative periods as a result of a decrease in both production
and the Company's  depletion rate. For the nine-month  comparative  periods DD&A
increased by  $8,913,476,  or 30%, due to an increase in  production  which more
than offset a decrease in the DD&A rate. On a Boe basis, the Company's  weighted
average  depletion rate decreased from $5.42 for the nine months ended September
30, 1996, to $5.41 for the nine months  ended  September  30,  1997.  The
Company adjusts its DD&A rate based on material changes in its reserves and on
an annual basis based on year end engineering.

GENERAL AND ADMINISTRATIVE  EXPENSE General and administrative  expense reflects
costs incurred by the Company, net of administrative costs directly attributable
to drilling and well  operations  (which  costs are included in lease  operating
expenses or are capitalized).  General and administrative  expenses increased by
$680,697, or 59%, for the three-month comparative periods and by $1,949,830,  or
67%,  for  the  nine-month  comparative  periods.  The  increase  is  primarily
attributable  to the  administrative  costs  resulting  from the  Merger and the
greater number of Tide West  employees,  as well as the addition of personnel
and facilities  throughout  1997  which  are  required  in order to  accomplish
the Company's  acquisition,  drilling and  exploration  objectives.  On a Boe
basis, general and administrative  expenses increased from $0.47 to $0.79 for
the three-month comparative periods and from $0.56 to $0.71 for the nine-month
comparative periods.  The current year amount is generally in line with prior
years and with the Company's  future  expectations  (on an annual  basis).  The
large period-over-period   comparative   difference  results  substantially
from  the abnormally  low costs  incurred by the  Company in the prior year,
particularly during the transitionary  period  immediately  after closing the
Acquisitions and the Merger.  During that transitionary period costs were
anomalously low while the Company hired additional staff to handle the ongoing
requirements attributable to the increase in operations.

INTEREST EXPENSE Interest  expense  decreased by $168,562,  or 2%, for the
three-month  comparative  periods and  increased by  $7,463,111,  or 48%, for
the nine-month comparative  periods. The decrease for the three-month
comparative periods reflects the reduction of the Company's long-term bank debt
throughout 1997. The increase for the nine-month comparative  periods is due to
the overall increase in long-term debt attributable to the 1996 Acquisitions and
the Merger.




                                       15
<PAGE>   16
PROVISION  FOR INCOME TAXES The Company  follows the  provisions of Statement of
Financial  Accounting  Standards  ("SFAS")  No. 109.  Pursuant to SFAS 109,  the
Company has  recorded a tax  provision  based on tax rates in effect  during the
period. Accordingly,  the Company accrued taxes at the rate of 38.1% in 1997 and
1996. Due to incurrance of a significant  amount of intangible  drilling  costs,
which are  deductible for tax purposes,  substantially  all of the Company's tax
provision in both periods is deferred.



LIQUIDITY AND CAPITAL RESOURCES

Financing Sources

The Company is committed  to reducing  its overall debt level,  and is currently
implementing numerous programs to do so. Since December 31, 1996, the Company
has reduced its  long-term  bank debt from $174  million to $124 million by
applying the proceeds from the sale of non-core, non-strategic properties, cash
flow from operations,  and excess  working  capital to the  outstanding  debt.
The Company believes  that it will be able to arrange a favorable  combination
of financing alternatives  to fund its ongoing  capital  requirements  and
reduce its overall financial  leverage.  Until this debt level is reduced,  the
Company  currently plans to fund capital  expenditures  attributable to
exploration and development drilling activities primarily out of its expected
cash flow from operations. The Company has  financed,  and expects to  continue
to  finance,  its  acquisition activities,  if any, with (i) cash flow from
operations,  (ii) borrowings under the Chase Facility  (defined below),  (iii)
public or private offerings of equity and debt, (iv) divestitures (including
asset monetizations) of non-core assets and (v) the TCW Facility (as defined).
Borrowings in connection with  acquisitions may have the effect of increasing
the Company's leverage.

On June 14,  1996,  the  Company  amended  the terms of its senior  bank  credit
facility  with The Chase  Manhattan  Bank, as agent (the "Chase  Facility"),  to
increase the maximum credit amount to $350 million. Under the terms of the Chase
Facility,  no principal payments are required until June 14, 2001,  assuming the
Company  maintains a Borrowing Base sufficient to support the  outstanding  loan
balance.  The Borrowing Base is based on the  underlying  value of the Company's
oil and gas properties.  Upon  consummation of the Offering  (defined below) and
the  application  of the estimated net proceeds  therefrom,  the Borrowing  Base
under the Chase  Facility  was set at $275  million.  As a result of the sale of
properties  to  Gothic  Energy  Corporation,  effective  August  28,  1997,  the
Borrowing Base was adjusted to $261 million.  The Chase Facility bears interest
at The Chase Manhattan Bank Base Rate plus 0% to 0.5% or LIBOR plus 0.75% to
1.5%.

In  November  1996,  the  Company  issued  $150  million  of its 9  1/4%  senior
subordinated  notes due in 2006 (the  "Notes") in a private placement.  The
offering of the Notes (the "Offering")  was  undertaken  in order to  replace  a
portion  of the  Company's outstanding  indebtedness under the Chase Facility
with fixed rate term debt. On April 25, 1997, the Company exchanged $150 million
of new notes registered under the Securities Act of 1933 (the "New Notes") for
the Notes which were offered in a private  





                                       16
<PAGE>   17
offering exempt from securities registration. The material terms of the New
Notes are identical to the Notes.

The Company also continues to maintain its  arrangement  with a Trust Company of
the West-related entity covering a proposed $90 million non-recourse, volumetric
overriding  royalty  facility (the "TCW  Facility") of which  approximately  $80
million is  available.  The  proceeds  from the TCW  Facility may be used by the
Company  at its  discretion  for a  variety  of  corporate  purposes,  including
acquisitions  of  new  properties,  exploration  and  development  drilling  and
monetization of existing corporate properties.

The  Company  anticipates  that  available  borrowing  capacity  under the Chase
Facility,  combined with operating cash flow and the TCW Facility,  will provide
it with the  financial  resources  and  flexibility  to fund current and ongoing
development  activities  and to meet  other  financial  obligations.  Since  the
consummation  of the Merger and the  Acquisitions,  the  Company  has  monetized
approximately  $45 million of  non-strategic  properties,  using the proceeds to
reduce  outstanding  borrowings  under the  Chase  Facility.  The  nature of the
Company's  current  development  strategies  and other  activities  provide  the
Company with  considerable  flexibility  in terms of the timing and magnitude of
its capital expenditures.  If the Company experiences  unforeseen changes in its
working capital position or capital resources, management may revise the capital
expenditure  program  accordingly  or  alternatively  may supplement the capital
position of the Company through,  among other things, the issuance of additional
equity or debt securities or by entering into joint venture arrangements.

Capital Commitments

For the nine  months  ended  September  30,  1997,  the Company  incurred  total
exploration,  development and leasehold  capital  expenditures of $54.7 million.
The Company  estimates  capital  expenditures for 1997 will be approximately $60
to $65 million,  which will be allocated in varying amounts  primarily to
activities in the Company's four core geographic  areas: the D-J Basin, the
Northern  Rockies, the Anadarko and Arkoma Basins of the  Mid-Continent, and the
on-shore Gulf Coast region.   The  Company   continuously   evaluates   its
inventory  of drilling opportunities and adjusts the amount and allocation of
its capital program based on a number of factors,  including seismic results,
prospect readiness,  product prices,  service  company  availability  and
rates, acquisitions  and  capital position.

A major component of the Company's  capital  expenditure  program includes costs
associated with  consolidation  activities and  development  drilling in the D-J
Basin,  and, to a lesser  extent,  the  development  of its other Rocky Mountain
properties.  The Company has  incurred  approximately  $22.2  million in capital
expenditures in the nine months ended 1997 for drilling and  recompleting  wells
on the Company's D-J Basin properties.

The  second  component  of the  Company's  capital  expenditure  program  is the
continued exploitation of the properties acquired as a result of the Merger with
Tide West.  For the nine  months  ended  September  30,  1997,  the  Company has
incurred total  acquisition,  exploitation  and development  expenditures in the
Mid-Continent area of $9 million.  The Company is currently evaluating a variety
of opportunities  that include increased  exploitation,  exploration and density
drilling, recompletions and field extensions.





                                       17
<PAGE>   18
The final component of the Company's capital  expenditure  program is to develop
exploitation  and  exploration  prospects  in the  on-shore  portion of the Gulf
Coast.  In 1997, the Company  incurred total capital  expenditures  of $17.1
million in the Gulf Coast.  This  includes  approximately  $8.9 million which
the Company spent under its SouthTech  joint venture in the nine months ended
September 30, 1997, for seismic, leasehold, overhead costs and drilling.

In June 1996, the Company entered into an exploration and development  agreement
with Chenier Exploration,  Inc. ("CEI"), pursuant to which the Company purchased
from  CEI and a third  party,  interests  in  properties  in the Gulf  Coast
for approximately  $1.9  million,  of which  $1.2  million  was paid in cash and
the remaining  portion was funded  with a  promissory  note.  Under the terms of
the agreements,  CEI was responsible for the generation and development of
prospects in the project  areas.  On June 24, 1997, the Company gave notice of
termination of this  venture,  and has since  assumed  management  of the
venture  projects. Certain  disputes  have arisen  between the  Company  and CEI
concerning  their respective rights and obligations,  but the Company believes
these disputes will not  interfere  with  development  of the  projects.  For
the nine months  ended September  30, 1997,  the Company  spent $8.2  million
for  seismic,  leasehold, drilling  and  overhead  costs.  See - Part II, Item 1
- - Legal  Proceedings  and Environmental Issues - Litigation.

The  Company  has  also  entered  into  a  number  of  other  standard  industry
arrangements that require the drilling of wells or other activities. The Company
believes  that it will meet its  obligations  under  these  arrangements,  which
individually and in the aggregate are not material.

Working Capital and Cash Flow

Net cash provided by operating  activities  for the nine months ended  September
30, 1997, was $65.8 million,  up from the same period in 1996. This is primarily
the result of (i) additional oil and gas production revenues attributable to the
larger  number  of  producing  wells  resulting  from  the  Company's   drilling
activities and the wells acquired in the Acquisitions  and the Merger,  and (ii)
higher gas prices. Future cash flows will be influenced by, among other factors,
the  number  of  producing   wells  on  line,   product  prices  and  production
constraints.

Risk Management.  The Company uses financial  instruments to reduce its exposure
to market  fluctuations in the price and transportation cost of oil and gas. The
Company's  general  strategy  is to hedge  price and  location  risk with  swap,
collar,  floor and ceiling  arrangements.  When utilizing such  instruments,  in
order to  minimize  basis risk the  Company  hedges its  production  back to the
wellhead to the maximum extent possible. In addition to hedging activities,  the
Company is engaged in using the financial  markets to capture  trading  margins.
The Company has established  policies with respect to open positions which limit
its  exposure  to  market  risk and  requires 





                                       18
<PAGE>   19
reporting to  management  of the  potential  financial  exposure on a daily
basis resulting from both hedging and trading activities.

Hedging  Activities.  Activities  for hedging  purposes  are entered into by the
Company to manage its exposure to price and location  risks in the  marketing of
its oil and gas production and, in the case of its marketing  activities,  third
party gas.  Gains and losses on hedging  positions are  recognized in the period
during which the underlying  physical  transactions occur and are booked in "oil
and gas sales" (for  company-owned  production) and "trading and  transportation
revenues" (for third party gas).

The Company has entered into the following  forward sales and swap  arrangements
with respect to its gas production for the quarters and in the amounts indicated
below.  Note that the  Company's  total  average  daily gas  production  for the
quarter ended September 30, 1997, was 111,695 Mcf/day.
<TABLE>
<CAPTION>


                                                                AVERAGE DAILY VOLUME (Mcfd)
                                            --------------------------------------------------------------------
Weighted Average Hedge Price                        $1.99             $2.68            $2.41              $1.50
- ----------------------------------------------------------------------------------------------------------------
<S>                                           <C>                <C>                 <C>              <C>      
Period Hedged:
   October 1997                                    62,696               ---              ---                ---
   November 1997                                      ---            52,696              ---                ---
   December 1997                                      ---            52,696              ---                ---
   January 1998                                       ---               ---           32,529                ---
   February 1998                                                                      32,529                ---
   March 1998                                                                         32,529                ---
   Second Quarter 1998                                ---               ---              ---              2,529
   Third Quarter 1998                                 ---               ---              ---              2,529
   Fourth Quarter 1998                                ---               ---              ---              2,529

Total Quantity Hedged (Number of                1,943,576         3,214,456        2,927,610            695,475
   Days Times Daily Volume Hedged)
</TABLE>


The Company has hedged approximately 54% of its oil production at $20.33 per Bbl
through April 30, 1998. Additionally, with respect to the hedging of third party
gas,  the  Company  has  hedged 2.7 Bcf  through  January  1998 with  offsetting
physical positions at settlement prices which are based upon NYMEX future prices
or other published indices.

Trading Activities. The Company engages in the trading of various energy-related
financial  instruments  which require  payments to (or receipt of payments from)
counterparties  based on the differential between a fixed and variable price for
the commodity,  swap or other  contractual  arrangement.  Activities for trading
purposes are accounted for using the mark-to-market  method.  Under this method,
changes in the market value of outstanding  financial instruments are recognized
as a gain or loss in the  period  of  change  on a net  basis  in  "trading  and
transportation  revenues."  The market  prices used to value these  transactions
reflect management's best estimate considering various factors including closing
exchange and  over-the-counter  quotations,  time value and  volatility  factors
underlying  the  commitments.  The values are adjusted to reflect the  potential
impact of  liquidating  the  Company's  position  in an  orderly  manner  over a
reasonable period of time under present market conditions.





                                       19
<PAGE>   20
Company  policy  requires  that,   within  defined  trading  limits,   financial
instrument purchase and sales contracts be balanced in terms of contract volumes
and the timing of  performance  and delivery  obligations.  As of September  30,
1997,  all material open  positions  were balanced with an offsetting  position.
Gains of $43,287 were  recognized in connection  with these  activities  for the
third quarter of 1997 and $69,636 for the nine months ended  September 30, 1997.
These gains are included in "trading and transportation revenues."

Credit Risk.  While  notional  amounts are used to express the volume of various
derivative financial instruments, the amounts potentially subject to credit risk
in the event of nonperformance  by the third parties are substantially  smaller.
Counterparties to the swap,  collar,  floor and ceiling  arrangements  discussed
above are investment grade financial institutions. Accordingly, the Company does
not  anticipate  any  material  impact to its  financial  position or results of
operations  as a result of  nonperformance  by the third  parties  on  financial
instruments related to hedging activities or trading activities.

Interest Rate Swaps. During the second quarter of 1995, the Company entered into
an interest rate exchange  agreement  with a financial  institution to hedge its
interest  rate on $40 million of the  Company's  borrowings at 7.76% through May
2002.  Under the terms of the agreement,  the  difference  between the Company's
fixed rate of 7.76% and the three-month  LIBOR rate plus  1.125% is received or
paid by the Company.

The Company,  through the Merger, assumed interest rate exchange agreements with
two financial  institutions to hedge its interest rate on a total of $40 million
of the  Company's  borrowings  at rates  ranging  from  6.16% to 7.32%  for 1997
through 1999. Under the terms of these  agreements,  the difference  between the
Company's  fixed rate and the three-month LIBOR rate is received or paid by the
Company.

Contingencies

In May  1995,  the  Company  was  named as a  respondent  by the  United  States
Environmental  Protection Agency (the "EPA") in an administrative  order brought
under the Resource Conservation and Recovery Act ("RCRA") by the EPA against the
owner/operator of an oilfield  production water evaporation  facility.  Based on
its  evaluation  of the above  matters,  and  after  consideration  of  reserves
established, the Company believes the resolution of such matters will not have a
material  adverse  effect on the  Company's  financial  position  or  results of
operations. See - Part II, Item 1 - Legal Proceedings and Environmental Issues -
Environmental Proceedings.

DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS

This Form 10-Q includes  statements  that are not purely  historical  and are
"forward-looking statements" within the meaning of Section 27A of the Securities
Act and Section 21E of the  Securities  Exchange  Act of 1934,  as amended  (the
"Exchange  Act"),  including  statements  regarding the Company's  expectations,
hopes,  beliefs,  intentions or strategies  regarding the future. All statements
other  than  statements  of  historical  facts  included  in this Form 10-Q,
including   without   limitation,   statements  under  "Legal   Proceedings  and
Environmental  Issues" and  "Management's  Discussion  and Analysis of Financial
Condition  and  Results of  Operations"  regarding  reserves  and their  values;
planned capital  expenditures;  increases in oil and gas 




                                       20
<PAGE>   21
production;  trends and  expectations  concerning  oil and gas prices;  the
Company's financial  position,  business strategy and other plans and objectives
for future operations,  divestitures and debt repayment;  trading risks,  credit
risks,  risk management  strategy,  hedging  strategy,  availability of capital,
availability  and cost of materials and workers,  potential  liabilities  or the
expected absence thereof;  and the potential  outcome of environmental  matters,
litigation   or  other   proceedings   are   forward-looking   statements.   All
forward-looking  statements  included or  incorporated by reference in this Form
10-Q are based on information available to the Company on the date hereof, and
the Company  assumes no  obligation to update such  forward-looking  statements.
Although the Company believes that the assumptions and expectations reflected in
such  forward-looking  statements are reasonable,  it can give no assurance that
such  expectations will prove to have been correct or that the Company will take
any actions that may presently be planned. 

There are  numerous  uncertainties  inherent in  estimating  quantities  of
proved oil and gas reserves and projecting future rates of production and timing
of  development  expenditures,  including many factors beyond the control of the
Company.  Many factors may affect the Company's  expectations and plans. Capital
expenditure  and financing  plans may change in  connection  with the success of
drilling activities,  the general  availability of capital,  interest rates, and
cash flow available  from  operations.  Cash flow available from  operations may
change  depending on costs of materials  and  services,  regulatory  burdens and
commodity  prices.  Oil and gas  prices  are  volatile,  and there  are  several
potentially  significant  adverse  effects  to the  Company  which can result if
product prices decline  materially.  First,  lower product prices will adversely
impact the  Company's  cash flow and could  cause the Company to (i) curtail its
capital  program,  (ii) borrow  additional  amounts under its  revolving  credit
agreement,  and/or (iii) issue  additional  debt or equity  securities.  Second,
lower  product  prices could cause the borrowing  base under the Company's  bank
credit  agreement  to be reduced  and  certain  covenant  tests to be  adversely
affected.  Third,  under  rules  promulgated  by  the  Securities  and  Exchange
Commission,  companies that follow the full cost accounting  method are required
to make quarterly  "ceiling test"  calculations.  Lower product prices adversely
impact the ceiling  calculation.  Should the  Company  realize  sustained  lower
product  prices,  it could be required to write down its oil and gas properties,
resulting in a non-cash charge against earnings.

Certain  additional  important factors that could cause actual results to differ
materially  from the Company's  forward-looking  statements are disclosed  under
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations"  and  elsewhere in this Form 10-Q and in the  Company's Form 8-K
filed  February  26,  1997.  All  subsequent  written  or  oral  forward-looking
statements  attributable  to the  Company  or  persons  acting on its behalf are
expressly qualified in their entirety by the factors mentioned above.

                           PART II. OTHER INFORMATION

Item 1.  Legal Proceedings and Environmental Issues

Litigation.   At  this  time,  the  Company  is  involved  in  no  material
litigation;  however,  the Company is involved  in various  claims and  lawsuits
incidental to its business, including the litigation and arbitration described
below.



                                       21
<PAGE>   22
On July 22,  1997,  CEI  commenced  a lawsuit  against the Company in the United
States District Court for the Eastern District of Texas (Civil Action No 1:97 CV
399).  The action  follows the Company's  notice of  termination  of the Chenier
joint venture and the Company's  assumption of ongoing management of the venture
projects.  The suit  claims  that the Company is  obligated  to continue  paying
certain general and administrative  costs to CEI for up to nine months following
termination,  and makes other claims.  The Company disputes all of CEI's claims.
The  Company has been successful  in  staying  the Federal court  action and has
obtained  an order from the court requiring CEI to arbitrate the dispute in
accordance with the agreement  between the Company and CEI.  Arbitration  has
been  commenced  by the  Company,  and an arbitrator has been selected.
Arbitration is to occur in Denver,  Colorado. The amounts in dispute under the
suit are not material to the Company.

Environmental Proceedings.  The owner of an oil field waste disposal facility, a
major oil company and the Company were named as respondents by the United States
Environmental  Protection Agency ("EPA") in an  administrative  order brought by
the EPA against Weld County Waste Disposal, Inc. ("WCWDI") under section 7003 of
the Resource  Conservation  and  Recovery  Act  ("RCRA") on May 11, 1995.  WCWDI
operated and continues to own two evaporation pits in Colorado formerly used for
the disposal of  non-hazardous  production  wastes.  The EPA order requires that
work be performed to abate a perceived endangerment to wildlife, the environment
or public welfare.  The Company and other  non-operator  respondents are working
together  with  the  EPA to  close  the  pits  and to  develop  work  plans  and
characterization studies, and the facility has been permanently closed.

The  Company  has  utilized  this  facility  in past  years  to  dispose  of its
production  and  flowback  water.  During  the  period of its use,  the  Company
believed that the facility was operating in compliance with all applicable legal
requirements  and, along with other oil and gas  operators,  paid a fee to WCWDI
for using  this  disposal  facility.  There  were a number of other  significant
contributors to the facility during the period reviewed by the EPA (1988 through
1994) and  additional  contributors  during  the period  from 1977,  when it was
constructed,  through  1988.  The Company  and the major oil company  were named
because they were deemed the major contributors of waste volumes to the facility
for the period reviewed by the EPA. Certain other contributors are participating
in their share of the reclamation costs.

Based on the Company's  current  knowledge and its expectation of  proportionate
reimbursement from other parties who utilized the facility, the Company does not
believe that its share of the  reclamation  costs will have a material impact on
its  financial  condition  or results of  operations.  By  agreement  with other
contributing  parties,  the Company is currently paying approximately 50% of the
costs  associated with the project,  but after recovery from  additional  liable
parties,  the Company's  percentage  share of overall costs may be reduced to as
low as 40%. The Company has spent  approximately  $700,000 on its behalf to date
on the project.  The Company's share of total costs associated with the project,
at the 50% level of participation,  are currently  estimated to range from $1 to
$2 million over five years. The Company believes that it has adequately reserved
for the estimated liability.

Item 2.    Changes in Securities   None.




                                       22
<PAGE>   23
Item 3.    Defaults Upon Senior Securities   None.

Item 4.    Submission of Matters to a Vote of Security Holders   None.

Item 5.    Other Information   None.

Item 6.    Exhibits and Reports on Form 8-K

                  a.  List of Exhibits.












                                       23
<PAGE>   24


Exhibit
Number                           Description of Exhibits
- -------                          -----------------------

3.1        Amended and Restated  Certificate  of  Incorporation  of the Company.
           (Incorporated  herein by  reference  to Exhibit 3.1 to the  Company's
           Registration  Statement on Form S-1, No.  33-52774,  filed October 2,
           1992.)

3.2        Third Amended and Restated Bylaws of the Company adopted December 16,
           1996.  (Incorporated  by  reference  to Exhibit 3.2 to the  Company's
           Registration  Statement on Form S-4, No  333-19433,  filed January 8,
           1997.)

4.1        Form of Indenture  dated  December 1, 1993,  entered into between the
           Company and the Trustee. (Incorporated by reference to Exhibit 4.7 to
           Amendment No. 3 to the Company's  Registration Statement on Form S-3,
           No. 33-70354, filed November 23, 1993.)

4.2        Indenture  dated  November  27,  1996,   among  the  Company,   Orion
           Acquisition,  Inc., HSRTW, Inc., and Harris Trust and Savings Bank as
           Trustee.  (Incorporated  by reference to Exhibit 4.2 to the Company's
           Registration  Statement on Form S-4, No  333-19433,  filed January 8,
           1997.)

4.3        First  Supplemental  Indenture  dated  November  25,  1996  among the
           Company,  Orion Acquisition,  Inc., HSRTW, Inc., and Harris Trust and
           Savings Bank as Trustee. (Incorporated by reference to Exhibit 4.3 to
           the Company's Registration Statement on Form S-4, No 333-19433, filed
           January 8, 1997.)

10.1       Amended Note and Warrant  Purchase  Agreement dated January 15, 1991,
           among NGP, Resolute Resources,  Inc., and the Company.  (Incorporated
           by reference to Exhibit  4.4.1 to the Company's  Quarterly  Report on
           Form 10-Q for the quarter ended December 31, 1990, filed February 14,
           1991.)

10.1.1     Amendment No. 1 to Note and Warrant Purchase Agreement dated June 28,
           1991,  between the Company and NGP.  (Incorporated  by  reference  to
           Exhibit  4.4.2 to the  Company's  Annual  Report on Form 10-K for the
           fiscal year ended June 30, 1991, filed September 30, 1991.)

10.1.2     Second Amendment to Note and Warrant Purchase  Agreement dated August
           17, 1992, between the Company and NGP.  (Incorporated by reference to
           Exhibit  4.2.2  to  Amendment  No.  2 to the  Company's  Registration
           Statement on Form S-1, No. 33-52774, filed November 19, 1992.)

10.1.3     Third Amendment to Note and Warrant Purchase  Agreement dated October
           21, 1993, between the Company and NGP.  (Incorporated by reference to
           Exhibit  4.1.3  to  Amendment  No.  2 to the  Company's  Registration
           Statement on Form S-3, No. 33-70354, filed November 23, 1993.)

10.2       Amended and  Restated  Warrant  Agreement  dated  January  15,  1991,
           between NGP and the  Company.  (Incorporated  by reference to Exhibit
           4.5.1 to the Company's  Quarterly Report on Form 10-Q for the quarter
           ended December 31, 1990, filed February 14, 1991.)




                                       24
<PAGE>   25
10.3       Amended  Warrant No. W-1,  dated January 15, 1991,  and issued by the
           Company to NGP.  (Incorporated  by reference to Exhibit  4.6.1 to the
           Form 8, Second Amendment to Form 10, filed April 8, 1991.)

10.3.1     Amendment No. 1 to Amended  Warrant No. W-1, dated December 30, 1991,
           and  issued by the  Company to NGP.  (Incorporated  by  reference  to
           Exhibit 4.6.2 to the Company's  Quarterly Report on Form 10-Q for the
           quarter ended December 31, 1991, filed on February 14, 1991.)

10.4       Form of Warrant No. W-10,  dated January 28, 1992,  and issued by the
           Company  to  NGP.  (Incorporated  by  reference  to  Exhibit  4.16 to
           Amendment No. 1 to the Company's  Registration Statement on Form S-1,
           No. 33-52774, filed November 9, 1992.)

10.5       1987 Stock Incentive Plan, as amended December 2, 1996. (Incorporated
           by  reference to Exhibit 10.5 to the  Company's  Quarterly  Report on
           Form 10-Q for the quarter ended March 31, 1997, filed May 15, 1997.)

10.6       Common Stock  Purchase  Warrant dated July 12, 1990 by the Company to
           James E. Duffy.  (Incorporated  by  reference  to Exhibit 10.5 to the
           Form 8, Second Amendment to Form 10, filed April 8, 1991.)

10.7       HS Resources,  Inc. Rule 701 Compensatory Benefit Plan. (Incorporated
           by  reference  to Exhibit  10.5.2 to the Form 8, Second  Amendment to
           Form 10 filed April 8, 1991.)

10.8       1992  Directors'  Stock  Option  Plan.  (Incorporated  by reference
           to Exhibit 10.10 to Amendment No. 1 to the Company's Registration 
           Statement on Form S-1, No. 33-52774, filed November 9, 1992.)

10.8.1     1993  Directors'  Stock  Option Plan.  (Incorporated  by reference to
           Exhibit  10.8.1 to the  Company's  Annual Report on Form 10-K for the
           fiscal year ended December 31, 1993, filed March 31, 1994 (as amended
           by Form 10-K/A-1 on April 8, 1994).)

10.9       Form of  Indemnification  Agreement  for  Directors  of the  Company.
           (Incorporated  by reference to Exhibit 10.16 to the Company's  Annual
           Report on Form 10-K for the fiscal  year  ended  December  31,  1995,
           filed March 25, 1996.)

10.10      Lease  Agreement  dated October 6, 1993,  between the Company and JMB
           Group Trust IV and Endowment and Foundation  Realty,  Ltd. -- JMB III
           for the premises at One Maritime  Plaza,  San Francisco,  California.
           (Incorporated  by reference to Exhibit 10.13 to the Company's  Annual
           Report on Form 10-K for the fiscal  year  ended  December  31,  1993,
           filed March 31, 1994 (as amended by Form 10-K/A-1 on April 8, 1994).)

10.11      Lease  Agreement  dated March 28, 1994,  between the Company and 1999
           Broadway  Partnership  for the  premises  at 1999  Broadway,  Denver,
           Colorado.   (Incorporated  by  reference  to  Exhibit  10.15  to  the
           Company's  Quarterly  Report on Form 10-Q for the quarter  ended June
           30, 1994, filed August 12, 1994.)

10.12      Interest  exchange  agreement  between The Chase Manhattan Bank, N.A.
           and the Company  dated May 9, 1995.  (Incorporated  by  reference  to
           Exhibit 10.19 to the Company's  Quarterly Report on Form 10-Q for the
           quarter ended June 30, 1995, filed August 14, 1995.)

10.13      Amended and Restated Agreement and Plan of Merger, dated as of April
           29, 1996, among the Company, HSR Acquisition, Inc. and Tide West Oil
           Co.  (Incorporated by



                                       25
<PAGE>   26
            reference  as  Annex A to  Amendment  No. 2 to the  Company's  
            Registration Statement on Form S-4, No. 333-01991, filed on May 2,
            1996.)

10.14       Agreement for Purchase and Sale of Assets, dated as of February 24,
            1996,  among the Company,  Basin Exploration,  Inc.  ("Basin") and
            Orion  Acquisition,  Inc.  ("Orion").  (Incorporated  by reference 
            to Exhibit 2.3 to the Company's Form 8-K, filed March 12, 1996.)

10.15       Agreement for Purchase and Sale of Assets [Wattenberg],  dated as of
            February 24, 1996, among the Company, Orion and Basin. (Incorporated
            by reference to Exhibit A to the Company's  Schedule 13D relating to
            Basin Exploration, Inc. filed on March 6, 1996.)

10.16       Purchase and Sale  Agreement,  dated  December 1, 1995,  between the
            Company  and  Wattenberg  Gas  Investments,  LLC.  (Incorporated  by
            reference to Exhibit  10.26 to the  Company's  Annual Report on Form
            10-K for the fiscal year ended  December 31,  1995,  filed March 25,
            1996.)

10.17       Rights Agreement, dated as of February 28, 1996, between the Company
            and  Harris   Trust   Company  of   California   as  Rights   Agent.
            (Incorporated  by reference to Exhibit 1 to the Company's  Form 8-A,
            filed March 11, 1996.)

10.18       Purchase  and Sale  Agreement  dated  March 25, 1996  between  Orion
            Acquisition, Inc., the Company and Wattenberg Resources Land, L.L.C.
            (Incorporated  by  reference  to  Exhibit  10.28  to  the  Company's
            Quarterly  Report on Form 10-Q for the quarter ended March 31, 1996,
            filed May 15, 1996.)

10.19       Credit  Agreement,  dated as of June 7, 1996,  among the Company and
            The Chase  Manhattan  Bank,  N.A.  ("Chase"),  as agent of the Banks
            signatory  thereto.  (Incorporated  by reference to Exhibit 10.20 to
            the  Company's  Quarterly  Report on Form 10-Q for the quarter ended
            June 30, 1996, filed August 14, 1996.)

10.20       Amended and  Restated  Credit  Agreement  dated as of June 14, 1996,
            among the Company,  Chase as agent, and the Banks signatory thereto.
            (Incorporated  by  reference  to  Exhibit  10.21  to  the  Company's
            Quarterly  Report on Form 10-Q for the quarter  ended June 30, 1996,
            filed August 14, 1996.)

10.21       First Amendment to Amended and Restated Credit Agreement dated as of
            June 17, 1996, by and among the Company and Chase in its  individual
            capacity and as agent for the Lenders. (Incorporated by reference to
            Exhibit 10.22 to the Company's Quarterly Report on Form 10-Q for the
            quarter ended June 30, 1996, filed August 14, 1996.)

10.22       Second  Amendment to Amended and Restated Credit  Agreement dated as
            of November  27, 1996 among the Company and Chase in its  individual
            capacity and as agent for the Lenders. (Incorporated by reference to
            Exhibit 10.22 to the Company's  Registration  Statement on Form S-4,
            No 333-19433, filed January 8, 1997.)

10.23       Assignment  of  Liens  and   Amendment  of  Amended,   Restated  and
            Consolidated Mortgage, Assignment of Production,  Security Agreement
            and  Financing   Statement,   dated  June  14,  1996,   among  Chase
            (Assignor),  Chase  (Assignee)  and the  Company.  (Incorporated  by
            reference to Exhibit 10.23 to the Company's Quarterly Report on Form
            10-Q for the quarter ended June 30, 1996, filed August 14, 1996.)




                                       26
<PAGE>   27
10.24      Guaranty  Agreement by HSR  Acquisition,  Inc. in favor of Chase, as
           Agent,  dated June 14, 1996.  (Incorporated  by reference to Exhibit
           10.24 to the Company's Quarterly Report on Form 10-Q for the quarter
           ended June 30, 1996, filed August 14, 1996.)

10.25      Guaranty Agreement by Orion  Acquisition,  Inc. in favor of Chase, as
           Agent,  dated June 14,  1996.  (Incorporated  by reference to Exhibit
           10.25 to the Company's  Quarterly Report on Form 10-Q for the quarter
           ended June 30, 1996, filed August 14, 1996.)

10.26      First  Amendment to Guaranty  Agreement dated as of June 17, 1996, by
           and among  Orion  Acquisition,  Inc.  and  Chase,  in its  individual
           capacity and as agent for the Lenders.  (Incorporated by reference to
           Exhibit 10.26 to the Company's  Quarterly Report on Form 10-Q for the
           quarter ended June 30, 1996, filed August 14, 1996.)

10.27      First Amendment to Guaranty  Agreement dated as of June 17, 1996, by
           and among HSRTW, Inc. (formerly HSR Acquisition, Inc.) and Chase, in
           its individual capacity and as agent for the Lenders.  (Incorporated
           by reference to Exhibit 10.27 to the Company's  Quarterly  Report on
           Form 10-Q for the  quarter  ended June 30,  1996,  filed  August 14,
           1996.)

10.28      Third Amendment and Supplement to Amended, Restated and Consolidated
           Mortgage, Assignment of Production, Security Agreement and Financing
           Statement, dated as of July 15, 1996, by and between the Company and
           Chase.  (Incorporated by reference to Exhibit 10.28 to the Company's
           Quarterly  Report on Form 10-Q for the quarter  ended June 30, 1996,
           filed August 14, 1996.)

10.29      Hedging  Agreement  between Chase and the Company dated May 1, 1996.
           (Incorporated  by  reference  to  Exhibit  10.29  to  the  Company's
           Quarterly  Report on Form 10-Q for the quarter  ended June 30, 1996,
           filed August 14, 1996.)

10.30      Hedging  Agreement  between Chase and the Company dated May 1, 1996.
           (Incorporated  by  reference  to  Exhibit  10.30  to  the  Company's
           Quarterly  Report on Form 10-Q for the quarter  ended June 30, 1996,
           filed August 14, 1996.)

10.31      Hedging  Agreement between Chase and the Company dated June 1, 1996.
           (Incorporated  by  reference  to  Exhibit  10.31  to  the  Company's
           Quarterly  Report on Form 10-Q for the quarter  ended June 30, 1996,
           filed August 14, 1996.)

10.32      Purchase and Sale  Agreement  between the Company and  Wattenberg Gas
           Investments,  LLC dated April 25, 1996. (Incorporated by reference to
           Exhibit 10.32 to the Company's  Quarterly Report on Form 10-Q for the
           quarter ended June 30, 1996, filed August 14, 1996.)

10.33      Purchase and Sale Agreement between Wattenberg  Resources Land L.L.C.
           and Wattenberg Gas Investments, LLC dated May 21, 1996. (Incorporated
           by reference to Exhibit  10.33 to the Company's  Quarterly  Report on
           Form 10-Q for the  quarter  ended  June 30,  1996,  filed  August 14,
           1996.)

10.34      Purchase and Sale  Agreement  between  Orion  Acquisition,  Inc. and
           Wattenberg Gas Investments,  LLC dated June 14, 1996.  (Incorporated
           by reference to Exhibit 10.34 to the Company's  Quarterly  Report on
           Form 10-Q for the  quarter  ended June 30,  1996,  filed  August 14,
           1996.)




                                       27
<PAGE>   28
10.35      Purchase and Sale Agreement between Wattenberg Resources Land L.L.C.
           and   Wattenberg   Gas   Investments,   LLC  dated  June  14,  1996.
           (Incorporated  by  reference  to  Exhibit  10.35  to  the  Company's
           Quarterly  Report on Form 10-Q for the quarter  ended June 30, 1996,
           filed August 14, 1996.)

10.36      Purchase and Sale  Agreement  between  Orion  Acquisition,  Inc. and
           Wattenberg Gas Investments,  LLC dated June 14, 1996.  (Incorporated
           by reference to Exhibit 10.36 to the Company's  Quarterly  Report on
           Form 10-Q for the  quarter  ended June 30,  1996,  filed  August 14,
           1996.)

10.37      Purchase and Sale  Agreement  between the Company and Wattenberg Gas
           Investments,  LLC dated June 28, 1996.  (Incorporated by reference to
           Exhibit 10.37 to the Company's Quarterly Report on Form 10-Q for the
           quarter ended June 30, 1996, filed August 14, 1996.)

10.38      Purchase  and  Sale  Agreement  between  HSRTW,  Inc.  and  Westtide
           Investments, LLC dated August 9, 1996. (Incorporated by reference to
           Exhibit 10.37 to the Company's Quarterly Report on Form 10-Q for the
           quarter ended September 30, 1996, filed November 7, 1996.)

10.39      Acquisition Agreement between the Company and TCW Portfolio No. 1555
           DR  V  Sub-Custody   Partnership,   L.P.   dated  August  30,  1996.
           (Incorporated  by  reference  to  Exhibit  10.38  to  the  Company's
           Quarterly  Report on Form 10-Q for the quarter  ended  September 30,
           1996, filed November 7, 1996.)

10.40      Purchase Agreement dated November 27, 1996 among the Company,  Orion
           Acquisition,   Inc.,  HSRTW,  Inc.,  Salomon  Brothers  Inc.,  Chase
           Securities  Inc.,  Lehman  Brothers Inc., and Prudential  Securities
           Incorporated.  (Incorporated  by reference  to Exhibit  10.40 to the
           Company's  Registration  Statement on Form S-4, No 333-19433,  filed
           January 8, 1997.)

10.41      Registration  Agreement  dated  November 27, 1996 among the Company,
           Orion  Acquisition,  Inc.,  HSRTW, Inc. and Salomon Brothers Inc. in
           its  individual  capacity  and as agent for Chase  Securities  Inc.,
           Lehman  Brothers  Inc.,  and  Prudential  Securities   Incorporated.
           (Incorporated  by  reference  to  Exhibit  10.41  to  the  Company's
           Registration  Statement on Form S-4, No 333-19433,  filed January 8,
           1997.)

10.42      Employment  Agreement  between  James  Piccone and the Company dated
           April 21, 1995.  (Incorporated  by reference to Exhibit  10.42 to the
           Company's  Annual  Report  on Form  10-K for the  fiscal  year  ended
           December 31, 1996,  filed March 18, 1997 (as amended by Form 10-K/A-1
           on March 20, 1997).)

10.43      Purchase and Sale Agreement dated June 30, 1997 among HSRTW, Inc. and
           Horizon Gas Partners, L.P. as Seller and Gothic Energy Corporation as
           Buyer.  (Incorporated  by reference to Exhibit 10.43 to the Company's
           Quarterly  Report on Form 10-Q for the quarter  ended June 30,  1997,
           filed August 14, 1997.)

10.44      Amended to Purchase  and Sale  Agreement  dated as of July 16,  1997,
           among HSRTW, Inc. and Horizon Gas Partners, L.P. as Seller and Gothic
           Energy  Corporation as Buyer.  (Incorporated  by reference to Exhibit
           10.44 to the Company's  Quarterly Report on Form 10-Q for the quarter
           ended June 30, 1997, filed August 14, 1997.)




                                       28
<PAGE>   29
27*        Financial Data Schedule

- -------------------------

*     Filed herewith

           b.    Reports on Form 8-K.

                      Report dated October 1, 1997, filing (i) the 
                 "Description of Common Stock" and "Business and
                 Properties"  section of the Prospectus Supplement to
                 Registration  Statement (Reg. No.  333-28825) whereby
                 Natural Gas  Partners,  L.P., as selling stockholder,
                 offered to sell 1,864,225 shares of common stock of
                 the Company and (ii) the September 30, 1997, press release
                 in connection therewith.




                                       29
<PAGE>   30


                                   SIGNATURES

         Pursuant to the requirements of the Securities Exchange Act of 1934, HS
Resources,  Inc.  has duly  caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.

                                            HS RESOURCES, INC.



         Dated:   November 14, 1997         By:  /s/  JAMES E. DUFFY
                                               ------------------------------
                                                 James E. Duffy
                                                 Vice President and Chief 
                                                 Financial Officer


                                             By: /s/  ANNETTE MONTOYA
                                                -----------------------------
                                                 Annette Montoya
                                                 Vice President and Principal 
                                                 Accounting Officer






                                       30
<PAGE>   31

                                INDEX TO EXHIBITS

<TABLE>
<CAPTION>
                                                                               
                                                               Sequentially
  Exhibit                                                        Numbered    
   Number                 Description                              Page      
  -------                 -----------                          ------------
<S>                 <C>                                         <C>

  27*               Financial Data Schedule

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<CIK> 0000869295
<NAME> HS RESOURCES, INC.
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JAN-01-1997
<PERIOD-END>                               SEP-30-1997
<CASH>                                       4,379,617
<SECURITIES>                                         0
<RECEIVABLES>                               39,814,445
<ALLOWANCES>                                         0
<INVENTORY>                                  1,362,151
<CURRENT-ASSETS>                            46,705,994
<PP&E>                                     818,112,948
<DEPRECIATION>                             172,863,760
<TOTAL-ASSETS>                             700,992,028
<CURRENT-LIABILITIES>                       55,082,823
<BONDS>                                    348,664,933
                                0
                                          0
<COMMON>                                        17,451
<OTHER-SE>                                 199,333,465
<TOTAL-LIABILITY-AND-EQUITY>               700,992,028
<SALES>                                    175,597,506
<TOTAL-REVENUES>                           179,697,635
<CGS>                                       76,823,360
<TOTAL-COSTS>                               68,474,414
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                          22,944,633
<INCOME-PRETAX>                             11,455,228
<INCOME-TAX>                                 4,364,442
<INCOME-CONTINUING>                          7,090,786
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 7,090,786
<EPS-PRIMARY>                                     0.40
<EPS-DILUTED>                                     0.40
        

</TABLE>


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