MESA INC
10-K/A, 1997-01-27
CRUDE PETROLEUM & NATURAL GAS
Previous: CENIT BANCORP INC, SC 13D/A, 1997-01-27
Next: FIDELITY CALIFORNIA MUNICIPAL TRUST II, 497, 1997-01-27



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

                     SECURITIES AND EXCHANGE COMMISSION
                          Washington, D.C.  20549

                                  FORM 10-K/A
                                  ===========

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

                For the fiscal year ended December 31, 1995

           [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) 
          OF THE SECURITIES EXCHANGE ACT OF 1934 (No Fee Required)

                        Commission File Number 1-10874
 
                                  MESA Inc.
                                  =========
           (Exact Name of Registrant as Specified In Its Charter)

            Texas                                           75-2394500
            -----                                           ----------
(State or Other Jurisdiction of                          (I.R.S. Employer
Incorporation or Organization)                        Identification Number)

  1400 Williams Square West
5205 North O'Connor Boulevard
        Irving, Texas           (214) 444-9001               75039-3746
- -----------------------------  -----------------             ----------
    (Address of Principal       (Registrant's                (Zip Code)
      Executive Offices)       Telephone Number)

         Securities registered pursuant to Section 12(b) of the Act:

                                                      Name of Each Exchange
            Title of Each Class                        on Which Registered
- -------------------------------------------          -----------------------
Common stock, $.01 par value........................ New York Stock Exchange
Preferred Stock Purchase Rights......................New York Stock Exchange
13-1/2% Subordinated Notes due May 1, 1999.......... New York Stock Exchange

    Securities registered pursuant to Section 12(g) of the Act:  None

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

    Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be
contained, to the best of registrant's knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this Form
10-K or any amendment to this Form 10-K.  [X]

    Number of shares outstanding as of the close of business on March 6,
1996:  64,050,009.

    Aggregate market value of 56,833,524 shares held by non-affiliates of
Registrant at the closing price on March 6, 1996, of $2.875: approximately
$163.4 million.

                     DOCUMENTS INCORPORATED BY REFERENCE

                                     None

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

<PAGE>
                             TABLE OF CONTENTS


                                   PART I

Item 1.  Business
Item 2.  Properties
Item 3.  Legal Proceedings
Item 4.  Submission of Matters to a Vote of Security Holders


                                   PART II

Item 5.  Market for Registrant's Common Equity and Related Stockholder 
         Matters
Item 6.  Selected Financial Data
Item 7.  Management's Discussion and Analysis of Financial Condition and 
         Results of Operations
Item 8.  Consolidated Financial Statements and Supplementary Data
Item 9.  Changes in and Disagreements with Accountants on Accounting and 
         Financial Disclosure


                                   PART III

Item 10.  Directors and Executive Officers of the Registrant
Item 11.  Executive Compensation
Item 12.  Security Ownership of Certain Beneficial Owners and Management
Item 13.  Certain Relationships and Related Transactions

                                   PART IV

Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K

                                 Signatures


<PAGE>
                                   PART I

Item 1.  Business
=================

The Company
- ----------- 

     MESA Inc. is one of the largest independent oil and gas companies in
the United States and considers itself one of the most efficient operators
of domestic natural gas producing properties and natural gas processing
facilities.  MESA has been publicly traded since 1964 and is primarily in
the business of exploring for, developing, producing, processing and selling
natural gas and oil in the United States.

     As of December 31, 1995, MESA owned approximately 1.9 trillion cubic
feet of equivalent proved natural gas reserves ("Tcfe").  Approximately 65%
of MESA's total equivalent proved reserves is natural gas and the balance is
principally natural gas liquids ("NGLs"), which are extracted from natural
gas through processing plants.  Substantially all of MESA's proved reserves
are proved developed reserves.  Quantities stated as equivalent natural gas
reserves are based on a factor of six thousand cubic feet ("Mcf") of natural
gas per barrel ("Bbl") of liquids.  See "-- Reserves."

     MESA's principal business strategies include (i) maximizing the value
of its existing high-quality, long-life reserves through efficient operating
and marketing practices, (ii) processing natural gas to extract value-added
products such as NGLs and helium, (iii) conducting selective exploratory and
development activities, principally in existing areas of operations, (iv)
making acquisitions of producing properties with exploration and development
potential in areas where MESA has operating experience and expertise, (v)
generating value and cash flow from investments in natural gas and other
energy futures contracts, and (vi) promoting the use of compressed and
liquefied natural gas as a transportation fuel.

     MESA Inc. (the "Company") is a holding company and conducts its
operations through its subsidiaries.  Unless the context otherwise requires,
the term "MESA" means the Company and its subsidiaries taken as a whole and
includes the Company's predecessors, Mesa Limited Partnership (the
"Partnership") and Mesa Petroleum Co. ("Original Mesa").  MESA maintains its
principal offices at 1400 Williams Square West, 5205 North O'Connor
Boulevard, Irving, Texas 75039-3746, where its telephone number is (214)
444-9001.  At December 31, 1995, MESA employed 385 employees.

Financial Condition, Liquidity and Exploration of Strategic Alternatives
- ------------------------------------------------------------------------

     MESA has a highly leveraged capital structure with long-term debt,
including current maturities, totaling approximately $1.2 billion at
December 31, 1995.  MESA's current financial forecasts indicate, assuming no
changes in capital structure and no significant transactions are completed,
that cash generated by operating activities, together with available cash
and investment balances, will not be sufficient to make all of its required
debt principal and interest obligations due in June 1996.

     In an effort to address its liquidity issues, MESA's Board of Directors
(the "Board") approved a proposal solicitation process which started in late
1994 and was expanded in mid-1995.  The process has included solicitation of
proposals for a sale of MESA, a stock-for-stock merger, joint ventures,
asset sales, equity infusions, and refinancing transactions.

    On February 28, 1996, MESA signed a letter of intent with Rainwater,
Inc. ("Rainwater"), an independent investment company owned by Ft. Worth,
Texas, investor Richard Rainwater, to raise $265 million of equity in
connection with a refinancing of MESA's debt.  The transaction, more fully
described in the "Capital Resources and Liquidity" section of "Management's
Discussion and Analysis of Financial Condition and Results of Operations"
located elsewhere in this Form 10-K, is subject to certain conditions,
including definitive agreements, arrangement of new debt financing, due
diligence, and MESA stockholder approval.  The parties anticipate executing
definitive agreements in approximately 30 days.  The transaction will be
submitted to a vote of stockholders at a special meeting expected to take
place in June 1996.

     The ability of MESA to continue as a going concern is dependent upon
several factors.  The successful completion of the Rainwater transaction is
expected to position MESA to continue as a going concern and to pursue its
business strategies.  If the Rainwater transaction is not completed, MESA
will pursue other alternatives to address its liquidity issues and financial
condition, including other potential transactions arising from the proposal
solicitation process, the possibility of seeking to restructure its balance
sheet by negotiating with its current debt holders or seeking protection
from its creditors under the Federal Bankruptcy Code.

     For additional information regarding the Rainwater transaction and
MESA's financial position, see Notes 2 and 4 to the consolidated financial
statements of the Company and "Management's Discussion and Analysis of
Financial Condition and Results of Operations" included elsewhere in this
Form 10-K.  

Properties
- ----------

     Approximately 95% of MESA's proved reserves are concentrated in the
Hugoton field of southwest Kansas and the West Panhandle field of Texas. 
The two fields are each part of a reservoir that extends from southwest
Kansas, through the Oklahoma panhandle, and into the Texas panhandle.  These
fields, which produce gas from depths of 3,500 feet or less, are known for
their stable long-life production profiles.  MESA's other properties are
primarily in the Gulf of Mexico and the Rocky Mountains.

     In recent years MESA has concentrated its efforts on fully developing
its existing long-life reserve base and improving its marketing flexibility. 
In the Hugoton field, these efforts have included infill drilling (i.e.,
drilling an additional well on each 640-acre spacing unit), installing
additional compression and gathering facilities, and the construction of a
new natural gas processing plant, which has the ability to extract a greater
quantity of NGLs per Mcf of natural gas, reject nitrogen and produce crude
helium.  The new plant also has the capability to liquefy natural gas.  Two
significant gas sales contracts related to Hugoton production expired in May
1995, giving MESA a substantial amount of uncommitted deliverability
available for sale after that date.  In the West Panhandle field,
development activities have included well workovers and deepenings/redrills,
adding compression facilities, and the expansion and upgrading of natural
gas processing facilities to process greater quantities of natural gas and
produce crude helium.  In addition, MESA restructured its contractual
arrangements in the West Panhandle field to more clearly define its right to
production and to create greater marketing flexibility.  Beginning in late
1994 MESA began to direct a greater portion of its capital spending towards
exploration and development in the Gulf of Mexico. 

     MESA's strategies for replacing reserves and increasing production are
based on a multi-step approach, including (i) development and exploratory
drilling in the Gulf of Mexico based on evaluation of three- dimensional
("3-D") seismic data, (ii) developing additional reserves in certain deeper
portions of the West Panhandle field reservoir, and (iii) acquisitions of
new leases and producing properties with development and exploration
potential, particularly in areas where MESA presently or historically has
operated.  The extent to which MESA pursues these activities is largely
dependent on the success of its proposal solicitation process and the amount
of cash flow available for capital spending after such process is complete.

     MESA has maintained a large geological and geophysical database
covering the Midcontinent and other areas where it has historically
operated.  As capital becomes available and conditions permit, MESA intends
to exploit its database and consider selective acquisitions of producing
properties with development and exploration potential in the Texas
Panhandle, the Hugoton field, and other areas of the Midcontinent and Gulf
Coast regions.

     Hugoton Field
     -------------

     The Hugoton field in southwest Kansas began producing in 1922, and is
the largest producing gas field in the continental United States.  MESA's
Hugoton properties, which represent approximately 13% of the proved reserves
in the field, are concentrated in the center of the field on over 230,000
net acres, covering approximately 400 square miles.  MESA produces natural
gas from approximately 1,400 wells (950 of which are operated by MESA) on
these properties.  MESA owns substantially all of the gathering and
processing facilities which service its production from the Hugoton field
and which allow MESA to control the production stream from the wellbore to
the various interconnects it has with major intrastate and interstate
pipelines.

     MESA's Hugoton properties are capable of producing more than 230
million cubic feet ("MMcf") of wet gas per day (i.e., gas production at the
wellhead before processing and before reduction for royalties). 
Substantially all of MESA's Hugoton production is processed through its
Satanta natural gas processing plant (the "Satanta Plant").  After
processing, on a peak production day, MESA has available to market over 150
MMcf of residue (processed) gas and 13 thousand barrels ("MBbls") of NGLs. 
Production in the Hugoton field is subject to allowables set by state
regulators. 

     MESA's Hugoton properties accounted for approximately 64% of its
equivalent proved reserves and 63% of the present value of estimated future
net cash flows before income taxes, determined as of December 31, 1995, in
accordance with Securities and Exchange Commission (the "Commission")
guidelines.  The Hugoton properties accounted for approximately 47%, 53%,
and 48% of MESA's oil and gas revenues for the years ended December 31,
1995, 1994, and 1993, respectively.  The percentage of revenues from the
Hugoton field has been less than the percentage of equivalent proved
reserves due primarily to the longer life of the Hugoton properties compared
to MESA's other properties.  See "Production--Hugoton Field."

     West Panhandle Field
     --------------------

     The West Panhandle properties are located in the northern panhandle
region of Texas, and are geologically similar to MESA's Hugoton properties. 
Natural gas from these properties is produced from approximately 600 wells
which MESA operates on over 185,000 net acres.  All of MESA's West Panhandle
production is processed through MESA's Fain natural gas processing plant
(the "Fain Plant").

     MESA's West Panhandle reserves are owned and produced pursuant to
contracts with Colorado Interstate Gas Company ("CIG"), originally executed
in 1928 by predecessors of both companies.  An amendment to these contracts,
the Production Allocation Agreement ("PAA"), allocates 77% of the production
from the West Panhandle field properties to MESA and 23% to CIG, effective
as of January 1, 1991.  Under the associated agreements, MESA operates the
wells and production equipment and CIG owns and operates the gathering
system by which MESA's production is transported to the Fain Plant.  CIG
also performs certain administrative functions.  Each party reimburses the
other for certain costs and expenses incurred for the joint account.

     As of December 31, 1995, MESA's West Panhandle properties represented
approximately 32% of MESA's equivalent proved reserves, and approximately
32% of the present value of estimated future net cash flows before income
taxes, determined in accordance with Commission guidelines.  Production from
the West Panhandle properties accounted for approximately 33%, 36%, and 40%
of MESA's oil and gas revenues for the years ended December 31, 1995, 1994,
and 1993, respectively.  Although the West Panhandle properties are long- 
lived, the percentage of MESA's revenues represented by West Panhandle
production has been greater than the percentage of equivalent proved
reserves represented by such properties.  This is a result of higher gas
prices received under a sales contract for approximately 29% of MESA's West
Panhandle residue gas production, as well as the higher yield of NGLs
extracted from West Panhandle natural gas as compared to Hugoton natural
gas.

     The Fain Plant is capable of processing up to 120 MMcf of natural gas
per day.  West Panhandle field natural gas contains a high quantity of NGLs. 
As a result, processing this gas yields relatively greater liquid volumes
than recoveries typically realized in other natural gas fields.  For
example, on a peak day, MESA can extract approximately 12 MBbls of NGLs at
its Fain Plant from an inlet gas volume of 120 MMcf.

     In the last six years MESA has deepened, redrilled, or reworked 357
wells in the West Panhandle field, adding reserves, and increasing
deliverability.  MESA has also identified in excess of 100 drilling
locations targeting reserves in deeper portions of the reservoirs not
currently reached by existing wells.  MESA will commence an active three- 
year program to develop these reserves in 1996 in anticipation of its
contractual right to increase its share of West Panhandle production in 1997
and thereafter.  See "Production--West Panhandle Production".

     Gulf Coast
     ----------

     MESA's Gulf Coast properties are located offshore Texas and Louisiana. 
MESA has operated in the Gulf of Mexico since 1970 and has produced
approximately 425 billion cubic feet of equivalent natural gas ("Bcfe") (net
to MESA's interest).  MESA currently owns interests in 45 blocks in the Gulf
of Mexico.  As of December 31, 1995, these properties had an estimated 53
Bcfe of remaining proved reserves.  In addition, MESA has over 100,000 miles
of two-dimensional ("2-D") seismic data and over 350 square miles of 3-D
seismic data in the Gulf of Mexico.  MESA has an office in Lafayette,
Louisiana, to oversee production from its Gulf Coast properties.  MESA's
working interests in seven of its 45 blocks are subject to a net profits
interest owned by the Mesa Offshore Trust.  

     Over the last five years, MESA has evaluated a number of its offshore
producing properties utilizing well information, 2-D seismic and production
data, combined with 3-D seismic surveys to identify further development and
exploration potential.  MESA currently has 10 3-D seismic surveys under
analysis.  New well locations were identified on five producing leases in
1995 and one exploratory block was acquired based upon interpretation of 
3-D seismic data.  In 1994 and 1995, MESA drilled or participated in 14
wells in the Gulf Coast area based on 3-D seismic surveys of which 12 were
completed as successful wells.  In the aggregate, MESA incurred net capital
costs of $36 million during this period and added approximately 51 Bcfe of
oil and gas reserves.  MESA intends to continue its evaluation and
identification of additional prospects for drilling in 1996, depending on
the success of its program and other factors.  Because it has existing
infrastructure and production facilities on these properties, MESA expects
that it will be able to bring its successful wells on-line more quickly and
at lower development costs than have been typical for offshore production.

     Other
     -----

     MESA's other producing properties are located in the Rocky Mountain
area of the United States.

     MESA's non-oil and gas tangible properties include buildings, leasehold
improvements, and office equipment, primarily in Amarillo, Dallas, and Fort
Worth, Texas, and certain other assets.  Non-oil and gas tangible properties
comprise less than 2% of the net book value of MESA's properties.

Reserves
- --------

     The following table summarizes the estimated proved reserves and
estimated future cash flows as estimated in accordance with Commission
guidelines associated with MESA's oil and gas properties as of December 31,
1995, by major areas of operation (dollar amounts in thousands): 

                                       West     Gulf     
                            Hugoton  Panhandle  Coast    Other      Total
                           --------- --------- -------- --------  ---------
Proved Reserves:
     Natural Gas (MMcf)...   863,939  283,218   38,317    32,555  1,218,029
     Natural Gas Liquids 
      (MBbls).............    56,720   45,041      122        14    101,897
     Oil (MBbls)..........      --      6,817    2,303       401      9,521
     Natural Gas 
      Equivalents (MMcfe). 1,204,259  594,366   52,867    35,045  1,886,537

Future Net Cash Flows, 
  before income taxes 
  (in thousands)..........$1,693,307 $682,714  $41,704   $32,095 $2,449,820

Present Value of Future
  Net Cash Flows, Before
  Income Taxes, 
  Discounted at 10%
  (in thousands)..........$  658,330 $332,353  $40,716   $ 9,014 $1,040,413

     The proved reserve estimates set forth above were prepared by MESA's
engineers.  Prior to 1994 MESA's proved reserve estimates were prepared by
an independent petroleum engineering firm.  In accordance with a long-term
debt agreement, the independent petroleum engineering firm will prepare
proved reserve estimates as of December 31, 1995, covering MESA's Hugoton
properties in the manner and to the extent required by the debt agreement. 
Their report is not yet available and will not be used for purposes other
than those prescribed in the debt agreement. MESA expects, as in prior
years, that the Hugoton field reserve estimates prepared by such independent
engineers will be less than those of MESA's engineers due to the independent
engineers' different interpretation of  well-test pressure and cumulative
production data related to MESA's Hugoton field properties.  Such differences
have been substantial in previous years.  MESA has received preliminary
indications from the independent engineers that their reserve estimates for
the Hugoton field will reflect a downward revision from prior estimates by
such engineers and, as a result, such estimates may be as much as 25% less
than MESA's estimates of Hugoton field reserves as of December 31, 1995. See
Note 4 to the consolidated financial statements of the Company located
elsewhere in this Form 10-K for additional discussion of the independent
engineers' reserve report.

     Oil and gas reserve quantities estimated as of December 31, 1995,
reflect a net increase over 1994, after production, of approximately 171
Bcfe of natural gas.  Equivalent natural gas reserves increased in each of
MESA's major production areas.  Increases in Hugoton field reserves reflect
alignment of the assumptions used in preparing the proved reserve estimates
with MESA's practice of recovering ethane at the Satanta Plant.  In previous
years Hugoton proved reserve estimates were prepared assuming that MESA
would not recover ethane which resulted in slightly higher natural gas
volumes, lower NGL volumes and lower total equivalent volumes than if ethane
recovery were assumed.  The decision as to whether or not to recover ethane
is based on the relative value of ethane as a liquid versus the energy-
equivalent value of such ethane if left in the residue natural gas.  In the
future, if economic conditions warrant, MESA may revise proved reserves to
reflect any changes in such relative values.  In the West Panhandle field,
reserves were revised upward to reflect the development drilling results
over the past year and the planned upgrade of the Fain Plant for a higher
rate of liquids recovery per Mcf of gas produced from the field.  In the
Gulf Coast, reserve additions resulted from exploratory and development
drilling in 1994 and 1995. 

     Reserve engineering is not an exact science.  Information relating to
MESA's proved oil and gas reserves is based upon engineering estimates. 
Estimates of economically recoverable oil and gas reserves and of future net
revenues depend upon a number of factors and assumptions, such as historical
production performance, the assumed effects of regulations by governmental
agencies and assumptions concerning future oil and gas prices, future
operating costs, severance and excise taxes, development costs and workover
costs, all of which may in fact vary considerably from actual future
conditions. The accuracy of any reserve estimate is a function of the
quality of the available data, of engineering and geological interpretation
and of subjective judgment.  For these reasons, estimates of the
economically recoverable quantities of oil and gas reserves attributable to
any particular group of properties, classifications of such reserves based
on risk of recovery and estimates of the future net revenues expected
therefrom prepared by different engineers or by the same engineers at
different times may vary materially.  Actual production, revenues, and
expenditures with respect to MESA's reserves will likely vary from
estimates, and such variances may be material.

     During 1995, MESA filed Form EIA-23, which included reserve estimates
as of December 31, 1994, with the Energy Information Administration of the
Department of Energy (the "EIA").  Such reserve estimates did not vary from
those estimates contained herein by more than 5% as described above.

     The estimated quantities of proved oil and gas reserves, the
standardized measure of future net cash flows from proved oil and gas
reserves (the "Standardized Measure") and the changes in the Standardized
Measure for each of the three years in the period ended December 31, 1995,
are included under "Supplemental Financial Data" in the notes to the
consolidated financial statements of the Company located elsewhere in this
Form 10-K. 

Production
- ----------

     MESA's Hugoton and West Panhandle fields are both mature reservoirs
that are substantially developed and have long-life production profiles. 

     Natural gas production is subject to numerous state and federal laws
and Federal Energy Regulatory Commission (the "FERC") regulations.  See
"Regulation and Prices" below.

     Certain factors affecting production in MESA's various fields are
discussed in greater detail below.

     Hugoton Field
     -------------

     The Kansas Corporation Commission (the "KCC") is the state regulatory
agency that regulates oil and gas production in Kansas.  One of the KCC's
most important responsibilities is the determination of market demand
(allowables) for the field and the allocation of allowables among the more
than 9,000 wells in the field.  

     Twice each year, the KCC sets the fieldwide allowable production at a
level estimated to be necessary to meet the Hugoton market demand for the
summer and winter production periods.  The fieldwide allowable is then
allocated among individual wells determined by a series of calculations that
are principally based on each well's pressure, deliverability, and acreage. 
The allowables assigned to individual wells are affected by the relative
production, testing, and drilling practices of all producers in the field,
as well as the relative pressure and deliverability performance of each
well.

     Generally, fieldwide allowables are influenced by overall gas market
supply and demand in the United States as well as specific nominations for
gas from the parties who produce or purchase gas from the field.  Since
1987, fieldwide allowables have increased in each year except 1991.  The
total field allowable in 1995 was 619 billion cubic feet ("Bcf") of wellhead
gas.  

     In 1994 the KCC issued an order establishing new field rules which
modified the formulas used to allocate allowables among wells in the Chase
formation portion of the Hugoton field.  The standard pressure used in each
well's calculated deliverability was reduced by 35%, greatly benefitting
MESA's high deliverability wells.  Also, the new rules assign a 30% greater
allowable to 640-acre units with infill wells than to similar units without
infill wells.  Substantially all of MESA's Hugoton infill wells have been
drilled.  MESA's share of the allowables from the field increased from
approximately 10% in late 1993 to approximately 14% after the new field
rules were implemented in 1994.  MESA's share of the field allowable
averaged 14.3% in 1995. MESA estimates that it and the other major producers
in the Hugoton field produced at or near full capacity in 1995 and MESA
expects such practice to continue.  

     MESA's net Hugoton field production decreased to approximately 70 Bcfe
in 1995 compared with 73 Bcfe in 1994 as a result of changes in timing and
duration of equipment maintenance in 1995.  MESA expects its Hugoton field
production will decline slightly from 1995 levels each year through 1998. 
Beginning in 1999, MESA expects annual production declines will reach the
historical levels of 8% to 10% as a result of normal depletion. 

     Excluding reserve acquisitions, MESA has invested over $138 million in
capital expenditures in its Hugoton properties since 1986 to drill 382
infill wells, to construct the Satanta Plant and related facilities, and to
upgrade gathering and compression facilities, production equipment and
pipeline interconnects in order to increase production capacity and
marketing flexibility.  MESA expects future capital expenditures to be
substantially lower. 

     West Panhandle Field
     --------------------

     MESA's production of wet gas from the West Panhandle field is governed
by the PAA and other contracts with CIG.  MESA was entitled to take wet gas
production up to a maximum of 32 Bcf in 1995.  MESA actually took 29 Bcf
primarily due to a weather-related decrease in demand in 1995.  MESA will
again be entitled to take wet gas production up to a maximum of 32 Bcf
during 1996.  After deductions for processing and royalties, MESA expects
that 32 Bcf of wet gas production will result in annual net production
volumes of approximately 21 Bcf of residue gas and 3 million barrels
("MMBbls") of NGLs.  Beginning in 1997 MESA will have the right to take and
market as much gas as it can produce, subject to specific CIG seasonal and
daily entitlements as provided for under the contracts.  Assuming
continuation of existing economic and operating conditions, MESA expects its
existing West Panhandle properties will be able to produce an average of 35
Bcf of wet gas per year for sale in the years 1997 through 2000.

     The PAA contains provisions which allocate 77% of ultimate production
after January 1, 1991, to MESA and 23% to CIG.  As a result, MESA records
77% of total annual West Panhandle production as sales, regardless of
whether MESA's actual deliveries are greater or less than the 77% share. 
The difference between MESA's 77% entitlement and the amount of production
actually sold by MESA to its customers is recorded monthly as production
revenue with corresponding accruals for operating costs, production taxes,
depreciation, depletion and amortization, and gas balancing receivables.  At
December 31, 1995, MESA had cumulative production which was less than its
77% entitlement since January 1, 1991, and a long-term gas balancing
receivable of $42.6 million was recorded in MESA's balance sheet in other
assets.  In future years, as MESA sells to customers more than its 77%
entitlement share of field production, this receivable will be realized.

     See "-- Production Allocation Agreement" in "Management's Discussion
and Analysis of Financial Condition and Results of Operations" located
elsewhere in this Form 10-K.

Natural Gas Processing
- ----------------------

     MESA processes its natural gas production for the extraction of NGLs
and helium to enhance the market value of the gas stream.  In recent years
MESA has made substantial capital investments to enhance its natural gas
processing and helium extraction capabilities in the Hugoton and West
Panhandle fields.  MESA owns and operates its processing facilities, which
allows MESA to (i) capture the processing margin for itself, as third-party
processing agreements generally available in the industry result in
retention of a significant portion of the processing margin by the contract
processor, (ii) control the quality of the residue gas stream, permitting it
to deliver gas directly to pipelines for sales to local distribution
companies, marketing companies, and end users, and (iii) realize value from
premium products such as helium.  MESA believes that the ability to control
its production stream from the wellhead through its processing facilities to
disposition at central delivery points enhances its marketing opportunities
and competitive position in the industry.

     Through its natural gas processing plants, MESA extracts raw NGLs and
crude helium from the wet natural gas stream.  The NGLs are then transported
and fractionated into their constituent hydrocarbons such as ethane,
propane, normal butane, isobutane, and natural gasolines.  The NGLs and
helium are then sold pursuant to contracts providing for market-based
prices.  

     Satanta Natural Gas Processing Plant
     ------------------------------------

     The Satanta Plant has the capacity to process 250 MMcf of natural gas
per day, and enables MESA to extract NGLs from substantially all of the gas
produced from its Hugoton field properties as well as third party producers'
gas.  The Satanta Plant also has the ability to extract helium from the gas
stream.  In 1995 the Satanta Plant averaged 191 MMcf per day of inlet gas
and produced a daily average of 10.9 MBbls of NGLs, 671 Mcf of crude helium,
and 144 MMcf of residue natural gas.

     Fain Natural Gas Processing Plant
     ---------------------------------

     Wet gas produced from the West Panhandle field contains a high quantity
of NGLs, yielding relatively greater NGL volumes than realized from most
other natural gas fields.  The Fain Plant has inlet capacity of 120 MMcf per
day.  In 1995 the Fain Plant averaged 81 MMcf per day of inlet gas and
produced a daily average of 8.1 MBbls of NGLs and condensate, 53 Mcf of
crude helium, and 61 MMcf of residue natural gas.

     MESA plans to expand the Fain Plant to process additional natural gas
production which MESA expects to take beginning in 1997 and to process
certain third-party natural gas.  MESA also plans to upgrade the Fain Plant
to recover additional liquids from the natural gas stream due to richer gas
in the field.

Sales and Marketing
- -------------------

     Following the processing of wet gas, MESA sells the dry (or residue)
natural gas, helium, condensate, and NGLs pursuant to various short- and
long-term sales contracts.  Substantially all of MESA's gas and NGL sales
are made at market prices, with the exception of certain West Panhandle
field volumes.  Due to a number of market forces, including the seasonal
demand for natural gas, both sales volumes from MESA's properties and sales
prices received vary on a seasonal basis.  Sales volumes and price
realizations for natural gas are generally higher during the first and
fourth quarters of each calendar year.

     See "Revenues" in "Management's Discussion and Analysis of Financial
Condition and Results of Operations" located elsewhere in this Form 10-K for
a table showing production and prices by area for the past three years.

     Hugoton Gas Sales Contracts
     ---------------------------

     A substantial portion of MESA's Hugoton field production was subject to
two gas purchase contracts with Western Resources, Inc. ("WRI") and Missouri
Gas Energy ("MGE") which expired in May 1995.  Under the contracts, WRI and
MGE had the right to purchase 19.9 Bcf during the first five months of 1995
at market prices.  In 1995 WRI and MGE together purchased 20.7 Bcf of gas
from MESA at an average price of $1.44 per Mcf under these contracts.  Since
June 1, 1995, gas previously subject to the WRI and MGE contracts has been
sold to multiple purchasers including WRI and MGE under short-term contracts
at market prices.

     MESA's efforts to maximize its annual production and to direct natural
gas sales to the most favorable markets available are consistent with
regulatory and contractual requirements.  MESA sells its Hugoton field
production to marketers, pipelines, local distribution companies, and
end-users, generally at market prices. 

     West Panhandle Gas Sales Contracts
     ----------------------------------

     Most of MESA's West Panhandle field residue natural gas is sold
pursuant to gas purchase contracts with two major customers in the Texas
panhandle area.  

     Approximately 9 Bcf per year of residue natural gas is sold to a gas
utility that serves residential and commercial customers in Amarillo, Texas,
under the terms of a long-term agreement dated January 2, 1993, which
supersedes the original contract that was in effect since 1949.  The
agreement contains a pricing formula for the five-year period from 1993
through 1997 whereby 70% of the volumes sold to the gas utility are sold at
fixed prices and the other 30% of volumes sold are priced at a regional
market index based on spot prices plus $.10 per Mcf. The fixed portion of
the price formula was $2.85 per Mcf in 1994, $2.99 per Mcf in 1995 and
escalates to $3.21 per Mcf in 1996 and $3.45 per Mcf in 1997.  Prices for
1998 and beyond will be determined by renegotiation.  MESA provides the gas
utility significant volume flexibility, including a right to the residue gas
volumes required to meet the seasonal needs of its residential and
commercial customers.  The average price received by MESA for natural gas
sales to the gas utility in 1995 was $2.55 per Mcf.

     Through 1995, MESA's principal industrial customer for West Panhandle
field gas was an intrastate pipeline company which serves various markets,
including an electric power-generation facility near Amarillo.  In 1990 MESA
entered into a five-year contract with the pipeline company to supply gas to
the power generation facility.  The contract provided for a minimum annual
volume of 8.4 Bcf in 1995 at a fixed price per million British thermal units
("MMBtu") of $1.70 in 1995.  MESA periodically made sales to the pipeline
company in excess of the minimum volumes specified in the contract at market
prices.  In 1995 MESA sold approximately 9.3 Bcf of residue natural gas to
the pipeline for an average price of $1.63 per Mcf.  This contract expired
on December 31, 1995.

     Effective January 1, 1996, MESA entered into a four-year contract with
a marketing company, an affiliate of the intrastate pipeline company, which
serves the local electric power-generation facility and various other
markets within and outside Amarillo, Texas.  The contract provides for the
sale of MESA's West Panhandle field gas which is in excess of the volumes
sold to the gas utility and other existing industrial customers.  The price
for gas sold under this contract is a regional market index determined
monthly based on spot prices plus $0.02 per MMBtu.

     Other industrial customers purchase natural gas from MESA under short-
to intermediate-term contracts.  These sales totaled approximately 3.5 Bcf
in 1995. 

     Prior to 1993, MESA's right to sell natural gas produced from the West
Panhandle field was based, in part, upon contractual requirements to serve
customers in Amarillo, Texas, and its environs.  An amendment to the PAA in
1993 removed this restriction, and MESA now has the right to market its
production elsewhere.  MESA believes that the right to market production
outside the Amarillo area will ensure that MESA receives competitive terms
for its West Panhandle field production.  Through 1999, MESA's West
Panhandle field production is under contract to customers as described
above.  

     NGL, Helium and LNG Sales
     -------------------------

     NGL production from both the Satanta and Fain plants are sold by
component pursuant to a seven-year contractual arrangement with Mapco Oil
and Gas Company, a major transporter and marketer of NGLs, at the greater of
Midcontinent or Gulf Coast prices at the time of sale.  Helium is sold to an
industrial gas company under a fifteen-year agreement that provides for
annual price adjustments.

     MESA has formed a liquefied natural gas ("LNG") production and
marketing joint venture, Mesa-Pacific LNG Joint Venture, L.L.C. ("Mesa
Pacific"), with Pacific Enterprises, the parent company of Southern
California Gas Company, in an effort to profit from the increasing use of
LNG as a transportation fuel.  Mesa-Pacific purchases LNG from MESA and then
markets the product to fleet operators. MESA produces LNG at its Satanta
Plant and is reviewing plans to add LNG production capabilities at the Fain
Plant.

     Major Customers
     ---------------

     See Note 11 to the consolidated financial statements of the Company
located elsewhere in this Form 10-K for information on sales to major
customers.

Production Costs
- ----------------

     The table below presents MESA's total production costs (lease operating
expenses and production and other taxes) by area of operation for each of
the years ended December 31 (in thousands, except per Mcf of natural gas
equivalent data):

                                1995             1994             1993     
                          ---------------- ---------------- ----------------
                           Total  Per Mcfe  Total  Per Mcfe  Total  Per Mcfe
                          ------- -------- ------- -------- ------- --------
Lease Operating Expense:
   Hugoton............... $12,703  $ .18   $12,549  $ .17   $10,001  $ .18
   West Panhandle........  28,357    .73    28,347    .64    29,897    .66
   Gulf Coast............   9,848    .68    11,136   1.15    11,032    .99
   Other.................     907   2.57       623   2.00       889   1.03
                          -------          -------          -------         
                           51,815    .42    52,655    .41    51,819    .45
                          -------          -------          -------         
Production and Other 
  Taxes:
   Hugoton...............  15,004    .21    17,505    .24    15,405    .27
   West Panhandle........   3,216    .08     3,099    .07     4,581    .10
   Gulf Coast............      34    .00        68    .01        89    .01
   Other.................     149    .42       634   2.04       257    .30
                          -------          -------          -------         
                           18,403    .15    21,306    .17    20,332    .18
                          -------          -------          -------         
Total Production Costs... $70,218  $ .57   $73,961  $ .58   $72,151  $ .63
                          =======          =======          =======

     MESA lease operating expenses consist of lease maintenance, gathering
and processing costs and have a significant fixed-cost component.  As a
result, the production cost per Mcfe in the table above is affected by
changes in the volume of oil and gas produced.  Production tax rates in
Kansas, where MESA's Hugoton field properties are located, are assessed on
wellhead value. These rates were reduced from 7% in 1993 to 6% in 1994 and
5% in 1995.  In 1993 West Panhandle field taxes included a one-time
adjustment related to prior years' production.

     See "-- Costs and Expenses" in "Management's Discussion and Analysis of
Financial Condition and Results of Operations" located elsewhere in this
Form 10-K.

Drilling Activities
- -------------------

     The following table shows the results of MESA's drilling activities for
the last five years:

                     1995        1994        1993       1992         1991
                 ----------- ----------- ----------- ----------- -----------
                 Gross  Net  Gross  Net  Gross  Net  Gross  Net  Gross  Net
                 ----- ----- ----- ----- ----- ----- ----- ----- ----- -----
Exploratory 
 Wells:
  Productive....     1    .3   --    --    --    --      5   4.1     6   4.7
  Dry...........     4   4.0   --    --      1   1.0     1    .4     1    .2
Development
 Wells:
  Productive....    20  14.0    31  24.5    43  29.1    22  16.5    26  10.9
  Dry...........   --    --      1    .8   --    --    --    --    --    -- 
                 ----- ----- ----- ----- ----- ----- ----- ----- ----- -----
    Total.......    25  18.3    32  25.3    44  30.1    28  21.0    33  15.8
                 ===== ===== ===== ===== ===== ===== ===== ===== ===== =====

     At December 31, 1995, the Company was participating in the drilling of
one gross (.25 net) well.

Producing Acreage and Wells, Undeveloped Acreage
- ------------------------------------------------

     MESA's ownership of oil and gas acreage held by production, producing
wells and undeveloped oil and gas acreage as of December 31, 1995, is set
forth in the following table:

                               Producing        Producing      Undeveloped
                                Acreage           Wells          Acreage
                            ----------------  --------------  --------------
                             Gross     Net    Gross    Net    Gross    Net
                            -------  -------  -----  -------  ------  ------
Onshore U.S.:
     Kansas................ 258,818  231,278  1,387    988.9   5,280   5,280
     Texas................. 241,354  185,654    601    452.4     480     156 
     Wyoming...............  11,477    4,365      2      --   14,926   9,391
     North Dakota..........   4,661    3,532     20      3.8   3,932   2,572
     Other.................   2,597    2,139     13      1.3  22,012  11,573
                            -------  -------  -----  -------  ------  ------
          Total Onshore.... 518,907  426,968  2,023  1,446.4  46,630  28,972
                            -------  -------  -----  -------  ------  ------
Offshore U.S.:
     Louisiana.............  87,024   45,710    189     39.7  20,210  19,898
     Texas.................  73,808   18,848     59     10.1  17,280  17,280
                            -------  -------  -----  -------  ------  ------
          Total Offshore... 160,832   64,558    248     49.8  37,490  37,178
                            -------  -------  -----  -------  ------  ------
Grand Total................ 679,739  491,526  2,271  1,496.2  84,120  66,150
                            =======  =======  =====  =======  ======  ======

     MESA has interests in 2,092 gross (1,473.5 net) producing gas wells and
179 gross (22.7 net) producing oil wells in the United States.  MESA also
owns approximately 84,632 net acres of producing minerals and 42,964 net
acres of nonproducing minerals in the United States.

The NGV Business
- ----------------

     MESA believes that the transportation market offers opportunities to
realize premium prices for natural gas.  MESA believes that the natural gas
vehicles ("NGV") market will develop and expand in the next decade,
particularly in light of (i) the National Energy Policy Act of 1992, (ii)
the amendments to the 1990 Federal Clean Air Act which require the use of
alternative fuels by certain fleets, (iii) the requirements of numerous
state and municipal environmental regulations, (iv) generally increased
awareness of the adverse environmental and pollution effects of crude
oil-based motor fuels, and (v) the development of more efficient equipment
to convert gasoline- and diesel-burning engines to operate on natural gas. 
MESA's strategies have included (i) the development, manufacture, and sale
of engine-specific conversion equipment which meets the most stringent
emissions standards, and (ii) pursuing conversion equipment sales, fleet
conversions, fueling station installations, and the administration of
fueling and conversion programs.  In 1996 MESA initiated a strategic process
designed to redirect its efforts in the natural gas-fuel systems business. 
MESA expects to continue to be active in the development of conversion
systems and will begin providing contract engineering support for heavy-duty
natural gas engine applications, but will no longer market, manufacture or
install such systems.

     Conversion Equipment
     -------------------

     MESA's wholly owned subsidiary, Mesa Environmental Ventures Co. ("Mesa
Environmental") has developed a natural gas vehicle conversion system, the
Gas Engine Management ("GEM") system, which MESA believes is the cleanest
and most advanced conversion product in the industry.  Mesa Environmental is
currently marketing its GEM system to fleet operators in the United States. 
In February 1996 Mesa Environmental signed letters of intent with two
companies to exchange certain of its assets and GEM technology, including
the right to manufacture and install GEM systems, for equity in one such
company and a royalty interest from the other.  MESA believes that its
association with these leading manufacturers and marketers will ultimately
provide MESA greater profit potential in the natural gas vehicle conversion
business.

     Fueling Business
     ----------------

     In 1994 MESA entered into a fueling arrangement with a large operator
of airport shared-ride fleet vehicles.  MESA agreed to finance the
acquisition by the fleet operator of certain natural gas-fueled vans and
conversion equipment, and the fleet operator agreed to purchase natural gas
at MESA's fueling facilities.  This financing/fueling arrangement is
designed to be a model for similar agreements with fleet operators at select
other locations in the U.S.  MESA currently operates natural gas fueling
stations near the Phoenix, Arizona, airport and in Anaheim, California. 
MESA plans to open a new facility near LAX Airport in Los Angeles in 1996.

Organizational Structure
- ------------------------

    MESA owns and operates its oil and gas properties and other assets
through various direct and indirect subsidiaries.  Its direct wholly owned
subsidiaries are Mesa Operating Co. ("MOC"), Mesa Holding Co. ("MHC"), and
Hugoton Management Co. ("HMC").  Its principal indirect wholly owned
subsidiary is Hugoton Capital Limited Partnership ("HCLP").

     MOC
     ---

     MOC owns MESA's properties in the West Panhandle field of Texas and
MESA's interests in the Gulf of Mexico and the Rocky Mountain area.  MOC
also owns an approximate 99% limited partnership interest in HCLP.  In
addition, MOC owns helium attributable to its West Panhandle field
properties and HCLP's Hugoton field properties.

     MOC is MESA's principal operating subsidiary.  Most of MESA's employees
are employed by MOC, and MOC is generally responsible for all of MESA's
operations, administration, and marketing, including the operations of HCLP. 

     HCLP
     ----

     Substantially all of MESA's Hugoton field property interests (including
gathering systems and compression and gas processing facilities), are owned
by HCLP.  HCLP also owns the Satanta Plant, which was constructed by MOC. 
MOC operates the plant under a long-term lease.

     HCLP was formed in 1991 to own substantially all of MESA's Hugoton
field properties and to issue certain long-term notes secured by those
properties (the "HCLP Secured Notes").  The indenture and mortgage for the
HCLP Secured Notes contain various covenants which, among other things,
limit HCLP's ability to sell or acquire oil and gas property interests,
incur additional indebtedness, make unscheduled capital expenditures, make
distributions of property or funds subject to the mortgage, enter into
certain types of long-term contracts, or forward sales of production.  The
agreements also require HCLP to remain in partnership form; its general
partner is HMC.  The assets of HCLP, which is required to maintain separate
existence from MESA, are generally not available to pay creditors of MESA or
its subsidiaries other than HCLP.  The HCLP agreements require proceeds from
production to be applied towards payment of HCLP's operating,
administrative, and capital costs, and to service HCLP's debt.  To the
extent cash flows exceed these requirements, such "excess cash" is generally
available for distribution to MESA subsidiaries that own an equity interest
in HCLP.

     MHC
     ---

     MHC principally conducts various investment activities.  At December
31, 1995, MHC held approximately $74 million of cash and investments, an
approximate 1% limited partnership interest in HCLP, and all of the equity
of Mesa Environmental.

History of MESA
- ---------------

     In 1964 Original Mesa was formed as a public corporation engaged in the
business of exploring for and producing oil and natural gas.  Original
Mesa's reserves and revenues grew significantly throughout the 1960s, 1970s,
and early 1980s as a result of successful exploration, development and
acquisitions.  Original Mesa conducted operations in the United States, and
at various times, Canada, the North Sea, and Australia.  Original Mesa was
reorganized as the Partnership, a publicly traded limited partnership, in
1985 and the Partnership was converted to corporate form as MESA Inc. in
1991.

     MESA's two most recent significant acquisitions, Pioneer Corporation in
1986 (which included MESA's West Panhandle field) and Tenneco Inc.'s
midcontinent division in 1988 (which included approximately one-fourth of
MESA's current Hugoton holdings), increased reserves from 1.4 Tcfe at year-
end 1985 to over 2.8 Tcfe at year-end 1988.  MESA incurred significant debt
to make the reserve acquisitions.  MESA also made cash distributions to
Partnership unitholders of over $1.1 billion from 1986 through 1990.  The
increased debt associated with the acquisitions, the distributions, and
declining gas prices through the late 1980s and early 1990s, significantly
impaired MESA's financial strength and flexibility.  As a result, in 1991
MESA began to sell assets and refinance and restructure its debt.  From 1989
through 1993, MESA sold nearly 600 Bcfe of proved producing reserves for an
aggregate of over $633 million.  MESA used the proceeds principally to
reduce debt.  MESA refinanced $550 million of bank debt in 1991 with the
formation of HCLP and the issuance of the HCLP Secured Notes.  In 1993 MESA
restructured substantially all of its $600 million of outstanding
subordinated debt in a debt exchange transaction, which had the effect of
deferring over $150 million of cash interest requirements until after 1995. 
In the second quarter of 1994 MESA completed a public offering of
approximately 16.3 million shares of common stock at a public offering price
of $6.00 per share (the "Equity Offering").  The Equity Offering resulted in
net proceeds to MESA of approximately $93 million which were used to repay
debt.  

     In an effort to address its liquidity issues, MESA's Board approved a
proposal solicitation process which started in late 1994 and was expanded in
mid-1995.  The process has included solicitation of proposals for a sale of
MESA, a stock-for-stock merger, joint ventures, asset sales, equity
infusions, and refinancing transactions.  On February 28, 1996, MESA entered
into a letter of intent with Rainwater to raise $265 million of equity in
connection with a refinancing of MESA's debt.

     For additional information regarding the Rainwater transaction and
MESA's financial position, see "Management's Discussion and Analysis of
Financial Condition and Results of Operations" located elsewhere in this
Form 10-K.

Competition
- -----------

     The oil and gas business is highly competitive in the search for,
acquisition of, and sale of, oil and gas.  MESA's competitors in these
endeavors include the major oil and gas companies, independent oil and gas
concerns, and individual producers and operators, as well as major pipeline
companies, many of which have financial resources greatly in excess of those
of MESA.  MESA believes that its competitive position is affected by, among
other things, price, contract terms, and quality of service.

     MESA is one of the largest owners of natural gas reserves in the United
States.  Production from MESA's properties has access to a substantial
portion of the major metropolitan markets in the United States through
numerous pipelines and other purchasers.  MESA is not dependent upon any
single purchaser or small group of purchasers. 

     MESA believes that its competitive position is enhanced by its
substantial long-life reserve holdings and related deliverability, its
flexibility to sell such reserves in a diverse number of markets, and its
ability to produce its reserves at a low cost.

Operating Hazards and Uninsured Risks
- -------------------------------------

     MESA's oil and gas activities are subject to all of the risks normally
incident to exploration for and production of oil and gas, including
blowouts, cratering, and fires, each of which could result in damage to life
and property.  Offshore operations are subject to a variety of operating
risks, such as hurricanes and other adverse weather conditions, and lack of
access to existing pipelines or other means of transporting production. 
Furthermore, offshore oil and gas operations are subject to extensive
governmental regulations, including certain regulations that may, in certain
circumstances, impose absolute liability for pollution damages, and to
interruption or termination by governmental authorities based on
environmental or other considerations.  In accordance with customary
industry practices, MESA carries insurance against some, but not all, of
these risks.  Losses and liabilities resulting from such events would reduce
revenues and increase costs to MESA to the extent not covered by insurance.

Regulation and Prices
- ---------------------

     MESA's operations are affected from time to time in varying degrees by
political developments and federal, state, and local laws and regulations. 
In particular, oil and gas production operations and economics are, or in
the past have been, affected by price controls, taxes, conservation, safety,
environmental, and other laws relating to the petroleum industry, by changes
in such laws and by constantly changing administrative regulations.

     Price Regulations
     -----------------

     In the recent past, maximum selling prices for certain categories of
oil, gas, condensate, and NGLs were subject to federal regulation.  In 1981
all federal price controls over sales of crude oil, condensate and NGLs were
lifted.  Effective January 1, 1993, the Natural Gas Wellhead Decontrol Act
(the "Decontrol Act") deregulated natural gas prices for all "first sales"
of natural gas, which includes all sales by MESA of its own production.  As
a result, all sales of MESA's domestically produced oil, gas, condensate and
NGLs may be sold at market prices, unless otherwise committed by contract.

     Natural Gas Regulation
     ----------------------

     Historically, interstate pipeline companies generally acted as
wholesale merchants by purchasing natural gas from producers and reselling
the gas to local distribution companies and large end-users.  Commencing in
late 1985, the FERC issued a series of orders that have had a major impact
on interstate natural gas pipeline operations, services, and rates, and thus
have significantly altered the marketing and price of natural gas.  The
FERC's key rulemaking action, Order 636 ("Order 636"), issued in April 1992,
required each interstate pipeline to, among other things, "unbundle" its
traditional bundled sales services and create and make available on an open
and nondiscriminatory basis numerous constituent services (such as gathering
services, storage services, firm and interruptible transportation services,
and stand-by sales and gas balancing services), and to adopt a new rate-
making methodology to determine appropriate rates for those services.  To
the extent the pipeline company or its sales affiliate makes gas sales as a
merchant in the future, it does so pursuant to private contracts in direct
competition with all other sellers, such as MESA; however, pipeline
companies and their affiliates were not required to remain "merchants" of
gas, and most of the interstate pipeline companies have become "transporters
only."  In subsequent orders, the FERC largely affirmed the major features
of Order 636 and denied a stay of the implementation of the new rules
pending judicial review.  By the end of 1994, the FERC had concluded the
Order 636 restructuring proceedings, and, in general, accepted rate filings
implementing Order 636 on every major interstate pipeline.  However, even
through the implementation of Order No. 636 on individual interstate
pipelines is essentially complete, many of the individual pipeline
restructuring proceedings, as well as Order No. 636 itself and the
regulations promulgated thereunder, are subject to pending appellate review
and could possibly be changed as a result of future court orders.  MESA
cannot predict whether the FERC's orders will be affirmed on appeal or what
the effects will be on its business.

     In recent years the FERC also has pursued a number of other important
policy initiatives which could significantly affect the marketing of natural
gas.  Some of the more notable of these regulatory initiatives include (i) a
series of orders in individual pipeline proceedings articulating a policy of
generally approving the voluntary divestiture of interstate pipeline-owned
gathering facilities by interstate pipelines to their affiliates (the so- 
called "spin-down" of previously-regulated gathering facilities to the
pipeline's nonregulated affiliate), (ii) the completion of a rulemaking
involving the regulation of pipelines with marketing affiliates under Order
No. 497, (iii) the FERC's on-going efforts to promulgate standards for
pipeline electronic bulletin boards and electronic data exchange, (iv) a
generic inquiry into the pricing of interstate pipeline capacity, (v)
efforts to refine the FERC's regulations controlling operation of the
secondary market for released pipeline capacity, and (vi) a policy statement
regarding market-based rates and other non-cost-based rates for interstate
pipeline transmission and storage capacity.  Several of these initiatives
are intended to enhance competition in natural gas markets, although some,
such as "spin-downs," may have the adverse effect of increasing the cost of
doing business on some in the industry as a result of the monopolization of
those facilities by their new, unregulated owners.  The FERC has attempted
to address some of these concerns in its orders authorizing such "spin- 
downs," but it remains to be seen what effect these activities will have on
access to markets and the cost to do business.  As to all of these recent
FERC initiatives, the on-going, or, in some instances, preliminary evolving
nature of these regulatory initiatives makes it impossible at this time to
predict their ultimate impact on MESA's business.

     MESA owns, directly or indirectly, certain natural gas facilities that
it believes meet the traditional tests the FERC has used to establish a
company's status as a gatherer not subject to FERC jurisdiction under the
Natural Gas Act of 1938 (the "NGA").  Moreover, recent orders of the FERC
have been more liberal in their reliance upon or use of the traditional
tests, such that in many instances, what was once classified as
"transmission" may now be classified as "gathering."  MESA transports its
own gas through these facilities.  MESA also transports certain of its gas
through gathering facilities owned by others, including interstate
pipelines.  With respect to item (i) in the preceding paragraph, on May 27,
1994, the FERC issued orders in the context of the "spin-off" or "spin-down"
of interstate pipeline-owned gathering facilities.  A "spin-off" is a FERC-
approved sale of such facilities to a non-affiliate.  A "spin-down" is the
transfer by the interstate pipeline of its gathering facilities to an
affiliate.  A number of spin-offs and spin-downs have been approved by the
FERC and implemented.  The FERC held that it retains jurisdiction over
gathering provided by interstate pipelines, but that it generally does not
have jurisdiction over pipeline gathering affiliates, except in the event of
affiliate abuse (such as actions by the affiliate undermining open and
nondiscriminatory access to the interstate pipeline).  These orders require
nondiscriminatory access for all sources of supply, prohibit the tying of
pipeline transportation service to any service provided by the pipeline's
gathering affiliate, and require the new gathering company to submit a
"default" contract if a satisfactory contract cannot be mutually agreed upon
by the interstate pipeline and its existing customers.  Several petitions
for rehearing of the FERC's May 27, 1994, orders were filed.  On November
30, 1994, the FERC issued a series of rehearing orders largely affirming the
May 27, 1994, orders.  The FERC clarified that "default" contracts are
intended to serve only as a transition mechanism to prevent arbitrary
termination of gathering service to existing customers.  Also, the FERC now
requires interstate pipelines to not only seek authority under Section 7(b)
of the NGA to abandon certificated facilities, but also to seek authority
under Section 4 of the NGA to terminate service from both certificated and
uncertificated facilities.  On December 31, 1994, an appeal was filed with
the U.S. Court of Appeals for the D.C. Circuit to overturn three of the
FERC's November 30, 1994, orders.  MESA cannot predict what the ultimate
effect of the FERC's orders pertaining to gathering will have on its
production and marketing, or whether the Appellate Court will affirm the
FERC's orders on these matters.

     State and Other Regulation
     --------------------------

     All of the jurisdictions in which MESA owns producing oil and gas
properties have statutory provisions regulating the exploration for and
production of crude oil and natural gas.  Such regulation includes requiring
permits for the drilling of wells, maintaining bonding requirements in order
to drill or operate wells, and relating to the location of wells, the method
of drilling and casing wells, the surface use and restoration of properties
upon which wells are drilled and the plugging and abandoning of wells. 
MESA's operations are also subject to various conservation laws and
regulations.  These include the regulation of the size of drilling and
spacing units or proration units and the density of wells which may be
drilled and the unitization or pooling of oil and gas properties.  In this
regard, some states allow the forced pooling or integration of tracts to
facilitate exploration while other states rely on voluntary pooling of lands
and leases.  In addition, state conservation laws establish maximum rates of
production from oil and natural gas wells, generally prohibit the venting or
flaring of natural gas and impose certain requirements regarding the
ratability of production.  Some states, such as Texas, Oklahoma, and Kansas
have, in recent years, reviewed and substantially revised methods previously
used to make monthly determinations of allowable rates of production from
fields and individual wells.  See "-- Production" for a discussion of recent
changes to MESA's allowables in the Hugoton field.  The effect of these
regulations is to limit the amounts of oil and natural gas MESA can produce
from its wells, and to limit the number of wells or the location at which
MESA can drill.

     State regulation of gathering facilities generally includes various
safety, environmental, and in some circumstances, non-discriminatory take
requirements, but does not generally entail rate regulation.  Natural gas
gathering has received greater regulatory scrutiny at both the state and
federal levels in the wake of the interstate pipeline restructuring under
Order 636.  For example, Oklahoma recently enacted a prohibition against
discriminatory gathering rates, and certain Texas and Kansas regulatory
officials have expressed interest in evaluating similar rules in their
respective states.

     Federal Royalty Matters
     -----------------------

     By a letter dated May 3, 1993, directed to thousands of producers
holding interests in federal leases, the United States Department of the
Interior (the "DOI") announced its interpretation of existing federal leases
to require the payment of royalties on past natural gas contract settlements
which were entered into in the 1980s and 1990s to resolve, among other
things, take-or-pay and minimum take claims by producers against pipelines
and other buyers.  The DOI's letter set forth various theories of liability,
all founded on the DOI's interpretation of the term "gross proceeds" as used
in federal leases and pertinent federal regulations.  In an effort to
ascertain the amount of such potential royalties, the DOI sent a letter to
producers on June 18, 1993, requiring producers to provide all data on all
natural gas contract settlements, regardless of whether gas produced from
federal leases was involved in the settlement.  MESA received a copy of this
information demand letter.  In response to the DOI's action, in July 1993
various industry associations and others filed suit in the United States
District Court for the Northern District of West Virginia seeking an
injunction to prevent the collection of royalties on natural gas contract
settlement amounts under the DOI's theories.  The lawsuit, styled
"Independent Petroleum Association v. Babbitt," was transferred to the
United States District Court in Washington, D.C.  On June 14, 1995, the
Court issued a ruling in this case holding that royalties are payable to the
United States on gas contract settlement proceeds in accordance with the
Minerals Management Service's May 3, 1993, letter to producers.  This ruling
was appealed and is now pending in the D.C. Circuit Court of Appeals.  The
DOI's claim in a bankruptcy proceeding against a producer based upon an
interstate pipeline's earlier buy-out of the producer's gas sale contract
was rejected by the Federal Bankruptcy Court in Lexington, Kentucky, in a
proceeding styled "Century Offshore Management Corp.".  While the facts of
the Court's decision do not involve all of the DOI's theories, the Court
found on those at issue that DOI's theories were without legal merit, and
the Court's reasoning suggests that the DOI's other claims are similarly
deficient.  This decision was upheld in the District Court and is now on
appeal in the Sixth Circuit Court of Appeals.  Because both the "Independent
Petroleum Association v. Babbitt" and "Century Offshore Management Corp."
decisions have been appealed, and because of the complex nature of the
calculations necessary to determine potential additional royalty liability
under the DOI's theories, it is impossible to predict what, if any,
additional or different royalty obligation the DOI may assert or ultimately
be entitled to recover with respect to any of MESA's prior natural gas
contract settlements.  

     Environmental Matters
     ---------------------

     MESA's operations are subject to numerous federal, state, and local
laws and regulations controlling the discharge of materials into the
environment or otherwise relating to the protection of the environment,
including the Comprehensive Environmental Response, Compensation, and
Liability Act ("CERCLA"), also known as the "Federal Superfund Law."  Such
laws and regulations, among other things, impose absolute liability upon the
lessee under a lease for the cost of clean-up of pollution resulting from a
lessee's operations, subject the lessee to liability for pollution damages,
may require suspension or cessation of operations in affected areas, and
impose restrictions on the injection of liquids into subsurface aquifers
that may contaminate groundwater.   MESA maintains insurance against costs
of clean-up operations, but it is not fully insured against all such risks. 
A serious incident of pollution may, as it has in the past, also result in
the DOI requiring lessees under federal leases to suspend or cease operation
in the affected area.  In addition, the recent trend toward stricter
standards in environmental legislation and regulation may continue.  For
instance, legislation has been proposed in Congress from time to time that
would reclassify certain oil and gas production wastes as "hazardous wastes"
which would make the reclassified exploration and production wastes subject
to much more stringent handling, disposal, and clean-up requirements.  If
such legislation were to be enacted, it could have a significant impact on
MESA's operating costs, as well as the oil and gas industry in general. 
State initiatives to further regulate the disposal of oil and gas wastes are
also pending in certain states, and these various initiatives could have a
similar impact on MESA.

     The Oil Pollution Act of 1990 ("OPA") and regulations thereunder impose
a variety of regulations on "responsible parties" (which include owners and
operators of offshore facilities) related to the prevention of oil spills
and liability for damages resulting from such spills in United States
waters.  In addition, OPA imposes ongoing requirements on responsible
parties, including proof of financial responsibility to cover at least some
costs in a potential spill.  On August 25, 1993, the Minerals Management
Service (the "MMS") published an advance notice of its intention to adopt a
rule under OPA that would require owners and operators of offshore oil and
gas facilities to establish $150 million in financial responsibility.  Under
the proposed rule, financial responsibility could be established through
insurance, guaranty, indemnity, surety bond, letter of credit, qualification
as a self-insurer, or a combination thereof.  There is substantial
uncertainty as to whether insurance companies or underwriters will be
willing to provide coverage under OPA because the statute provides for
direct lawsuits against insurers who provide financial responsibility
coverage, and most insurers have strongly protested this requirement.  The
financial tests or other criteria that will be used to judge self-insurance
are also uncertain.  As a result of the strong opposition to the $150
million financial responsibility requirement in its present form, the DOI
has decided not to implement the OPA until some time in 1996.  While there
has been discussion in the United States Congress about amending the
financial responsibility requirements of the OPA, such action has not been
undertaken to date.  MESA cannot predict the final form of the financial
responsibility rule that will be adopted by the MMS, but such rule has the
potential to result in the imposition of substantial additional annual costs
on MESA or otherwise have material adverse effects on MESA's operations in
the Gulf of Mexico.

     Under current federal regulations concerning offshore operations, the
MMS is authorized to require lessees to post supplemental bonds to cover
their potential leasehold abandonment costs.  By letter dated November 9,
1995, MESA was advised by the MMS that it does not qualify for a waiver from
supplemental bond requirements and that MESA may be required to post
supplemental bonds covering its potential obligations with respect to
offshore operations.  On December 8, 1995, the MMS published a Notice of
Proposed Rulemaking in which the MMS proposed to further clarify and update
its Outer Continental Shelf operational bond requirements.  Comments with
respect to this proposed rulemaking are due March 7, 1996.  MESA cannot
predict the final form of the financial responsibility rule that will be
adopted by the MMS or whether the MMS will require it to post supplemental
bonds, but such rule or requirement has the potential to result in
substantial additional annual costs to MESA or otherwise have material
adverse effects on MESA's operation in the Gulf of Mexico.

     In 1993 a number of companies in New Mexico, including MESA, were named
in a preliminary information request from the Environmental Protection
Agency (the "EPA") as persons who may be potentially responsible for costs
incurred in connection with the Lee Acres Landfill site.  Although MESA did
not directly dispose of any materials at the site, it may have contracted to
transport materials from its operations with certain trucking companies also
named in the information request.  To the extent any materials produced by
MESA may have been transported to the site, MESA believes that such
materials were rainwater and/or water produced from natural gas wells, which
MESA believes are exempt or excluded from the definitions of "hazardous
waste" or "hazardous substance" under applicable Federal environmental laws,
although the EPA may assert a contrary position.  Since submitting its
response to the information request in April 1994, MESA has not received any
additional inquiries or information from the EPA concerning the site,
including whether MESA is, in fact, asserted to be a responsible party for
the site or what potential liability, if any, MESA may face in connection
with this matter.

     MESA is not involved in any other administrative or judicial
proceedings arising under federal, state, or local environmental protection
laws and regulations which would have a material adverse effect on MESA's
financial position or results of operations.

Item 2.  Properties
===================

     Reference is made to Item 1 of this Form 10-K for a description of
MESA's properties.  

Item 3.  Legal Proceedings 
==========================

Masterson Lawsuit
- -----------------

    In February 1992 the current lessors of an oil and gas lease (the "Gas
Lease") dated April 30, 1955, between R. B. Masterson, et al., as lessor,
and CIG, as lessee, sued CIG in Federal District Court in Amarillo, Texas,
claiming that CIG had underpaid royalties due under the Gas Lease.  The
Company owns an interest in the Gas Lease.  In August 1992 CIG filed a
third-party complaint against the Company for any such royalty underpayments
which may be allocable to the Company's interest in the Gas Lease.  The
plaintiffs alleged that the underpayment was the result of CIG's use of an
improper gas sales price upon which to calculate royalties and that the
proper price should have been determined pursuant to a "favored-nations"
clause in a July 1, 1967, amendment to the Gas Lease (the "Gas Lease
Amendment").  The plaintiffs also sought a declaration by the court as to
the proper price to be used for calculating future royalties.  

     The plaintiffs alleged royalty underpayments of approximately $500
million (including interest at 10%) covering the period from July 1, 1967,
to the present.  In March 1995 the court made certain pretrial rulings that
eliminated approximately $400 million of the plaintiffs' claims (which
related to periods prior to October 1, 1989), but which also reduced a
number of the Company's defenses.  The Company and CIG filed stipulations
with the court whereby the Company would have been liable for between 50%
and 60%, depending on the time period covered, of an adverse judgment
against CIG for post-February 1988 underpayments of royalties.  On March 22,
1995, a jury trial began and on May 4, 1995, the jury returned its verdict.
Among its findings, the jury determined that CIG had underpaid royalties for
the period after September 30, 1989, in the amount of approximately
$140,000.  Although the plaintiffs argued that the "favored-nations" clause
entitled them to be paid for all of their gas at the highest price
voluntarily paid by CIG to any other lessor, the jury determined that the
plaintiffs were estopped from claiming that the "favored-nations" clause
provides for other than a pricing-scheme to pricing-scheme comparison.  In
light of this determination, and the plaintiffs' stipulation that a pricing- 
scheme to pricing-scheme comparison would not result in any "trigger prices"
or damages, defendants asked the court for a judgment that plaintiffs take
nothing.  The court, on June 7, 1995, entered final judgment that plaintiffs
recover no monetary damages.  The Company cannot predict whether the
plaintiffs will appeal. 

Preference Unitholders
- ----------------------

    The Company was a defendant in certain purported class-action lawsuits
related to the December 31, 1991, conversion of the Partnership into the
Company filed in the U.S. District Court for the Northern District of Texas- 
- -Dallas Division in the fall of 1991. The lawsuits were brought under
Section 14(a) of the Securities Exchange Act of 1934 and Rule 14a-9
thereunder, as well as state law, and alleged, inter alia, that (i) the
General Partner breached fiduciary duties to the holders of Preference Units
in structuring the conversion of the Partnership to corporate form and
allocating Common Stock and (ii) the related proxy statement contained
material misstatements and omissions.  This lawsuit sought payment of
preferential distribution amounts on the Preference Units plus unspecified
damages, attorneys' fees and other relief.  On January 17, 1992, plaintiffs
moved for leave to amend their compliant to allege that it was also brought
under Sections 11, 12(2) and 15 of the Securities Act of 1933 and Rule 10b-5
under the Exchange Act and to allege that the Partnership failed to obtain
an allegedly required vote of 90% of unitholders or, in lieu thereof, the
required opinion of independent counsel.  On June 5, 1992, a class was
certified.  On August 12, 1994, the Court granted defendants' Motion for
Summary Judgment and entered a judgment in favor of all defendants.  The
plaintiffs appealed, and on June 19, 1995, the Fifth Circuit affirmed the
decision of the District Court.  No application for rehearing or petition
for writ of certiorari was filed.  Accordingly, the judgment in favor of the
Company is final and nonappealable.

Lease Termination 
- -----------------

    In 1991 the Company sold certain producing oil and gas properties to
Seagull Energy Company ("Seagull").  In 1994 two lawsuits were filed against
Seagull in the 100th District Court in Carson County, Texas, by certain land
and royalty owners claiming that certain of the oil and gas leases owned by
Seagull have terminated due to cessation in production and/or lack of
production in paying quantities occurring at various times from first
production through 1994.  In the third quarter of 1995 Seagull filed third- 
party complaints against the Company claiming breach of warranty and false
representation in connection with the sale of such properties to Seagull. 
The Company believes it has several defenses to these lawsuits including a
two-year limitation on indemnification set forth in the purchase and sale
agreement.

     Seagull filed a similar third-party complaint June 29, 1995, against
the Company covering a different lease in the 69th District Court in Moore
County, Texas.  The Company believes it has similar defenses in this case.

     The plaintiffs in the cases against Seagull are seeking to terminate
the leases.  Seagull, in its complaint against the Company, is seeking
unspecified damages relating to any leases which are terminated.  

Shareholder Litigation   
- ----------------------

     On July 3, 1995, Robert Strougo filed a class action and derivative
action in the District Court of Dallas County, Texas, 160th Judicial
District, against T. Boone Pickens, Paul W. Cain, John L. Cox, John S.
Herrington, Wales H. Madden, Jr., Fayez S. Sarofim, Robert L. Stillwell, and
J. R. Walsh, Jr. (the "Director Defendants"), each of whom is a present or
former director of MESA. The class action is purportedly brought on behalf
of a class of MESA shareholders and alleges, inter alia, that the Board
infringed upon the suffrage rights of the class and impaired the ability of
the class to receive tender offers by adoptions of the shareholder rights
plan.  The lawsuit is also brought derivatively on behalf of MESA and
alleges, inter alia, that the Board breached fiduciary duties to MESA by
adopting the shareholder rights plan and by failing to consider the sale of
MESA.  The lawsuit seeks unspecified damages, attorneys' fees, and
injunctive and other relief.  Two other lawsuits filed by Herman Krangel,
Lilian Krangel, Jacquelyn A. Cady, and William A. Montagne, Jr., in the
District Court of Dallas County have been consolidated into this lawsuit. 
The Court is presently considering a motion to dismiss the plaintiffs'
consolidated petition.

     On July 18, 1995, Deborah M. Eigen and Adele Brody filed a purported
derivative lawsuit in the U.S. District Court for the Northern District of
Texas, Dallas Division, against the Director Defendants in their capacities
as members of the Board.  This lawsuit is brought under state law and
alleges, inter alia, that the Board breached fiduciary duties to MESA by
adopting a shareholder rights plan and by failing to consider the sale of
MESA.  The lawsuit is brought derivatively on behalf of MESA and seeks
unspecified damages, attorneys' fees, and other relief.  On January 22,
1996, the Court denied the Director Defendants' motion to dismiss for
failure to state a claim.

Contingencies
- -------------

     See Note 9 to the consolidated financial statements of the Company
included elsewhere in this Form 10-K for discussion of the above legal
proceedings and the estimated effect, if any, on MESA's results of
operations and financial position.

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

     None.


                                  PART II

Item 5.  Market for Registrant's Common Equity and Related Stockholder 
         Matters
======================================================================

     The following table sets forth, for the periods indicated, the high and
low closing prices for MESA's common stock as reported by the New York Stock
Exchange:

                                                            Common Stock
                                                           --------------
                                                            High     Low
                                                           ------   ------
1995:
     First Quarter........................................ $6-1/8   $4-5/8
     Second Quarter.......................................  6-1/8    3-1/2
     Third Quarter........................................  5-1/2    3-7/8
     Fourth Quarter.......................................  4-7/8    3

1994:
     First Quarter........................................ $8-1/2   $5-5/8
     Second Quarter.......................................  7        5-3/8
     Third Quarter........................................  5-7/8    5-1/8
     Fourth Quarter.......................................  5-1/2    3-5/8

- ----------
*  MESA's common stock trades on the New York Stock Exchange under the 
   symbol MXP.  At December 31, 1995, there were 64,050,009 common shares
   outstanding.

*  MESA has not paid any dividends with respect to its common stock and does
   not expect to pay dividends in the future unless and until there is a
   material and sustained increase in natural gas prices and adequate
   provision has been made for further reduction of debt.  See "Management's
   Discussion and Analysis of Financial Condition and Results of
   Operations" and Note 4 to the consolidated financial statements of the
   Company included elsewhere in this Form 10-K for a discussion of
   restrictions on the payment of dividends.

     At March 6, 1996, there were 18,376 record holders of MESA's common
shares.

Item 6.  Selected Financial Data 
================================

     The following table sets forth selected financial information of MESA
as of the dates or for the periods indicated.  This table should be read in
conjunction with the consolidated financial statements of the Company and
related notes thereto included elsewhere in this Form 10-K.

                           As of or for the Years Ended December 31
                 ----------------------------------------------------------
                    1995        1994        1993        1992        1991
                 ----------  ----------  ----------  ----------  ----------
                           (in thousands, except per share data)

Revenues........ $  234,959  $  228,737  $  222,204  $  237,112  $  249,546
                 ==========  ==========  ==========  ==========  ==========
Operating income $   47,965  $   28,683  $   22,012  $   26,221  $   34,128
                 ==========  ==========  ==========  ==========  ==========
Net loss........ $  (57,568) $  (83,353) $(102,448)  $  (89,232) $  (79,163)
                 ==========  ==========  ==========  ==========  ==========
Net loss per 
 common share... $     (.90) $    (1.42) $    (2.61) $    (2.31) $    (2.05)
                 ==========  ==========  ==========  ==========  ==========
Dividends per 
 common share... $     --    $     --    $    --     $    --     $    --   
                 ==========  ==========  ==========  ==========  ==========
Total assets.... $1,464,696  $1,483,959  $1,533,382  $1,676,523  $1,832,816
                 ==========  ==========  ==========  ==========  ==========
Long-term debt,
 including 
 current
 maturities..... $1,236,743  $1,223,293  $1,241,294  $1,286,155  $1,310,705
                 ==========  ==========  ==========  ==========  ==========

Item 7.  Management's Discussion and Analysis of Financial Condition and 
         Results of Operations
========================================================================

Disclosure Regarding Forward-Looking Statements
- -----------------------------------------------

     This Form 10-K includes "forward-looking statements" within the meaning
of Section 27A of the Securities Act of 1933, as amended, and Section 21E of
the Securities Exchange Act of 1934, as amended.  All statements other than
statements of historical facts included in this Form 10-K, including without
limitation, the statements under "Capital Resources and Liquidity" and Notes
2 and 4 to the consolidated financial statements of the Company regarding
MESA's financial position, strategic alternatives, and financial instrument
covenant compliance, are forward-looking statements.  Although MESA believes
that the expectations reflected in such forward-looking statements are
reasonable, it can give no assurance that such expectations will prove to
have been correct.  Important factors that could cause actual results to
differ materially from MESA's expectations ("Cautionary Statements") are
disclosed in this Form 10-K, including without limitation in conjunction
with the forward-looking statements included in this Form 10-K.  All
subsequent written and oral forward-looking statements attributable to MESA
or persons acting on its behalf are expressly qualified in their entirety by
the Cautionary Statements.

Results of Operations
- ---------------------

     The following table presents a summary of the results of operations of
MESA for the years indicated:

                                                Years Ended December 31
                                            -------------------------------
                                              1995       1994       1993
                                            ---------  ---------  ---------
                                                     (in thousands)

     Revenues.............................. $ 234,959  $ 228,737  $ 222,204
     Operating and administrative costs....  (103,571)  (107,767)  (100,093)
     Depreciation, depletion and 
       amortization........................   (83,423)   (92,287)  (100,099)
                                            ---------  ---------  ---------
     Operating income......................    47,965     28,683     22,012 
     Interest expense, net of 
       interest income.....................  (132,708)  (131,300)  (131,298)
     Other.................................    27,175     19,264      6,838 
                                            ---------  ---------  ---------
     Net loss.............................. $ (57,568) $ (83,353) $(102,448)
                                            =========  =========  =========

     Revenues
     --------

     The table below presents, for the years indicated, the revenues,
production and average prices received from sales of natural gas, natural
gas liquids and oil and condensate.

                                                 Years Ended December 31
                                               ----------------------------
                                                 1995      1994      1993
                                               --------  --------  --------
     Revenues (in thousands):
          Natural gas......................... $129,534  $139,580  $141,798
          Natural gas liquids.................   75,321    72,771    61,427
          Oil and condensate..................   19,594     7,877    12,428
                                               --------  --------  --------
               Total.......................... $224,449  $220,228  $215,653
                                               ========  ========  ========
     Natural Gas Production (MMcf):
          Hugoton.............................   48,871    51,986    47,476
          West Panhandle......................   20,357    22,983    23,786
          Gulf Coast..........................    8,073     7,359     8,517
          Other...............................       11        11        41
                                               --------  --------  --------
               Total..........................   77,312    82,339    79,820
                                               ========  ========  ========
     Natural Gas Liquids Production (MBbls):
          Hugoton.............................    3,524     3,430     1,481
          West Panhandle......................    2,994     3,423     3,480
          Gulf Coast..........................       48        53        81
          Other...............................        5         5         8
                                               --------  --------  --------
               Total..........................    6,571     6,911     5,050
                                               ========  ========  ========
     Oil and Condensate Production (MBbls):
          Hugoton.............................     --        --         104
          West Panhandle......................      118       164       153
          Gulf Coast..........................    1,025       337       352
          Other...............................       52        45       129
                                               --------  --------  --------
               Total..........................    1,195       546       738
                                               ========  ========  ========
                                                      Year Ended December 31
                                                      ----------------------
                                                       1995    1994    1993
                                                      ------  ------  ------
     Weighted average sales price:
          Natural gas (per Mcf)
               Hugoton............................... $ 1.32  $ 1.57  $ 1.78
               West Panhandle........................   1.83    1.80    1.72
               Gulf Coast............................   1.59    1.81    2.08
               Other.................................    .54    1.29     .85
                                                      ------  ------  ------
                    Average*......................... $ 1.65  $ 1.67  $ 1.79
                                                      ======  ======  ======
          Natural gas liquids (per Bbl)
               Hugoton............................... $10.76  $10.03  $12.35
               West Panhandle........................  12.33   11.06   12.04
               Gulf Coast............................  11.37   11.52   12.61
               Other.................................   8.77    8.58   10.51
                                                      ------  ------  ------
                    Average.......................... $11.48  $10.55  $12.14
                                                      ======  ======  ======
          Oil and condensate (per Bbl)
               Hugoton............................... $ --    $ --    $18.21
               West Panhandle........................  14.13   13.38   15.04
               Gulf Coast............................  16.57   15.18   16.69
               Other.................................  16.48   14.43   17.08
                                                      ------  ------  ------
                    Average.......................... $16.32  $14.58  $16.63
                                                      ======  ======  ======

     * Includes the effects of hedging activities.  See "Natural Gas Prices"
       below.

     The increase in total revenues from sales of natural gas, NGLs, and oil
and condensate from 1994 to 1995 is primarily attributable to increased oil
and condensate production in 1995, increased liquids prices in 1995 and
approximately $12.7 million of natural gas hedge gains recognized in 1995. 
These factors offset the decrease in natural gas and natural gas liquids
production and the lower market prices for natural gas production in 1995. 
The increase in revenues from 1993 to 1994 was primarily due to increased
natural gas and natural gas liquids production in 1994, partially offset by
the decrease in prices from 1993 to 1994.

     Natural gas revenues decreased from 1993 to 1994 and from 1994 to 1995. 
In 1995 production was lower in both the Hugoton and West Panhandle fields
due to timing and duration of equipment maintenance and weather-related
reduction in demand, respectively.  Total natural gas production increased
from 1993 to 1994 primarily due to higher allowables in the Hugoton field
partially offset by slightly lower West Panhandle and Gulf Coast production. 
Average natural gas prices were slightly lower in 1995 than in 1994.  Prices
received for market price-based production was $.22 per Mcf (14%) lower in
1995.  MESA's hedge gains increased the reported prices for such production
by $.20 per Mcf.  The lower market prices were the result of the continuing
surplus of natural gas supply.  Average natural gas prices received were 7%
lower in 1994 than in 1993 due to generally lower market prices.  (See
"Natural Gas Prices" below.)

     NGL revenues increased in 1995 compared to 1994.  Hugoton field NGL
production was slightly higher despite lower natural gas production
reflecting improved yields from the Satanta Plant.  West Panhandle field NGL
production decreased in 1995 in proportion to the lower natural gas
production.  The lower production was offset by higher average prices in
1995 due to improved market conditions for NGLs.  NGL production increased
from 1993 to 1994 as a result of increases in Hugoton field liquids
production.  In the third quarter of 1993 the Satanta Plant in the Hugoton
field was completed.  The plant, which is capable of processing up to 250
MMcf of natural gas per day, replaced MESA's older Ulysses natural gas
processing plant which could process up to 160 MMcf per day.  The Satanta
Plant has the ability to extract a greater quantity of NGLs per Mcf of
natural gas, reject nitrogen and produce crude helium.

     Oil and condensate revenues increased approximately 150% from 1994 to
1995.  Gulf Coast production was up over 200% due to successful drilling in
late 1994.  Average oil and condensate prices were also higher in 1995 by
$1.74 per Bbl.  Prior to the resumption of drilling in the Gulf Coast in
1994, MESA's oil and condensate production had been on a decline. 

     West Panhandle production is governed by the terms of a contract with
CIG.  See discussion below under "Production Allocation Agreement."

     MESA's production from the Hugoton field is affected by the allowables
set for the entire field and by the portion of allowables allocated to
MESA's wells.  See "Production -- Hugoton Field" in the business section of
this Form 10-K.

     Natural Gas Prices
     ------------------

     Substantially all of MESA's natural gas production is sold under short-
or long-term sales contracts.  Approximately 80% of MESA's annual natural
gas sales, whether or not such sales are governed by a contract, are at
market prices.  The following table shows MESA's natural gas production sold
under fixed price contracts and production sold at market prices:

                                                  Years Ended December 31
                                                 --------------------------
                                                  1995      1994      1993
                                                 ------    ------    ------
Natural Gas Production (MMcf):
     Sold under fixed price contracts..........  15,212    13,935    19,467
     Sold at market prices.....................  62,100    68,404    60,353
                                                 ------    ------    ------
          Total production.....................  77,312    82,339    79,820
                                                 ======    ======    ======

     Percent sold at market prices.............     80%       83%       76%
                                                 ======    ======    ======

     In addition to its fixed price contracts, MESA will, when circumstances
warrant, hedge the price received for its market-sensitive production
through natural gas futures contracts.  The following table shows the
effects of MESA's fixed price contracts and hedging activities on its
natural gas prices:

                                                  Years Ended December 31
                                                 --------------------------
                                                  1995      1994      1993
                                                 ------    ------    ------
Average Natural Gas Prices (per Mcf):
     Fixed price contracts.....................  $ 2.12    $ 2.16    $ 1.94

     Market prices received....................    1.33      1.55      1.75
     Hedge gains (losses)......................     .20       .01      (.01)
                                                 ------    ------    ------
          Total market prices..................    1.53      1.56      1.74
                                                 ------    ------    ------
     Total average prices......................  $ 1.65    $ 1.67    $ 1.79
                                                 ======    ======    ======

     Gains and losses from hedging activities are included in natural gas
revenues when the hedged production occurs.  MESA recognized gains from
hedging activities of $12.7 million in 1995, $895,000 in 1994, and losses of
$324,000 in 1993. 

     Costs and Expenses
     ------------------

     MESA's aggregate costs and expenses declined by approximately 7% from
1994 to 1995.  Lease operating expenses declined marginally due to decreased
production.  Production and other taxes decreased 14% from 1994 to 1995 due
to decreased production in the Hugoton and West Panhandle fields and lower
tax rates for Hugoton field production in 1995.  See "Production Costs" in
the business section located elsewhere in this Form 10-K.  Exploration
charges in 1995 were greater than in 1994 reflecting increased exploration
activities in the Gulf of Mexico and consist primarily of exploratory dry- 
hole expense.  General and administrative ("G&A") expenses were lower in
1995 than in 1994 primarily due to lower legal expenses and a reduction in
employee benefit expenses.  Depreciation, depletion and amortization
("DD&A") expense, which is calculated quarterly on a unit-of-production
basis, was lower in 1995 than in 1994 primarily due to lower equivalent
production in 1995, oil and gas reserve increases in the Hugoton and West
Panhandle fields in the fourth quarters of 1994 and 1995, and additional
reserve discoveries in the Gulf Coast in 1994 and 1995.  (See "Supplemental
Financial Data" in the notes to the consolidated financial statements of the
Company located elsewhere in this Form 10-K for discussion of oil and gas
reserves.)

     MESA's aggregate costs and expenses declined marginally from 1993 to
1994.  Lease operating expenses increased by 2% as a result of higher
operating costs associated with MESA's Satanta Plant and higher Hugoton
field production.  See "Production Costs" in the business section located
elsewhere in this Form 10-K.  Exploration charges in 1994 were greater than
in 1993 reflecting MESA's increased exploration activities in the Gulf of
Mexico and resulted primarily from the purchase of 3-D seismic data.  G&A
expenses were higher in 1994 than in 1993 primarily due to litigation
expenses associated with MESA's defense of a royalty lawsuit in the West
Panhandle field.  DD&A expense was lower in 1994 compared to 1993.  DD&A
expense reflects the 1994 reserve increases in the Hugoton and West
Panhandle fields and reserve discoveries in the Gulf Coast.  (See
"Supplemental Financial Data" in the notes to the consolidated financial
statements of the Company located elsewhere in this Form 10-K.)

     Other Income (Expense)
     ----------------------

     Interest expense in 1995 was not materially different from 1994 and
1993 as average aggregate debt outstanding did not materially change.  

     Interest income increased from $10.7 million in 1993, to $13.5 million
in 1994, and to $15.9 million in 1995 as a result of higher average cash
balances and higher average interest rates earned on these cash balances in
1994 and 1995.

     Results of operations for the years 1995, 1994, and 1993 include
certain items which are either non-recurring or are not directly associated
with MESA's oil and gas producing operations.  The following table sets
forth the amounts of such items (in thousands):

                                                   Years Ended December 31
                                                  -------------------------
                                                    1995     1994     1993
                                                  -------  -------  -------
     Gains from investments...................... $18,420  $ 6,698  $ 3,954
     Gains from collections from Bicoastal
       Corporation...............................   6,352   16,577   18,450
     Gains on dispositions of oil
       and gas properties........................     --       --     9,600
     Litigation settlement.......................     --       --   (42,750)
     Gain from adjustment of contingency reserve.     --       --    24,000
     Expense of debt exchange transaction........     --       --    (9,651)
     Other.......................................   2,403   (4,011)   3,235
                                                  -------  -------  -------
          Total Other Income..................... $27,175  $19,264  $ 6,838
                                                  =======  =======  =======

     The gains from investments relate to MESA's investments in marketable
securities and energy futures contracts, which include New York Mercantile
Exchange ("NYMEX") futures contracts, commodity price swaps and options that
are not accounted for as hedges of future production.  MESA's investments in
marketable securities and futures contracts are valued at market prices at
each reporting date with gains and losses included in the statement of
operations for such reporting period whether or not such gains or losses
have been realized.  At December 31, 1995, MESA had recognized but not
realized approximately $7.6 million of gains primarily associated with open
positions in natural gas futures contracts.  As of March 6, 1996, MESA had
closed substantially all of the positions open at December 31, 1995, at a
realized loss of $156,000.  Positions which were open at December 31, 1995,
and remain open had unrealized gains of $1.7 million at March 6, 1996.  

     The gains from collection of interest from Bicoastal Corporation relate
to a note receivable from such company, which was in bankruptcy.  MESA's
claims in the bankruptcy exceeded its recorded receivable.  As of year-end
1995, MESA had collected the full amount of its allowed claim plus a portion
of the interest due on such claims.  The gains on dispositions of oil and
gas properties relate primarily to 1993 sales of oil producing properties in
the deep Hugoton and Rocky Mountain areas for approximately $26 million.

     The litigation settlement charge relates to MESA's 1994 settlement of a
lawsuit with Unocal Corporation ("Unocal").  The litigation related to a
1985 investment in Unocal by Original Mesa and certain other defendants. 
The plaintiffs had sought to recover alleged "short-swing profits" plus
interest totaling over $150 million pursuant to Section 16(b) of the
Securities Exchange Act of 1934.  In early 1994 MESA and the other
defendants reached a settlement with the plaintiffs and agreed to pay $47.5
million to Unocal, of which MESA's share was $42.8 million.  MESA issued
additional 12-3/4% secured discount notes due June 30, 1998 with a face
amount of $48.2 million to fund its share of the settlement.

     In the fourth quarter of 1993, MESA completed a settlement with the
Internal Revenue Service (the "IRS") resolving all tax issues relating to
the 1984 through 1987 tax returns of Original Mesa.  MESA had previously
established contingency reserves for the IRS claims and certain other
contingent liabilities in excess of the actual and estimated liabilities. 
As a result of the settlement with the IRS and the resolution and
revaluation of certain other contingent liabilities, MESA recorded a net
gain of $24 million in the fourth quarter of 1993.

     The debt exchange expense relates to costs associated with MESA's $600
million debt exchange transaction completed in 1993. 

     Production Allocation Agreement
     -------------------------------

     Effective January 1, 1991, MESA entered into the PAA with CIG which
allocates 77% of reserves and production from the West Panhandle field to
MESA and 23% to CIG.  During 1995, 1994, and 1993, MESA produced and sold
71%, 69%, and 74%, respectively, of total production from the field; the
balance of field production was sold by CIG.  MESA records its 77% ownership
interest in natural gas production as revenue.  The difference between the
net value of production sold by MESA and the net value of its 77%
entitlement is accrued as a gas balancing receivable.  The revenues and
costs associated with such accrued production are included in results of
operations.

     The following table presents the incremental effect on production and
results of operations from entitlement production recorded in excess of
actual sales as a result of the PAA (dollars in thousands):

                                                            
                                   Years Ended December 31      
                                 --------------------------- January 1, 1991
                                  1995      1994      1993       To Date    
                                 -------   -------   ------- ---------------

     Revenues accrued........... $ 4,260   $ 8,662   $ 5,145     $58,715
     Costs and expenses accrued.  (1,576)   (3,075)   (1,059)    (16,145)
                                 -------   -------   -------     -------
     Recorded to receivable.....   2,684     5,587     4,086      42,570
                                 -------   -------   -------     -------
     Depreciation, depletion 
       and amortization.........  (1,680)   (3,713)   (1,244)    (25,142)
                                 -------   -------   -------     -------
          Total................. $ 1,004   $ 1,874   $ 2,842     $17,428
                                 =======   =======   =======     =======
     Production Accrued:
          Natural gas (MMcf)....   1,155     2,386       740      15,887
          Natural gas liquids 
            (MBbls).............     171       355       106       2,275

     At December 31, 1995, the long-term gas balancing receivable from CIG,
net of accrued costs, relating to the PAA was $42.6 million, which is
included in other assets in the consolidated balance sheet.  The provisions
of the PAA allow for periodic and ultimate cash balancing to occur.  The PAA
also provides that CIG may not take in excess of its 23% share of ultimate
production.

Capital Resources and Liquidity
- -------------------------------

     MESA is primarily in the business of exploring for, developing,
producing, processing and selling natural gas and oil.  MESA owns and
operates its oil and gas properties and other assets through its direct and
indirect subsidiaries which include MOC, MHC and HCLP.

     At December 31, 1995, MESA owned almost 1.9 trillion cubic feet of
estimated proved equivalent natural gas reserves.  MESA's reserves are
located in the Hugoton field of southwest Kansas (64%), the West Panhandle
field of Texas (32%), the Gulf Coast (3%), and the Rocky Mountains (1%). 
MOC owns all of MESA's interest in the West Panhandle field, the Gulf Coast
and the Rocky Mountains.  HCLP owns substantially all of MESA's Hugoton
field interests with MOC holding the remaining portion of such interests. 
MHC owns no oil and gas property interests, but does have a substantial
amount of cash and investments.

      MESA is highly leveraged with over $1.2 billion of long-term debt,
including current maturities.  HCLP is the obligor on approximately $505
million (41%) of MESA's debt which is secured by HCLP's Hugoton property
interests.  The obligors on the remainder of MESA's debt are the Company and
MOC; the majority of such debt is secured by liens on the West Panhandle
field properties and a portion of MOC's equity interest in HCLP.

     The assets and cash flows of HCLP that are subject to the mortgage
securing HCLP's debt are dedicated to service HCLP's debt and are not
available to pay creditors of MESA or its subsidiaries other than HCLP. 

     The debt of MOC and the Company, more fully described below, consists
primarily of bank debt and secured and unsecured discount notes (the
"Discount Notes").  MESA's current financial forecasts indicate, assuming no
changes in its capital structure and no significant transactions are
completed, that cash generated by operating activities, together with cash
and investments on hand, will not be sufficient for MOC and the Company to
make all of the debt principal and interest obligations due in June 1996. 
In addition, certain covenants related to MESA's bank debt and certain
cross-default provisions of the Discount Notes could result in the
acceleration of approximately $656 million of long-term debt principal due
in mid-1997 and mid-1998 to the first half of 1996.

     In an effort to address its liquidity issues, the Board approved and
implemented a proposal solicitation process which started in late 1994 and
was expanded in mid-1995.  The process has included solicitation of
proposals for a sale of MESA, a stock-for-stock merger, joint ventures,
asset sales, equity infusions, and refinancing transactions.  On February
28, 1996, MESA signed a letter of intent with Rainwater to raise $265
million of equity in connection with a refinancing of MESA's debt.

     Set forth below and in Notes 2 and 4 to the consolidated financial
statements of the Company, is a more detailed discussion of MESA's debt, its
capital resources and liquidity, the Rainwater transaction, and the other
alternatives MESA may pursue to address its liquidity issues.

     Long-term Debt
     --------------

     The following table provides additional information as to MESA's long- 
term debt at December 31, 1995 (in thousands):

                                                  Obligors
                                             ------------------
                                               MOC       HCLP       Total
                                             --------  --------  ----------
     Debt:
          HCLP Secured Notes(a)............  $   --    $504,674  $  504,674
          Credit Agreement(b)..............    61,131      --        61,131
          12-3/4% secured discount
            notes(c)(e)....................   618,518      --       618,518
          12-3/4% unsecured discount 
            notes(d)(e).....................   39,725      --        39,725
          Other.............................   12,695      --        12,695
                                             --------  --------  ----------
                                              732,069   504,674   1,236,743 
     Current maturities.....................  (67,530)  (33,883)   (101,413)
                                             --------  --------  ----------
     Long-term debt......................... $664,539  $470,791  $1,135,330
                                             ========  ========  ==========
- ----------
     (a)  These notes are secured by the Hugoton field properties and are 
          due in semiannual installments through August 2012, but may be
          repaid earlier depending on the rate of production from the 
          properties.  

     (b)  The bank credit facility (the "Credit Agreement") is secured by a
          first lien on MOC's West Panhandle field properties, MESA's equity
          interest in MOC and a 76% limited partnership interest in HCLP
          and is due in various installments through June 1997.  At 
          December 31, 1995, the Credit Agreement also supported letters 
          of credit totaling $11.4 million that are not included in the
          table above.

     (c)  These notes are due in June 1998 and are secured by second liens 
          on MOC's West Panhandle field properties and a 76% limited 
          partnership interest in HCLP.

     (d)  These notes are unsecured and are due on June 30, 1996.  

     (e)  The Discount Notes began accruing interest, payable semiannually
          beginning on December 31, 1995, at a rate of 12-3/4% per annum on
          July 1, 1995. 

     The following tables summarize MESA's 1995 actual and 1996 through 1999
forecast cash requirements, assuming no changes in capital structure, for
interest, debt principal and capital expenditures (in thousands):
         
                                Actual                Forecast
                               -------- -----------------------------------
                                 1995     1996     1997     1998     1999
                               -------- -------- -------- -------- --------
     HCLP:
       Interest payments, 
         net(a)................$ 45,399 $ 46,700 $ 44,300 $ 41,700 $ 38,900
       Principal repayments(b).  15,507   33,900   33,300   36,100   37,100
       Capital expenditures(c).   9,682    4,000      900      200      200
                               -------- -------- -------- -------- --------
                               $ 70,588 $ 84,600 $ 78,500 $ 78,000 $ 76,200
                               ======== ======== ======== ======== ========
    MOC and the Company:
       Interest payments, 
         net(a)................$  3,427 $132,800 $ 97,300 $ 98,100 $ 84,700
       Principal repayments:
           Credit Agreement(d).  10,000   22,500   38,600      --      --
           12-3/4% unsecured 
             discount notes(e).     --    39,700     --        --      --
           12-3/4% secured 
             discount notes(e).     --       --      --    617,400     --
           13-1/2% 
             subordinated
             notes.............     --       --      --        --     7,400
           Other...............     --     5,300     --        --      --
       Capital expenditures(c).  32,615   24,000   14,500      500     --
                               -------- -------- -------- -------- --------
                               $ 46,042 $224,300 $150,400 $716,000 $ 92,100
                               ======== ======== ======== ======== ========
- ----------
     (a)  Cash interest payments, net of interest income.  The interest
          payments due on December 31, 1995, related to the Discount Notes,
          were made on January 2, 1996, in accordance with the terms of the
          indentures and are reflected as 1996 cash outflows.

     (b)  HCLP Secured Note principal payments are determined based on
          actual or deemed production from the HCLP Hugoton properties. 
          Such principal payment could be greater under certain
          circumstances.  See Note 4 to the consolidated financial
          statements of the Company included elsewhere in this Form 10-K.

     (c)  Forecast capital expenditures represent MESA's best estimate of 
          drilling and facilities expenditures required to attain projected 
          levels of production from its existing properties during the
          forecast period and to fund its current exploration and 
          development program.  Capital expenditures in 1996 include $9.5 
          million of committed capital expenditures. Capital expenditures 
          may be greater than or less than the amounts reflected in the
          table. 

     (d)  Amounts due under the Credit Agreement may be accelerated if
          tangible adjusted equity falls below $50 million.  (See 
          discussion below.)  Also, principal repayments set forth in the
          table do not include the $11.4 million in letter of credit
          obligations currently outstanding and required to be cash
          collateralized when final maturities under the Credit Agreement
          are repaid.

     (e)  Amounts due under the Discount Notes may be accelerated if there 
          is a continuing Event of Default under the Credit Agreement.

     The Credit Agreement requires MESA to maintain tangible adjusted
equity, as defined, of $50 million, and available cash, as defined, of $32.5
million.  At December 31, 1995, MESA's tangible adjusted equity was
approximately $64.7 million and available cash was $139.5 million.  

     Assuming no changes in its capital structure and no significant
transactions are completed, the Company expects to continue to report
substantial net losses and expects its tangible adjusted equity to fall
below $50 million in the first half of 1996.  If and when MESA determines
that tangible adjusted equity is below $50 million, an Event of Default
would occur under the Credit Agreement and the bank would have the right to
accelerate the payment of all outstanding principal and require cash
collateralization of letters of credit.  Unless and until the Credit
Agreement default were cured or waived or the debt under the Credit
Agreement were repaid or otherwise discharged, an Event of Default under the
Credit Agreement would cause a cross default under the Discount Note
indentures. Pursuant to the subordination provisions of such indentures,
MESA would be prohibited from making any payments on the Discount Notes for
specified periods upon and during the continuance of any Event of Default
under the Credit Agreement. 

     The Credit Agreement and the indentures governing the Discount Notes
restrict, among other things, MESA's ability to incur additional
indebtedness, create liens, pay dividends, acquire stock or make
investments, loans and advances. 

     Company Resources and Cash Flows
     --------------------------------
  
     The following table sets forth certain of MESA's near-term resources as
of or for the year ended December 31, 1995 (in thousands):
                                        
                                       MOC      HCLP       MHC      Total  
                                     -------  -------  ----------  --------

     Cash and investments(a)........ $65,441  $47,613   $74,369    $187,423
     Working capital (deficit)...... (37,530)   3,393    77,938      43,801
     Restricted cash(b).............    --     57,731      --        57,731

     Cash flows from 
      operating activities:
          Oil and gas sales, net
           of production and 
           administrative costs..... $61,447  $63,810   $  --      $125,257
          Interest payments, net(c).  (7,988) (45,399)    4,561     (48,826)
          Other.....................  (2,702)   1,175    (5,663)     (7,190)
                                     -------  -------   -------    --------
          Net cash provided by
            (used in) operating
            activities.............  $50,757  $19,586   $(1,102)   $ 69,241
                                     =======  =======   =======    ========
- ----------
     (a)  Included in working capital. HCLP cash includes $40.2 million
          which is subject to the HCLP Secured Note mortgage.  On January 2,
          1996, MOC made a $42 million interest payment on its Discount
          Notes.

     (b)  Non-current asset in balance sheet.  Represents a liquidity
          reserve account established for the HCLP Secured Notes.

     (c)  Cash interest payments, net of interest income.

     MESA's current financial forecasts indicate, assuming no changes in its
capital structure and no significant transactions are completed, that cash
generated by operating activities, together with available cash and
investment balances, will be not be sufficient to make all of its required
debt principal and interest obligations due in June 1996.  If amounts
outstanding under the Credit Agreement were to be accelerated in the first
half of 1996, MESA would expect to have sufficient cash to meet the Credit
Agreement obligations and cure an Event of Default under the Credit
Agreement and avoid, at that time, cross defaults under the terms of its
Discount Note indentures.  However, such a payment would substantially
deplete MESA's remaining cash and investments balances.   MESA will make
decisions regarding such payments on its debt as they come due, taking into
account the status at that time of the Rainwater transaction discussed
below.

     Exploration of Strategic Alternatives/
     Proposed Transaction With Rainwater
     --------------------------------------

     In an effort to address its liquidity issues and to position MESA for
expansion through exploration and development, in December 1994 MESA
announced its intent to sell all or a portion of its interests in the
Hugoton field. In the first quarter of 1995 MESA began an auction process to
sell such properties.  MESA's Board concluded the auction process in the
second quarter of 1995 after no acceptable bids were received for the
Hugoton properties.

     On July 6, 1995, the Board approved and implemented a proposal
solicitation process which expanded its exploration of strategic
alternatives to include consideration of the sale of MESA, a stock-for- 
stock merger, joint ventures, asset sales, equity infusions, and refinancing
transactions.  MESA engaged an independent financial advisor to assist in
these efforts and to solicit proposals on its behalf.  The proposal
solicitation process commenced in August 1995 and MESA received proposals
beginning on November 20, 1995.  

     On February 28, 1996, MESA signed a letter of intent with Rainwater to
raise $265 million of equity in connection with a refinancing of MESA's
debt.  Pursuant to the terms of the letter of intent, Rainwater will
purchase in a private placement approximately 58.8 million shares of a new
class of convertible preferred stock and MESA will offer approximately 58.4
million shares of convertible preferred stock to MESA stockholders in a
rights offering (the "Rights Offering").  Rainwater will provide a standby
commitment to purchase any shares of preferred stock not subscribed to in
the Rights Offering.  Rights will be distributed to common stockholders on a
pro rata basis.  The rights will allow the stockholder to purchase, in
respect of each share of common stock, approximately .91 shares of preferred
stock at $2.26 per share, the same per share price at which Rainwater will
purchase preferred shares.  The rights will be transferrable and holders of
the rights will be offered over-subscription privileges for shares not
purchased by other rights holders.

     Each preferred share will be convertible into one share of MESA common
stock at any time prior to mandatory redemption in 2006.  An annual 8% pay- 
in-kind dividend will be paid on the preferred shares during the first four
years following issuance.  Thereafter, the 8% dividend may, at the option of
MESA, be paid in cash or additional shares depending on whether certain
financial tests are met.

     The preferred stock will represent 63.6% of the fully diluted common
shares at the time of issuance and 70.6% after the mandatory four-year pay-
in-kind period, assuming no other stock issuance by MESA.  The preferred
stock will have a liquidation price equal to the purchase price.  The
preferred shares purchased in the Rights Offering will vote with the common
stock as a single class on all matters, except as otherwise required by law
and except for certain special voting rights for shares held by Rainwater.

     Rainwater will be entitled to elect two members of MESA's Board, which
will have seven directors.  The Rainwater designees will constitute two of
the three members of a newly formed executive committee of the Board.  The
executive committee will act for the whole Board on matters which by law do
not need Board authorization and will  have authority over major capital
transactions, stock issuances, financing arrangements, budgeting, and other
items.

     During an interim 30-day period beginning February 28, 1996, MESA, with
assistance from Rainwater, will seek commitments for new bank loans plus
assurance of availability of new subordinated debt to be issued in
conjunction with the transaction.  Proceeds from the new debt, when combined
with proceeds from the newly issued equity and MESA's available cash
balances, would refinance or repay all of MESA's existing debt.

     The proposed transaction is subject to certain conditions, including
negotiation and execution of definitive agreements, arrangement of the new
debt financing, due diligence by Rainwater and MESA stockholder approval. 
The parties anticipate executing definitive agreements in about 30 days. 
The transaction will be submitted to a vote of stockholders at a special
meeting expected to take place in June 1996.  The Rights Offering would
commence promptly after that meeting.  There can be no assurance that this
transaction will be completed, or if completed, what the final terms or
timing thereof will be.  Nor can there be any assurance regarding the
availability or terms of any refinancing debt.

     The ability of MESA to continue as a going concern is dependent upon
several factors.  The successful completion of the Rainwater transaction is
expected to position MESA to continue as a going concern and to pursue its
business strategies.  The consolidated financial statements of MESA do not
include any adjustments reflecting any treatment other than going concern
accounting.

     If the Rainwater transaction is not completed, MESA will pursue other
alternatives to address its liquidity issues and financial condition,
including other potential transactions arising from the proposal
solicitation process, the possibility of seeking to restructure its balance
sheet by negotiating with its current debt holders or seeking protection
from its creditors under the Federal Bankruptcy Code.

Other
- -----

     See Note 9 to the consolidated financial statements of the Company
included elsewhere in this Form 10-K for information regarding the status of
certain pending litigation.

     In March 1995 the Financial Accounting Standards Board (the "FASB")
issued Statement of Financial Accounting Standards ("SFAS") No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to Be Disposed Of," which establishes accounting standards for the
impairment of long-lived assets, certain identifiable intangibles and
goodwill.  (See Note 1 to the consolidated financial statements of the
Company included elsewhere in this Form 10-K for discussion of this
accounting standard.)

     MESA recognizes its ownership interest in natural gas production as
revenue.  Actual production quantities sold may be different from MESA's
ownership share of production in a given period.  MESA records these
differences as gas balancing receivables or as deferred revenue.  Net gas
balancing underproduction represented approximately 2% of total equivalent
production for the year ended December 31, 1995, compared with 5% during the
same period in 1994 and 3% in 1993.  The gas balancing receivable or
deferred revenue component of natural gas and natural gas liquids revenues
in future periods is dependent on future rates of production, field
allowables and the amount of production taken by MESA or by its joint
interest partners.

     MESA invests from time to time in marketable equity and other
securities, as well as in energy-related commodity futures contracts, which
include NYMEX futures contracts, price swaps and options.  MESA also enters
into natural gas futures contracts as a hedge against natural gas price
fluctuations.

     Management does not anticipate that inflation will have a significant
effect on MESA's operations.

Item 8.  Consolidated Financial Statements and Supplementary Data
=================================================================

     The consolidated financial statements of the Company, and notes
thereto, together with the report of Arthur Andersen LLP, MESA's independent
public accountants, dated March 6, 1996, and supplementary data are included
in this Form 10-K under Item 14 on pages F-2 through F-8.

Item 9.  Changes in and Disagreements with Accountants on Accounting and 
         Financial Disclosure
========================================================================

     None.


                                     PART III

Item 10.  Directors and Executive Officers of the Registrant
============================================================

                                    Directors       
                                    ---------

    The following table sets forth each person on the Board of Directors of
the Registrant, (i) his name and age, (ii) the period during which he has
served as a director, and (iii) his principal occupation over the last five
years (including other directorships and business experience):

                                                  Business Experience
           Name and Age                           Over Past Five Years
     ------------------------                ------------------------------

     Boone Pickens, age 67.................. January 1992-Present, Chairman
                                             of the Board of Directors and
                                             Chief Executive Officer of the
                                             Company; October 1985-December
                                             1991, General Partner of Mesa
                                             Limited Partnership (prede-
                                             cessor to the Company and 
                                             hereinafter referred to as the
                                             "Partnership") and Chief
                                             Executive Officer and Director
                                             of Pickens Operating Co., (the
                                             corporate general partner of
                                             the Partnership); 1964-January
                                             1987, Chairman of the Board,
                                             President, and founder of Mesa
                                             Petroleum Co. (predecessor to 
                                             the Partnership, hereinafter
                                             referred to as "Original 
                                             Mesa").

     Paul W. Cain, age 57................... January 1992-Present, Director,
                                             President and Chief Operating 
                                             Officer of the Company; August
                                             1986-December 1991, President 
                                             and Chief Operating Officer of
                                             Pickens Operating Co.; Director
                                             of Bicoastal Corporation.

     John S. Herrington, age 56............. January 1992-Present, Director
                                             of the Company; December 1991
                                             -Present, personal investments
                                             and real estate activities; May
                                             1990-November 1991, Chairman of
                                             the Board of Harcourt Brace
                                             Jovanovich, Inc. (publishing);
                                             May 1989-May 1990, Director of
                                             Harcourt Brace Jovanovich, 
                                             Inc.; February 1985-January
                                             1989, Secretary of the
                                             Department of Energy of the
                                             United States.

<PAGE>
                                                  Business Experience
           Name and Age                           Over Past Five Years
     ------------------------                ------------------------------

     Wales H. Madden, Jr., age 68........... January 1992-Present, Director
                                             of the Company; December 1985
                                             -December 1991, Member of the
                                             Advisory Committee of the 
                                             Partnership; 1964-January 1987, 
                                             Director of Original Mesa; Self
                                             -employed attorney and 
                                             businessman for more than the
                                             last five years; Director of
                                             Boatmen's First National Bank
                                             of Amarillo.

     Dorn Parkinson, age 49..................May 1995-Present, Director of
                                             the Company; April 1986-
                                             Present, President of
                                             Washington Corporations
                                             (principal businesses of
                                             Washington Corporations and its
                                             affiliates include rail
                                             transport, mining, ship
                                             berthing, environmental
                                             remediation, interstate
                                             trucking, and the repair and
                                             sale of machinery and
                                             equipment); January 1995-
                                             Present, Chairman of the Board
                                             of Kasler Holding Company
                                             (heavy construction and
                                             contract mining); July 1993-
                                             October 1994, President and
                                             Chief Operating Officer of
                                             Kasler Holding Company;
                                             Director of Kasler Holding
                                             Company.

     Joel L. Reed, age 45....................September 1995-Present,
                                             Director of the Company;
                                             August 1994-Present, partner 
                                             with Batchelder & Partners,
                                             Inc.; October 1984-July 1994,
                                             various capacities including
                                             Chief Financial Officer,
                                             President and Chief Executive
                                             Officer of Wagner and Brown,
                                             Ltd. and affiliates (privately
                                             owned company consisting of
                                             companies engaged  in energy,
                                             real estate, manufacturing,
                                             agribusiness, and investment
                                             services); Director of Magnetic
                                             Delivered Therapeutics.

     Fayez S. Sarofim, age 67............... January 1992-Present, Director
                                             of the Company; Chairman of the
                                             Board and President of Fayez
                                             Sarofim & Co. (investment
                                             adviser) for more than the last
                                             five years; Director of 
                                             Teledyne, Inc., Unitrin, Inc., 
                                             Argonaut Group, Inc., and 
                                             Imperial Holly Corporation.

                                                  Business Experience
           Name and Age                           Over Past Five Years
     ------------------------                ------------------------------

     Robert L. Stillwell, age 59............ January 1992-Present, Director
                                             of the Company; December 1985
                                             -December 1991, Member of the
                                             Advisory Committee of the Part-
                                             nership; 1969-January 1987,
                                             Director of Original Mesa; 
                                             Partner in the law firm of 
                                             Baker & Botts, L.L.P., for more 
                                             than the last five years.

                                Executive Officers
                                ------------------

     The following table sets forth the name, age, and five-year employment
history of each Executive Officer of the Company:

                                                  Business Experience
           Name and Age                           Over Past Five Years
     ------------------------                ------------------------------

     Boone Pickens, age 67.................. January 1992-Present, Chairman
                                             of the Board of Directors and
                                             Chief Executive Officer of the
                                             Company; October 1985-December
                                             1991, General Partner of the
                                             Partnership and Chief Executive
                                             Officer and Director of Pickens 
                                             Operating Co.; 1964-January
                                             1987, Chairman of the Board,
                                             President, and founder of
                                             Original Mesa.

     Paul W. Cain, age 57................... January 1992-Present, Director,
                                             President and Chief Operating 
                                             Officer of the Company; August
                                             1986-December 1991, President 
                                             and Chief Operating Officer of
                                             Pickens Operating Co.; Director 
                                             of Bicoastal Corporation.

     Dennis E. Fagerstone, age 47........... January 1992-Present, Vice
                                             President-Exploration and
                                             Production of the Company; May
                                             1991-December 1991, Vice
                                             President-Exploration and
                                             Production of Pickens Operating
                                             Co.; June 1988-May 1991, Vice
                                             President-Operations of Pickens
                                             Operating Co.

     Stephen K. Gardner, age 36............. June 1994-Present, Vice 
                                             President and Chief Financial
                                             Officer of the Company; January
                                             1992-May 1994, Vice President
                                             of BTC Partners Inc. (financial
                                             consultant to the Company); May
                                             1988-December 1991, Financial
                                             Analyst of BTC Partners, Inc.;
                                             June 1987-April 1988, Financial
                                             Analyst of the Partnership;
                                             Director of Bicoastal
                                             Corporation.

                                                  Business Experience
           Name and Age                           Over Past Five Years
     ------------------------                ------------------------------

     Andrew J. Littlefair, age 35........... January 1992-Present, Vice 
                                             President-Public Affairs of the
                                             Company; August 1987-December
                                             1991, Assistant to the General
                                             Partner of the Partnership;
                                             January 1984-August 1987, Staff
                                             Assistant to the President of
                                             the United States, Washington, 
                                             D.C.

     William D. Ballew, age 37.............. January 1992-Present, Con-
                                             troller of the Company; May 
                                             1991-December 1991, Controller 
                                             of the Partnership; January 
                                             1991-May 1991, Manager-
                                             Accounting of Pickens Operating
                                             Co.;  December 1988-December
                                             1990, Assistant to the 
                                             Controller of Pickens Operating
                                             Co.; July 1986-December 1988,
                                             Audit Manager for Price
                                             Waterhouse, Dallas, Texas.

Item 11.  Executive Compensation
================================

     The table set forth below contains certain information regarding
compensation earned by, awarded to, or paid to the Chief Executive Officer
and the other four most highly compensated executive officers of the Company
for services rendered to the Company during the years 1993, 1994 and 1995.  

                          Summary Compensation Table
                          --------------------------

                                               Annual Compensation
                                       ---------------------------------- 
                                                             Other Annual
  Name and Principal Position    Year    Salary    Bonus     Compensation(1)
- -------------------------------- ----   --------  --------   ------------

Boone Pickens,                   1995   $675,000  $      0    $     --    
  Chairman of the Board of       1994    675,000   175,000          -- 
  Directors and Chief Executive  1993    675,000         0          -- 
  Officer

Paul W. Cain,                    1995    400,020         0          -- 
  President and Chief Operating  1994    400,020   150,000          -- 
  Officer                        1993    400,020   225,000          -- 

Dennis E. Fagerstone,            1995    199,980    50,000          -- 
  Vice President-Exploration     1994    199,980   100,000          -- 
  and Production                 1993    199,980    75,000          -- 

Stephen K. Gardner,              1995    175,020    40,000          --
  Vice President and Chief       1994(8)  92,095    60,000          --
  Financial Officer              1993       --        --            --

Andrew J. Littlefair,            1995    139,980    40,000          -- 
  Vice President-Public Affairs  1994    115,980   100,000          -- 
                                 1993    115,980    75,000          -- 

                                          Long-Term
                                         Compensation
                                        Awards-Number
                                          of Shares
                                          Underlying       All Other
  Name and Principal Position     Year   Options/SARs    Compensation(2)
- --------------------------------  ----  ---------------  ---------------

Boone Pickens,                    1995            0      $   35,914(3)  
  Chairman of the Board of        1994      200,000       1,094,500(4)
  Directors and Chief Executive   1993      275,000         114,750
  Officer

Paul W. Cain,                     1995            0          22,165(5)   
  President and Chief Operating   1994      150,000          93,503
  Officer                         1993      100,000         106,253

Dennis E. Fagerstone,             1995            0          14,663(6) 
  Vice President-Exploration      1994       85,000          50,997
  and Production                  1993       10,000          46,747
  
Stephen K. Gardner,               1995            0          12,915(7)
  Vice President and Chief        1994(8)   135,000          25,856
  Financial Officer               1993         --              --

Andrew J. Littlefair,             1995            0          11,163(9) 
  Vice President-Public Affairs   1994       85,000          36,717
                                  1993       25,000          32,467

(1)  Apart from the compensation set forth in the summary compensation table
     and under the plans and pursuant to the transactions described below,
     other compensation paid for services during the years ended December 
     31, 1995, 1994, and 1993, respectively, to each individual named in the 
     summary compensation table aggregated less than 10% of the total salary 
     and bonus reported for such individual in the summary compensation 
     table, or $50,000, if lower.

(2)  Except as reflected in other notes, "All Other Compensation" consists
     of the following items.  First, the Company maintains an Employees
     Premium Plan and a Profit Sharing Plan, both of which are retirement
     plans (the "Retirement Plans"), for all employees (see separate
     discussion below).  The Company declared contributions to the 
     Retirement Plans of 5% of each employee's compensation in 1995 and 17%
     of each employee's compensation in 1994 and 1993.  However, total
     employer contributions to the Retirement Plans for the account of a
     participant in any calendar year are limited as specified by the
     Internal Revenue Code (the "Code") and the Retirement Plans.  See
     "Limitation on  Contributions to Benefit Plans"  below.  The maximum
     annual amount of  employer contributions to a participant's accounts in
     the Retirement Plans totaled $7,500 in 1995, $25,500 in 1994, and
     $30,000 in 1993.  Second, to the extent that 5% of an employee's total
     compensation exceeded $7,500 in 1995, that 17% of an employee's total
     compensation exceeded $25,500 in 1994 (in both cases, all employees
     with total compensation in excess of $150,000), and that 17% of an
     employee's total compensation exceeded $30,000 in 1993 (all employees
     with total compensation in excess of $176,470), the Company, as a
     matter of policy, paid the excess amount in cash to such employee. 
     Third, in 1995 there was a reallocation to participant accounts of
     forfeitures in the Profit Sharing Plan from unvested balances in the
     accounts of employees who terminated during 1994. 

(3)  Includes the following:  a $7,500 Retirement Plans contribution; a
     $2,164 reallocation of forfeitures in the Profit Sharing Plan; a
     $26,250 payment in lieu of a Retirement Plans contribution in excess of 
     the contribution limitation as described in Note 2 above.

(4)  Includes the following:  a $25,500 Retirement Plans contribution; a
     $119,000 payment in lieu of a Retirement Plans contribution in excess
     of the contribution limitation as described in Note 2 above; a $950,000
     bonus payment that has been deferred until Mr. Pickens' retirement and
     that was subject to his continued employment (except in certain events)
     through December 31, 1995, with respect to the Company's 1994
     commodities and securities investment activities managed by him. 

(5)  Includes the following:  a $7,500 Retirement Plans contribution; a 
     $2,164 reallocation of forfeitures in the Profit Sharing Plan; a
     $12,501 payment in lieu of a Retirement Plans contribution in excess 
     of the contribution limitation as described in Note 2 above.

(6)  Includes the following:  a $7,500 Retirement Plans contribution; a 
     $2,164 reallocation of forfeitures in the Profit Sharing Plan; a $4,999
     payment in lieu of a Retirement Plans contribution in excess 
     of the contribution limitation as described in Note 2 above.

(7)  Includes the following:  a $7,500 Retirement Plans contribution; a 
     $2,164 reallocation of forfeitures in the Profit Sharing Plan; a $3,251
     payment in lieu of a Retirement Plans contribution in excess 
     of the contribution limitation as described in Note 2 above.

(8)  Mr. Gardner became an officer of the Company in June 1994.

(9)  Includes the following:  a $7,500 Retirement Plans contribution; a 
     $2,164 reallocation of forfeitures in the Profit Sharing Plan; a $1,499
     payment in lieu of a Retirement Plans contribution in excess 
     of the contribution limitation as described in Note 2 above.

Employees Premium and Profit Sharing Plans
- ------------------------------------------

     MESA maintains the Retirement Plans for the benefit of its employees. 
Each year, the Company is required to contribute to the Employees Premium
Plan 5% of the total compensation (as defined in the plan) paid to
participants and may also contribute up to 12% of total compensation (as
defined) to the Profit Sharing Plan.  In previous years, the Company had
declared contributions of 17% to the Retirement Plans.  In 1995 the Company
declared contributions of 5% to the Retirement Plans. 

     Participants become 30% vested in their account balances in the
Retirement Plans after three years of service and 40% vested after four
years of service.  Participants become vested an additional 20% for each
additional year of service through year seven.  Effective December 31, 1991,
in conjunction with the conversion of the Partnership to the Company (the
"Corporate Conversion"), all participants were fully vested in their account
balances in the Retirement Plans as of that date as a result of certain
property dispositions consummated in 1990 and 1991.  Participants remain
fully vested in their 1991 balances, but contributions in 1992 and later
years under the Retirement Plans are subject to the vesting schedule
described above.

     Prior years of service with the Company's predecessors are counted in
the vesting schedule.  Amounts accumulated and vested are distributable only
under certain circumstances, including termination of the Retirement Plans.

Limitation on Contributions to Benefit Plans
- --------------------------------------------

     Total employer contributions to the Retirement Plans for the account of
a participant in any calendar year are limited to the lesser of what is
specified by the Code or by the Retirement Plans.  The Code provides that
annual additions to a participant's account may not exceed the lesser of
$30,000 or 25% of the amount of the participant's annual compensation.  The
Retirement Plans provide that aggregate annual additions to a participant's
account may not exceed 17% of eligible compensation as defined by the
Retirement Plans.  The eligible compensation per the Code was limited to
$150,000 in 1995, $150,000 in 1994, and $228,000 in 1993.  The Company, in
its discretion, may determine to make cash payments of amounts attributable
to an employee's participation in the Retirement Plans to the extent such
amounts exceed the Code limitations.  As a matter of general policy for
employees of the Company, the Company makes annual cash payments directly to
employees to the extent that the annual additions to the account of each
such employee pursuant to the Retirement Plans would exceed the Code
limitations.  

1991 Stock Option Plan
- ----------------------

     The 1991 Stock Option Plan (the "Option Plan") was approved by
stockholders in 1991 and amended by stockholders in 1994.  Its purpose is to
serve as an incentive to, and aid in the retention of, key executives and
other employees whose training, experience, and ability are considered
important to the operations and success of the Company.  The Option Plan is
administered by the Stock Option Committee composed of non-employee
directors of the Company who meet the requirements of "disinterested person"
in Rule 16b-3 (c)(2)(i) of the Securities Exchange Act of 1934.  Pursuant to
the Option Plan, the Stock Option Committee is given the authority to
designate plan participants, to determine the terms and provisions of
options granted thereunder, and to supervise the administration of the plan. 
A total of 4,000,000 shares of Common Stock are currently subject to the
plan, of which options for 3,062,950 shares have been granted.  At December
31, 1995, the following stock options were outstanding:

                                                                  Number of
                                                                   Options
                                                                  ---------

     Granted....................................................  3,062,950
     Exercised..................................................    (62,720)
     Forfeited..................................................    (67,840)
                                                                  ---------
     Outstanding at December 31, 1995...........................  2,932,390
                                                                  =========

     Shares of Common Stock subject to an option are awarded at an exercise
price that is equivalent to at least 100% of the fair market value of the
Common Stock on the date the option is granted.  The purchase price of the
shares as to which the option is exercised is payable in full at exercise in
cash or in shares of Common Stock previously held by the optionee for more
than six months, valued at their fair market value on the date of exercise. 
Subject to Stock Option Committee approval and to certain legal limitations,
an optionee may pay all or any portion of the purchase price by electing to
have the Company withhold a number of shares of Common Stock having a fair
market value equal to the purchase price.  Options granted under the Option
Plan include a limited right of relinquishment that permits an optionee, in
lieu of purchasing the entire number of shares subject to purchase
thereunder and subject to consent of the Stock Option Committee, to
relinquish all or part of the unexercised portion of an option, to the
extent exercisable, for cash and/or shares of Common Stock in an amount
representing the appreciation in market value of the shares subject to such
options over the exercise price thereof.  In its discretion, the Stock
Option Committee may provide for the acceleration of any unvested
installments of outstanding options.  The Board of Directors may amend,
alter, or discontinue the Option Plan, subject in certain cases to
stockholder approval.

     The options granted and outstanding at December 31, 1995, have exercise
prices and vesting schedules as set forth in the following table:

               Exercise                       Vesting Schedule
Number of      Price Per       --------------------------------------------
 Options         Share            30%         55%         80%        100%
- ---------      ---------       --------    --------    --------    --------
1,126,000      $ 6.8125        07/10/92    01/10/93    01/10/94    01/10/95 
  134,500       11.6875        04/02/93    10/02/93    10/02/94    10/02/95 
  101,890        5.8125        11/18/93    05/18/94    05/18/95    05/18/96 
  475,000        7.3750        05/10/94    11/10/94    11/10/95    11/10/96 
   75,000        6.1875        12/06/94    06/06/95    06/06/96    06/06/97
1,000,000        4.2500        06/01/95    12/01/95    12/01/96    12/01/97 
   20,000        5.6875        11/12/95    05/12/96    05/12/97    05/12/98 

     There were no options granted to the Chief Executive Officer or to the
other four most highly compensated executive officers of the Company during
1995.

     Options exercised in 1995, and the number and value of exercisable and
unexercisable options at December 31, 1995, for the Chief Executive Officer
and the other four most highly compensated executive officers of the Company
are as follows:

   Aggregated Option/SAR Exercises in Last Fiscal Year and Fiscal Year End  
                              Option/SAR Values
   -----------------------------------------------------------------------

                                       Year Ended December 31, 1995
                              ----------------------------------------------
                              Number of Shares Acquired
          Name                       on Exercise              Value Realized
- -------------------------     -------------------------       --------------

Boone Pickens                            --                     $   --

Paul W. Cain                             --                         --

Dennis E. Fagerstone                     --                         --


Stephen K. Gardner                       --                         --

Andrew J. Littlefair                     --                         --

                                                      Value of Unexercised
                      Number of Shares Underlying         In-the-Money 
                      Unexercised Options/SARs at        Options/SARs at
                           December 29, 1995            December 29, 1995
                      ---------------------------  ------------------------
                      Exercisable   Unexercisable  Exercisable Unexercisable
- --------------------- -----------   -------------  ----------- ------------
Boone Pickens          1,130,000       145,000       $   0       $    0    

Paul W. Cain             312,500        87,500           0            0  

Dennis E. Fagerstone     104,750        40,250           0            0
 
Stephen K. Gardner        74,250        60,750           0            0  

Andrew J. Littlefair      96,750        43,250           0            0  

     At December 29, 1995, the final trading day of the year, the Company's
Common Stock per share closed at $3.75.  The exercise price of the four
grants of stock options reflected in the aggregate in the above tables are
$6.8125, $7.375, $6.1875, and $4.25, respectively, per share.  Thus, no
outstanding options were in-the-money at such date.

Other
- -----

     There were no awards made under any long-term incentive plans from
January 1, 1995, through December 31, 1995; therefore, no disclosure is
required in the Long-Term Incentive Plan Awards table.  From January 1,
1995, through December 31, 1995, no options or stock appreciation rights
were repriced (as defined in Item 402(i) of Regulation S-K of the Securities
Act of 1933).  Except as described below under "Employee Retention
Provisions," the Company does not have any employment contracts or
termination or change-in-control arrangements with respect to a named
executive officer of the Company that would require disclosure pursuant to
Item 402(h) of Regulation S-K. 

Common Stock Purchase Plan
- --------------------------

     The Company has established a Common Stock purchase program whereby
employees, except officers, can buy Common Stock through after-tax payroll
deductions.  All other full-time employees of the Company and its
participating affiliates are eligible to participate.  The Company pays the
brokerage fees for these open-market transactions.

Employee Retention Provisions
- -----------------------------

     On August 22, 1995, the Board of Directors adopted the MESA Inc. Change
in Control Retention/Severance Plan, as amended, (the "Retention Plan"). 
Pursuant to the Retention Plan, all regular employees of the Company (other
than Mr. Pickens) will be entitled to receive certain benefits upon the
occurrence of certain involuntary termination events (as described below)
following a "Change in Control" (as defined below) of the Company.  The
severance benefits consist of 200% of defined pay for officers (which
includes the highest salary and highest bonus during the then-current and
prior three calendar years before the Retention Plan was adopted), 150% of
defined pay for certain key employees (which includes salary and bonus
amounts) and a formula-based amount for all other employees, plus, in each
case, any other accrued or vested or earned but deferred compensation,
rights, options, or benefits otherwise owed to such employee upon his
termination.  In addition, on the same date, the Board of Directors' Stock
Option Committee determined that all outstanding but unvested stock options
granted to an employee under the Company's 1991 Stock Option Plan would
immediately vest and become exercisable upon such a termination event
following a Change in Control.

     The Company developed the Retention Plan in consultation with an
independent compensation consultant.  That consulting firm advised the Board
of Directors that the Retention Plan is conservatively in line with common
practices.  The independent firm noted, among other things, that most such
plans it surveyed provide officers with three times their defined pay,
rather than two.

     For purposes of the Retention Plan, a "Change in Control" means (i) any
acquisition by an individual, entity or group resulting in such person's
obtaining beneficial ownership of 35% or more of the then outstanding Common
Stock or the combined voting power of the then outstanding voting securities
of the Company entitled to vote in an election of directors, provided
certain acquisitions, including the following, shall not in and of
themselves constitute a Change in Control hereunder:  (a) any acquisition of
securities of the Company made directly from the Company and approved by a
majority of the directors then comprising the members of the Board of
Directors as of May 16, 1995 (the "Incumbent Board"); or (b) any acquisition
of beneficial ownership of a higher percentage of the Common Stock
outstanding of the Company or the Voting Securities of the Company that
results solely from the acquisition, purchase or redemption of securities of
the Company by the Company so long as such action by the Company was
approved by a majority of the directors then comprising the Incumbent Board;
(ii) a change in the membership of the Incumbent Board, together with
members elected subsequent to May 16, 1995, whose election or nomination for
election was approved by a majority of the members of the Incumbent Board as
then constituted (excluding for this purpose any individual whose initial
assumption of office occurred as a result of an actual or threatened
election contest), cease for any reason to constitute a majority of the
Board of Directors; (iii) a reorganization, merger, consolidation or sale of
all or substantially all of the assets of the Company, subject to certain
exceptions; or (iv) approval by the stockholders of the Company of the
complete liquidation or dissolution of the Company.

     Following the occurrence of a Change in Control, an eligible employee
would be entitled to receive full severance benefits if, within 24 months of
the occurrence of a Change in Control: (i) the employee was terminated by
the Company without "Cause" (as defined below); or (ii) the employee's
duties, responsibilities or rate of pay as an employee were materially and
adversely diminished in comparison to the duties, responsibilities and rate
of pay enjoyed by the employee on the effective date of the Retention Plan;
or (iii) the employee was relocated to any location in excess of 35 miles
from his location immediately prior to the Change in Control.  All severance
benefits with respect to an eligible employee are payable in a lump sum
within ten days after the termination date of such employee.  Under the
Retention Plan, "Cause" means the willful and continued failure of an
employee to perform substantially the employee's duties with the Company
following written demand for performance or the willful engaging by the
employee in illegal conduct or gross misconduct that is materially and
demonstrably injurious to the Company.

Director Compensation and Certain Relationships
- -----------------------------------------------

     Each director of the Company serving throughout 1995 who was not also
an employee of the Company or its subsidiaries received compensation of
$20,000 allocated quarterly in 1995, except for Messrs. Parkinson, David H.
Batchelder and Reed (who succeeded Mr. Batchelder).  Mr. Parkinson received
$15,000, Mr. Batchelder received $10,000, and Mr. Reed received $5,000 for
serving as directors for approximately seven months, four months, and three
months, respectively.  Directors who are also employees of the Company
receive no remuneration for their services as directors.  

     Mr. Sarofim, a director and member of the Compensation and Stock Option
Committees, is Chairman of the Board, President, and owner of a majority of
the outstanding capital stock of Fayez Sarofim & Co., which acts as an
investment adviser to certain employee benefit plans of the Company.  During
the year ended December 31, 1995, Fayez Sarofim & Co. received fees, paid by
the employee benefit plans, of $175,459 for such services and has been
retained to provide such services in 1996.  

     Mr. Stillwell, a director, is a partner in the law firm of Baker &
Botts, L.L.P.  The Company retained Baker & Botts, L.L.P., and incurred
legal fees for such services in 1995.  Baker & Botts, L.L.P., has been
retained to provide legal services in 1996.

Compensation Committee Interlocks and Insider Participation
- -----------------------------------------------------------

     The Compensation Committee is composed of Messrs. Sarofim and Reed. 
The Stock Option Committee, which administers the 1991 Stock Option Plan, is
also composed of Messrs. Sarofim and Reed. Mr. Sarofim is Chairman of the
Board, President, and owner of a majority of the outstanding capital stock
of Fayez Sarofim & Co., which acts as an investment adviser for certain
amounts invested in certain funds in the Retirement Plans.  During the year
ended December 31, 1995, Fayez Sarofim & Co. received fees, paid by the
Retirement Plans, of $175,459 for such services and has been retained to
provide such services in 1996.  Mr. Stillwell and former directors Jerry
Walsh and David Batchelder served on the committees during 1995, but ceased
to serve on the committees prior to the time the committees met to
deliberate executive officer compensation.

Indemnification Arrangements
- ----------------------------

     The Company's Bylaws provide for the indemnification of its executive
officers and directors, and the advancement to them of expenses in
connection with proceedings and claims, to the fullest extent permitted by
the Texas Business Corporation Act.  The Company has also entered into
indemnification agreements with its executive officers and directors that
contractually provide for indemnification and expense advancement and
include related provisions meant to facilitate the indemnitees' receipt of
such benefits.  In addition, the Company purchased customary directors' and
officers' liability insurance policies for its directors and officers.  The
Bylaws and agreements with directors and officers also provide for
indemnification for amounts (i) in respect of the deductibles for such
insurance policies, (ii) that exceed the liability limits of such insurance
policies, and (iii) that would have been covered by prior insurance policies
of the Company or its predecessors.  Such indemnification may be made even
though directors and officers would not otherwise be entitled to
indemnification under other provisions of the Bylaws or such agreements.

Item 12.  Security Ownership of Certain Beneficial Owners and Management
========================================================================

Security Ownership of Management
- --------------------------------

     The following table presents certain information as to the beneficial
ownership of the Company's Common Stock as of March 6, 1996, by the
directors, director nominees, and officers of the Company, individually and
as a group:

                                                      Number of
                                                      Shares of   Percentage
                                                       Common     of Common
                                                       Stock(1)      Stock
                                                     ----------   ----------
     Directors:
          Paul W. Cain..............................    322,639       *
          John S. Herrington........................     10,000       *
          Wales H. Madden, Jr. .....................     22,200       *
          Boone Pickens(2)..........................  5,061,626     7.8%
          Fayez S. Sarofim..........................  1,400,000     2.2%
          Robert L. Stillwell.......................     26,500       *
          Dorn Parkinson(3).........................       -          *
          Joel L. Reed..............................       -          *

     Officers:   
          Dennis E. Fagerstone......................    104,750       *
          Stephen K. Gardner........................     90,479       *
          Andrew J. Littlefair(4)...................    113,438       *
          William D. Ballew.........................     64,853       *
     Directors, and Officers as a
     group (12 persons).............................  7,216,485    11.0%

* Less than 1.0%

(1)  Includes shares issuable upon the exercise of options that are
     exercisable within sixty days of March 6, 1996, as follows: 
     1,130,000 shares for Mr. Pickens; 312,500 for Mr. Cain; 104,750 for Mr. 
     Fagerstone; 74,250 for Mr. Gardner; 96,750 for Mr. Littlefair; 62,750
     for Mr. Ballew; and 1,781,000 for all directors and officers as a
     group.

(2)  The above amount includes 7,545 shares of Common Stock owned by several 
     trusts for Mr. Pickens' children of which he is a trustee, and over 
     which shares he has sole voting and investment power, although he has 
     no economic interest therein.  The above amounts exclude 2,798 shares 
     of Common Stock owned by Mrs. Pickens as her separate property, as to 
     which Mr. Pickens disclaims beneficial ownership and with respect to 
     which he does not have or share voting or investment power.

(3)  Excludes 3,800 shares of Common Stock owned by Mr. Parkinson's son as
     his separate property, as to which Mr. Parkinson disclaims beneficial
     ownership and with respect to which he does not have or share voting or
     investment power.  Mr Parkinson is a member of a group consisting of
     Dennis R. Washington, Marvin Davis, Davis Acquisition, L.P., Davis
     Companies, the Marvin Davis and Barbara Davis Revocable Trust, David H.
     Batchelder, and Dorn Parkinson (the "13D Group") which has filed a
     Scheduled 13D stating that the 13D Group is the beneficial owner of
     6,000,000 shares of Common Stock.  See Note 3 to the table under
     "Certain Beneficial Owners."

(4)  Excludes 1,125 shares of Common Stock owned by Mrs. Littlefair as her 
     separate property, as to which Mr. Littlefair disclaims beneficial
     ownership and with respect to which he does not have or share voting or
     investment power.

Certain Beneficial Owners
- -------------------------

     The table below sets forth certain information as of March 6, 1996,
regarding each person or "group" (as that term is used in Section 13(d)(3)
of the Securities Exchange Act of 1934) known by the Company to own
beneficially more than 5% of the Common Stock.  Information is based on the
most recent Schedule 13D or 13G filed by such holder with the Securities and
Exchange Commission (the "SEC"), or other information provided by the holder
to the Company.

                                                   Amount and Nature of
                                                   Beneficial Ownership
                                             -------------------------------
                                              Number of           Percentage
     Name and Address of                      Shares of           of Common
      Beneficial Owner                       Common Stock           Stock
     -------------------                     ------------         ----------
     Boone Pickens.......................... 5,061,626(1)            7.8%
     1400 Williams Square West
     5205 North O'Connor Boulevard
     Irving, Texas  75039-3746

     FMR Corp. ............................. 5,140,400(2)            8.0%
     82 Devonshire Street
     Boston, Massachusetts  02109

     13D Group.............................. 6,000,000(3)            9.4% 
     c/o Dennis R. Washington
     Washington Corporations
     101 International Way
     Missoula, Montana  59807

(1)  See notes (1) and (2) to the table under "Security Ownership of 
     Management."

(2)  The Schedule 13G filed with the SEC on February 14, 1996, by FMR Corp.
     states that as of December 31, 1995, Fidelity Management & Research
     Company ("Fidelity"), a wholly owned subsidiary of FMR Corp. and an
     investment adviser registered under Section 203 of the Investment
     Advisers Act of 1940, is the beneficial owner of 5,140,400 shares or
     8.0% of Common Stock as a result of acting as investment adviser to
     various investment companies registered under Section 8 of the
     Investment Company Act of 1940.

     The ownership of one investment company, Fidelity Capital Appreciation
     Fund ("Fund"), amounted to 5,140,400 shares or 8.0% of Common Stock
     outstanding.  Edward C. Johnson, III, chairman of FMR Corp., FMR Corp.,
     through its control of Fidelity, and the Fund each has sole power to
     dispose of the 5,140,400 shares owned by the Fund.

(3)  A Schedule 13D filed by the 13D Group on June 29, 1995, as amended,
     states that such group beneficially owns 6,000,000 shares of Common
     Stock. The Schedule 13D states that Dennis R. Washington has sole
     voting power over 3,500,000 shares and that Davis Acquisition, L.P.,
     Davis Companies, the Marvin Davis and Barbara Davis Revocable Trust,
     and Marvin Davis have shared voting power over 2,500,000 of such
     shares.

Item 13.  Certain Relationships and Related Transactions
========================================================

     The information in Item 11 above, "Executive Compensation," is
incorporated by reference herein.  Except as described thereunder, no
reportable transaction occurred in 1995.


<PAGE>
                                   PART IV

Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K
==========================================================================

(a)(1)  Consolidated Financial Statements and Supplementary Data
- ----------------------------------------------------------------

                                                         Page in Form 10-K
                                                         ----------------- 

     Report of Independent Public Accountants...........        F-2
     Consolidated Statements of Operations..............        F-3
     Consolidated Balance Sheets........................        F-4
     Consolidated Statements of Cash Flows..............        F-5
     Consolidated Statements of Changes
       in Stockholders' Equity..........................        F-6
     Notes to Consolidated Financial Statements.........        F-7
     Supplemental Financial Data........................        F-8

(a)(2)  Consolidated Financial Statement Schedules
- --------------------------------------------------

     The consolidated financial statement schedules have been omitted
because they are not required, are not applicable or the information
required has been included elsewhere herein.

(a)(3)  Exhibits
- ----------------

(Asterisk indicates exhibits are incorporated by reference herein).

     *2.1   -  Rainwater, Inc. letter of intent dated February 27, 1996, 
               between MESA Inc. and Rainwater, Inc.(Exhibit no. 2 to the
               Company's Form 8-K filed March 1, 1996).

     *3.1   -  Amended and Restated Articles of Incorporation of MESA Inc.
               dated December 31, 1991 (Exhibit 3[a] to the Company's Form 
               10-K dated December 31, 1991).

     *3.2   -  Amended and Restated Bylaws of MESA Inc. (Exhibit 3[c] to 
               the Company's Registration Statement on Form S-4, 
               Registration No. 33-42102).

     *4.1   -  Indenture dated as of May 1, 1993, among MESA Inc., MESA 
               Operating Limited Partnership, Mesa Capital Corporation and 
               Harris Trust and Savings Bank, as Trustee, relating to the 
               secured discount notes and including (a) a form of Secured
               Notes, (b) a form of Deed of Trust, Assignment of
               Production, Security Agreement and Financing Statement,
               dated as of May 1, 1993, between Mesa Operating Limited
               Partnership and Harris Trust and Savings Bank, as trustee,
               securing the Secured Notes, and (c) a form of Security
               Agreement, Pledge and Financing Statement dated as of May 1,
               1993, between Mesa Operating Limited Partnership and Harris
               Trust and Savings Bank, as trustee, securing the Secured
               Notes (Exhibit 4[f] to the Company's Form 10-Q/A dated June
               30, 1993).  

     *4.2   -  First Supplemental Indenture dated as of January 5, 1994,
               among MESA Inc., Mesa Operating Co., Mesa Capital Corporation
               and Harris Trust and Savings Bank, as Trustee (Exhibit 4.2 to
               the Company's Registration Statement on Form S-1,
               Registration No. 33-51909).

     *4.3   -  First Supplement to Security Agreement, Pledge and Financing
               Statement dated as of March 2, 1994, by Mesa Operating Co. in
               favor of Harris Trust and Savings Bank, as Trustee for the 
               pro rata benefit of the Noteholders under the Indenture
               (Exhibit 4.9 to the Company's Form 10-Q dated March 31, 
               1994).

     *4.4   -  Indenture dated as of May 1, 1993, among MESA Inc., MESA 
               Operating Limited Partnership, Mesa Capital Corporation and 
               American Stock Transfer & Trust Company, as Trustee, relating
               to the unsecured discount notes (Exhibit 4[g] to the
               Company's Form 10-Q/A dated June 30, 1993).

     *4.5   -  First Supplemental Indenture dated as of January 5, 1994,
               among MESA Inc., Mesa Operating Co., Mesa Capital Corporation
               and American Stock Transfer & Trust Company, as Trustee
               (Exhibit 4.4 to the Company's Registration Statement on Form
               S-1, Registration No. 33-51909).

     *4.6   -  Indenture dated May 1, 1989, among Mesa Capital Corporation,
               Mesa Limited Partnership, Mesa Operating Limited Partnership,
               and Texas Commerce Bank National Association, as Trustee
               (Exhibit 4[c] to the Partnership's Form 10-Q dated March 31,
               1989).

     *4.7   -  First Supplemental Indenture dated as of December 31, 1991,
               among Mesa Capital Corporation, MESA Inc., Mesa Operating
               Limited Partnership, as Issuers, and Texas Commerce Bank
               National Association, as Trustee (Exhibit 4[e] to the
               Company's Form 10-K dated December 31, 1991).

     *4.8   -  Second Supplemental Indenture dated as of April 30, 1992, 
               among Mesa Capital Corporation, MESA Inc., Mesa Operating 
               Limited Partnership and Texas Commerce Bank National 
               Association, as Trustee (Exhibit 4[k] to the Company's Form 
               10-Q dated June 30, 1992).

     *4.9   -  Third Supplemental Indenture dated as of August 26, 1993,
               among Mesa Capital Corporation, MESA Inc., Mesa Operating 
               Limited Partnership and Texas Commerce Bank National 
               Association, as Trustee (Exhibit 4[l] to the Company's Form 
               10-Q/A dated June 30, 1993).

     *4.10  -  Fourth Supplemental Indenture dated as of January 5, 1994,
               among MESA Inc., Mesa Operating Co., Mesa Capital Corporation 
               and Texas Commerce Bank National Association, as Trustee
               (Exhibit 4.16 to the Company's Registration Statement on Form
               S-1, Registration No. 33-51909).

     *4.11  -  Indenture dated as of May 30, 1991, among Hugoton Capital
               Limited Partnership, Hugoton Capital Corporation and Bankers
               Trust Company (Exhibit 4[e] to the Partnership's Form 10-Q
               dated June 30, 1991).

     *4.12  -  First Supplemental Indenture dated September 1, 1991, among
               Hugoton Capital Limited Partnership, Hugoton Capital
               Corporation and Bankers Trust Company, as Trustee (Exhibit 
               4[h] to the Company's Registration Statement on Form S-4, 
               Registration No. 33-42102).

     *4.13  -  Amended and Restated Mortgage, Assignment, Security Agreement
               and Financing Statement dated June 12, 1991, from Hugoton
               Capital Limited Partnership to Bankers Trust Company, as
               Collateral Agent (Exhibit 4[f] to the Partnership's Form 10-Q
               dated June 30, 1991).

     *4.14  -  Third Amended and Restated Credit Agreement dated as of
               November 29, 1994, among the Company, Mesa Operating Co., and
               the Banks named in this Credit Agreement and Societe
               Generale, Southwest Agency, as Agent (Exhibit 4.7 to the
               Company's Form 10-K dated December 31, 1994).

     *4.15  -  Intercreditor Agreement dated as of August 26, 1993, among
               Societe Generale, Southwest Agency, as agent for the Banks
               under the Company's Credit Agreement, Harris Trust and
               Savings Bank, as trustee with respect to the Secured Notes,
               and American Stock Transfer & Trust Company, as trustee with
               respect to the Unsecured Notes (Exhibit 4.18 to the Company's
               Registration Statement on Form S-4, Registration No. 
               33-53706).

               The Registrant agrees to furnish to the Commission upon 
               request any instruments defining the right of holders of 
               long-term debt with respect to which the total amount 
               outstanding does not exceed 10% of the total assets of the
               Registrant and its subsidiaries on a consolidated basis.

    *10.1   -  Form of First Amendment to Deferred Compensation Agreement
               and Life Insurance Agreement between MESA Petroleum Co. and
               certain officers and key employees (Exhibit 10[i] to the
               Company's Form 10-K dated December 31, 1980).

    *10.2   -  Contract dated January 3, 1928, between Colorado Interstate 
               Gas Company and Amarillo Oil Company (the "B" Contract)
               (Exhibit 10.1 to Pioneer Corporation's Form 10-K dated
               December 31, 1985).

    *10.3   -  Amendments to the "B" Contract (Exhibit 10.2 to Pioneer
               Corporation's Form 10-K dated December 31, 1985).

    *10.4   -  Gathering Charge Agreement dated January 20, 1984, as 
               amended, with respect to the "B" Contract (Exhibit 10.3 to
               Pioneer Corporation's Form 10-K dated December 31, 1985).

    *10.5   -  Agreement of Compromise and Settlement dated May 29, 1987,
               between the Partnership and Colorado Interstate Gas Company
               (Confidential Treatment Requested) (Exhibit 10[s] to the
               Partnership's Form 10-K dated December 31, 1987).

    *10.6   -  Agreement of Sale between Pioneer Corporation and Cabot
               Corporation dated August 29, 1984 (Exhibit 10.5 to Pioneer
               Corporation's Form 10-K dated December 31, 1985).

    *10.7   -  Settlement Agreement dated March 15, 1989, by and among MESA
               Operating Limited Partnership and Mesa Limited Partnership, 
               et al, Energas Company and the City of Amarillo (Exhibit
               10[k] to the Partnership's Form 10-K dated December 31,
               1990).  

    *10.8   -  Gas Purchase Agreement dated December 1, 1989, between 
               Williams Natural Gas Company and Mesa Operating Limited
               Partnership acting on behalf of itself and as agent for MESA
               Midcontinent Limited Partnership (Exhibit 10.1 to
               Registration Statement of the Partnership on Form S-3,
               Registration No. 33-32978).

    *10.9   -  "B" Contract Production Allocation Agreement dated July 29,
               1991, and effective as of January 1, 1991, between Colorado
               Interstate Gas Company and Mesa Operating Limited
               Partnership (Exhibit 10[r] to the Company's Form 10-K dated 
               December 31, 1991).

    *10.10  -  Amendment to "B" Contract Production Allocation Agreement 
               effective as of January 1, 1993, between Colorado Interstate 
               Gas Company and Mesa Operating Limited Partnership (Exhibit
               10.24 to the Company's Registration Statement on Form S-1,
               Registration No. 033-51909).

    *10.11  -  Amended Supplemental Stipulation and Agreement between
               Colorado Interstate Gas Company and Mesa Operating Limited 
               Partnership dated June 19, 1991 (Exhibit 10[w] to the
               Company's Registration Statement on Form S-4, Registration 
               No. 33-42102).

    *10.12  -  Amended Peak Day Gas Purchase Agreement dated effective June
               19, 1991, between Colorado Interstate Gas Company and MESA
               Operating Limited Partnership (Exhibit 10[t] to the 
               Company's Form 10-K dated December 31, 1991).

    *10.13  -  Omnibus Amendment to Collateral Instruments to Supplemental
               Stipulation and Agreement dated June 19, 1991, between 
               Colorado Interstate Gas Company and Mesa Operating Limited
               Partnership (Exhibit 10[u] to the Company's Form 10-K dated
               December 31, 1991).

     10.14  -  Amarillo Supply Agreement between Mesa Operating Limited
               Partnership, Seller, and Energas Company, a division of Atmos
               Energy Corporation, Buyer, dated effective January 2, 1993.

     10.15  -  Gas Gathering Agreement-Interruptible between Colorado
               Interstate Gas Company, Transporter, and Mesa Operating
               Limited Partnership, Shipper, dated effective October 1,
               1993, as amended by agreements dated January 1, 1994, January
               5, 1994, and June 1, 1994.

     10.16  -  Gas Supply Agreement dated May 11, 1994, between Mesa
               Operating Co., as successor to Mesa Operating Limited
               Partnership, acting on behalf of itself and as agent for
               Hugoton Capital Limited Partnership, and Williams Gas
               Marketing Company, and Gas Supply Guarantee dated May 11,
               1994.

    *10.17  -  Gas Transportation Agreement dated June 14, 1994, between 
               Western Resources, Inc. and Mesa Operating Co., acting on
               behalf of itself and as agent for Hugoton Capital Limited
               Partnership (Exhibit 10.24 to the Company's Form 10-K dated
               December 31, 1994).

    *10.18  -  Incentive Bonus Plan of Mesa Operating Limited Partnership, 
               as amended, dated effective January 1, 1986 (Exhibit 10[s]
               to the Partnership's Form 10-K dated December 31, 1990).

    *10.19  -  Performance Bonus Plan of Mesa Operating Limited Partnership
               dated effective January 1, 1990 (Exhibit 10[t] to the
               Partnership's Form 10-K dated December 31, 1990).

    *10.20  -  1991 Stock Option Plan of MESA (Exhibit 10[v] to the
               Company's Form 10-K dated December 31, 1991).

    *10.21  -  Split-Dollar Insurance Agreements dated June 29, 1992, by and
               between Mesa Operating Limited Partnership and Boone Pickens
               and Paul Cain, respectively, and Collateral Assignments
               dated as of June 29, 1992, by Boone Pickens and Paul Cain,
               respectively (Exhibit 10[aa] to the Company's Form 10-K
               dated December 31, 1992).

     10.22  -  Interruptible Gas Transportation and Sales Agreement dated
               January 1, 1991, between Mesa Operating Limited Partnership
               and Energas Company and Amendment dated January 1, 1995.

     10.23  -  "B" Contract Operating Agreement dated January 1, 1988,
               between Mesa Operating Limited Partnership and Colorado
               Interstate Gas Company.

     10.24  -  "B" Contract Agreement of Compromise and Settlement dated
               May 29, 1987, between Mesa Operating Limited Partnership and
               Colorado Interstate Gas Company, and Amendment to Gathering
               Agreement dated July 15, 1990.

     10.25  -  Gas Purchase Agreement dated January 1, 1996, between Mesa
               Operating Co., as Seller, and KN Marketing L.P., as Buyer, 
               and Amendment dated August 1, 1995.

     10.26  -  Change in Control Retention/Severance Plan adopted August 
               22, 1995, and Amendment dated October 20, 1995.

     22     -  List of Subsidiaries of the Company.

     27     -  Article 5 of Regulation S-X Financial Data Schedule 
               for Year-End 1995 Form 10-K.

     28     -  Summary Report of the Company relating to proved oil and gas
               reserves at December 31, 1995.

(b)  Reports on Form 8-K
- ------------------------

     Current Report on Form 8-K dated February 28, 1996, and filed March 1,
1996, regarding a letter of intent between the Company and Rainwater, Inc.,
relating to an equity investment to be made in connection with the
refinancing of all the Company's debt.


<PAGE>
                                 SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be
signed on its behalf by the undersigned, thereunto duly authorized.

                                                    MESA INC.


                                  By:            /s/ Jon Brumley
                                       ------------------------------------
Date:  January 24, 1997                             (Jon Brumley, 
       ----------------                        Chief Executive Officer)
                                 ----------

     Pursuant to the requirements of the Securities Exchange Act of 1934,
this report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.

         Signature                       Title                    Date
         ---------                       -----                    ----

/s/ Jon Brumley
- -------------------------  Chief Executive Officer and      January 24, 1997
   (Jon Brumley)             Chairman of the Board of 
                             Directors
                             (Principal Executive Officer)

/s/ Dennis E. Fagerstone
- -------------------------  Senior Vice President and        January 24, 1997
   (Dennis E. Fagerstone)    Chief Operating Officer

/s/ Stephen K. Gardner
- -------------------------  Senior Vice President and        January 24, 1997
   (Stephen K. Gardner)      Chief Financial Officer 
                             (Principal Financial Officer)

/s/ Wayne A. Stoerner
- -------------------------  Controller                       January 24, 1997
   (Wayne A. Stoerner)       (Principal Accounting Officer)

/s/ John S. Herrington
- -------------------------  Director                         January 24, 1997
   (John S. Herrington)

/s/ Kenneth A. Hersh
- -------------------------  Director                         January 24, 1997
   (Kenneth A. Hersh)

/s/ Boone Pickens     
- -------------------------  Director                         January 24, 1997
   (Boone Pickens)

/s/ Richard E. Rainwater
- -------------------------  Director                         January 24, 1997
   (Richard E. Rainwater)

/s/ Philip B. Smith 
- -------------------------  Director                         January 24, 1997
   (Philip B. Smith)
/s/ Robert L. Stillwell 
- -------------------------  Director                         January 24, 1997
   (Robert L. Stillwell)



          CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
          --------------------------------------------------------

                                                         Page in Form 10-K
                                                         ----------------- 

Report of Independent Public Accountants................        F-2
Consolidated Statements of Operations...................        F-3
Consolidated Balance Sheets.............................        F-4 
Consolidated Statements of Cash Flows...................        F-5
Consolidated Statements of Changes
  in Stockholders' Equity...............................        F-6
Notes to Consolidated Financial Statements..............        F-7
Supplemental Financial Data.............................        F-8

                                    F-1   

<PAGE>

<PAGE>
                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
                   ----------------------------------------

To MESA Inc.:

We have audited the accompanying consolidated balance sheets of MESA Inc. (a
Texas corporation) and subsidiaries as of December 31, 1995 and 1994, and
the related consolidated statements of operations, cash flows and changes in
stockholders' equity for each of the three years in the period ended
December 31, 1995.  These financial statements are the responsibility of the
Company's management.  Our responsibility is to express an opinion on these
financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free
of material misstatement.  An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements. 
An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation.  We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of MESA
Inc. and subsidiaries as of December 31, 1995 and 1994, and the results of
their operations and their cash flows for each of the three years in the
period ended December 31, 1995, in conformity with generally accepted
accounting principles.


                                                   
                                                    /s/ Arthur Andersen LLP
                                                    -----------------------
                                                    ARTHUR ANDERSEN LLP
Dallas, Texas
March 6, 1996(except with respect
to the matters discussed in Note 14,
as to which the date is August 8, 1996)

                                    F-2   

<PAGE>
<PAGE>
                                  MESA Inc.

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                     -------------------------------------
                     (in thousands, except per share data)

                                                Years Ended December 31
                                            -------------------------------
                                              1995       1994       1993
Revenues:                                   ---------  ---------  ---------
     Natural gas........................... $ 129,534  $ 139,580  $ 141,798
     Natural gas liquids...................    75,321     72,771     61,427
     Oil and condensate....................    19,594      7,877     12,428
     Other.................................    10,510      8,509      6,551
                                            ---------  ---------  ---------
                                              234,959    228,737    222,204
                                            ---------  ---------  ---------
Costs and Expenses:
     Lease operating.......................    51,815     52,655     51,819
     Production and other taxes............    18,403     21,306     20,332
     Exploration charges...................     6,604      5,157      2,705
     General and administrative............    26,749     28,649     25,237
     Depreciation, depletion and 
       amortization........................    83,423     92,287    100,099
                                            ---------  ---------  ---------
                                              186,994    200,054    200,192
                                            ---------  ---------  ---------
Operating Income...........................    47,965     28,683     22,012
                                            ---------  ---------  ---------
Other Income (Expense):
     Interest income.......................    15,922     13,457     10,704
     Interest expense......................  (148,630)  (144,757)  (142,002)
     Gains from investments................    18,420      6,698      3,954
     Gains from collections from
       Bicoastal Corporation...............     6,352     16,577     18,450
     Gains on dispositions of oil 
       and gas properties..................      --         --        9,600
     Litigation settlement.................      --         --      (42,750)
     Gain from adjustment of contingency
       reserve.............................      --         --       24,000
     Other.................................     2,403     (4,011)    (6,416)
                                            ---------  ---------  ---------
                                             (105,533)  (112,036)  (124,460)
                                            ---------  ---------  ---------
Net Loss................................... $ (57,568) $ (83,353) $(102,448)
                                            =========  =========  =========
Net Loss Per Common Share.................. $    (.90) $   (1.42) $   (2.61)
                                            =========  =========  =========
Weighted Average Common Shares Outstanding.    64,050     58,860     39,272
                                            =========  =========  =========

       (See accompanying notes to consolidated financial statements.)

                                    F-3   

<PAGE>

<PAGE>
                                   MESA Inc.

                         CONSOLIDATED BALANCE SHEETS 
                         ---------------------------
                      (in thousands, except share data)
                                                          December 31
                                                     ----------------------
                        ASSETS                          1995        1994
                                                     ----------  ----------
Current Assets:
     Cash and cash investments.....................  $  149,143  $  143,422
     Investments...................................      38,280      19,112
     Accounts and notes receivable.................      44,734      38,938
     Other.........................................       4,590       3,372
                                                     ----------  ----------
          Total current assets.....................     236,747     204,844
                                                     ----------  ----------
Property, Plant and Equipment:
     Oil and gas properties, wells 
       and equipment, using the successful 
       efforts method of accounting................   1,900,163   1,867,842
     Office and other..............................      41,603      43,836
     Accumulated depreciation, depletion 
       and amortization............................    (859,077)   (781,230)
                                                     ----------  ----------
                                                      1,082,689   1,130,448
                                                     ----------  ----------
Other Assets:
     Restricted cash of subsidiary partnership.....      57,731      61,299
     Gas balancing receivable......................      56,020      54,971
     Other.........................................      31,509      32,397
                                                     ----------  ----------
                                                        145,260     148,667
                                                     ----------  ----------
                                                     $1,464,696  $1,483,959
                                                     ==========  ==========
         LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
     Current maturities on long-term debt..........  $  101,413  $   30,537
     Accounts payable and accrued liabilities......      31,068      40,468
     Interest payable..............................      60,465      18,184
                                                     ----------  ----------
          Total current liabilities................     192,946      89,189
                                                     ----------  ----------
Long-Term Debt.....................................   1,135,330   1,192,756
                                                     ----------  ----------
Deferred Revenue...................................      17,578      21,900
                                                     ----------  ----------
Other Liabilities..................................      51,838      55,542
                                                     ----------  ----------
Contingencies

Stockholders' Equity:
     Preferred stock, $.01 par value, authorized
       10,000,000 shares; no shares issued and
       outstanding.................................        --          -- 
     Common stock, $.01 par value, authorized
       100,000,000 shares; outstanding 64,050,009
       and 64,050,009 shares, respectively.........         640         640
     Additional paid-in capital....................     398,965     398,965
     Accumulated deficit...........................    (332,601)   (275,033)
                                                     ----------  ----------
                                                         67,004     124,572
                                                     ----------  ----------
                                                     $1,464,696  $1,483,959
                                                     ==========  ==========
       (See accompanying notes to consolidated financial statements.)
                                    F-4   
<PAGE>

                                    MESA Inc.

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                     -------------------------------------
                                (in thousands)

                                                 Years Ended December 31
                                              -----------------------------
                                                1995       1994      1993
                                              --------  ---------  --------
Cash Flows From Operating Activities:
     Net loss................................ $(57,568) $ (83,353)$(102,448)
     Adjustments to reconcile net loss 
       to net cash provided by 
       operating activities:
          Depreciation, depletion and 
            amortization.....................   83,423     92,287   100,099
          Gains on dispositions of 
            oil and gas properties...........     --         --      (9,600)
          Accreted interest on discount notes   38,957     79,352    49,160
          Accrued interest exchanged for
            discount notes...................     --         --      15,395
          Litigation settlement..............     --      (42,750)   42,750
          Gain from adjustment of 
            contingency reserves.............     --         --     (24,000)
          Decrease (increase) in gas 
            balancing receivables............    1,516     (7,840)   (4,942)
          Decrease in deferred natural gas
            revenue..........................   (4,219)      (785)   (3,370)
          Settlement of prior year tax claims     --         --     (12,931)
          Natural gas hedging activities.....   (9,715)     9,715       324
          Sales of investments...............   48,555     18,771    39,283
          Purchases of investments...........  (49,003)   (19,866)  (34,711)
          Gains from investments.............  (18,420)    (6,698)   (3,954)
          (Increase) decrease in 
            accounts receivable..............  (12,047)     5,934     1,986
          Increase (decrease) in payables 
            and accrued liabilities..........   45,243     (3,142)  (15,887)
          Other..............................    2,519      6,972    (4,662)
                                              --------   --------  --------
          Net cash provided by 
            operating activities.............   69,241     48,597    32,492
                                              --------   --------  --------
Cash Flows From Investing Activities:
     Capital expenditures....................  (42,297)   (32,590)  (29,636)
     Proceeds from dispositions of 
       oil and gas properties................     --         --      26,118
     Collection of notes receivable..........     --         --      47,501
     Other...................................      860     (7,660)   (6,461)
                                              --------   --------  --------
          Net cash provided by (used in)
            investing activities.............  (41,437)   (40,250)   37,522
                                              --------   --------  --------
Cash Flows From Financing Activities:
     Issuance of common stock................     --       93,067      --  
     Repayments of long-term debt............  (25,507)  (175,107)  (80,102)
     Long-term borrowings....................     --       77,754      --  
     Debt issuance costs.....................     --         --      (9,651)
     Other...................................    3,424        652     1,251
                                              --------   --------  --------
          Net cash used in 
            financing activities.............  (22,083)    (3,634)  (88,502)
                                              --------   --------  --------
Net Increase (Decrease) in Cash and 
  Cash Investments...........................    5,721      4,713   (18,488)

Cash and Cash Investments 
  at Beginning of Year.......................  143,422    138,709   157,197
                                              --------   --------  --------
Cash and Cash Investments at End of Year..... $149,143   $143,422  $138,709
                                              ========   ========  ========
       (See accompanying notes to consolidated financial statements.) 
                                    F-5   
<PAGE>

                                  MESA Inc.

          CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
          ----------------------------------------------------------
                                (in thousands)

                                      Common Stock   Additional
                                     --------------   Paid-in    Accumulated
                                     Shares  Amount   Capital      Deficit
                                     ------  ------  ----------  -----------

Balance, December 31, 1992.......... 38,571   $386    $273,198    $ (89,232)
     Net loss.......................   --      --         --       (102,448)
     Common stock issued for
       0% convertible notes.........  7,523     75      29,239         --   
     Common stock issued for the 
       partial conversion of
       the General Partner
       minority interest............    417      4         907         --  
                                     ------   ----    --------    ---------
Balance, December 31, 1993.......... 46,511    465     303,344     (191,680)
     Net loss.......................   --      --         --        (83,353)
     Common stock issued for the 
       conversion of the remaining
       General Partner minority
       interest.....................  1,251     13       2,716         --  
     Common stock issued in 
       secondary public offering.... 16,288    162      92,905         --
                                     ------   ----    --------    ---------
Balance, December 31, 1994.......... 64,050    640     398,965     (275,033)
     Net loss.......................   --      --         --        (57,568)
                                     ------   ----    --------    ---------
Balance, December 31, 1995.......... 64,050   $640    $398,965    $(332,601)
                                     ======   ====    ========    =========

       (See accompanying notes to consolidated financial statements.)

                                    F-6   

<PAGE>




<PAGE>
                                  MESA Inc.

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 ------------------------------------------

(1)  Organization and Summary of Significant Accounting Policies
     ===========================================================

     MESA Inc., a Texas corporation, was formed in 1991 in connection with a
transaction (the "Corporate Conversion") which reorganized the business of
Mesa Limited Partnership (the "Partnership").  The Partnership was formed in
1985 to succeed to the business of Mesa Petroleum Co. ("Original Mesa"). 
Unless the context otherwise requires, as used herein the term "Company"
refers to MESA Inc. and its subsidiaries taken as a whole and includes its
predecessors.  

     The Company is primarily in the business of exploring for, developing,
producing, processing and selling natural gas and oil in the United States. 
Over 60% of the Company's annual equivalent production is natural gas and
the balance is principally natural gas liquids.  The Company's primary
producing areas are the Hugoton field of southwest Kansas, the West
Panhandle field of Texas and the Gulf of Mexico offshore Texas and
Louisiana.  Production from the Company's properties has access to a
substantial portion of the major metropolitan markets in the United States,
primarily in the midwest and northeast, through numerous pipelines and other
purchasers.
      
     The preparation of the consolidated financial statements of the Company
in conformity with generally accepted accounting principles requires
management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosure of contingent assets and
liabilities at the date of the consolidated financial statements and the
reported amounts of revenues and expenses during the reporting period. 
Actual results could differ from the estimates.     

Principles of Consolidation
- ---------------------------

     The Company owns and operates its oil and gas properties and other
assets through various direct and indirect subsidiaries.  Pursuant to the
Corporate Conversion, the Company obtained a 95.86% limited partnership
interest and Boone Pickens (the "General Partner") obtained a 4.14% general
partner interest in three direct subsidiary partnerships.  The general
partner interest was convertible into a total of 1,667,560 shares of common
stock of the Company.  On December 31, 1993, the General Partner converted
approximately one-fourth of his general partner interests into common stock. 
In early 1994 the Company effected a series of merger transactions which
resulted in the conversion of each of its direct subsidiary partnerships to
corporate form (see Note 13).  Pursuant to these mergers, the remaining
general partner interests in the Company's subsidiary partnerships held
directly or indirectly by the General Partner were converted into common
stock, thereby eliminating the minority interest.

     The accompanying consolidated financial statements reflect the
consolidated accounts of the Company and its subsidiaries after elimination
of intercompany transactions.  

     Certain reclassifications have been made to amounts reported in
previous years to conform to 1995 presentation.

Statements of Cash Flows
- ------------------------

     For purposes of the statements of cash flows, the Company classifies
all cash investments with original maturities of three months or less as
cash and cash investments.  

Investments
- -----------

     On January 1, 1994, the Company adopted Statement of Financial
Accounting Standards ("SFAS") No. 115, "Accounting for Certain Investments
in Debt and Equity Securities," which addresses the accounting and reporting
for investments in equity securities that have readily determinable fair
values and for all investments in debt securities.  The Company's portfolio
of securities is classified as "trading securities" under the provisions of
SFAS No. 115 and is reported at fair value, with unrealized gains and losses
included in net income (loss) for the current period.  The cost of
securities sold is determined on the first-in, first-out basis.  Prior to
January 1, 1994, investments in marketable securities were stated at the
lower of cost or market.  The adoption of SFAS No. 115 did not have a
material effect on the financial position or results of operations of the
Company.

     The Company enters into various energy futures contracts including New
York Mercantile Exchange ("NYMEX") futures contracts, commodity price swaps
and options which are not intended to be hedges of future natural gas or
crude oil production.  Investments in such contracts are adjusted to market
prices at the end of each reporting period and gains and losses are included
in gains from investments in the statements of operations.

Oil and Gas Properties
- ----------------------

     Under the successful efforts method of accounting, all costs of
acquiring unproved oil and gas properties and drilling and equipping
exploratory wells are capitalized pending determination of whether the
properties have proved reserves.  If an exploratory well is determined to be
nonproductive, the drilling and equipment costs of the well are expensed at
that time.  All development drilling and equipment costs are capitalized. 
Capitalized costs of proved properties and estimated future dismantlement
and abandonment costs are amortized on a property-by-property basis using
the unit-of-production method whereby the ratio of annual production to
beginning of period proved oil and gas reserves is applied to the remaining
net book value of such properties.  Oil and gas reserve quantities represent
estimates only and there are numerous uncertainties inherent in the
estimation process.  Actual future production may be materially different
from amounts estimated and such differences could materially affect future
amortization of proved properties.  Geological and geophysical costs and
delay rentals are expensed as incurred.

     Unproved properties are periodically assessed for impairment of value
and a loss is recognized at the time of impairment.  The aggregate carrying
value of proved properties is periodically compared with the undiscounted
future net cash flows from proved reserves, determined in accordance with
Securities and Exchange Commission (the "Commission") regulations, and a
loss is recognized if permanent impairment of value is determined to exist. 
A loss is recognized on proved properties expected to be sold in the event
that carrying value exceeds expected sales proceeds.

     In March 1995 the Financial Accounting Standards Board (the "FASB")
issued SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets and
for Long-Lived Assets to Be Disposed Of," which establishes accounting
standards for the impairment of long-lived assets, certain identifiable
intangibles and goodwill.  SFAS No. 121 requires a review for impairment
whenever circumstances indicate that the carrying amount of an asset may not
be recoverable.  In performing the review for recoverability, the Company
would estimate future cash flows (undiscounted and without interest charges)
expected to result from use of an asset and its eventual disposition. 
Impairment is recognized only if the carrying amount of an asset is greater
than the expected future cash flows. The amount of impairment is based on
the fair value of the asset.  Under SFAS No. 121, each field is individually
evaluated for impairment. The Company will adopt the provisions of SFAS No.
121 in 1996 and has estimated that impairment of approximately $10 to $12
million will be charged to operations in the first quarter of 1996.  Such
impairment relates primarily to a Gulf Coast oil and gas property.

Net Loss Per Common Share
- -------------------------

     The computations of net loss per common share are based on the weighted
average number of common shares outstanding during each period.

Fair Value of Financial Instruments
- -----------------------------------

     The Company's financial instruments consist of cash, marketable
securities, commodity price swaps, options, short-term trade receivables and
payables, restricted cash, notes receivable, and long-term debt.  The
carrying values of cash, marketable securities, notes receivable, short-term
trade receivables and payables, and restricted cash approximate fair value. 
The carrying values of the commodity price swaps and options represent their
required cash deposits plus or minus unrealized gains and losses (see Note
3).  The fair value of long-term debt is estimated based on the market
prices for the Company's publicly traded debt and on current rates available
for similar debt with similar maturities and security for the Company's
remaining debt (see Note 4).

Gas Revenues
- ------------

     The Company recognizes its ownership interest in natural gas production
as revenue.  Actual production quantities sold by the Company may be
different than its ownership share of production in a given period.  If the
Company's sales exceed its ownership share of production, the differences
are recorded as deferred revenue.  Gas balancing receivables are recorded
when the Company's ownership share of production exceeds sales.  The Company
also accrues production expenses related to its ownership share of
production.  At December 31, 1995, the Company had produced and sold a
cumulative net 21.9 billion cubic feet ("Bcf") of natural gas less than its
ownership share of production and had recorded gas balancing receivables,
net of deferred revenues, of approximately $38.8 million.  Substantially all
of the Company's gas balancing receivables and deferred revenue are
classified as long-term.

     The Company periodically enters into NYMEX natural gas futures
contracts as a hedge against natural gas price fluctuations.  Gains or
losses on such futures contracts are deferred and recognized as natural gas
revenue when the hedged production occurs.  The Company recognized net gains
of $12.7 million and $895,000 in 1995 and 1994, respectively, and a net loss
of $324,000 in 1993 related to hedging activities. 

Taxes
- -----

     The Company provides for income taxes using the asset and liability
method under which deferred income taxes are recognized for the tax
consequences of "temporary differences" by applying enacted statutory tax
rates applicable to future years to differences between the financial
statement carrying amounts and the tax bases of existing assets and
liabilities.  The effect on deferred taxes of a change in tax laws or tax
rates is recognized in income in the period that includes the enactment
date. 

(2)  Resources and Liquidity
     =======================

Long-term Debt and Cash Flows
- -----------------------------

     The Company is highly leveraged with over $1.2 billion of long-term
debt, including current maturities.  The major components of the Company's
debt are (1) $504.7 million of secured notes due in installments through
2012 at Hugoton Capital Limited Partnership ("HCLP"), an indirect, wholly
owned subsidiary, (2) $61.1 million (plus $11.4 million in letter of credit
obligations) outstanding under a bank credit facility, due in installments
through 1997, with the majority of such debt due on June 23, 1997, (3) $39.7
million of unsecured discount notes due on June 30, 1996, and (4) $617.4
million of secured discount notes due on June 30, 1998.  Both the secured
and unsecured discount notes are subordinate to the bank credit facility. 
See Note 4 for a complete description of the Company's long-term debt.

     The Company is required to make significant principal and interest
payments on its debt during the first six months of 1996.  Including the $42
million of interest paid on its discount notes on January 2, 1996, the
Company is required to make $123.5 million of principal and interest
payments related to its discount notes and $22.5 million of principal
payments related to its bank credit facility by June 30, 1996.

     The Company's bank credit facility contains a covenant requiring the
Company to maintain tangible adjusted equity, as defined, of at least $50
million.  At December 31, 1995, tangible adjusted equity was $64.7 million. 
Assuming no changes in its capital structure and no significant transactions
are completed, the Company expects to continue to report substantial net
losses and expects its tangible adjusted equity to fall below $50 million in
the first half of 1996.  If and when the Company determines that tangible
adjusted equity is below $50 million, an Event of Default, as defined, would
occur under the bank credit facility and the bank would have the right to
accelerate the payment of all outstanding principal and require cash
collateralization of letters of credit.  An Event of Default under the bank
credit facility would cause a cross default under the Company's secured and
unsecured discount note indentures unless and until the bank credit facility
default were cured or waived or the debt under the bank credit facility were
repaid or otherwise discharged.  The Events of Default, if they occur and
are not waived, could result in acceleration of approximately $656 million
of long-term debt principal due in mid-1997 and mid-1998 to the first half
of 1996.  Pursuant to the subordination provisions of the discount note
indentures, the Company would be prohibited from making any payments on such
notes for specified periods upon and during the continuance of any Event of
Default under the bank credit facility. 

     The assets and cash flows of HCLP that are subject to the mortgage
securing HCLP's debt are dedicated to service HCLP's debt and are not
available to pay creditors of the Company or its subsidiaries other than
HCLP. 

    The Company's current financial forecasts indicate, assuming no changes
in its capital structure and no significant transactions are completed, that
cash generated by operating activities, together with available cash and
investment balances will not be sufficient to make all of its required debt
principal and interest obligations due in June 1996.  If amounts outstanding
under the Credit Agreement were to be accelerated in the first half of 1996,
the Company would expect to have sufficient cash to meet the Credit
Agreement obligations and cure an Event of Default under the Credit
Agreement and avoid, at that time, cross defaults under the terms of its
Discount Note indentures.  However, such a payment would substantially
deplete the Company's remaining cash and investments balances.   The Company
will make decisions regarding such payments on its debt as they come due,
taking into account the status at that time of the Rainwater transaction
discussed below.

     Exploration of Strategic Alternatives/
     Proposed Transaction With Rainwater
     --------------------------------------

     In an effort to address its liquidity issues and to position the
Company for expansion through exploration and development, in December 1994
the Company announced its intent to sell all or a portion of its interests
in the Hugoton field. In the first quarter of 1995 the Company began an
auction process to sell such properties.  The Company's Board of Directors
(the "Board") concluded the auction process in the second quarter of 1995
after no acceptable bids were received for the Hugoton properties.

     On July 6, 1995, the Board approved and implemented a proposal
solicitation process which expanded its exploration of strategic
alternatives to include consideration of the sale of the Company, a stock-
for-stock merger, joint ventures, asset sales, equity infusions, and
refinancing transactions.  The Company engaged an independent financial
advisor to assist in these efforts and to solicit proposals on its behalf. 
The proposal solicitation process commenced in August 1995 and the Company
received proposals beginning on November 20, 1995.  

     On February 28, 1996, the Company signed a letter of intent with
Rainwater, Inc. ("Rainwater"), an independent investment company owned by
Ft. Worth, Texas, investor Richard Rainwater, to raise $265 million of
equity in connection with a refinancing of the Company's debt.  Pursuant to
the terms of the letter of intent, Rainwater will purchase in a private
placement approximately 58.8 million shares of a new class of convertible
preferred stock and the Company will offer approximately 58.4 million shares
of convertible preferred stock to the Company stockholders in a rights
offering (the "Rights Offering").  Rainwater will provide a standby
commitment to purchase any shares of preferred stock not subscribed to in
the Rights Offering.  Rights will be distributed to common stockholders on a
pro rata basis.  The rights will allow the stockholder to purchase, in
respect of each share of common stock, approximately .91 shares of preferred
stock at $2.26 per share, the same per share price at which Rainwater will
purchase preferred shares.  The rights will be transferrable and holders of
the rights will be offered over-subscription privileges for shares not
purchased by other rights holders.

     Each preferred share will be convertible into one share of the Company
common stock at any time prior to mandatory redemption in 2006.  An annual
8% pay-in-kind dividend will be paid on the preferred shares during the
first four years following issuance.  Thereafter, the 8% dividend may, at
the option of the Company, be paid in cash or additional shares depending on
whether certain financial tests are met.

     The preferred stock will represent 63.6% of the fully diluted common
shares at the time of issuance and 70.6% after the mandatory four-year pay-
in-kind period, assuming no other stock issuance by the Company.  The
preferred stock will have a liquidation price equal to the purchase price. 
The preferred shares purchased in the Rights Offering will vote with the
common stock as a single class on all matters, except as otherwise required
by law and except for certain special voting rights for shares held by
Rainwater.

     Rainwater will be entitled to elect two members of the Company's Board,
which will have seven directors.  The Rainwater designees will constitute
two of the three members of a newly formed executive committee of the Board. 
The executive committee will act for the whole Board on matters which by law
do not need Board authorization and will have authority over major capital
transactions, stock issuances, financing arrangements, budgeting, and other
items.

     During an interim 30-day period beginning February 28, 1996, the
Company, with assistance from Rainwater, will seek commitments for new bank
loans plus assurance of availability of new subordinated debt to be issued
in conjunction with the transaction.  Proceeds from the new debt, when
combined with proceeds from the newly issued equity and the Company's
available cash balances, would refinance or repay all of the Company's
existing debt.

     The proposed transaction is subject to certain conditions, including
negotiation and execution of definitive agreements, arrangement of the new
debt financing, due diligence by Rainwater and the Company stockholder
approval.  The parties anticipate executing definitive agreements in about
30 days.  The transaction will be submitted to a vote of stockholders at a
special meeting expected to take place in June 1996.  The Rights Offering
would commence promptly after that meeting.  There can be no assurance that
this transaction will be completed, or if completed, what the final terms or
timing thereof will be.  Nor can there be any assurance regarding the
availability or terms of any refinancing debt.

     The ability of the Company to continue as a going concern is dependent
upon several factors.  The successful completion of the Rainwater
transaction is expected to position the Company to operate and continue as a
going concern and to pursue its business strategies.  The consolidated
financial statements of the Company do not include any adjustments
reflecting any treatment other than going concern accounting.

     If the Rainwater transaction is not completed, the Company will pursue
other alternatives to address its liquidity issues and financial condition,
including other potential transactions arising from the proposal
solicitation process, the possibility of seeking to restructure its balance
sheet by negotiating with its current debt holders or seeking protection
from its creditors under the Federal Bankruptcy Code.

(3)  Investments
     ===========

     The value of investments are as follows (in thousands):

                                                           December 31
                                                       --------------------
                                                        1995         1994
                                                       -------      -------
     Equity securities:
          Cost......................................   $10,719       $9,489
          Unrealized loss...........................      (162)      (1,381)

     NYMEX Futures Contracts:            
          Margin Cash...............................    17,498        1,337
          Unrealized gain in hedge contracts........      --          6,823
          Unrealized gain in trading contracts......     7,558        2,844

     Commodity Price Swaps:
          Margin Cash...............................     2,434        --
          Unrealized loss in price swaps............      (811)       --

     Natural Gas Options:
          Premiums..................................        66        --
          Unrealized gain in trading options........       978        --
                                                       -------      -------
          Total market value........................   $38,280      $19,112
                                                       =======      =======

     In 1995 the Company recognized net gains of approximately $18.4 million
from its investments compared with net gains in 1994 of $6.7 million and in
1993 of $4.0 million.  These gains do not include gains or losses from
natural gas futures contracts accounted for as a hedge of natural gas
production.  Hedge gains or losses are included in natural gas revenue in
the period in which the hedged production occurs (see Note 1).

     The net investment gains and losses recognized during a period include
both realized and unrealized gains and losses.  The Company realized net
gains from investments of $12.3 million in 1995, $4.7 million in 1994, and
$2.3 million in 1993.  At December 31, 1995, the Company had recognized but
not realized approximately $7.6 million of gains associated primarily with
natural gas futures.  Subsequent to year end, the Company closed some of its
positions which were open on December 31, 1995.  As of March 6, 1996, the
Company had closed substantially all of the positions open at December 31,
1995, at a realized loss of $156,000.  Positions which were open at December
31, 1995, and remain open had unrealized gains of $1.7 million at March 6,
1996.  

     In 1995 the Company invested in certain over-the-counter commodity
price swap agreements for trading purposes.  The Company is required to make
payments to (or receive payments from) a counter party based on the
differential between a fixed and a variable price for specified natural gas
volumes.  The Company's agreements expire on the last day of trading for
April, May and June 1996 natural gas futures contracts as determined by the
NYMEX.  The Company is the fixed price payor on a notional quantity of 10.1
million British thermal units of natural gas with a fair value of $18.3
million at December 31, 1995.  The average fair value of such commodity
price swaps during 1995 was $18.4 million.  In 1995 the Company also entered
into over-the-counter natural gas futures call and put options contracts. 
At December 31, 1995, the open quantity of options was 1,800 contracts (each
contract represents 10,000 MMBtu of natural gas) with a fair value of $1.0
million.  The average fair value of such option contracts during 1995 was
$.4 million.  The counter party to these instruments is a credit-worthy
financial institution which is a recognized market-maker.  The Company
believes the risk of incurring losses related to credit risk of the counter
party is remote.

(4)  Long-term Debt
     ==============

     Long-term debt and current maturities are as follows (in thousands):

                                                         December 31
                                                   ------------------------
                                                      1995          1994
                                                   ----------    ---------- 

     HCLP Secured Notes..........................  $  504,674    $  520,180
     Credit Agreement............................      61,131        71,131
     12-3/4% secured discount notes..............     618,518       581,942
     12-3/4% unsecured discount notes............      39,725        37,345
     13-1/2% subordinated notes..................       7,390         7,390
     Other.......................................       5,305         5,305
                                                   ----------    ----------
                                                    1,236,743     1,223,293
     Current maturities..........................    (101,413)      (30,537)
                                                   ----------    ----------
     Long-term debt..............................  $1,135,330    $1,192,756
                                                   ==========    ==========

HCLP Secured Notes
- ------------------

     In 1991 HCLP issued $616 million of secured notes (the "HCLP Secured
Notes") in a private placement with a group of institutional lenders.  The
issuance also funded a $66 million restricted cash balance within HCLP,
which is available to supplement cash flows from the HCLP properties in the
event such cash flows are not sufficient to fund principal and interest
payments on the HCLP Secured Notes when due.  As the HCLP Secured Notes are
repaid, the required restricted cash balance is reduced.  HCLP holds
substantially all of the Company's Hugoton field natural gas properties.

     The HCLP Secured Notes were issued in 15 series and have final stated
maturities extending through 2012 but can be retired earlier.  The HCLP
Secured Notes outstanding at December 31, 1995, bear interest at fixed rates
ranging from 8.80% to 11.30% per annum (weighted average 10.31%).  Principal
and interest payments are made semiannually.  Provisions in the HCLP Secured
Note agreements require interest rate premiums to be paid to the noteholders
in the event that the HCLP Secured Notes are repaid more rapidly or slowly
than under the initial scheduled amortization.  Beginning in August 1994,
HCLP elected to make principal payments on the HCLP Secured Notes based on
actual production, rather than according to the initial scheduled
amortization.  As a result, interest rate premiums at a rate of 1.5% per
annum will be applied to those principal amounts not paid according to the
initial scheduled amortization and .35% per annum will be applied to the
remaining notes.  Such premiums have increased the effective weighted
average interest rate payable on the remaining HCLP Secured Notes
outstanding to 10.79% per annum at December 31, 1995. 

     The HCLP Secured Note agreements contain various covenants which, among
other things, limit HCLP's ability to sell or acquire oil and gas property
interests, incur additional indebtedness, make unscheduled capital
expenditures, make distributions of property or funds subject to the
mortgage, or enter into certain types of long-term contracts or forward
sales of production.  The agreements also require HCLP to maintain separate
existence from the Company and its other subsidiaries.  The assets of HCLP
that are subject to the mortgage securing the HCLP Secured Notes are
dedicated to service HCLP's debt and are not available to pay creditors of
the Company or its subsidiaries other than HCLP.  Any cash not subject to
the mortgage is available for distribution to the Company's subsidiaries
which own HCLP's equity.
     
     The HCLP Secured Note agreements also contain a provision which
requires calculation and payment of premiums on early retirement of the HCLP
Secured Notes.  The actual premiums due in the event of a redemption of the
HCLP Secured Notes will depend on prevailing interest rates at the date of
redemption and the amount of debt redeemed.  In the aggregate, such premiums
would have totaled $79 million as of December 31, 1995.  
     
     Revenues received from production from HCLP's Hugoton properties are
deposited in a collection account maintained by a collateral agent (the
"Collateral Agent").  The Collateral Agent releases or reserves funds, as
appropriate, for the payment of royalties, taxes, operating costs, capital
expenditures and principal and interest on the HCLP Secured Notes.  Only
after all required payments have been made may any remaining funds held by
the Collateral Agent be released from the mortgage.  

     By April 29, 1996, HCLP is required to obtain a reserve report as of
December 31, 1995, covering its Hugoton field properties prepared by an
independent engineering consultant.  HCLP is required to compare the reserve
quantities in such reserve report to the initial reserve quantities set
forth in the HCLP Secured Note agreements, adjusted for production.  If the
quantities in such reserve report are less than the adjusted initial
quantities, a Deficit Reserve Amount ("DRA"), as defined, is determined to
exist. To the extent a DRA exists, the Collateral Agent is required to
retain additional funds in the collection account subject to the mortgage
for the repayment of the HCLP Secured Notes. The Company is not obligated to
fund any principal payments at HCLP from sources other than HCLP's Hugoton
field properties. The independent reserve report has not been completed, but
HCLP has received preliminary indications that the independent engineers'
estimates of reserve quantities related to the Hugoton field properties will
reflect a downward revision from previous years.  Although HCLP has not
determined whether a DRA will result from such downward revisions,
preliminary estimates indicate that a DRA, if any, will not be material. 

     The restricted cash balance and cash held by the Collateral Agent for
payment of interest and principal on the HCLP Secured Notes are invested by
the Collateral Agent under the terms of a guaranteed investment contract
(the "GIC") with Morgan Guaranty Trust Co. of New York ("Morgan").  Morgan
was paid $13.9 million at the date of issuance of the HCLP Secured Notes to
guarantee that funds invested under the GIC would earn an interest rate
equivalent to the weighted average coupon rate on the outstanding principal
balance of the HCLP Secured Notes (10.31% at December 31, 1995).  A portion
of this amount may be refunded if the HCLP Secured Notes are repaid earlier
than if HCLP had produced according to its scheduled production, depending
primarily on prevailing interest rates at that time.

     HCLP's cash balances were as follows (in thousands):

                                                              December 31
                                                           ----------------
                                                            1995     1994
                                                           -------  -------

     Subject to the mortgage.............................. $40,163  $48,087
     Not subject to the mortgage..........................   7,450    1,551
                                                           -------  -------
     Cash included in current assets...................... $47,613  $49,638
                                                           =======  =======
     Restricted cash included in noncurrent assets........ $57,731  $61,299
                                                           =======  =======
     Refundable GIC fee included in noncurrent assets..... $ 9,010  $10,295
                                                           =======  =======

     Mesa Operating Co. ("MOC"), a Company subsidiary which owns 99% of the
limited partnership interests of HCLP, is party to a services agreement with
HCLP.  MOC provides services necessary to operate the Hugoton field
properties and market production therefrom, processes remittances of
production revenues and performs certain other administrative functions in
exchange for a services fee.  The fee totaled approximately $13.2 million in
1995, $12.8 million in 1994, and $11.4 million in 1993.

Credit Agreement
- ----------------

     As of December 31, 1995, the Company had outstanding borrowings of
approximately $61.1 million and letter of credit obligations of $11.4
million under its $82.5 million bank credit facility, as amended (the
"Credit Agreement").  The Credit Agreement requires principal payments of
$22.5 million in the first half of 1996 with the remainder due in June 1997
(including cash collateralization of letters of credit outstanding at that
time). 

     The rate of interest payable on borrowings under the amended Credit
Agreement is the lesser of the Eurodollar rate plus 2-1/2% or the prime rate
plus 1/2%.  Obligations under the Credit Agreement are secured by a first
lien on the Company's West Panhandle field properties, the Company's equity
interest in MOC and a 76% limited partner interest in HCLP.  

     The amended Credit Agreement requires the Company to maintain tangible
adjusted equity, as defined, of at least $50 million and available cash, as
defined, of at least $32.5 million.  At December 31, 1995, the Company's
tangible adjusted equity, as defined, was approximately $64.7 million and
available cash, as defined, was $139.5 million. See Note 2 for discussion of
the tangible adjusted equity covenant and its potential effect on the
Company's liquidity.

     The Credit Agreement also restricts, among other things, the Company's
ability to incur additional indebtedness, create liens, pay dividends,
acquire stock or make investments, loans and advances. 

Discount Notes
- --------------

     In conjunction with a debt exchange transaction consummated on August
26, 1993, (the "Debt Exchange"), the Company issued approximately $435.5
million initial accreted value, as defined, of 12-3/4% secured discount
notes due June 30, 1998 and $136.9 million initial accreted value, as
defined, of 12-3/4% unsecured discount notes due June 30, 1996 (together,
the "Discount Notes") in exchange for $293.7 million aggregate principal
amount of 12% subordinated notes and $292.6 million aggregate principal
amount of 13-1/2% subordinated notes (together with the $28.6 million of
accrued interest claims thereon).  The Company also issued $29.3 million
principal amount of 0% convertible notes due June 30, 1998, which were
converted into approximately 7.5 million shares of common stock by the end
of 1993.  The Discount Notes, which rank pari passu with each other, are
senior in right of payment to the remaining 13-1/2% subordinated notes due
1999 and subordinate to all permitted first lien debt, as defined, including
obligations under the Credit Agreement. 

     On March 2, 1994, the Company issued $48.2 million face amount of
additional 12-3/4% secured discount notes due June 30, 1998.  The proceeds
of $42.8 million were used to pay the settlement amount arising from the
1994 settlement of a lawsuit with Unocal Corporation ("Unocal").  The
additional indebtedness incurred to settle the Unocal lawsuit was
specifically permitted under the terms of the indentures governing the
Discount Notes and under the Credit Agreement.  (See Note 9 for additional
discussion of the Unocal litigation.) 

     The Discount Notes did not accrue interest through June 30, 1995;
however, the accreted value, as defined, of both series increased at a rate
of 12-3/4% per year, compounded semiannually, until June 30, 1995. 
Beginning July 1, 1995, each series began to accrue interest at an annual
rate of 12-3/4%, payable in cash semiannually in arrears, with the first
payment due on December 31, 1995.  

     In the second quarter of 1994 the Company completed a public offering 
in which 16.3 million shares of the Company's common stock were sold for net
proceeds of $93 million ($6 per share) (the "Equity Offering").  The Company
used approximately $87 million of the proceeds to redeem or repurchase $87
million accreted value ($99.1 million face amount at maturity) of 12-3/4%
unsecured discount notes which were due in 1996.  

     In the fourth quarter of 1994 the Company used proceeds from increased
borrowings under its amended Credit Agreement to redeem $37.6 million
accreted value ($40.0 million face amount at maturity) of 12-3/4% unsecured
discount notes which were due in 1996.

     The 12-3/4% secured discount notes are secured by second liens on the
Company's West Panhandle field properties and a 76% limited partner interest
in HCLP, both of which also secure obligations under the Credit Agreement. 
The Company's right to maintain first lien debt, as defined, is limited by
the terms of the Discount Notes to $82.5 million.

     See Note 2 for a discussion of certain cross-default provisions in the
Discount Note indentures which could become effective if the Company
defaults under the terms of the tangible adjusted equity covenant of the
Credit Agreement. 

     The indentures governing the Discount Notes restrict, among other
things, the Company's ability to incur additional indebtedness, pay
dividends, acquire stock or make investments, loans and advances.

Subordinated Notes
- ------------------

     The 13-1/2% subordinated notes are unsecured and mature in 1999.  
Interest on these notes is payable semiannually in cash. 

Interest and Maturities
- -----------------------

     The aggregate interest payments, net of amounts capitalized, made
during 1995, 1994, and 1993 were $63.8 million, $62.1 million and $86.5
million, respectively.  In addition, on January 2, 1996, according to terms
of the Discount Notes, the Company made a $42 million interest payment
related to its Discount Notes which was due December 31, 1995.  Payment of
approximately $39.0 million, $70.6 million and $64.6 million of interest
incurred during 1995, 1994 and 1993, respectively, has been deferred under
the terms of the Debt Exchange until the repayment dates of the Discount
Notes.  Such interest is included in interest expense in the 1995, 1994 and
1993 consolidated statements of operations.

     The scheduled principal repayments on long-term debt for the next five
years are as follows (in millions):

                                          1996   1997   1998   1999   2000
                                         ------ ------ ------ ------ ------

     HCLP Secured Notes(a).............. $ 33.9 $ 33.3 $ 36.1 $ 37.1 $ 36.0
     Credit Agreement(b)(c).............   22.5   38.6    --     --     --
     12-3/4% secured discount notes(d)..    --     --   617.4    --     --
     12-3/4% unsecured discount notes(d)   39.7    --     --     --     --
     13-1/2% subordinated notes.........    --     --     --     7.4    --
     Other..............................    5.3    --     --     --     --
                                         ------ ------ ------ ------ ------
          Total......................... $101.4 $ 71.9 $653.5 $ 44.5 $ 36.0
                                         ====== ====== ====== ====== ======
- ----------
     (a)  Principal payment requirements could be greater, in the
          aggregate, in 1996 through 1998 if a DRA is determined to exist.

     (b)  Excludes approximately $11.4 million in letter of credit 
          obligations currently outstanding and required to be cash 
          collateralized in June 1997.

     (c)  Maturities may be accelerated if tangible adjusted equity falls 
          below $50 million.  (See Note 2).

     (d)  Maturities may be accelerated if an Event of Default occurs and 
          continues under the Credit Agreement.  (See Note 2).

Fair Value of Long-term Debt
- ----------------------------

     The following is a summary of estimated fair value of the Company's
long-term debt as of the years ended (in thousands):

                                             1995                1994
                                      ------------------  ------------------
                                      Carrying    Fair    Carrying    Fair
                                       Amount    Value     Amount    Value
                                      --------  --------  --------  --------

     HCLP Secured Notes.............. $504,674  $568,641  $520,180  $535,135
     Credit Agreement................   61,131    61,131    71,131    71,131
     12-3/4% secured discount notes..  618,518   541,905   581,942   528,688
     12-3/4% unsecured discount notes   39,725    35,262    37,345    37,591
     13-1/2% subordinated notes......    7,390     7,390     7,390     7,390

     The fair value of long-term debt is estimated based on the market
prices for the Company's publicly traded debt and on current rates available
for similar debt with similar maturities and security for the Company's
remaining debt.  Based on the current financial condition of the Company,
there is no assurance that the Company could obtain borrowings under long-
term debt agreements with terms similar to those described above and receive
proceeds approximating the estimated fair values.

(5)  Income Taxes
     ============

     The Company provides for income taxes using the asset and liability
method under which deferred tax assets and liabilities are recognized by
applying the enacted statutory tax rates applicable to future years to
temporary differences between the financial statement and tax bases of
existing assets and liabilities.  The tax basis of the Company's
consolidated net assets is greater than the financial basis of those net
assets; therefore a net deferred tax asset has been recorded.  However, due
to the Company's history of net operating losses and its current financial
condition, a valuation allowance has been recorded which offsets the entire
net deferred tax asset.  A summary of the Company's net deferred tax asset
is as follows (in millions):

                                                              December 31
                                                            ---------------
                                                             1995     1994
                                                            ------   ------

     Deferred tax asset...................................  $  261   $  240
     Deferred tax liability...............................     --       -- 
     Valuation allowance..................................    (261)    (240)
                                                            ------   ------
          Net deferred tax asset..........................  $  --    $  -- 
                                                            ======   ======

     The principal components of the Company's net deferred tax asset
(utilizing a 39% combined federal and state income tax rate) and the
valuation allowance are as follows (in millions):

                                                              December 31
                                                            ---------------
                                                             1995     1994
                                                            ------   ------
     Tax basis of oil and gas properties in
       excess of financial basis..........................  $   75   $   80
     Regular tax net operating loss carryforward..........     184      156
     Other, net...........................................       2        4
     Valuation allowance..................................    (261)    (240)
                                                            ------   ------
          Net deferred tax asset..........................  $  --    $  -- 
                                                            ======   ======

     At December 31, 1995, the Company had a regular tax net operating loss
carryforward of approximately $470 million.  Additionally, the Company had
an alterative minimum tax loss carryforward available to offset future
alternative minimum taxable income of approximately $450 million.  If not
used, these carryforwards will expire between 2007 and 2010. 

     The Internal Revenue Service Code of 1986 (the "Code") contains
numerous provisions which restrict or limit the use of corporate tax
attributes in conjunction with corporate acquisitions, dispositions, and
reorganizations.  Included among these restrictive provisions is Code
Section 382 which, in general, limits the utilization of net operating loss
carryovers subsequent to a substantial change (generally more than 50%) in
corporate stock ownership.  The Section 382 ownership change (as defined for
tax purposes) is considered on a cumulative basis over a specified time
period, normally three years.  Successful completion of the Rainwater
transaction (see Note 2) is expected to result in a Section 382 ownership
change which will limit the utilization of the Company's tax carryforwards
prior to their expiration.

     The Company assumed from the Partnership any tax liabilities or refunds
which may arise as a result of any changes to Original Mesa's taxable income
or loss for open tax years.  During 1993, the Internal Revenue Service (the
"IRS") completed two field examinations of the tax returns filed by Original
Mesa for the tax years 1984 through 1987.  In December 1993 the Company made
a payment to the IRS of approximately $13 million, which payment includes
interest, in full settlement of all claims for these years.  The Company was
fully reserved for the additional tax assessment relating to the tax years
1984 through 1987.  As of January 1, 1995, there are no remaining open tax
years for Original Mesa for federal income tax purposes.  

(6)  Property Sales
     ==============

     In April 1993 the Company sold a portion of its Rocky Mountain area
properties for approximately $7.1 million, after adjustments, and recorded a
gain on the sale of approximately $4.1 million.  The Company also retained a
reversionary interest in the properties under which the Company will receive
a 50% net profits interest in the properties after the purchaser has
recovered its investment and certain other costs and expenses.

     In June 1993 the Company sold its interest in the deep portion of the
Hugoton field not owned by HCLP for approximately $19.0 million, after
adjustments, and recorded a gain on the sale of approximately $5.5 million.

(7)  Stockholders' Equity
     ====================

     At December 31, 1995, the Company had outstanding 64.1 million shares
of common stock.  In 1993 the Company issued 7.5 million shares of common
stock in conjunction with the Debt Exchange (see Note 4).  In late 1993 and
1994 the Company issued a total of approximately 1.7 million shares of
common stock in exchange for the General Partner's 4.14% interest in the
subsidiary partnerships of the Company (see Note 1).  In 1994 the Company
completed the Equity Offering which resulted in the issuance of an
additional 16.3 million shares of common stock.  Proceeds from the Equity
Offering increased stockholders' equity by approximately $93 million and
were used to reduce long-term debt (see Note 4). 

     The Company has authorized 10 million shares of preferred stock.  No
shares of preferred stock have been issued as of December 31, 1995.

(8)  Notes Receivable
     ================

     Prior to 1992 the Company had notes receivable totaling $68 million,
exclusive of interest, from Bicoastal Corporation ("Bicoastal") which was in
bankruptcy.  Because of the uncertainty of collection, the Company did not
record interest on these notes.  A plan of reorganization for Bicoastal was
approved by the Bankruptcy Court in September 1992.  During 1992 and 1993,
the Company collected a total of approximately $74 million from Bicoastal,
representing all of the Company's principal amount of allowed claims in the
bankruptcy reorganization plan, plus an additional amount representing a
portion of its interest claims.  As a result, the Company recorded gains of
$18.5 million in 1993 relating to collections in excess of the recorded
receivable.  In 1995 and 1994 the Company recorded gains of $6.4 million and
$16.6 million, respectively, from additional interest claims collected from
Bicoastal.

(9)  Contingencies 
     =============

Masterson
- ---------

    In February 1992 the current lessors of an oil and gas lease (the "Gas
Lease") dated April 30, 1955, between R. B. Masterson, et al., as lessor,
and Colorado Interstate Gas Company ("CIG"), as lessee, sued CIG in Federal
District Court in Amarillo, Texas, claiming that CIG had underpaid royalties
due under the Gas Lease.  The Company owns an interest in the Gas Lease.  In
August 1992 CIG filed a third-party complaint against the Company for any
such royalty underpayments which may be allocable to the Company's interest
in the Gas Lease.  The plaintiffs alleged that the underpayment was the
result of CIG's use of an improper gas sales price upon which to calculate
royalties and that the proper price should have been determined pursuant to
a "favored-nations" clause in a July 1, 1967, amendment to the Gas Lease
(the "Gas Lease Amendment").  The plaintiffs also sought a declaration by
the court as to the proper price to be used for calculating future
royalties.  

     The plaintiffs alleged royalty underpayments of approximately $500
million (including interest at 10%) covering the period from July 1, 1967,
to the present.  In March 1995 the court made certain pretrial rulings that
eliminated approximately $400 million of the plaintiffs' claims (which
related to periods prior to October 1, 1989), but which also reduced a
number of the Company's defenses.  The Company and CIG filed stipulations
with the court whereby the Company would have been liable for between 50%
and 60%, depending on the time period covered, of an adverse judgment
against CIG for post-February 1988 underpayments of royalties.  

     On March 22, 1995, a jury trial began and on May 4, 1995, the jury
returned its verdict. Among its findings, the jury determined that CIG had
underpaid royalties for the period after September 30, 1989, in the amount
of approximately  $140,000.  Although the plaintiffs argued that the
"favored-nations" clause entitled them to be paid for all of their gas at
the highest price voluntarily paid by CIG to any other lessor, the jury
determined that the plaintiffs were estopped from claiming that the
"favored-nations" clause provides for other than a pricing-scheme to
pricing-scheme comparison.  In light of this determination, and the
plaintiffs' stipulation that a pricing-scheme to pricing-scheme comparison
would not result in any "trigger prices" or damages, defendants asked the
court for a judgment that plaintiffs take nothing.  The court, on June 7,
1995, entered final judgment that plaintiffs recover no monetary damages. 
The Company cannot predict whether the plaintiffs will appeal.  However,
based on the jury verdict and final judgment, the Company does not expect
the ultimate resolution of this lawsuit to have a material adverse effect on
its financial position or results of operations.

Lease Termination
- -----------------

     In 1991 the Company sold certain producing oil and gas properties to
Seagull Energy Company ("Seagull").  In 1994 two lawsuits were filed against
Seagull in the 100th District Court in Carson County, Texas, by certain land
and royalty owners claiming that certain of the oil and gas leases owned by
Seagull have terminated due to cessation in production and/or lack of
production in paying quantities occurring at various times from first
production through 1994.  In the third quarter of 1995 Seagull filed third- 
party complaints against the Company claiming breach of warranty and false
representation in connection with the sale of such properties to Seagull. 
The Company believes it has several defenses to these lawsuits including a
two-year limitation on indemnification set forth in the purchase and sale
agreement.

     Seagull filed a similar third-party complaint against the Company
covering a different lease in the 69th District Court in Moore County,
Texas.  The Company believes it has similar defenses in this case.

     The plaintiffs in the cases against Seagull are seeking to terminate
the leases.  Seagull, in its complaint against the Company, is seeking
unspecified damages relating to any leases which are terminated.  

     The Company does not expect the resolution of this lawsuit to have a
material adverse effect on its financial position or results of operations.

Unocal
- ------

     The Company was subject to a lawsuit relating to a 1985 investment in
Unocal which asserted that certain profits allegedly realized by the Company
and other defendants upon the disposition of Unocal common stock in 1985
were recoverable by Unocal pursuant to Section 16(b) of the Securities
Exchange Act of 1934.  On January 11, 1994, the Company and other defendants
entered into a settlement agreement (the "Settlement Agreement") whereby
they agreed to pay Unocal an aggregate of $47.5 million, of which $42.75
million was to be paid by the Company and $4.75 million by the other
defendants.  The Settlement Agreement was approved by the court on February
28, 1994.  The Company funded its share of the settlement amount with
proceeds from issuance of additional long-term debt.  (See Note 4 for
discussion of the issuance of the additional long-term debt.)  As a result
of the settlement, the Company recognized a $42.8 million loss in the fourth
quarter of 1993.

Other
- -----

     The Company is also a defendant in other lawsuits and has assumed
liabilities relating to Original Mesa and the Partnership.  The Company does
not expect the resolution of these other matters to have a material adverse
effect on its financial position or results of operations.  

     The Company assumed certain litigation and tax-related obligations from
Original Mesa and the Partnership and also recorded certain contingent
liabilities relating to various matters, including litigation, office space
leases and retirement benefit obligations, in conjunction with the 1986
acquisition of Pioneer Corporation ("Pioneer") and the 1988 acquisition of
Tenneco Inc.'s midcontinent division.  During the fourth quarter of 1993,
the Company settled certain claims with the IRS (see Note 5) and resolved or
revalued certain other contingent liabilities to reflect actual or estimated
liabilities.  The Company had previously reserved for the IRS claims and
certain other contingencies in excess of the actual or estimated
liabilities.  As a result, the Company recorded a net gain of $24 million in
the fourth quarter of 1993.

(10) Employee Benefit Plans
     ======================

Retirement Plans
- ----------------

     The Company maintains two defined contribution retirement plans for the
benefit of its employees.  The Company expensed $.8 million in 1995, $3.3
million in 1994, and $3.2 million in 1993 in connection with these plans.

Option Plan
- -----------

     In December 1991 the stockholders of the Company approved the 1991
Stock Option Plan of the Company (the "Option Plan"), which authorized the
grant of options to purchase up to two million shares of common stock to
officers and key employees.  In May 1994 the stockholders of the Company
approved an amendment to the Option Plan which increased the number of
shares of common stock authorized from two million to four million.  The
exercise price for each share of common stock placed under option cannot be
less than 100% of the fair market value of the common stock on the date the
option is granted.  Upon exercise, the grantee may elect to receive either
shares of common stock or, at the discretion of the Option Committee of the
Board of Directors, cash or certain combinations of stock and cash in an
amount equal to the excess of the fair market value of the common stock at
the time of exercise over the exercise price.  At December 31, 1995, the
following stock options were outstanding:

                                                                  Number of
                                                                   Options
                                                                  ---------

     Outstanding at December 31, 1994............................ 2,926,460
          Granted................................................    20,000
          Exercised..............................................      --
          Forfeited..............................................   (14,070)
                                                                  ---------
     Outstanding at December 31, 1995............................ 2,932,390
                                                                  =========

     The outstanding options at December 31, 1995, are detailed as follows:

     Number of                    Date of     Exercise Price
      Options                      Grant        Per Share        Exercisable
     ---------                    --------    --------------     -----------

     1,126,000 .................. 01/10/92       $ 6.8125         1,126,000
       134,500 .................. 10/02/92        11.6875           134,500
       101,890 .................. 05/18/93         5.8125            81,512
       475,000 .................. 11/10/93         7.3750           380,000
        75,000 .................. 06/06/94         6.1875            41,250
     1,000,000 .................. 12/01/94         4.2500           550,000
        20,000 .................. 05/12/95         5.6875             6,000
     ---------                                                    ---------
     2,932,390                                                    2,319,262 
     =========                                                    =========

     Options are exercisable from the date of grant as follows:  after six
months, 30%; after one year, 55%; after two years, 80%; and after three
years, 100%.  At December 31, 1995, options for 1,004,890 shares were
available for grant.

     In October 1995 the FASB issued SFAS No. 123, "Accounting for Stock- 
Based Compensation," which establishes accounting and reporting standards
for stock-based employee compensation plans.  SFAS No. 123 defines a fair
value-based method of accounting for stock options or similar equity
instruments, but allows companies to continue to measure compensation cost
using the intrinsic value-based method prescribed by Accounting Principles
Board Opinion ("APB") No. 25, "Accounting for Stock Issued to Employees." 
Under the fair value-based method, compensation cost is measured at the
grant date based on the value of the award and is recognized over the
service period (generally, the vesting period).  Under the intrinsic value- 
based method, compensation cost is the excess, if any, of the quoted market
price of the stock at the date of grant over the exercise price.

     Under the provisions of SFAS No. 123, a company may elect to measure
compensation cost associated with its stock option and similar plans as a
component of compensation expense in its statement of operations.  Companies
may also elect to continue to measure compensation cost under the provisions
of APB No. 25.  Companies which elect to continue measurement under APB No.
25 are required to provide pro forma disclosure in the notes to financial
statements reflecting the difference, if any, between compensation cost
included in net income and the cost if the fair value-based method were used
including effects on earnings per share.  Since the inception of the Option
Plan, the Company has not recognized any compensation cost related to grants
of stock options.  The disclosure requirements of this statement are
effective for financial statements for fiscal years beginning after December
15, 1995.  At this time, the Company does not expect to adopt the fair
value-based method of accounting for its stock option plans and,
accordingly, adoption of this statement will have no impact on the Company's
results of operations.

Postretirement Benefits
- -----------------------

     Effective January 1, 1993, the Company adopted SFAS No. 106,
"Employers' Accounting for Postretirement Benefits Other Than Pensions,"
which requires that the costs of such benefits be recorded over the periods
of employee service to which they relate.  For the Company, this standard
primarily applies to postretirement medical benefits for retired and current
employees.  The liability for benefits existing at the date of adoption (the
"Transition Obligation") will be amortized over the remaining life of the
retirees or 20 years, whichever is shorter.

     The Company maintains two separate plans for providing postretirement
medical benefits.  One plan covers the Company's retirees and current
employees (the "MESA Plan").  The other plan relates to the retirees of
Pioneer which was acquired by the Company in 1986 (the "Pioneer Plan"). 
Under the MESA Plan, employees who retire from the Company and who have had
at least ten years of service with the Company after attaining age 45 are
eligible for postretirement health care benefits.  These benefits may be
subject to deductibles, copayment provisions, retiree contributions and
other limitations and the Company has reserved the right to change the
provisions of the plan.  The Pioneer Plan is maintained for Pioneer retirees
and dependents only and is subject to deductibles, copayment provisions and
certain maximum payment provisions.  The Company does not have the right to
change the Pioneer Plan or to require retiree contributions.  Both plans are
self-insured indemnity plans and both coordinate benefits with Medicare as
the primary payer.  Neither plan is funded.

     The following table reconciles the status of the two plans with the
amount included under other liabilities in the consolidated balance sheet at
December 31, 1995, (in thousands):
                                                 MESA    Pioneer
                                                 Plan     Plan       Total
                                                ------   -------    -------
     Accumulated Postretirement Benefit
       Obligation ("APBO"):
          Retirees and dependents............   $1,080   $11,289    $12,369
          Actives - fully eligible...........      353      --          353
          Other actives......................      731      --          731
                                                ------   -------    -------
               Total APBO....................    2,164    11,289     13,453
     Unrecognized Transition Obligation......   (1,420)   (2,310)    (3,730)
                                                ------   -------    -------
     Accrued Postretirement 
       Benefit Obligation....................   $  744   $ 8,979(a) $ 9,723
                                                ======   =======    =======
- ----------
     (a)  The Company established an accrued liability associated with the 
          Pioneer Plan in conjunction with its acquisition of Pioneer in
          1986.

     For measurement purposes, the 1995 annual rate of increase in per
capita cost of covered health care benefits was assumed to be 10% for those
participants under age 65 and 9% for those participants over age 65.  The
rates were assumed to decrease gradually to 5.0% by the year 2000 and to
remain at that level thereafter.  The health care cost trend rate assumption
affects the amount of the Transition Obligation and periodic cost reported. 
An increase in the assumed health care cost trend rates by 1% in each year
would increase the APBO as of December 31, 1995, by approximately $735,000
and the net periodic postretirement benefit cost for the year ended December
31, 1995, by approximately $77,000.  The net periodic postretirement benefit
cost for the year ended December 31, 1995, was approximately $1.4 million
based on the assumptions used.

     The discount rate used in determining the APBO as of December 31, 1995,
was 8%.

     The following table presents the Company's cost of postretirement
benefits other than pensions for the years ended December 31 (in thousands):

                                                    1995    1994    1993
                                                   ------  ------  ------
     Net periodic postretirement benefit cost:
          Service cost............................ $  124  $  110  $   96
          Interest cost...........................  1,005     988     988
          Amortization of Transition Obligation...    276     276     276
                                                   ------  ------  ------
                                                   $1,405  $1,374  $1,360
                                                   ======  ======  ======
     Actual costs of providing benefits:
          MESA Plan............................... $    4  $  120  $  123
          Pioneer Plan............................    918     666     909
                                                   ------  ------  ------
                                                   $  922  $  786  $1,032
                                                   ======  ======  ======

(11) Major Customers
     ===============

     In 1995 revenues include sales to Mapco Petroleum, Inc. ("Mapco") of
$75.0 million (34.4%) and Western Resources, Inc. ("WRI") of $21.9 million
(10.0%).  In 1994 revenues included sales to Mapco of $70.9 million (31.4%),
WRI of $37.4 million (16.6%), and Energas Company of $22.8 million (10.1%). 
In 1993 revenues included sales to Mapco of $60.2 million (27.5%), WRI of
$51.8 million (23.6%) and Natural Gas Clearinghouse of $23.1 million
(10.5%).

(12) Concentrations of Credit Risk
     =============================

     Substantially all of the Company's accounts receivable at December 31,
1995, result from oil and gas sales and joint interest billings to third
party companies in the oil and gas industry.  This concentration of
customers and joint interest owners may impact the Company's overall credit
risk, either positively or negatively, in that these entities may be
similarly affected by changes in economic or other conditions.  In
determining whether or not to require collateral from a customer or joint
interest owner, the Company analyzes the entity's net worth, cash flows,
earnings, and credit ratings.  Receivables are generally not collateralized. 
Historical credit losses incurred by the Company on receivables have not
been significant.

(13) Condensed Consolidating Financial Statements
     ============================================

     The Company conducts its operations through various direct and indirect
subsidiaries.  On December 31, 1995, the Company's direct subsidiaries were
MOC, Mesa Holding Co. ("MHC") and Hugoton Management Co. ("HMC").  MOC owns
all of the Company's interest in the West Panhandle field of Texas, the Gulf
Coast and the Rocky Mountain areas, as well as an approximate 99% limited
partnership interest in HCLP.  MHC owns cash and securities, an approximate
1% limited partnership interest in HCLP and 100% of Mesa Environmental
Ventures Co. ("Mesa Environmental"), a company established to compete in the
natural gas vehicle market.  HMC owns the general partner interest of HCLP. 
(See discussion below for 1994 changes in subsidiaries and HCLP ownership.) 
HCLP owns substantially all of the Company's Hugoton field natural gas
properties and is liable for the HCLP Secured Notes (see Note 4).  The
assets and cash flows of HCLP that are subject to the mortgage securing the
HCLP Secured Notes are dedicated to service the HCLP Secured Notes and are 
not available to pay creditors of the Company or its subsidiaries other than
HCLP.  MOC and the Company are liable for the Credit Agreement, the 13-1/2%
subordinated notes and the Discount Notes.  Mesa Capital Corp. ("Mesa
Capital"), a wholly owned financing subsidiary of MOC, is also an obligor
under the 13-1/2% subordinated notes and the Discount Notes.  Mesa Capital,
which has insignificant assets and results of operations, is included with
MOC in the condensed consolidating financial statements.  Other Company
subsidiaries in the condensed consolidating financial statements include
MHC, HMC, and Mesa Environmental.

     In early 1994 the Company effected a series of merger transactions
which resulted in the conversion of the predecessors of MOC, MHC, and the
other subsidiary partnerships, other than HCLP, to corporate form and
eliminated all of the General Partner's minority interests in the
subsidiaries.

     As of December 31, 1993, MHC had intercompany payables to MOC of
approximately $123 million.  On February 28, 1994, MHC assigned an 18%
limited partnership interest in HCLP (out of its total interest of
approximately 19%) to MOC in satisfaction of $90 million of intercompany
payables.  Provisions of the Discount Note indentures required the repayment
of intercompany indebtedness to specified levels and provided that any HCLP
limited partnership interests transferred in satisfaction of intercompany
debt would be valued at $5 million for each one percent of interest
assigned.  MHC repaid an additional $33 million of intercompany debt to MOC
in cash during 1994.  As a result of these transactions, MOC now owns 99% of
the limited partnership interest in HCLP, and all of MHC's intercompany debt
to MOC which was outstanding at December 31, 1993, was eliminated.

    The following are condensed consolidating financial statements of MESA
Inc., HCLP, MOC, and the Company's other subsidiaries combined (in
millions):

Condensed Consolidating Balance Sheets 
- --------------------------------------
                                                  Other    Consol.   The
                        MESA                     Company    and    Company
December 31, 1995       Inc.     HCLP      MOC    Subs.    Elimin. Consol'd
- -----------------      ------   ------   ------  -------- -------- --------

Assets:
  Cash and cash 
   investments.......  $   -    $   47   $   38   $   64   $   -    $  149
  Other current 
   assets............      -        20       53       15       -        88
                       ------   ------   ------   ------   ------   ------
    Total current
     assets..........      -        67       91       79       -       237
                       ------   ------   ------   ------   ------   ------
  Property, plant 
   and equipment,
   net...............      -       602      478        3       -     1,083
  Investment in 
   subsidiaries......      76       -       115       10     (201)      -  
  Intercompany
   receivables.......      -        -         9       -        (9)      - 
  Other noncurrent
   assets............      -        82       58        5       -       145
                       ------   ------   ------   ------   ------   ------
                       $   76   $  751   $  751   $   97   $ (210)  $1,465
                       ======   ======   ======   ======   ======   ======
Liabilities and
 Equity:
  Current  
   liabilities.......  $   -    $   64   $  128   $    1   $   -    $  193
  Long-term debt.....      -       471      665       -        -     1,136
  Intercompany 
   payables..........       9       -        -        -        (9)      -
  Other noncurrent
   liabilities.......      -        -        66        3       -        69
  Partners'/Stock-
   holders' equity
   (deficit).........      67      216     (108)      93     (201)      67
                       ------   ------   ------   ------   ------   ------
                       $   76   $  751   $  751   $   97   $ (210)  $1,465
                       ======   ======   ======   ======   ======   ======


<PAGE>
                                                  Other    Consol.   The
                        MESA                     Company    and    Company
December 31, 1994       Inc.     HCLP      MOC    Subs.    Elimin. Consol'd
- -----------------      ------   ------   ------  -------- -------- --------

Assets:
  Cash and cash 
   investments.......  $   -    $   50   $   24   $   70   $   -    $  144
  Other current 
   assets............      -        16       39        6       -        61
                       ------   ------   ------   ------   ------   ------
    Total current
     assets..........      -        66       63       76       -       205
                       ------   ------   ------   ------   ------   ------
  Property, plant 
   and equipment,
   net...............      -       626      503        1       -     1,130
  Investment in 
   subsidiaries......     134       -       126       10     (270)      -  
  Intercompany
   receivables.......      -        -         9       -        (9)      - 
  Other noncurrent
   assets............      -        88       58        3       -       149
                       ------   ------   ------   ------   ------   ------
                       $  134   $  780   $  759   $   90   $ (279)  $1,484
                       ======   ======   ======   ======   ======   ======
Liabilities and
 Equity:
  Current  
   liabilities.......  $   -    $   47   $   41   $    1   $   -    $   89
  Long-term debt.....      -       505      688       -        -     1,193
  Intercompany 
   payables..........       9       -        -        -        (9)      -
  Other noncurrent
   liabilities.......      -        -        73        4       -        77
  Partners'/Stock-
   holders' equity
   (deficit).........     125      228      (43)      85     (270)     125
                       ------   ------   ------   ------   ------   ------
                       $  134   $  780   $  759   $   90   $ (279)  $1,484
                       ======   ======   ======   ======   ======   ======

<PAGE>
Condensed Consolidating Statements of Operations
- ------------------------------------------------
Years Ended:
- ------------
                                                  Other    Consol.   The
                        MESA                     Company    and    Company
December 31, 1995       Inc.     HCLP      MOC    Subs.    Elimin. Consol'd
- -----------------      ------   ------   ------  -------- -------- --------

Revenues.............  $   -    $   97   $  137   $    1   $   -    $  235
                       ------   ------   ------   ------   ------   ------
Costs and Expenses:
  Operating, 
   exploration and 
   taxes.............      -        28       49       -        -        77
  General and
   administrative....      -        -        24        3       -        27
  Depreciation,
   depletion and
   amortization......      -        34       49       -        -        83
                       ------   ------   ------   ------   ------   ------
                           -        62      122        3       -       187
                       ------   ------   ------   ------   ------   ------

Operating Income
 (Loss)..............      -        35       15       (2)      -        48
                       ------   ------   ------   ------   ------   ------
Interest expense, net
 of interest income..      -       (47)     (91)       5       -      (133)
Equity in loss of 
 subsidiaries........     (58)      -       (11)      -        69       - 
Other................      -        -        21        6       -        27 
                       ------   ------   ------   ------   ------   ------
Net Income (Loss)....  $  (58)  $  (12)  $  (66)  $    9   $   69   $  (58)
                       ======   ======   ======   ======   ======   ======


<PAGE>
                                                  Other    Consol.   The
                        MESA                     Company    and    Company
December 31, 1994       Inc.     HCLP      MOC    Subs.    Elimin. Consol'd
- -----------------      ------   ------   ------  -------- -------- --------

Revenues.............  $   -    $  113   $  116   $  -     $   -    $  229
                       ------   ------   ------   ------   ------   ------
Costs and Expenses:
  Operating, 
   exploration and 
   taxes.............      -        30       49       -        -        79
  General and
   administrative....      -        -        26        3       -        29
  Depreciation,
   depletion and
   amortization......      -        37       55       -        -        92
                       ------   ------   ------   ------   ------   ------
                           -        67      130        3       -       200
                       ------   ------   ------   ------   ------   ------

Operating Income
 (Loss)..............      -        46      (14)      (3)      -        29
                       ------   ------   ------   ------   ------   ------
Interest expense, net
 of interest income..      -       (47)     (87)       3       -      (131)
Losses on 
 dispositions of 
 oil and gas
 properties..........      -        -        -       (91)(d)   91       -   
Equity in loss of
 subsidiaries........     (83)      -        (1)      -        84       - 
Other................      -        -        22       15      (18)      19 
                       ------   ------   ------   ------   ------   ------
Net Loss.............  $  (83)  $   (1)  $  (80)  $  (76)  $  157   $  (83)
                       ======   ======   ======   ======   ======   ======


<PAGE>
                                                  Other    Consol.   The
                        MESA                     Company    and    Company
December 31, 1993       Inc.     HCLP      MOC    Subs.    Elimin. Consol'd
- -----------------      ------   ------   ------  -------- -------- --------

Revenues.............  $   -    $  103   $  120   $   (1)  $   -    $  222
                       ------   ------   ------   ------   ------   ------
Costs and Expenses:
  Operating, 
   exploration and 
   taxes.............      -        27       48       -        -        75
  General and 
   administrative....      -        -        23        2       -        25
  Depreciation,
   depletion and
   amortization......      -        35       65       -        -       100
                       ------   ------   ------   ------   ------   ------
                           -        62      136        2       -       200
                       ------   ------   ------   ------   ------   ------
Operating Income
 (Loss)..............      -        41      (16)      (3)      -        22
                       ------   ------   ------   ------   ------   ------
Interest expense, net
 of interest income..      -       (50)     (83)       2       -      (131)
Intercompany interest
 income (expense)....      -        -        16      (16)      -        -  
Gains of dispositions
 of oil and gas
 properties..........      -        -        10       -        -        10
Equity in loss of
 subsidiaries........    (102)      -        (7)      (2)     111       -   
Other................      -        -       (42)      29       10       (3)
                       ------   ------   ------   ------   ------   ------
Net Income (Loss)....  $ (102)  $   (9)  $ (122)  $   10   $  121   $ (102)
                       ======   ======   ======   ======   ======   ======


<PAGE>
Condensed Consolidating Statements of Cash Flows
- ------------------------------------------------
Years Ended:
- ------------
                                                  Other    Consol.   The
                        MESA                     Company    and    Company
December 31, 1995       Inc.     HCLP      MOC    Subs.    Elimin. Consol'd
- -----------------      ------   ------   ------  -------- -------- --------

Cash Flows from
 Operating Activities  $   -    $   20   $   50   $   (1)  $   -    $   69
                       ------   ------   ------   ------   ------   ------
Cash Flows from
 Investing Activities:
  Capital 
   expenditures......      -       (10)     (30)      (2)      -       (42)
  Other..............      -        -         4       (3)      -         1
                       ------   ------   ------   ------   ------   ------
                           -       (10)     (26)      (5)      -       (41)
                       ------   ------   ------   ------   ------   ------
Cash Flows from
 Financing Activities:
  Repayments of 
   long-term debt....      -       (16)     (10)      -        -       (26)
  Other..............      -         4       -        -        -         4 
                       ------   ------   ------   ------   ------   ------
                           -       (12)     (10)      -        -       (22)
                       ------   ------   ------   ------   ------   ------
Net Increase (Decrease)
 in Cash and Cash 
 Investments.........  $   -    $   (2)  $   14   $   (6)  $   -    $    6
                       ======   ======   ======   ======   ======   ======


<PAGE>
                                                  Other    Consol.   The
                        MESA                     Company    and    Company
December 31, 1994       Inc.     HCLP      MOC    Subs.    Elimin. Consol'd
- -----------------      ------   ------   ------  -------- -------- --------

Cash Flows from
 Operating Activities  $   -    $   41   $  (15)  $   23   $   -    $   49
                       ------   ------   ------   ------   ------   ------
Cash Flows from
 Investing Activities:
  Capital 
   expenditures......      -        (7)     (26)      -        -       (33)
  Contributions to
   subsidiaries......     (93)      -        (5)      (1)      99       - 
  Distributions from
   subsidiaries......      -        -        10       -       (10)      - 
  Other..............      -        -        28       (2)     (33)      (7)
                       ------   ------   ------   ------   ------   ------
                          (93)      (7)       7       (3)      56      (40)
                       ------   ------   ------   ------   ------   ------
Cash Flows from
 Financing Activities:
  Issuance of 
   common stock......      93       -        -        -        -        93
  Repayments of 
   long-term debt....      -       (21)    (154)      -        -      (175)
  Long-term
   borrowings........      -        -        78       -        -        78 
  Contributions from
   equity holders....      -         6       93       -       (99)      - 
  Distribution to
   partners..........      -       (10)      -        -        10       -
  Other..............      -         1       (1)     (33)      33       -  
                       ------   ------   ------   ------   ------   ------
                           93      (24)      16      (33)     (56)      (4)
                       ------   ------   ------   ------   ------   ------
Net Increase (Decrease)
 in Cash and Cash 
 Investments.........  $   -    $   10   $    8   $  (13)  $   -    $    5
                       ======   ======   ======   ======   ======   ======

<PAGE>
                                                  Other    Consol.   The
                        MESA                     Company    and    Company
December 31, 1993       Inc.     HCLP      MOC    Subs.    Elimin. Consol'd
- -----------------      ------   ------   ------  -------- -------- --------

Cash Flows from
 Operating Activities  $   -    $   21   $   16   $   (4)  $   -    $   33
                       ------   ------   ------   ------   ------   ------
Cash Flows from
 Investing Activities:
  Capital 
   expenditures......      -        (8)     (21)      (1)      -       (30)
  Proceeds from 
   dispositions of
   oil and gas
   properties........      -        -        26       -        -        26
  Other..............      -        -        30       46      (35)      41 
                       ------   ------   ------   ------   ------   ------
                           -        (8)      35       45      (35)      37
                       ------   ------   ------   ------   ------   ------
Cash Flows from
 Financing Activities:
  Repayments of 
   long-term debt....      -       (39)     (41)      -        -       (80)
  Other..............      -         2      (10)     (35)      35       (8)
                       ------   ------   ------   ------   ------   ------
                           -       (37)     (51)     (35)      35      (88)
                       ------   ------   ------   ------   ------   ------
Net Increase (Decrease)
 in Cash and Cash 
 Investments.........  $   -    $  (24)  $   -    $    6   $   -    $  (18)
                       ======   ======   ======   ======   ======   ======

Notes to Condensed Consolidating Financial Statements
- -----------------------------------------------------

     (a)  These condensed consolidating financial statements should be read 
          in conjunction with the consolidated financial statements of the
          Company and notes thereto of which this note is an integral part.

     (b)  As of December 31, 1995, the Company owns 100% interest in each of
          MOC, MHC, and HMC.  These condensed consolidating financial
          statements present the Company's investment in its subsidiaries 
          and MOC's and MHC's investments in HCLP using the equity method. 
          Under this method, investments are recorded at cost and adjusted
          for the parent company's ownership share of the subsidiary's 
          cumulative results of operations.  In addition, investments 
          increase in the amount of contributions to subsidiaries and
          decrease in the amount of distributions from subsidiaries.

     (c)  The consolidation and elimination entries (i) eliminate the equity
          method investment in subsidiaries and equity in income (loss) of
          subsidiaries, (ii) eliminate the intercompany payables and
          receivables, (iii) eliminate other transactions between 
          subsidiaries including contributions and distributions, and (iv)
          establish the General Partner's minority interest in the
          consolidated results of operations and financial position of the
          Company.

     (d)  The condensed consolidating statement of operations of MHC for the 
          year ended December 31, 1994, reflects a $91 million loss from its
          disposition of an 18% equity interest in HCLP.  The HCLP equity
          interest was used to repay a portion of MHC's intercompany payable
          to MOC and was valued, in accordance with the provisions of the
          Discount Note indentures, at $5 million for each one percent of
          interest assigned.  A loss was recognized for the difference
          between the carrying value of the HCLP interest assigned to MOC
          and the $90 million value  attributed to such interests which
          reduced the intercompany payable.  The loss recognized by MHC is
          eliminated in consolidation.

                                    F-7   

<PAGE>

(14) Subsequent Events
     ================= 

Recapitalization
- ----------------

     In August of 1996, Mesa completed a recapitalization of its balance
sheet by issuing new equity and repaying and refinancing substantially all
of its then existing long-term debt.  The structure and effects of the
Recapitalization are described below.

Series A & B Preferred Equity Sales
- -----------------------------------

     On April 26, 1996, Mesa entered into a stock purchase agreement with
DNR-MESA Holdings L.P., a Texas limited partnership ("DNR"), whose sole
general partner is Rainwater Inc., a Texas corporation owned by Richard E.
Rainwater.  The agreement contemplated that Mesa would issue $265 million in
new preferred equity and would repay and/or refinance substantially all of
its $1.2 billion of existing debt (the "Recapitalization").  The sale of
shares to DNR and certain other matters were approved by Mesa's stockholders
at a special meeting on June 25, 1996.  On July 2, 1996, DNR purchased, in a
private placement, approximately 58.8 million shares of a new class of 
Series B 8% Cumulative Convertible Preferred Stock ("Series B Preferred"). 
On July 5, 1996, Mesa commenced a rights offering for approximately 58.6
million shares of a new class of Series A 8% Cumulative Convertible
Preferred Stock ("Series A Preferred") to its existing stockholders  (the
"Rights Offering").  DNR provided a standby commitment to purchase an 
additional number of shares of Series B Preferred equal to the number of
shares of Series A Preferred not subscribed to in the Rights Offering. 
Stockholders received .912 rights in respect of each share of common stock
held.  Each full right was exercisable for one share of Series A Preferred
at an exercise price of $2.26 per share, the same per share price at which
DNR purchased shares of Series B Preferred. On August 5, 1996,  the Rights
Offering closed. On August 8, 1996, Mesa issued approximately 58.6 million
shares of Series A Preferred to rights holders who exercised their rights.
Because the rights offering was oversubscribed, DNR was not required to
purchase additional Series B Preferred pursuant to its standby commitment.

     Each share of Series A and B Preferred is convertible into one share of
Mesa common stock at any time prior to mandatory redemption in 2008.  After
2006, at the option of Mesa's non-series B directors, Mesa has the right to
redeem any outstanding Series A and Series B Preferred shares for common
stock or cash unless such shares were previously converted to common stock. 
Similarly, at mandatory redemption in 2008, the remaining Series A and B
Preferred shares will be converted into common stock or cash at the option
of Mesa's non-series B directors.  An annual 8% pay-in-kind dividend will be
paid quarterly on the shares during the first four years following issuance. 
Thereafter, the 8% dividend may, at the option of Mesa, be paid in cash or
additional preferred shares, depending on whether certain financial tests
are met and subject to any limitations in Mesa's debt agreements.

     The Series A and B Preferred represented 64.6% of the fully diluted
common shares at the time of issuance and will represent 71.5% of such
shares after the mandatory four-year pay-in-kind period, excluding stock
options and assuming no other stock issuance by Mesa.  The Series A and B
Preferred have a liquidation preference per share equal to $2.26 plus
accrued and unpaid dividends.  The terms of the Series A and Series B
Preferred are substantially identical except for certain voting rights and
certain provisions relating to transferability.  The Series A and B
Preferred will vote with the common stock as a single class on all matters,
except as otherwise required by law and except for (i) the right of the
holders of the Series B Preferred to nominate and elect a majority of Mesa's
Board of Directors for so long as DNR and its affiliates meet certain
minimum stock ownership requirements, and (ii) the right of the holders of
the Series A Preferred to elect two directors in the event of certain
dividend arrearages.  As a result of the stock issuances and the subsequent
pay-in-kind quarterly dividends, at September 30, 1996 DNR owns
approximately 32.7% of Mesa's fully diluted common shares (excluding
outstanding stock options).

New Debt
- --------

     In conjunction with the issuance of Series A and B Preferred, Mesa
entered into a new seven-year $525 million secured revolving credit facility
("New Credit Facility") with a group of banks.  Mesa also issued and sold
$475 million of senior subordinated notes consisting of $325 million of 
10-5/8% senior subordinated notes due in 2006 ("Senior Subordinated Notes") 
and $150 million of 11-5/8% senior subordinated discount notes due in 2006
("Senior Discount Notes").

Use of Proceeds
- ---------------

     The total proceeds from the issuance of the new equity and new long-term 
debt, together with certain cash and investments on hand, were used to
repay and refinance then existing long-term debt and transaction costs as
follows:
<TABLE>                                                                     
<C>                                                                <C>
Amounts
                                                                   ------------- 
                                                                   (In
millions)

     Sources
     New Credit Facility..........................................    $ 
365.0
     Senior Subordinated Notes....................................      
325.0
     Senior Discount Notes........................................      
150.1
     Series A and B Preferred Stock...............................      
265.4
     Cash and investments.........................................      
162.2
                                                                      -------- 
          Total sources...........................................   
$1,267.7
                                                                     
========

     Uses
     Repayment of HCLP Secured Notes...............................   $ 
492.3
     Repayment of Former Credit Facility...........................      
38.6
     Redemption of 12-3/4% Secured Discount Notes due June 30 1998.     
617.4
     Redemption of 13-1/2% Subordinated Notes due May 1, 1999......       
7.6
     Prepayment premium with respect to HCLP Secured Notes.........      
50.9
     Fees and expenses.............................................      
35.9
     Accrued interest..............................................      
25.0
                                                                      --------
          Total uses...............................................  
$1,267.7
                                                                     
========

     See Note 4 for a description of Mesa's existing long-term debt at
December 31, 1995.

     An extraordinary loss totaling approximately $59.4 million on the
extinguishment of long-term debt will be recognized in the third quarter of
1996.  The loss consists primarily of the $50.9 million HCLP Secured Notes
prepayment premium and approximately $11.2 million of unamortized debt
issuance costs and premiums associated with the debt that was repaid and
refinanced, partially offset by $2.7 million in gains from cash deposits
associated with the HCLP Secured Notes.
<PAGE>
Effect of the Recapitalization
- ------------------------------

     The Recapitalization enhances Mesa's ability to compete in the oil and
gas industry by substantially increasing its cash flow available for
investment and improving its ability to attract capital, which increases its
ability to pursue investment opportunities. Specifically, Mesa's financial
condition will improve significantly as a result of the Recapitalization due
to (i) a significant reduction in total debt outstanding ($317 million,
initially), (ii) a reduction in annual cash interest expense of
approximately $75 million, (iii) the implementation of a cost savings
program designed to initially reduce annual general and administrative and
other operating overhead expenses by approximately $10 million, and (iv) the
extension of maturities on its long-term debt.

     The expected reduction of annual cash interest expense is based on the
following assumptions: (i) average borrowings under the New Credit Facility
of approximately $365 million, excluding letters of credit, and (ii) annual
interest rates of approximately 7% under the New Credit Facility, 10-5/8%
under the Senior Subordinated Notes and 11-5/8% under the Senior Discount
Notes.  Actual borrowings and interest rates under the New Credit Facility
will fluctuate over time and will affect Mesa's actual cash interest expense. 

     In conjunction with the recapitalization of Mesa on July 2, 1996, all
of Mesa's principal subsidiaries were merged into Mesa Operating Co. ("MOC"). 
As a result, MOC now owns substantially all of Mesa's assets and liabilities,
including all of Mesa's oil and gas properties and all of its long-term debt. 
 
     Prior to the Recapitalization, Mesa's direct subsidiaries were MOC, Mesa
Holding Co. ("MHC") and Hugoton Management Co. ("HMC").  MOC owned all of
Mesa's interest in the West Panhandle field of Texas, the Gulf Coast and the
Rocky Mountain areas, as well as an approximate 99% limited partnership in
Hugoton Capital Limited Partnership ("HCLP").  MHC owned cash, an
approximate 1% limited partnership interest in HCLP and 100% of Mesa
Environmental Ventures Co. ("MEV"), a company established to compete in the
natural gas vehicle business.  HMC owned the general partnership interest in
HCLP.  HCLP owned substantially all of Mesa's Hugoton field natural gas
properties.

     Management believes that cash from operating activities, together with
as much as $187 million of availability under the New Credit Facility will
be sufficient for Mesa to meet its debt service obligations and scheduled
capital expenditures, and to fund its working capital needs, for the next
several years.  Notwithstanding the Recapitalization, Mesa continues to be
highly leveraged.

<PAGE>
                          SUPPLEMENTAL FINANCIAL DATA
                          ===========================

Oil and Gas Reserves and Cost Information 
- -----------------------------------------
(Unaudited)

     Net proved oil and gas reserves as of December 31, 1995 and 1994, were
estimated by Company engineers.  Net proved oil and gas reserves as of
December 31, 1993, associated with the Company's two most significant
natural gas producing fields were estimated by independent petroleum
engineering consultants.  These two fields, the Hugoton and West Panhandle
fields, represented over 95% of the Company's net proved equivalent natural
gas reserves as of the date estimated by the independent petroleum
engineers.  All of the Company's reserves at December 31, 1995, 1994, and
1993, were in the United States.  In accordance with regulations established
by the Commission, the reserve estimates were based on economic and
operating conditions existing at the end of the respective years.

     Future prices for natural gas were based on market prices as of each
year end and contract terms, including fixed and determinable price
escalations.  Market prices received as of each year end were used for
future sales of oil, condensate and natural gas liquids.  Future operating
costs, production and ad valorem taxes and capital costs were based on
current costs as of each year end, with no escalation.

     Approximately 65% of the Company's equivalent proved reserves (based on
a factor of six thousand cubic feet ["Mcf"] of gas per barrel of liquids) at
December 31, 1995, is natural gas.  The natural gas prices in effect at
December 31, 1995, (having a weighted average of $1.95 per Mcf) were used in
accordance with Commission regulations but may not be the most appropriate
or representative prices to use for estimating reserves since such prices
were influenced by the seasonal demand for natural gas and contractual
arrangements at that date.  The average price received by the Company for
sales of natural gas in 1995 was $1.48 per Mcf.  Assuming all other
variables used in the calculation of reserve data are held constant, the
Company estimates that each $.10 change in the price per Mcf for natural gas
production would affect the Company's estimated future net cash flows and
present value thereof, both before income taxes, by $109 million and $44
million, respectively.  At December 31, 1995, the Company's standardized
measure of future net cash flows from proved reserves (the "Standardized
Measure") and the pretax Standardized Measure were less than the net book
value of oil and gas properties by approximately $100 million and $25
million, respectively.  The Company believes that the ultimate value to be
received for production from its oil and gas properties will be greater than
the current net book value of its oil and gas properties.

     At December 31, 1993, the Company's internal estimates of proved
reserves for the Hugoton and West Panhandle properties were greater than the
estimates prepared by independent petroleum engineers as of such date.  In
the Hugoton field, the primary difference reflects increased reserves for
properties on which the Company drilled 382 infill wells since 1987
resulting from the Company's internal interpretation of pressure and
cumulative production data.  In the West Panhandle field, the reserve
differences result from the interpretation of cumulative production data on
producing wells and in the estimates of proved undeveloped reserves. 

     Oil and gas reserve quantities estimated as of December 31, 1995,
reflect a net increase over 1994, after production, of approximately 171
Bcfe of natural gas.  Equivalent natural gas reserves increased in each of
the Company's major production areas.  Increases in Hugoton field reserves
reflect alignment of the assumptions used in preparing the proved reserve
estimates with the Company's practice of recovering ethane at the Satanta
Plant.  In previous years Hugoton proved reserve estimates were prepared
assuming that the Company would not recover ethane which resulted in
slightly higher natural gas volumes, lower natural gas liquids volumes and
lower total equivalent volumes than if ethane recovery were assumed.  The
decision as to whether or not to recover ethane is based on the relative
value of ethane as a liquid versus the energy-equivalent value of such
ethane if left in the residue natural gas.  In the future, if economic
conditions warrant, the Company may revise proved reserves to reflect any
changes in such relative values.  In the West Panhandle field, reserves were
revised upward to reflect the development drilling results over the past
year and the planned upgrade of the Fain Plant for a higher rate of liquids
recovery per Mcf of gas produced from the field.  In the Gulf Coast, reserve
additions resulted from exploratory and development drilling in 1994 and
1995. 

     There are numerous uncertainties inherent in estimating quantities of
proved reserves and in projecting the future rates of production and timing
of development expenditures.  Reserve data represent estimates only and
should not be construed as being exact.  Estimates prepared by other
engineers might be materially different from those set forth herein. 
Moreover, the Standardized Measure should not be construed as the current
market value of the proved oil and gas reserves or the costs that would be
incurred to obtain equivalent reserves.  A market value determination would
include many additional factors including (i) anticipated future changes in
oil and gas prices, and production and development costs; (ii) an allowance
for return on investment; (iii) the value of additional reserves, not
considered proved at present, which may be recovered as a result of further
exploration and development activities; and (iv) other business risks.

Capitalized Costs and Costs Incurred
- ------------------------------------
(Unaudited)

     Capitalized costs relating to oil and gas producing activities at
December 31, 1995, 1994, and 1993 and the costs incurred during the years
then ended are set forth below (in thousands):

                                          1995         1994         1993
Capitalized Costs:                     ----------   ----------   ----------
     Proved properties................ $1,897,168   $1,865,004   $1,845,483
     Unproved properties..............      2,995        2,838          754
     Accumulated depreciation,
       depletion and amortization.....   (834,304)    (753,827)    (670,706)
                                       ----------   ----------   ----------
          Net......................... $1,065,859   $1,114,015   $1,175,531
                                       ==========   ==========   ==========
Costs Incurred:
     Exploration and development:
          Proved properties........... $      269   $      523   $       73
          Unproved properties.........        157        2,425           17
          Exploration costs...........      8,167        5,157        2,705
          Development costs...........     14,572       14,043        2,381
                                       ----------   ----------   ----------
               Total exploration and
                 development..........     23,165       22,148        5,176
                                       ----------   ----------   ----------
     Plants and facilities:
          Processing plants...........      1,850        3,248       17,501
          Field compression facilities     10,561        3,129        4,387
          Other.......................      3,354        5,168        2,257
                                       ----------   ----------   ----------
               Total plants and 
                 facilities...........     15,765       11,545       24,145
                                       ----------   ----------   ----------
     Total costs incurred............. $   38,930   $   33,693   $   29,321
                                       ==========   ==========   ==========
     Depreciation, depletion 
       and amortization............... $   80,513   $   89,413   $   96,774
                                       ==========   ==========   ==========
<PAGE>
Estimated Quantities of Reserves 
- --------------------------------
(Unaudited)                                  Years Ended December 31
                                       ------------------------------------
Natural Gas (MMcf)                        1995         1994         1993
- -----------                            ----------   ----------   ----------

Proved Reserves:
     Beginning of year................  1,303,187    1,202,444    1,276,049
          Extensions and discoveries..     29,728        6,211        5,132
          Purchases of producing
            properties................      1,000          822          166
          Revisions of previous 
            estimates.................    (38,574)     176,049        7,284
          Sales of producing
            properties................       --           --         (6,367)
          Production..................    (77,312)     (82,339)     (79,820)
                                       ----------   ----------   ----------
     End of year......................  1,218,029    1,303,187    1,202,444
                                       ==========   ==========   ==========
Proved Developed Reserves:
     Beginning of year................  1,257,883    1,159,453    1,223,672
                                       ==========   ==========   ==========
     End of year......................  1,160,751    1,257,883    1,159,453
                                       ==========   ==========   ==========

                                             Years Ended December 31
Natural Gas Liquids, Oil               ------------------------------------
and Condensate (MBbls)                    1995         1994         1993
- ------------------------               ----------   ----------   ----------

Proved Reserves:
     Beginning of year................     89,428       82,446       87,392
          Extensions and discoveries..      3,121          491          778
          Purchases of producing
            properties................          5            1         -- 
          Revisions of previous 
            estimates.................     26,630       13,947        3,083
          Sales of producing
            properties................       --           --         (3,019)
          Production..................     (7,766)      (7,457)      (5,788)
                                       ----------   ----------   ----------
     End of year......................    111,418       89,428       82,446
                                       ==========   ==========   ==========
Proved Developed Reserves:
     Beginning of year................     85,656       79,294       82,439
                                       ==========   ==========   ==========
     End of year......................    105,197       85,656       79,294
                                       ==========   ==========   ==========

*  Proved natural gas liquids, oil and condensate reserve quantities include
   oil and condensate reserves at December 31 of the respective years as
   follows: 1995, 9,521 MBbls; 1994, 5,031 MBbls; and 1993, 3,296 MBbls.

*  In addition to the proved reserves disclosed above, the Company owned 
   proved helium and carbon dioxide ("CO2") reserves at December 31 of the 
   respective years as follows:  1995, 3,670 MMcf of helium and 46,459 MMcf 
   of CO2; 1994, 4,457 MMcf of helium and 46,459 MMcf of CO2; and 1993, 
   5,198 MMcf of helium and 46,376 MMcf of CO2.

<PAGE>
Standardized Measure of Future Net Cash Flows from Proved Reserves 
- ------------------------------------------------------------------
(Unaudited)
                                                   December 31
                                       ------------------------------------
                                          1995         1994         1993
                                       ----------   ----------   ----------
                                                  (in thousands)

Future cash inflows................... $3,804,371   $3,513,282   $3,723,760
Future production and 
  development costs:
     Operating costs and
       production taxes............... (1,257,957)  (1,192,005)  (1,337,224)
     Development and 
       abandonment costs..............    (96,594)     (95,441)     (80,310)
Future income taxes...................   (296,987)    (211,076)    (240,017)
                                       ----------   ----------   ----------
Future net cash flows.................  2,152,833    2,014,760    2,066,209
     Discount at 10% per annum........ (1,186,644)  (1,080,578)  (1,079,278)
                                       ----------   ----------   ----------
Standardized Measure.................. $  966,189   $  934,182   $  986,931
                                       ==========   ==========   ==========
Future net cash flows 
  before income taxes................. $2,449,820   $2,225,836   $2,306,226
                                       ==========   ==========   ==========
Standardized Measure 
  before income taxes................. $1,040,413   $  988,325   $1,068,740
                                       ==========   ==========   ==========
- ----------
*  The estimate of future income taxes is based on the future net cash flows
   from proved reserves adjusted for the tax basis of the oil and gas
   properties but without consideration of general and administrative and
   interest expenses.


<PAGE>
Changes in Standardized Measure
- -------------------------------
(Unaudited)
                                               Years Ended December 31
                                       ------------------------------------
                                          1995         1994         1993
                                       ----------   ----------   ----------
                                                  (in thousands)

Standardized Measure at  
  beginning of year................... $  934,182   $  986,931   $1,037,181
                                       ----------   ----------   ----------
Revisions of reserves 
  proved in prior years:
     Changes in prices and 
       production costs...............     52,724     (121,300)       6,178
     Changes in quantity estimates....     71,673      151,538       17,616
     Changes in estimates of 
       future development and 
       abandonment costs..............    (18,424)     (27,343)       8,054
     Net change in income taxes.......    (20,081)      27,666       48,703
     Accretion of discount............     98,833      106,874      116,769
     Other, primarily timing 
       of production..................    (94,511)     (80,650)    (108,371)
                                       ----------   ----------   ----------
          Total revisions.............     90,214       56,785       88,949
Extensions, discoveries and 
  other additions, net of future 
  production and development costs....     61,259        8,075        4,456
Purchases of proved properties........      1,692          463          138
Sales of oil and gas produced,
  net of production costs.............   (154,231)    (146,267)    (143,502)
Sales of producing properties.........        -            -        (26,907)
Previously estimated development
  and abandonment costs incurred
  during the period...................     33,073       28,195       26,616
                                       ----------   ----------   ----------
Net changes in Standardized Measure...     32,007      (52,749)     (50,250)
                                       ----------   ----------   ----------
Standardized Measure at end of year... $  966,189   $  934,182   $  986,931
                                       ==========   ==========   ==========


<PAGE>
Quarterly Results
- -----------------
(Unaudited)
                                             Quarters Ended
                           -------------------------------------------------
                           March 31   June 30   September 30  December 31
                           --------   --------  ------------  -----------
                                 (in thousands, except per share data)      
1995: 
- ----  
     Revenues............  $ 62,247   $ 59,174    $ 48,967     $ 64,571
                           ========   ========    ========     ========
     Gross profit(1).....  $ 44,928   $ 44,066    $ 29,926     $ 45,821
                           ========   ========    ========     ========
     Operating income....  $ 15,974   $ 17,080    $    219     $ 14,692
                           ========   ========    ========     ========
     Net loss............  $ (7,894)  $(13,953)   $(32,473)    $ (3,248)(2)
                           ========   ========    ========     ========
     Net loss per 
       common share......  $   (.12)  $   (.22)   $   (.51)    $   (.05)
                           ========   ========    ========     ========
1994:
- ----
     Revenues............  $ 61,084   $ 53,361    $ 45,725     $ 68,567
                           ========   ========    ========     ========
     Gross profit(1).....  $ 42,214   $ 34,462    $ 28,713     $ 49,387
                           ========   ========    ========     ========
     Operating income 
       (loss)............  $ 10,176   $  4,867    $ (2,065)    $ 15,705
                           ========   ========    ========     ========
     Net loss............  $(17,766)  $(25,338)   $(25,907)    $(14,342)
                           ========   ========    ========     ========
     Net loss per 
       common share......  $   (.37)  $   (.43)   $   (.40)    $   (.22)
                           ========   ========    ========     ========
- ----------
     (1)  Gross profit consists of total revenues less lease operating 
          expenses and production and other taxes.

     (2)  In the fourth quarter of 1995 results of operations included net
          gains from investments of $18.4 million. (See Note 3 to the
          consolidated financial statements of the Company.)

                                    F-8   

<PAGE>

<PAGE>
                         INDEX TO EXHIBITS
                         -----------------

 Exhibit No.   Description
 -----------   -----------

     10.14  -  Amarillo Supply Agreement between Mesa Operating Limited
               Partnership, Seller, and Energas Company, a division of Atmos
               Energy Corporation, Buyer, dated effective January 2, 1993.

     10.15  -  Gas Gathering Agreement-Interruptible between Colorado
               Interstate Gas Company, Transporter, and Mesa Operating
               Limited Partnership, Shipper, dated effective October 1,
               1993, as amended by agreements dated January 1, 1994, January
               5, 1994, June 1, 1994, and March 1, 1996.

     10.16  -  Gas Supply Agreement dated May 11, 1994, between Mesa
               Operating Co., as successor to Mesa Operating Limited
               Partnership, acting on behalf of itself and as agent for
               Hugoton Capital Limited Partnership, and Williams Gas
               Marketing Company, and Gas Supply Guarantee dated May 11, 
               1994.

     10.22  -  Interruptible Gas Transportation and Sales Agreement dated
               January 1, 1991, between Mesa Operating Limited Partnership
               and Energas Company and Amendment dated January 1, 1995.

     10.23  -  "B" Contract Operating Agreement dated January 1, 1988,
               between Mesa Operating Limited Partnership and Colorado
               Interstate Gas Company.

     10.24  -  "B" Contract Agreement of Compromise and Settlement dated
               May 29, 1987, between Mesa Operating Limited Partnership and
               Colorado Interstate Gas Company, and Amendment to Gathering
               Agreement dated July 15, 1990.

     10.25  -  Gas Purchase Agreement dated January 1, 1996, between Mesa
               Operating Co., as Seller, and KN Marketing L.P., as Buyer, 
               and Amendment dated August 1, 1995.

     10.26  -  Change in Control Retention/Severance Plan adopted August 
               22, 1995, and Amendment dated October 20, 1995.

     22     -  List of Subsidiaries of the Company.

     27     -  Article 5 of Regulation S-X Financial Data Schedule 
               for Year-End 1995 Form 10-K.

     28     -  Summary Report of the Company relating to proved oil and gas
               reserves at December 31, 1995.





</TABLE>


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