BELCO OIL & GAS CORP
10-Q, 1999-11-12
CRUDE PETROLEUM & NATURAL GAS
Previous: NOCOPI TECHNOLOGIES INC/MD/, DEFA14A, 1999-11-12
Next: REDWOOD MORTGAGE INVESTORS VIII, 10-Q, 1999-11-12



<PAGE>

========================================================================


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

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

                                    FORM 10-Q

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

                FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 1999

                        Commission file number 001-14256

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

                              BELCO OIL & GAS CORP.
             (Exact name of registrant as specified in its charter)

                                     Nevada
                          (State or other jurisdiction

                        of incorporation or organization)

                       767 Fifth Avenue, 46th Floor 10153
                               New York, New York

                    (Address of principal executive offices)
                                   13-3869719

                      (I.R.S. employer identification no.)

                                     10153
                                   (Zip code)

                                 (212) 644-2200
              (Registrant's telephone number, including area code)

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


  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 _

  As of September 30, 1999,  there were  31,673,000  shares of the  Registrant's
Common Stock, par value $.01 per share, outstanding.


<PAGE>

FINANCIAL STATEMENTS

                              BELCO OIL & GAS CORP.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                 (in thousands, except share and per share data)

<TABLE>
<CAPTION>
                                             September 30,       December 31,
                                                  1999               1998
                                              (Unaudited)
                                             -------------       ------------
<S>                                          <C>                 <C>

                               ASSETS

CURRENT ASSETS:

Cash and cash equivalents. . . . . . . . . . $    4,971            $  2,435

Accounts receivable, oil and gas . . . . . .     22,027              28,464

Assets from commodity price risk management
activities . . . . . . . . . . . . . . . . .      4,216              18,643

Other current assets . . . . . . . . . . . .      7,605               1,005
                                             ----------           ---------
Total current assets . . . . . . . . . . . .     38,819              50,547

PROPERTY AND EQUIPMENT:

  Oil and gas properties at cost based on
  full cost accounting--

Proved oil and gas properties. . . . . . . .    975,152             931,218

Unproved oil and gas properties. . . . . . .     81,606              74,935

Less--Accumulated depreciation, depletion
 and amortization. . . . . . . . . . . . . .   (605,813)           (566,613)

Net oil and gas properties . . . . . . . . .    450,945             439,540

Building and other equipment . . . . . . . .      8,941               8,633

Less--Accumulated depreciation. . . . . . .      (2,344)             (1,281)

Net building and other equipment . . . . . .      6,597               7,352

OTHER ASSETS . . . . . . . . . . . . . . . .      5,580               8,097
                                               --------            --------
Total assets . . . . . . . . . . . . . . . .   $501,941            $505,536
                                               ========            ========

                       LIABILITIES AND EQUITY

CURRENT LIABILITIES:

Accounts payable . . . . . . . . . . . . . .   $ 14,662            $ 18,372

Liabilities from commodity price risk
 management activities . . . . . . . . . . .     25,288               5,393

Accrued interest . . . . . . . . . . . . . .      6,675               6,897

Other accrued liabilities. . . . . . . . . .      6,268               5,064
                                               --------            --------
Total current liabilities. . . . . . . . . .     52,893              35,726
                                               ========            ========
LONG-TERM DEBT . . . . . . . . . . . . . . .    302,013             294,990

DEFERRED INCOME TAXES. . . . . . . . . . . .     21,296              31,833

LIABILITIES FROM COMMODITY PRICE RISK
 MANAGEMENT ACTIVITIES . . . . . . . . . . .     13,410               4,696

STOCKHOLDERS' EQUITY:

   6-1/2% Convertible Preferred stock, $.01
     par value; 10,000,000 shares authorized;
     4,239,100 and 4,312,000 issued and
     outstanding at September 30, 1999 and
     December 31, 1998, respectively . . . .         42                  43

   Common stock ($.01 par value, 120,000,000
     shares authorized; 31,673,000 and
     31,609,900 shares issued and outstand-
     ing at September 30, 1999 and December
     31, 1998, respectively) . . . . . . . .        317                 316

Additional paid-in capital . . . . . . . . .    300,457             301,416

Retained earnings (deficit). . . . . . . . .   (186,138)           (161,627)

Unearned compensation. . . . . . . . . . . .     (1,574)             (1,082)

Notes receivable for equity interest . . . .       (775)               (775)
                                                -------             -------
Total stockholders' equity . . . . . . . . .    112,329             138,291
                                                -------             -------
Total liabilities and stockholders' equity .   $501,941            $505,536
                                               ========            ========

</TABLE>

<PAGE>


                             BELCO OIL & GAS CORP.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                      (in thousands, except per share data)

                                   (Unaudited)

<TABLE>
<CAPTION>
                                   Three Months Ended       Nine Months Ended
                                      September 30,           September 30,
                                   ------------------       -----------------
                                     1999      1998           1999     1998
                                     ----      ----           ----     ----
<S>                                <C>       <C>            <C>       <C>

REVENUES:

Oil and gas sales. . . . . . . . . $ 39,520  $ 29,179       $ 96,340  $ 97,438

Commodity price risk management
 activities

- - cash settlements (a) . . . . . .   (2,339)    3,261          7,754     4,004

- - non-cash mark-to-market. . . . .  (22,210)    2,038        (45,225)    3,465

   Interest and other. . . . . . .      275       212            675       637
                                     ------    ------         ------   -------

Total revenues . . . . . . . . . .   15,246    34,690         59,544   105,544
                                     ------    ------         ------   -------

COSTS AND EXPENSES:

Oil and gas operating expenses . .    9,567     9,238         29,148    28,433

Depreciation, depletion and amor-
 tization. . . . . . . . . . . . .   13,247    13,666         40,259    42,461

General and administrative . . . .    1,178     1,222          3,651     3,620

Interest expenses. . . . . . . . .    5,838     5,057         16,188    14,734

Impairment of oil and gas proper-
  ties . . . . . . . . . . . . . .       --        --             --   154,000

Impairment of equity securities. .       --       240             --    14,340
                                      -----     -----         ------   -------

Total costs and expenses . . . . .   29,830    29,423         89,246   257,588
                                     ------    ------         ------   -------

INCOME (LOSS) BEFORE INCOME TAXES.  (14,584)    5,267        (29,702) (152,044)

INCOME TAX PROVISIONS (BENEFIT). .   (5,104)    1,828        (10,396)  (52,244)
                                     -------    -----        --------  --------

NET INCOME (LOSS). . . . . . . . .   (9,480)    3,439        (19,306)  (99,800)

PREFERRED STOCK DIVIDENDS. . . . .   (1,727)   (1,775)        (5,205)   (3,630)
                                     -------   -------        -------   -------

EARNINGS (LOSS) ON COMMON STOCK. . $(11,207)  $ 1,664       $(24,511)$(103,430)
                                   =========  =======       ========= =========

EARNINGS (LOSS) PER SHARE OF
 COMMON STOCK, BASIC AND FULLY
 DILUTED . . . . . . . . . . . . .   $(0.35)    $0.05        $ (0.78)   $(3.27)
                                     =======    =====        ========   =======

AVERAGE NUMBER OF COMMON SHARES
 USED IN COMPUTATION, BASIC AND
 FULLY DILUTED . . . . . . . . . .   31,600    31,613         31,600    31,602
                                     ======    ======         ======    ======
</TABLE>
- -----------------------------
(a)   Includes cash premiums received.


<PAGE>

                              BELCO OIL & GAS CORP.
             CONDENSED CONSOLIDATED CHANGES IN STOCKHOLDERS' EQUITY
                                 (in thousands)

                                   (Unaudited)

<TABLE>
<CAPTION>

               Preferred Stock         Common Stock                                                    Notes
                 Outstanding           Outstanding        Additional     Unearned      Retained     Receivable             Compre-
               ----------------      ----------------      Paid-In       Compensa-     Earnings     for Equity             hensive
               Shares    Amount      Shares    Amount      Capital         tion        (Deficit)     Interest     Total    Income
               ------    ------      ------    ------     ----------     ---------     ---------    ----------    -----    --------
<S>           <C>       <C>         <C>       <C>        <C>             <C>           <C>          <C>          <C>       <C>

BALANCE,
December 31,
1998           4,312     $  43       31,609    $ 316      $301,416       $(1,082)      $(161,627)   $  (775)     $138,291  $     --
               -----     ------      ------    -----      --------       --------      ----------   --------     --------   -------
Repurchase
Preferred
Stock            (73)       (1)          --       --        (1,089)           --              --         --        (1,090)       --

Repurchase
Common Stock      --        --          (96)      (1)         (648)           --              --         --          (649)       --

Restricted
stock
issued/
earned            --        --          160        2           778          (492)             --         --           288        --

Net Loss          --        --           --       --            --            --         (19,306)        --       (19,306)  (19,306)

Preferred
dividend
paid              --        --           --       --            --            --          (5,205)        --        (5,205)       --
               -----     -----        -----    -----        ------        ------         ---------    -----        -------    ------
BALANCE,
September
30, 1999       4,239     $  42       31,673    $ 317      $300,457       $(1,574)      $(186,138)   $  (775)     $112,329        --
               -----     -----       ------    -----      --------       --------      ----------   --------     --------     ------
Comprehen-
sive Income                                                                                                                $(19,306)

</TABLE>

<PAGE>


                              BELCO OIL & GAS CORP.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)
                                  (Unaudited)

<TABLE>
<CAPTION>

                                                       Nine Months Ended
                                                         September 30,
                                                       -----------------
                                                        1999       1998
                                                        ----       ----
<S>                                                    <C>        <C>

CASH FLOWS FROM OPERATING ACTIVITIES:

Net loss . . . . . . . . . . . . . . . . . . . . . .   $(19,306)  $(99,800)

   Adjustments to reconcile net income (loss) to net
     operating cash inflows

   Depreciation, depletion and amortization. . . . .     40,259     42,461

   Impairment of oil and gas properties. . . . . . .         --    154,000

   Deferred tax benefit. . . . . . . . . . . . . . .    (10,396)   (52,244)

   Impairment of marketable equity securities. . . .         --     14,340

   Commodity price risk management activities. . . .     10,904     (5,445)

   Other . . . . . . . . . . . . . . . . . . . . . .        150        704

Changes in operating assets and liabilities --

   Accounts receivable, oil and gas. . . . . . . . .      6,300     16,703

   Assets from commodity price risk management
     activities. . . . . . . . . . . . . . . . . . .     14,427         --

   Other current assets. . . . . . . . . . . . . . .     (5,242)      (195)

   Accounts payable and accrued liabilities. . . . .     (2,727)    (3,719)

   Liabilities from commodity price risk management
     activities. . . . . . . . . . . . . . . . . . .     19,895       (479)
                                                       --------    --------
     Net operating cash inflows. . . . . . . . . . .     54,264     66,326
                                                       --------    --------
CASH FLOWS FROM INVESTING ACTIVITIES:

   Exploration and development expenditures. . . . .    (34,688)   (58,752)

   Purchases of oil and gas properties . . . . . . .    (17,141)   (39,756)

   Proceeds from sale of oil and gas properties. . .          2      3,872

   Changes in accounts payable and accrued liabil-
     ities for oil and gas expenditures. . . . . . .         --    (14,495)

   Change in advances to oil and gas operators . . .         --         (4)

   Equity investment in Big Bear Exploration Ltd.. .         --    (10,268)

   Proceeds from sale of marketable equity secur-
     ities . . . . . . . . . . . . . . . . . . . . .         --     18,395

   Purchase of marketable equity securities. . . . .         --     (1,851)

   Other property additions. . . . . . . . . . . . .       (308)        --

   Changes in other assets . . . . . . . . . . . . .       (149)      (562)
                                                         -------   --------
      Net investing cash outflows. . . . . . . . . .    (52,284)  (103,421)
                                                        --------   --------
CASH FLOWS FROM FINANCING ACTIVITIES:

   Proceeds from preferred stock offering, net . . .         --    105,495

   Repurchases of common stock . . . . . . . . . . .       (649)        --

   Repurchases of preferred stock. . . . . . . . . .     (1,090)        --

   Long-term borrowings. . . . . . . . . . . . . . .     25,500         --

   Long-term debt repayments . . . . . . . . . . . .    (18,000)   (61,550)

   Preferred dividends paid. . . . . . . . . . . . .     (5,205)    (3,630)
                                                         -------   --------
     Net financing cash inflows. . . . . . . . . . .        556     40,315
                                                         -------   --------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS . .      2,536      3,220

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD . .      2,435     12,260
                                                         ------    --------
CASH AND CASH EQUIVALENTS AT END OF PERIOD . . . . .   $  4,971    $15,480
                                                       ========    ========
</TABLE>

<PAGE>


                              BELCO OIL & GAS CORP.

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Accounting Policies

The financial  statements  included herein have been prepared by Belco Oil & Gas
Corp., (the "Company")  without audit,  pursuant to the rules and regulations of
the Securities and Exchange Commission and reflect all adjustments which are, in
the opinion of management,  necessary to present a fair statement of the results
for the interim periods, on a basis consistent with the annual audited financial
statements.  All such adjustments are of a normal recurring nature.  The results
of  operations  for the interim  period are not  necessarily  indicative  of the
results to be  expected  for an entire  year.  Certain  information,  accounting
policies,  and footnote  disclosures  normally included in financial  statements
prepared in accordance with generally accepted  accounting  principles have been
omitted  pursuant to such rules and  regulations,  although the Company believes
that  the  disclosures  are  adequate  to make  the  information  presented  not
misleading.  These financial  statements  should be read in conjunction with the
Company's  Form  10-K  for the  calendar  year  1998  which  includes  financial
statements and notes thereto.

Note 2 - Commodity Price Risk Management Activities

The  Company   periodically   enters  into  commodity   price  risk   management
transactions  such as swaps and  options in order to manage its  exposure to oil
and gas price  volatility.  Gains and losses related to qualifying hedges of the
Company's oil and gas  production are deferred and recognized as revenues as the
associated  production  occurs.  Reference  is made  to the  December  31,  1998
financial statements of Belco Oil & Gas Corp., included in the Form 10-K for the
calendar year 1998,  for a more thorough  discussion of the Company's  commodity
price risk management activities.

The Company uses the mark-to-market method of accounting for instruments that do
not  qualify  for  hedge  accounting.  Under  mark-to-market  accounting,  those
contracts  which do not qualify for hedge  accounting  are  reflected  at market
value at the end of the  period  with  resulting  unrealized  gains  and  losses
recorded as assets and liabilities in the consolidated balance sheet. Under such
method,  changes in the market value of outstanding  financial  instruments  are
recognized as unrealized gain or loss in the period of change.

For the nine months  ended  September  30, 1999,  the Company had net  commodity
price risk management losses of $37.5 million consisting of $7.8 million in cash
settlements and $45.2 million in mark-to-market  net losses.  This compares to a
$7.5 million net gain  consisting of $4.0 million in cash  settlements  and $3.5
million in mark-to-market  net gains,  reported in the first nine months of 1998
related to its price risk management activities.

Note 3 - Impairment of Oil and Gas Properties

The  capitalization  costs of proved  oil and gas  properties  are  subject to a
"ceiling  test",  which limits such costs to the estimated  present value net of
related tax effects,  discounted  at a 10 percent  interest  rate, of future net
cash  flows  from  proved  reserves,  based on current  economic  and  operating
conditions (PV10). If capitalized costs exceed this limit, the excess is charged
to depreciation,  depletion and amortization.  Application of these rules during
periods of relatively  low oil and gas prices,  even if of short-term  duration,
may result in write-downs.


<PAGE>


Note 4 - Capital Stock

Net Income (Loss) Per Common Share

A  reconciliation  of the  components of basic and diluted net income (loss) per
common share for the three and nine months ended  September 30, 1999 and 1998 is
presented in the table below (in thousands, except per share amounts):

<TABLE>
<CAPTION>

                                   Three Months Ended     Nine Months Ended
                                      September 30,         September 30,
                                   ------------------     -----------------
                                     1999      1998        1999      1998
                                     ----      ----        ----      ----
<S>                                <C>      <C>           <C>      <C>

Basic net income (loss) per share:

  Net loss                         ($9,480)  $3,439       ($19,306)  ($99,800)

  Less:  Preferred Stock dividends  (1,727)  (1,775)        (5,205)    (3,630)
                                   --------  -------        -------   --------
  Loss attributable to common
     shareholders                 ($11,207)  $1,664       ($24,511) ($103,430)
                                   ========  ======         =======   ========
  Weighted average shares of
     common stock outstanding (1)   31,600   31,613         31,600     31,602
                                   =======   ======         ======    =======
     Basic net income (loss) per
      share                         ($0.35)   $0.05         ($0.78)    ($3.27)
                                   =======   ======         =======   =======
Diluted net income (loss) per share:

  Weighted average shares of common
     stock outstanding (1)          31,600   31,613         31,600     31,602

Effect of dilutive securities:

     Restricted stock (2)               --       --             --         --

     Preferred stock, warrants and
       stock options (2)                --       --             --         --
                                   -------   ------         ------     ------
  Weighted Average shares of common
     stock outstanding including
     dilutive securities            31,600   31,613         31,600     31,602
                                   =======   ======         ======    =======
     Diluted net loss per share     ($0.35)   $0.05         ($0.78)    ($3.27)
                                   =======   ======         =======   =======
</TABLE>

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

(1) Includes shares issued and outstanding  minus non-vested  restricted  stock.
(2) Amounts are not  included in the  computation  of diluted net loss per share
because to do so would have been antidilutive.


<PAGE>


Note 5 - Comprehensive Income

Comprehensive  income  includes net income and reserve for unrealized  losses on
marketable equity securities held.

The components of  comprehensive  income for the nine months ended September 30,
1999 and 1998 are as follows (in thousands):

<TABLE>
<CAPTION>

                                                       Nine Months Ended
                                                         September 30,
                                                       ------------------
                                                         1999      1998
                                                         ----      ----
<S>                                                    <C>       <C>

Net income (loss)                                      ($19,306) ($99,800)

   Less:  Reclassification adjustment for
     losses included in net income                           --     2,000
                                                       --------- ---------
Total Comprehensive Income (Loss)                      ($19,306) ($97,800)
                                                       ========= =========
</TABLE>

There were no comprehensive income items for the three months ended September
30, 1999 and 1998.


<PAGE>


                 PART I - FINANCIAL INFORMATION

ITEM 2 -  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS

OVERVIEW

Belco Oil & Gas Corp.  and its  subsidiaries  (the  "Company") is an independent
energy company engaged in the exploration for and the acquisition, exploitation,
development and production of natural gas and oil in the United States primarily
in the Rocky  Mountains,  the Permian Basin,  the  Mid-Continent  region and the
Austin Chalk Trend. Since its inception in April 1992, the Company has grown its
reserve base largely  through a balanced  program of exploration and development
drilling  and through  acquisitions.  The Company  concentrates  its  activities
primarily  in four  core  areas in which it has  accumulated  detailed  geologic
knowledge  and has developed  significant  management  and technical  expertise.
Additionally,  the Company  structures its  participation in natural gas and oil
exploration  and  development  activities  to minimize  initial costs and risks,
while permitting substantial follow-on investment.

The Company's operations are currently focused in the Rocky Mountains, primarily
in the Green River (which includes the Moxa Arch Trend), Wind River and Big Horn
Basins of Wyoming,  the Permian Basin in west Texas, the Mid-Continent region in
Oklahoma and north Texas, and the Austin Chalk Trend,  primarily in Texas. These
areas  accounted  for  approximately  99% of the  Company's  proved  reserves at
December 31, 1998. Based on 1998 production, the Company's reserve life index is
9.7 years.

The Company's revenue, profitability and future rate of growth are substantially
dependent  upon  prevailing  prices for natural gas, oil and  condensate.  These
prices are dependent upon numerous factors beyond the Company's control, such as
economic,  political and  regulatory  developments  and  competition  from other
sources of energy.  Energy markets have  historically  been very  volatile,  and
there can be no assurance that oil and natural gas prices will not be subject to
wide  fluctuations in the future.  A substantial or extended  decline in oil and
natural  gas  prices  could  have a  material  adverse  effect on the  Company's
financial position,  results of operations and access to capital, as well as the
quantities  of natural gas and oil  reserves  that the Company may  economically
produce.  Natural gas produced is sold under  contracts that  primarily  reflect
spot market  conditions for their  particular  area. The Company markets its oil
with  other  working  interest  owners on spot  price  contracts  and  typically
receives  a  small  premium  to  the  price  posted  for  such  oil.  Currently,
approximately  65% of the  Company's  production  volumes  relate to the sale of
natural gas (based on six Mcf of gas being  considered  equivalent to one barrel
of oil).

The Company utilizes  commodity swaps and options and other commodity price risk
management  transactions  related  to a  portion  of its  oil  and  natural  gas
production to achieve a more  predictable  cash flow, and to reduce its exposure
to price  fluctuations.  The Company accounts for these  transactions as hedging
activities or uses  mark-to-market  accounting  for those  contracts that do not
qualify for hedge accounting.  As of September 30, 1999, the Company has various
natural gas and oil price risk  management  contracts  in place with  respect to
substantial  portions of its estimated  remaining  production  for calendar year
1999 and with respect to lesser  portions of its estimated  production  for 2000
and 2001.  The  Company  expects  from time to time to either  add or reduce the
amount of price risk  management  contracts that it has in place in keeping with
its price risk management strategy.


<PAGE>


The following  table sets forth certain  operations  data of the Company for the
periods presented:

<TABLE>
<CAPTION>

                                       Three Months Ended                                      Nine Months Ended
                                          September 30,                                          September 30,
                                        -----------------                                      -----------------
                                                            Variances                                             Variances
                                                       --------------------                                  ----------------------
                              1999        1998      AMOUNT             %     1999           1998          AMOUNT               %
                              ----        ----      ------         -----     ----           ----          ------          ------
<S>                         <C>         <C>       <C>             <C>      <C>            <C>           <C>              <C>

Oil and Gas Sales
(Unhedged) (in thousands)   $39,520     $29,179   $10,341         35%      $96,340        $97,438       $1,098            (1%)

Commodity Price Risk
Management (in thousands)

  - cash                    ($2,339)     $3,261   ($5,600)         --      $7,754         $ 4,004       $3,750             94%

  - non-cash               ($22,210)     $2,038  ($24,248)         --    ($45,225)         $3,465     ($48,690)            --

Weighted Average
Sales Prices (Unhedged):

   Oil (per Bbl)             $20.16     $12.87      $7.29          57%     $15.75          $13.69        $2.06            15%

   Gas (per Mcf)              $2.34      $1.74      $0.60          34%     $ 1.90           $1.91       ($0.01)           --

Net Production Data:

   Oil (Mbbl)                   829      1,058       (229)        (22%)     2,596           3,238         (642)          (20%)

   Gas (MMcf)                 9,745      8,920        825           9%     29,153          27,838        1,315             5%

   Gas equivalent(MMcfe)     14,719     15,270       (551)         (4%)    44,732          47,266       (2,534)           (5%)

Data per Mcfe:

   Oil and gas sales revenues
      (Unhedged)              $2.68      $1.91      $0.77          40%      $2.15           $2.06        $0.09              4%

   Commodity Price Risk
      Management Activities-
      cash only               (0.16)      0.21      (0.37)         --        0.17            0.08         0.09            113%

   Oil and gas operating
       expenses               (0.65)     (0.61)     (0.04)         (7%)     (0.65)          (0.60)       (0.05)           (8%)

   General and administrative (0.08)     (0.08)        --           --      (0.08)          (0.08)          --             --

   Depreciation, depletion
     and amortization         (0.90)     (0.90)        --           --      (0.90)          (0.90)          --             --
                              ------      -----     -----          ----      -----          ------         ----           ----
     Pre-tax operating
      profit(1)               $0.89      $0.53      $0.36          68%      $0.69           $0.56        $0.13            23%
                              =====      ======     ======         ====      =====          =====        =====            ===

</TABLE>

- -----------------
(1) Excluding  non-cash  mark-to-market,  ceiling test provision,  impairment of
equity securities and interest income and expenses.


<PAGE>


RESULTS OF OPERATIONS

Three Months Ended September 30, 1999 Compared to September 30, 1998

Revenues

During  the  third  quarter  of  1999,  oil and gas  sales  revenues  (unhedged)
increased to $39.5  million from $29.2  million,  or 35%,  when  compared to the
prior year  comparable  period due  principally to higher oil and gas prices and
increased gas production.  Average price realizations for oil improved by 57% to
$20.16 per  barrel  compared  to $12.87 per barrel in the prior year  comparable
period.  Natural gas prices  increased by 34% to $2.34  compared to $1.74 in the
third quarter of 1998.  Average price  realizations  recited  exclude price risk
management  activities.  Oil production declined by 22% during the third quarter
of 1999 while  natural gas  production  increased 9% when  compared to the prior
year comparable period. Natural gas production represented  approximately 66% of
total Company production on an Mcfe basis, up from the 58% reported in the third
quarter of 1998.

As a result of the  continued  upward price  movement in oil prices  through the
third quarter of 1999,  commodity price risk management  activities  resulted in
non-cash net losses of $22.2 million due to mandatory mark-to-market  accounting
requirements.  This non-cash loss was in addition to approximately  $2.3 million
in cash settlements paid during the quarter.

Costs and Expenses

Production  and  operating  expenses  increased  to $9.6  million  for the third
quarter of 1999 when compared to the $9.2 million reported for the third quarter
of 1998.  The increase is primarily  related to reduced cost  efficiencies  that
result from lower oil  production.  Operating  costs were $0.65 per Mcfe for the
third  quarter of 1999 when  compared to $0.61 per Mcfe in the third  quarter of
1998.

Depreciation,  depletion  and  amortization  ("DD&A"),  for  the  quarter  ended
September 30, 1999 was $13.3  million,  a $0.4 million  decline when compared to
the $13.7 million recorded in the prior year comparable  period.  The decline is
related to lower  volumes  produced.  The  current  DD&A rate per Mcfe is $0.90,
unchanged from the comparable prior year quarter.

General  and  administrative  expense  ("G&A")  declined by $44,000 in the third
quarter of 1999 to $1.18 million  primarily due to cost  containment  efforts in
response to low commodity  prices when compared to the $1.22 million incurred in
the third quarter of 1998. The rate per Mcfe for G&A costs is unchanged  quarter
over quarter at $0.08 per Mcfe.

Income (Loss) Before Income Taxes

The Company's  reported loss before income tax benefits for the third quarter of
1999 was  $14.6  million.  This  compares  to a pre-tax  income of $5.3  million
reported in the third quarter of 1998.  The current period loss is the result of
recording the non-cash mark-to-market commodity price risk position at September
30, 1999.

Income Taxes

Income tax benefits  were  recorded for the 1999 third  quarter in the amount of
$5.1 million as a result of the reported  pre-tax  loss.  The third quarter 1998
income tax expense recorded was $1.8 million.


<PAGE>


Nine Months Ended September 30, 1999 Compared to September 30, 1998

Revenues

For the  first  nine  months  of 1999,  oil and gas  sales  revenues  (unhedged)
declined  $1.1  million,  or just over 1% to $96.3  million when compared to the
prior year  comparable  period  primarily as the result of lower oil production.
Natural  gas  production  increased  5% over the prior year  first nine  months.
Average Mcfe price  realizations  exclusive of price risk management  activities
were flat  compared to last year's  first nine  months.  Natural gas  production
represented  approximately  65% of total  Company  production  on an Mcfe  basis
compared  to the 59%  reported  for the first nine  months of 1998.  Average oil
price realizations  exclusive of price risk management  activities increased 15%
compared to last year's first nine months.  Oil production  declined by 20% over
the prior year comparable period due to normal decline from seasoned  properties
and lower commodity prices that limited capital  expenditures and maintenance on
oil production related activities in general during the first half of the year.

Commodity price risk management  activities during the first nine months of 1999
resulted in a net loss of $37.5  million  compared to a net gain of $7.5 million
recognized  in the prior  year  comparable  period.  The loss for the first nine
months of 1999  consisted  of $7.8 million in actual cash  settlements  received
primarily  related to oil hedges and $45.2  million in  non-cash  mark-to-market
provision on the entire commodity price risk management portfolio.  The positive
cash flow was more than offset by the  mandatory  mark-to-market  non-cash  loss
calculated on the portfolio of commodity price risk  management  contracts using
September 30, 1999 prices. In the prior year comparable period,  $4.0 million of
cash   settlements  were  realized  while  the   mark-to-market   component  was
represented by a $3.5 million  non-cash gain. The impact of all such  activities
on an Mcfe basis  amounted  to net cash  inflows of $0.17 and $0.08 for the nine
months ending September 30, 1999 and 1998, respectively.

Costs and Expenses

Production and operating expenses during the first nine months of 1999 increased
3% to $29.1  million  compared  to $28.4  million  reported  in the  prior  year
comparable  period.  The  increase  is related to  slightly  higher  field level
expenses.  Operating costs were $0.65 per Mcfe for the first nine months of 1999
when compared to $0.60 per Mcfe in the first nine months of 1998.

DD&A for the nine months ended September 30, 1999 declined $2.2 million to $40.3
million when compared to the $42.5 million recorded in the prior year comparable
period due to lower oil production.  The first nine months DD&A rate per Mcfe is
unchanged at $0.90 when compared to the prior year  comparable  period.  For the
nine month period ending September 30, 1998, the Company recorded a $154 million
($100 million  after-tax)  non-cash  ceiling test  provision as required by full
cost accounting rules.  This provision was the result of applying  substantially
lower  commodity  prices to estimated  recoverable  reserves as of September 30,
1998.

G&A costs  increased by 1% in the first nine months of 1999 to $3.7 million when
compared to the $3.6 million incurred in the first nine months of 1998. The rate
per Mcfe for both periods was $0.08.

Interest expense is incurred on $150 million of 8-7/8% Senior Subordinated Notes
due 2007 issued in September 1997,  $109 million of 10-1/2% Senior  Subordinated
Notes due 2006,  and bank debt  incurred  to fund  various  Company  activities.
Interest  expense for the nine months ended September 30, 1999 increased by $1.5
million,  a 10% increase over the prior year comparable period due to additional
borrowings outstanding under our Revolving Credit Agreement.


<PAGE>


Income (Loss) Before Income Taxes

The Company's reported loss before income tax benefits for the first nine months
of 1999 was $29.7  million.  This  compares to a pre-tax loss of $152.0  million
reported  for the first  nine  months of 1998.  The 1999 nine  month loss is the
result of recognizing  mark-to-market  losses as required by current  accounting
rules.  The 1998  nine  month  loss  resulted  from the  non-cash  ceiling  test
impairment  of $154 million ($100 million  after-tax)  and $14.3 million  equity
securities  related  impairment.  Excluding the effect of the mark-to-market and
impairment  provisions  income  before  income taxes was $15.5 million and $12.8
million for 1999 and 1998, respectively.

Income Taxes

Income tax  benefits  were  recorded  for the first  nine  months of 1999 in the
amount of $10.4 million as a result of the reported  pre-tax  loss.  The benefit
for income taxes for the comparable nine month period of 1998 was $52.2 million.

LIQUIDITY AND CAPITAL RESOURCES

General

In September  1997,  the Company  entered into a five-year  $150 million  Credit
Agreement  dated  September  23,  1997 (the  "Credit  Facility")  with The Chase
Manhattan Bank, N.A., as administrative  agent (the "Agent"),  and other lending
institutions  (the  "Banks").  The Credit  Facility  provides  for an  aggregate
principal  amount of revolving  loans of up to the lesser of $150 million or the
Borrowing  Base (as  defined)  in  effect  from  time to time,  and  includes  a
sub-facility  from the  Agent for  letters  of  credit.  The  Borrowing  Base at
September 30, 1999 was $150 million with $37.0  million  advanced to the Company
on that date.  The  Borrowing  Base is  redetermined  by the Agent and the Banks
semi-annually  based upon their usual and customary oil and gas lending criteria
as such exist from time to time.  The Borrowing  Base was reaffirmed on July 20,
1999. In addition,  the Company may request two additional  redeterminations and
the Banks may request one additional  redetermination per year.  Indebtedness of
the  Company  under the Credit  Facility  is secured by a pledge of the  capital
stock of each of the Company's material subsidiaries.

Indebtedness  under the Credit  Facility bears interest at a floating rate based
(at the Company's option) upon (i) the ABR with respect to ABR Loans or (ii) the
Eurodollar  Rate (as  defined)  for one,  two,  three or nine months (or nine or
twelve  months if available to the Banks) with respect to  Eurodollar  Loans (as
defined),  plus the Applicable  Margin.  The ABR is the greater of (i) the Prime
Rate (as  defined),  (ii) the Base CD Rate  (as  defined)  plus 1% or (iii)  the
Federal Funds Effective Rate (as defined) plus 0.50%. The Applicable  Margin for
Eurodollar  Loans varies from 0.50% to 0.875%  depending on the  Borrowing  Base
usage.  Borrowing Base usage is determined by a ratio of (i)  outstanding  Loans
(as defined) and letters of credit to (ii) the then  effective  Borrowing  Base.
Interest on ABR Loans is payable quarterly in arrears and interest on Eurodollar
Loans is payable on the last day of the interest period therefore and, if longer
than three months, at three month intervals.

The  Company  is  required  to pay to the  Banks a  commitment  fee based on the
committed undrawn amount of the lesser of the aggregate  commitments or the then
effective  Borrowing  Base during a  quarterly  period  equal to a percent  that
varies from 0.20% to 0.30% depending on the Borrowing Base usage.

In  September  1997,  the  Company  issued  $150  million of the  8-7/8%  Senior
Subordinated  Notes due 2007 (the "8-7/8% Notes").  Interest on the 8-7/8% Notes
accrues at the rate of 8-7/8% per annum and is payable  semi-annually in arrears
on March 15 and  September 15 of each year,  commencing  on March 15, 1998.  The
8-7/8% Notes mature on September  15, 2007 unless  previously  redeemed.  Except
under  limited  circumstances,  the  8-7/8%  Notes  are  not  redeemable  at the
Company's option prior to September 15, 2002. Thereafter,  the 8-7/8% Notes will
be subject to redemption  at the option of the Company,  in whole or in part, at
specified  redemption prices, plus accrued and unpaid interest,  if any, thereon
to the  applicable  redemption  date. In addition,  upon a change of control (as
defined in the  indenture  pursuant to which the 8-7/8%  Notes were  issued) the
Company is required to offer to redeem the 8-7/8%  Notes for cash at 101% of the
principal  amount,  plus  accrued and unpaid  interest,  if any,  thereon to the
applicable date of repurchase.

The 8-7/8%  Notes are  general  unsecured  obligations  of the  Company  and are
subordinated  in right of payment to all  existing  and future  Senior  Debt (as
defined in the 8-7/8% indenture) of the Company, which includes borrowings under
the Credit Facility  described  above. The 8-7/8% Notes rank pari passu in right
of payment with any existing or future senior  subordinated  debt of the Company
and rank senior in right of payment to all other  subordinated  indebtedness  of
the Company.

In November 1997,  the Company  completed the  acquisition of Coda Energy,  Inc.
("Coda"). The Company paid an aggregate of $324 million including  approximately
$192 million in cash ($150  million plus a $42 million  adjustment  for proceeds
from the  disposition  of Taurus Energy Corp.  ("Taurus"),  a subsidiary of Coda
(which  occurred  on  the  day  prior  to  closing  of the  Coda  acquisition)),
assumption of $110 million of Coda  long-term  debt  outstanding  and three year
warrants to purchase  1,666,667  shares of Common Stock of the Company at $27.50
per share issued to the holders of the outstanding common stock, preferred stock
and options to purchase common stock of Coda.  Concurrently  with the closing of
the  acquisition of Coda, the Company  contributed $23 million to Coda that Coda
utilized,  together with the funds from the disposition of Taurus,  to repay all
of the debt outstanding  under Coda's  revolving credit facility  (approximately
$65 million in principal amount), plus accrued interest thereon, and such credit
facility was  thereafter  terminated.  At closing,  the Company  funded the cash
portion of the  consideration  and the cash contribution to Coda through cash on
hand and borrowings of $84 million under its Credit Facility.

On  February  25,  1998,  the  Company  merged  Coda into Belco and  immediately
thereafter  transferred all of Coda's assets and liabilities,  except for Coda's
obligations under its 10-1/2% Senior  Subordinated  Notes due 2006 ("the 10-1/2%
Notes")  to  Belco  Energy  Corp.,  a  Nevada  corporation  and a  wholly  owned
subsidiary of the Company.  As of September 30, 1999,  the Company also had $109
million principal amount  outstanding  under the 10-1/2% Notes.  Interest on the
10-1/2%  Notes  accrues  at the  rate  of  10-1/2%  per  annum  and  is  payable
semi-annually  in arrears on April 1 and  October 1 of each year.  Except  under
limited  circumstances,  the 10-1/2%  Notes are not  redeemable at the Company's
option prior to April 1, 2001.  Thereafter  the 10-1/2% Notes will be subject to
redemption  at  specified  prices,  plus  accrued and unpaid  interest,  if any,
thereon  to the  applicable  redemption  date.  The  10-1/2%  Notes are  general
unsecured obligations of the Company and are subordinated in right of payment to
all existing and future  Senior Debt (as defined) of the Company,  including any
bank debt.

The Company entered into interest rate swap agreements  converting two long-term
debt fixed rate obligations to floating rate obligations as follows:

<TABLE>
<CAPTION>

                                                Current
     Agreement      Transaction      Fixed     Floating       Floating Rate
      Amount            Date          Rate       Rate         Expiration Date
     ---------      -----------      ------    --------       ---------------
<S>  <C>            <C>              <C>       <C>            <C>

     $100 million   12/97            8.875%    8.280%         March 15, 2000 (a)

     $110 million   12/97            10.500%   10.120%        April 1, 2000 (a)

     $50 million    1/98             8.875%    8.195%         March 15, 2000 (a)

</TABLE>

- -----------------------
(a) Floating rate is redetermined at each six month period  following the
expiration through September 15, 2007.


<PAGE>


The agreements  obligate the Company to actually pay the indicated floating rate
rather than the original  fixed rate.  The  floating  rates are capped at 8-7/8%
through  September 15, 2001 and at 10% from March 15, 2002 through September 15,
2007 on the 8- 7/8%  Notes and  capped at  10-1/2%  through  October 1, 1999 and
11.625%  from April 1, 2000  through  April 1, 2003 on the  10-1/2%  Notes.  The
agreements will reduce the Company's 1999 interest  expense by  approximately $1
million.

On March 10, 1998 the Company  completed the sale of 4.37 million  shares of its
6-1/2% Convertible  Preferred Stock (the "Preferred Stock"). The Preferred Stock
has a liquidation  preference of $25 per share and is  convertible at the option
of the holder into shares of the Company's Common Stock at an initial conversion
rate of 1.1292  shares  of  Common  Stock  for each  share of  Preferred  Stock,
equivalent  to a  conversion  price of $22.14  per share of  Common  Stock.  The
Company  received net proceeds  from the sale of the  Preferred  Stock of $105.1
million, which was used to pay down bank indebtedness.

On December 15, 1998, the Company's  Board of Directors  authorized the purchase
from time to time, in the open market or in privately  negotiated  transactions,
shares of its  Common  Stock  and  6-1/2%  Convertible  Preferred  Stock,  in an
aggregate  amount not to exceed $10  million.  Through  September  30,  1999 the
Company has expended  approximately $2.0 million acquiring 130,900 shares of its
6-1/2%  Convertible  Preferred Stock and $0.6 million acquiring 95,800 shares of
its Common Stock.

On June 12, 1998, the Company,  through its  wholly-owned  Canadian  subsidiary,
purchased  approximately $10.5 million of 5% Convertible  Preferred Stock of Big
Bear, a Canadian oil and gas company, at approximately $0.85 per share with each
share convertible into one common share of Big Bear. The Company was also issued
approximately  $120  million  of  Special  Acquisition  Warrants  at a price  of
approximately  $0.72 per warrant. In connection with the issuance of the Special
Acquisition  Warrants,  the Company deposited a $60 million letter of credit and
3,436,000  shares of the  Company's  common  stock  into an escrow  account.  On
November 10, 1998, the Company  executed a restructuring  agreement  whereby (i)
the Company agreed to convert the Big Bear 5% Convertible  Preferred  Stock into
21,428,571   shares  of  Big  Bear  common  stock  at  a  conversion   price  of
approximately  $0.50 per share (reduced from $0.85 per share),  (ii) the Special
Acquisition  Warrants were canceled,  (iii) the Belco  representatives  resigned
from Big Bear's Board of  Directors,  (iv) the $60 million  letter of credit was
canceled,  and (v) the  3,436,000  shares of  Company  common  stock held in the
escrow  account were  returned to the Company and  designated  as unissued.  The
restructuring  agreement closed on January 22, 1999.  Immediately  following the
closing of the  restructuring  agreement,  an 11 to 1 reverse  split of Big Bear
common  shares  was  effected  and  Belco,  through  its  wholly-owned  Canadian
subsidiary,  now owns 1,948,052 common shares or approximately 4.6% ownership in
Big Bear.

In February 1998, the Company acquired properties consisting of approximately 65
Bcfe of  long-lived  reserves in the Permian  Basin of west Texas from  EnerVest
Texoma Acquisition L.P. for $37.3 million in cash.

In November  1998,  the Company  acquired  approximately  20 Bcfe of  long-lived
reserves on  producing  properties  in Oklahoma  and Kansas,  as well as certain
undeveloped acreage and 3-D seismic data, for approximately $14.8 million.

In September  1999,  the Company  acquired  25.4 Bcfe of long lived  reserves on
producting  properties  in the Permian  Basin and south Texas for  approximately
$16.3 million.

Cash Flow

Operating cash flow, a measure of  performance  for  exploration  and production
companies, is generally derived by adjusting net income to eliminate the effects
of the  non-cash  components  included  in the net  income  calculation  such as
depreciation,  depletion and amortization expense, provision for deferred income
taxes,  ceiling  test  provisions,  and the non-cash  effects of  investing  and
commodity price risk management activities.  Cash flow from operating activities
for the first nine months was approximately $54.3 and $66.3 million for 1999 and
1998,  respectively.  The Company had a working capital deficit of $14.1 million
as of  September  30,  1999,  a decrease of $17.5  million from the $3.4 million
available  as of June 30,  1999.  The  deficit is created  by the  recording  of
non-cash  mark-to-market losses related to derivatives activities as required by
current accounting rules.  Excluding the mark-to-market  items,  working capital
would have been $7.0 million at September 30, 1999.

Capital Expenditures

During  the  nine  months  ending   September  30,  1999  the  Company  incurred
approximately  $51.8  million of capital  expenditures  including  approximately
$17.1  million in  property  acquisitions.  For the full year 1998,  the Company
incurred  capital  expenditures  in the  amount  of  $133.1  million,  including
property acquisitions totalling $52.2 million.

The Company  intends to fund its future capital  expenditures,  commitments  and
working  capital  requirements  through cash flows from  operations,  borrowings
under the Credit Facility or other potential financings.  The Company has a 1999
capital  expenditure  budget of  approximately  $75  million,  with $25  million
allocated to potential acquisitions. If there are changes in oil and natural gas
prices that  correspondingly  affect cash flows and the Borrowing Base under the
Credit  Facility,  the  Company  has the  discretion  and  ability to adjust its
capital  budget.  The  Company  believes  that it will have  sufficient  capital
resources  and  liquidity to fund its capital  expenditures  and meet all of its
financial obligations as they come due.

Commodity Price Risk Management Transactions

Certain of the Company's  commodity price risk management  arrangements  require
the Company to deliver cash collateral or other assurances of performance to the
counterparties in the event that the Company's payment  obligations with respect
to its commodity price risk management  transactions  exceed certain levels.  At
September  30,  1999,  the Company had $3.9  million on deposit for margin calls
related to its commodity price risk management activities.

With the primary objective of achieving more predictable revenues and cash flows
and  reducing the exposure to  fluctuations  in oil and natural gas prices,  the
Company has entered into commodity price risk management transactions of various
kinds with  respect  to both oil and  natural  gas.  While the use of certain of
these price risk  management  arrangements  limits the downside  risk of adverse
price  movements,  it may  also  limit  future  revenues  from  favorable  price
movements.  The Company engages in transactions such as selling covered calls or
straddles  which  are  marked-to-market  at the end of the  relevant  accounting
period.  Since the futures market  historically has been highly volatile,  these
fluctuations may cause significant impact on the results of any given accounting
period.  The Company has entered into price risk  management  transactions  with
respect to a substantial portion of its estimated production for 1999 and lesser
portions  of its  estimated  production  thereafter.  The Company  continues  to
evaluate whether to enter into additional price risk management transactions for
future years. In addition, the Company may determine from time to time to unwind
its then  existing  price risk  management  positions  as part of its price risk
management strategy.

Other

Environmental Matters

The Company's  operations are subject to various  federal,  state and local laws
and regulations relating to the protection of the environment, which have become
increasingly  stringent.  The Company  believes  its current  operations  are in
material compliance with current  environmental laws and regulations.  There are
no  environmental  claims  pending or, to the  Company's  knowledge,  threatened
against the Company. There can be no assurance, however, that current regulatory
requirements will not change,  currently unforeseen environmental incidents will
not occur or past  noncompliance  with environmental laws will not be discovered
on the Company's properties.


<PAGE>


Year 2000 Compliance

The year 2000 issue  concerns deal with the potential  inability of  information
technology  and  non-information  technology  systems and  processes to properly
recognize  and process  date-sensitive  information  before,  during,  and after
December 31, 1999.

The  Company  has a variety of  operating  systems,  computer  software  program
applications,  computer  hardware  equipment and other  equipment  with embedded
electronic  circuits,  including  applications  used in the Company's  financial
business systems, field operations,  and administrative functions (collectively,
the "systems").

Members of the Company's  management  group and financial  department  personnel
have  oversight  of  the   information   systems  and  personnel   charged  with
implementing the Company's year 2000 compliance program.

The Company has upgraded  hardware and software  over the past year and believes
that its internal  financial and most of the  operational  systems are currently
year 2000 compliant.  The Company does not separately track the costs associated
with the year  2000  compliance  effort,  as they  have not been  material  and,
further,  no projects with any  significant  impact to the Company's  operations
have been deferred due to the year 2000 compliance  effort. To date, the Company
estimates  that it has incurred less than $100,000 in upgrading a limited amount
of  hardware  and does not expect to incur any  significant  additional  cost in
becoming year 2000 compliant.  The Company does not know whether its significant
vendors' and customers'  systems are yet fully year 2000 compliant.  If they are
not, such failure could partially  affect the Company's  ability to sell its oil
and gas and receive related payments. In addition, there could be disruptions in
getting  certain  vendors to provide  supplies and/or services in support of the
Company's  operations.  While this is the most likely worst case  scenario,  the
Company  believes that its  significant  vendors and customers will be year 2000
compliant before that critical date.

Additionally, the Company fully understands that there are risks associated with
year 2000 issues that it cannot directly control, primarily the readiness of its
key  suppliers  and  customers.  The Company has had contact with a  significant
number of its customers and vendors and  furnished  information  about how it is
addressing  the  year  2000  issue.  The  Company  is  presently   investigating
contingency  strategies  primarily with existing internal resources in the event
of any third party or internal system failure.  Contingency  plans  contemplated
include the use of  alternative  hardware and software  vendors and customers as
appropriate in the event that a presently  unforeseen failure of a key vendor or
customer is burdened with some  non-controllable  year 2000  compliance  related
failure.

The  Company  presently  expects  that its  financial  and  related  information
systems,  operations systems and other essential functions will be ready for the
year 2000 transition, and that year 2000 issues would not have a material effect
on the Company's business or financial condition.

New Accounting Standards

In June 1998, the Financial Accounting Standards Board issued Statement No. 133,
Accounting for Derivative  Instruments and Hedging  Activities  ("FAS 133"). FAS
133 requires all  derivatives  to be recorded on the balance sheet at fair value
and established  "special accounting" for the following three different types of
hedges:  hedges of changes in the fair  value of  assets,  liabilities,  or firm
commitments  (referred to as fair value  hedges);  hedges of the  variable  cash
flows of  forecasted  transactions  (cash  flow  hedges);  and hedges of foreign
currency  exposures  of  net  investments  in  foreign  operations.  Though  the
accounting  treatment  and  criteria  for each of the  three  types of hedges is
unique,  they all result in  offsetting  changes in fair values or cash flows of
both the hedge and the hedged  item being  recognized  in  earnings  in the same
period  with no net  impact  on  reported  earnings.  Changes  in fair  value of
derivatives  that do not meet the criteria of one of these three  categories  of
hedges  are  included  in income  and  reported  as either  gain or loss for the
current  period.   Transition   adjustments  resulting  from  adoption  must  be
recognized in income and comprehensive  income, as appropriate,  as a cumulative
effect of an accounting change. Belco has not yet determined the effect of total
compliance, but it is not expected to materially impact the financial statements
of the Company. FAS 133 will be effective for fiscal year 2001 for the Company.

Information Regarding Forward Looking Statements

The  information  contained in this Form 10-Q includes  certain  forward-looking
statements.  When used in this  document,  such words as  "expect",  "believes",
"potential",  and similar  expressions are intended to identify  forward-looking
statements.  Although the Company  believes that its  expectations  are based on
reasonable assumptions, it is important to note that actual results could differ
materially from those projected by such  forward-looking  statements.  Important
factors that could cause actual results to differ  materially  from those in the
forward-looking  statements  include,  but are not  limited  to,  the timing and
extent of changes in  commodity  prices for oil and gas, the need to develop and
replace  reserves,  environmental  risk, the  substantial  capital  expenditures
required to fund its operations,  drilling and operating risks, risks related to
exploration  and  development,  uncertainties  about the  estimates of reserves,
competition,  government  regulation and the ability of the Company to implement
its business strategy.

ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     The  Company's   market  risk  exposures  relate  primarily  to
commodity prices,  interest rates and marketable equity securities.  The Company
enters into  various  transactions  involving  commodity  price risk  management
activities  involving a variety of derivatives  instruments to, in effect, hedge
the impact of crude oil and natural gas price  fluctuations.  In  addition,  the
Company  entered into interest rate swap  agreements to reduce current  interest
burdens related to its fixed  long-term  debt. The  derivatives  instruments are
generally  put in place to limit the risk of adverse  oil and  natural gas price
movements,  however,  such  instruments  can limit future gains  resulting  from
upward  favorable  oil and  natural  gas price  movements.  Recognition  of both
realized and unrealized gains or losses are reported  currently in the Company's
financial  statements  as  required by existing  generally  accepted  accounting
principles.  The cash flow  impact of all  derivative  related  transactions  is
reflected as cash flows from operating activities.

     As of September 30, 1999, the Company had substantial  derivative financial
instruments  outstanding and related to its market risk management program.  See
Item 1, Note 2 and Item 2,  "Management's  Discussion  And Analysis of Financial
Condition And Results of Operations" for additional  information  related to the
Company's  market risk management  activities  during the third quarter of 1999.
There has not been a material  change in the  Company's  exposure  to  commodity
price and interest rate risk since the date of the 1998 Form 10-K filing.


<PAGE>


                  PART II - OTHER INFORMATION

ITEM 1 - LEGAL PROCEEDINGS                                   NONE

ITEM 2 - CHANGES IN SECURITIES AND USE OF PROCEEDS           NONE

ITEM 3 - DEFAULTS UPON SENIOR SECURITIES                     NONE

ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY-HOLDERS NONE

ITEM 5 - OTHER INFORMATION                                   NONE

ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K

      (a)           Exhibits.

Exhibit No.

       27*  Financial Data Schedule

- -------------------
* Filed herewith

(b)   Reports on Form 8-K: None.


<PAGE>


                           SIGNATURES

     Pursuant to the  requirements  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.

                                   BELCO OIL & GAS CORP.,
                                   a Nevada corporation
                                   (REGISTRANT)
<TABLE>
<S>                                <C>

Date:  November 12, 1999                 /s/ LAURENCE D. BELFER
                                   ----------------------------------
                                           Laurence D. Belfer,
                                    Vice-Chairman and Chief Operating
                                                 Officer

Date:  November 12, 1999                 /s/ DOMINICK J. GOLIO
                                   ----------------------------------
                                           Dominick J. Golio,
                                    Senior Vice President - Finance
                                      and Chief Financial Officer
</TABLE>


<TABLE> <S> <C>

<ARTICLE> 5

<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-END>                               SEP-30-1999
<CASH>                                           4,971
<SECURITIES>                                         0
<RECEIVABLES>                                   22,027
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                38,819
<PP&E>                                       1,056,758
<DEPRECIATION>                               (605,813)
<TOTAL-ASSETS>                                 501,941
<CURRENT-LIABILITIES>                           52,893
<BONDS>                                        302,013
                                0
                                         42
<COMMON>                                           317
<OTHER-SE>                                     111,970
<TOTAL-LIABILITY-AND-EQUITY>                   501,941
<SALES>                                         39,520
<TOTAL-REVENUES>                                15,246
<CGS>                                           22,814
<TOTAL-COSTS>                                   22,814
<OTHER-EXPENSES>                                 1,178
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               5,838
<INCOME-PRETAX>                               (14,584)
<INCOME-TAX>                                   (5,104)
<INCOME-CONTINUING>                            (9,480)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (9,480)
<EPS-BASIC>                                     (0.35)
<EPS-DILUTED>                                   (0.35)


</TABLE>


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