3TEC ENERGY CORP
10QSB, 2000-08-14
CRUDE PETROLEUM & NATURAL GAS
Previous: AMERIGON INC, 10-Q, EX-27, 2000-08-14
Next: 3TEC ENERGY CORP, 10QSB, EX-27, 2000-08-14



<PAGE>

                    U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                  FORM 10-QSB

            [ X ] QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934
                 For the quarterly period ended June 30, 2000

                                      OR

            [ ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE
                                 EXCHANGE ACT
               For the transition period from ______ to _______

                         Commission File No. 001-14745

                            3TEC ENERGY CORPORATION
       (Exact name of small business issuer as specified in its charter)

               DELAWARE                               63-1081013
   (State or other jurisdiction of        (I.R.S. Employer Identification No.)
    incorporation or organization)

                               777 WALKER STREET
                          TWO SHELL PLAZA, SUITE 2400
                              HOUSTON, TX  77002
                    (Address of principal executive offices)

                                 (713)821-7100
                          (Issuer's telephone number)

                                      N/A
              (Former Name, Former Address and Former Fiscal Year,
                         If Changed Since Last Report)


    Check whether the issuer (1) filed all reports required to be filed by
Section 13 or 15(d) of Exchange Act 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 [ ]


  Number of shares outstanding of each of the Registrant's classes of common
                   stock, as of the latest practicable date:

                         Common stock, $0.02 par value
                    14,433,662 shares as of August 11, 2000

           Transitional Small Business Disclosure Format (check one)
                                Yes [ ]  No [X]
<PAGE>

                     3TEC ENERGY CORPORATION AND SUBSIDIARIES

                                INDEX

                                                                           PAGE
                                                                           NO.
                                                                           ----
PART I.  CONSOLIDATED FINANCIAL INFORMATION

 Item 1. Consolidated Financial Statements

         Consolidated Balance Sheets-
            June 30, 2000 (Unaudited) and December 31, 1999 (Audited)....    1
         Consolidated Statements of Operations (Unaudited)-
            Three and six months ended June 30, 2000 and 1999............    2
         Consolidated Statements of Cash Flows (Unaudited)-
            Six months ended June 30, 2000 and 1999......................    3
         Notes to Consolidated Financial Statements (Unaudited)..........    4

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

PART II. OTHER INFORMATION

Item 4.  Submission of Matters to a Vote of Security Holders..............  18
Item 6.  Exhibits and Reports on Form 8-K.................................  19
<PAGE>

PART I. CONSOLIDATED FINANCIAL INFORMATION

ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS


                   3TEC ENERGY CORPORATION AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>

                                                                                                       JUNE 30         DECEMBER 31
                                                                                                         2000             1999
                                                                                                      -----------      -----------
ASSETS                                                                                                (Unaudited)       (Audited)
<S>                                                                                                      <C>              <C>
CURRENT ASSETS
  Cash and cash equivalents                                                                           $ 1,624,961      $ 6,141,153
  Accounts receivable                                                                                  20,954,921        9,453,551
  Other current assets                                                                                  1,072,415          176,226
                                                                                                    --------------  ---------------
    Total current assets                                                                               23,652,297       15,770,930

PROPERTY (AT COST)
  Oil and gas-successful efforts method                                                               251,443,325      168,840,499
  Other                                                                                                 1,522,359        1,141,879
                                                                                                    --------------  ---------------
                                                                                                      252,965,684      169,982,378
Accumulated depreciation, depletion and amortization                                                  (46,414,350)     (38,208,298)
                                                                                                    --------------  ---------------
                                                                                                      206,551,334      131,774,080
OTHER ASSETS                                                                                            1,637,525        1,698,496
                                                                                                    --------------  ---------------
TOTAL ASSETS                                                                                        $ 231,841,156    $ 149,243,506
                                                                                                    ==============  ===============

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
  Accounts payable-trade                                                                              $ 8,461,614      $ 5,726,569
  Revenue payable                                                                                       1,574,245        1,576,731
  Accounts payable-Stockholder Dissenters                                                                       -        1,118,678
  Other current liabilities                                                                               943,952         347,733
                                                                                                    --------------  ---------------
Total current liabilities                                                                              10,979,811        8,769,711

LONG-TERM DEBT                                                                                         71,000,000       87,500,000
SENIOR SUBORDINATED CONVERTIBLE NOTES                                                                  13,223,844       13,223,844
DEFERRED INCOME TAXES                                                                                   4,427,477          290,643
OTHER LIABILITIES                                                                                         160,505          257,627
MINORITY INTEREST                                                                                       1,256,121        1,089,044

STOCKHOLDERS' EQUITY

 Preferred stock,  $0.02 par, 20,000,000 shares authorized,
     266,667 designated Series B, 2,300,000 shares designated Series C and
      725,167 shares designated Series D, none other designated                                                 -                -

 Convertible preferred stock Series B, $7.50 stated value,
    266,667 shares issued and outstanding. $2,000,000 aggregate liquidation preference                  3,627,000        3,627,000

 Convertible preferred stock Series C, $5.00 stated value,  1,092,549 and 1,139,506
    shares issued and outstanding at June 30, 2000 and December 31, 1999,
     respectively. $5,462,745 aggregate liquidation preference                                          4,963,655       5,198,440

 Convertible preferred stock Series D, $24.00 stated value,  621,930 shares issued
    and outstanding at June 30, 2000. $14,926,320 aggregate liquidation preference                      7,758,311               -

 Common stock, $.02 par value, 60,000,000 shares authorized,
  14,492,656 and 5,338,771 shares issued at June 30, 2000
   and December 31, 1999, respectively                                                                    288,609         106,778

  Additional paid-in capital                                                                          135,164,966      57,775,199
  Accumulated deficit                                                                                 (19,960,303)    (27,408,062)
  Treasury stock; 69,807 and 7,258 shares at June 30, 2000
  and December 31, 1999, respectively                                                                  (1,048,840)     (1,186,718)
                                                                                                    --------------  ---------------
TOTAL STOCKHOLDERS' EQUITY                                                                            130,793,398       38,112,637

COMMITMENTS AND CONTINGENCIES
                                                                                                    --------------  ---------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                          $ 231,841,156    $ 149,243,506
                                                                                                    ==============  ===============

</TABLE>
See accompanying notes to unaudited consolidated financial statements.

                                       1
<PAGE>

                   3TEC ENERGY CORPORATION  AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF OPERATIONS


<TABLE>
<CAPTION>
                                                                           THREE MONTHS ENDED              SIX MONTHS ENDED
                                                                                 JUNE 30                        JUNE 30
                                                                       (Unaudited)     (Unaudited)   (Unaudited)      (Unaudited)
                                                                          2000            1999          2000             1999
                                                                    ---------------  -------------- --------------   -------------
<S>                                                                       <C>           <C>            <C>               <C>
REVENUE
  Oil and gas sales and plant income                                  $ 21,590,921    $ 3,600,282    $ 38,505,494    $  6,672,346
  Gain on sale of properties                                                17,788        232,892          26,681         307,190
  Other                                                                    164,996        122,157         494,115         224,934
                                                                      ------------    ------------   ------------    ------------
TOTAL REVENUE                                                           21,773,705       3,955,331     39,026,290       7,204,470
                                                                      ------------    ------------   ------------    ------------

COSTS AND EXPENSES
  Lease operating, production taxes and plant costs                      5,435,359      1,556,117      10,016,488       3,016,658
  Geological and geophysical                                                38,155         72,159         163,416         141,716
  Dry hole costs                                                            17,018          1,442          29,261          63,631
  Depreciation, depletion and amortization                               4,626,945      1,230,910       8,547,381       2,580,540
  Interest expense                                                       2,184,926        509,689       4,269,425       1,021,445
  General and administrative                                             1,957,569      1,025,321       3,654,622       2,145,638
  Other                                                                      8,410              -          76,133               -
                                                                      ------------    ------------   ------------    ------------
TOTAL COSTS AND EXPENSES                                                14,268,382      4,395,638      26,756,726       8,969,628

INCOME (LOSS) BEFORE INCOME TAX EXPENSE (BENEFIT), MINORITY INTEREST
  AND DIVIDENDS TO PREFERRED STOCKHOLDERS                                7,505,323       (440,307)     12,269,564      (1,765,158)
Minority Interest                                                           60,001        (54,003)        102,401         (63,773)
Income tax expense (benefit)                                             2,531,411       (146,516)      4,136,835        (556,010)
                                                                      ------------    ------------   ------------    ------------
NET INCOME (LOSS)                                                        4,913,911       (239,788)      8,030,328      (1,145,375)
Dividends to preferred stockholders                                        322,477        142,833         582,567         285,666
                                                                      ------------    ------------   ------------    ------------
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS                 $  4,591,434    $  (382,621)   $  7,447,761    $ (1,431,041)
                                                                      ============    ============   ============    ============

NET INCOME (LOSS) PER COMMON SHARE
  BASIC                                                               $       0.71    $     (0.13)   $       1.20    $      (0.50)
                                                                      ============    ============   ============    ============
  DILUTED                                                             $       0.50    $     (0.13)   $       0.87    $      (0.50)
                                                                      ============    ============   ============    ============

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
  BASIC                                                                  6,428,700      2,843,856       6,220,892       2,843,693
                                                                      ============    ===========    ============    ============
  DILUTED                                                               10,160,863      2,843,856       9,723,924       2,843,693
                                                                      ============    ===========    ============    ============
</TABLE>

See accompanying notes to unaudited consolidated financial statements.

                                       2
<PAGE>

                   3TEC ENERGY CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                                         SIX MONTHS ENDED
                                                                                                              JUNE 30
                                                                                                   (Unaudited)      (Unaudited)
                                                                                                      2000             1999
                                                                                                  -------------     -------------
OPERATING ACTIVITIES
<S>                                                                                                    <C>           <C>
Net income (loss)                                                                                $   8,030,328    $ (1,145,375)

Adjustments to reconcile net income (loss) to net cash provided by operating activities
  Depreciation, depletion and amortization                                                           8,547,381       2,580,540
  Dry hole costs                                                                                        29,261          63,631
  Gain on sale of properties                                                                           (26,681)       (307,190)
  Deferred income taxes                                                                              4,136,835        (560,471)
  Minority interest                                                                                    102,401         (63,773)
  Other charges                                                                                              -         100,000
                                                                                                 -------------    ------------
Cash flow from operations before changes  in current assets and liabilities                         20,819,525         667,362
Changes in current assets and liabilities net of acquisition effects:
  Increase in accounts receivable and other current assets                                         (11,606,380)      1,108,599
  Decrease in accounts payable, revenue payable
   and other current liabilities                                                                     1,017,005      (1,536,610)
                                                                                                 -------------    ------------
NET CASH PROVIDED BY OPERATING ACTIVITIES                                                           10,230,150         239,351

INVESTING ACTIVITIES
  Proceeds from sales of properties                                                                    237,746         321,890
  Acquisition of Magellan Exploration LLC, net of cash acquired                                       (269,937)              -
  Additions to oil and gas properties - acquisitions                                               (55,442,670)              -
  Additions to oil and gas properties - drilling and other                                          (8,238,308)     (1,242,641)
  Additions to other assets                                                                           (175,304)        (10,677)
  Advances to stockholder                                                                                    -          (3,475)
                                                                                                 -------------    ------------
NET CASH USED IN INVESTING ACTIVITIES                                                              (63,888,473)       (934,903)

FINANCING ACTIVITIES
  Proceeds from long term debt                                                                      58,100,000       1,036,000
  Proceeds from issuance of common stock                                                            66,772,195               -
  Principal payments on long term debt                                                             (74,600,000)              -
  Preferred stock dividends                                                                           (421,479)        (72,564)
  Treasury stock purchase - Alabama dissenters                                                         137,878               -
  Debt, common stock and preferred stock issue and registration costs                                 (846,463)        (48,518)
                                                                                                 -------------    ------------
NET CASH PROVIDED BY FINANCING ACTIVITIES                                                           49,142,131         914,918

Net (decrease) increase in cash and cash equivalents                                                (4,516,192)        219,366
Cash and cash equivalents-Beginning                                                                  6,141,153       1,040,096
                                                                                                 -------------    ------------
Cash and cash equivalents-Ending                                                                 $   1,624,961    $  1,259,462
                                                                                                 =============    ============
See accompanying notes to unaudited consolidated financial statements.

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid during the year for:
    Interest                                                                                     $   4,213,984    $  1,187,786
                                                                                                 =============    ============
    Income taxes                                                                                 $           -    $          -
                                                                                                 =============    ============
Non-cash investing and financing activities:
    Preferred dividends paid-in-kind                                                             $     118,095    $          -
                                                                                                 =============    ============
    Preferred dividends incurred but not paid                                                    $     219,096    $    142,833
                                                                                                 =============    ============
    Common stock and warrants issued in acquisition of Magellan Exploration LLC                  $  10,572,935    $          -
                                                                                                 =============    ============
    Preferred stock issued in acquisition of Magellan Exploration LLC                            $   7,453,457    $          -
                                                                                                 =============    ============

</TABLE>

See accompanying notes to unaudited consolidated financial statements.

                                       3
<PAGE>

                    3TEC ENERGY CORPORATION AND SUBSIDIARIES

              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                                 JUNE 30, 2000


(1)  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization

     3TEC Energy Corporation, formerly Middle Bay Oil Company, Inc., (the
"Company"), was incorporated under the laws of the state of Alabama on November
20, 1992.  The Company was reincorporated in Delaware on December 7, 1999 and
changed its name to 3TEC Energy Corporation.  The reincorporation and name
change were part of a series of transactions related to a securities purchase
agreement that closed on August 27, 1999 between the Company and W/E Energy
Company LLC ("W/E LLC"), whereby the Company received $21.4 million in cash and
oil and natural gas properties for the sale of common stock, warrants and debt
securities (See Note 3). Effective November 23, 1999, the Company acquired oil
and natural gas properties and interests managed by Floyd Oil Company ("Floyd
Oil Company") from a group of private sellers. On February 3, 2000, the Company
completed the acquisition of Magellan Exploration LLC ("Magellan") for
consideration of approximately $18.7 million. On May 31, 2000, the Company
acquired natural gas and oil properties in East Texas operated by C.W.
Resources, Inc. (the "CWR Properties") for a purchase price of approximately
$51.9 million. On June 30, 2000, the Company completed an underwritten public
offering of 8.050 million shares of common stock for net proceeds of $66.8
million (the "Offering"). The Company's common stock is quoted on the  Nasdaq
National Market under the symbol "TTEN".

     The Company is engaged in the acquisition, development, production and
exploration of oil and natural gas in the contiguous United States.  The Company
considers its business to be a single operating segment.

Basis of Presentation

     In management's opinion, the accompanying consolidated financial statements
contain all adjustments (consisting solely of normal recurring adjustments)
necessary to present fairly the consolidated financial position of the Company
as of June 30, 2000 and December 31, 1999 and the consolidated results of
operations and consolidated cash flows for the periods ended June 30, 2000 and
1999.

     The consolidated financial statements were prepared pursuant to the rules
and regulations of the Securities and Exchange Commission. An independent
accountant has not audited the accompanying consolidated financial statements.
Certain information and disclosures normally included in annual audited
financial statements prepared in accordance with generally accepted accounting
principles have been omitted, although the Company believes that the disclosures
made are adequate to make the information presented not misleading.  These
consolidated financial statements should be read in conjunction with the
Company's financial statements and notes thereto included in the Company's
Annual Report on Form 10-KSB for the year ended December 31, 1999.

Principles of Consolidation

     The consolidated financial statements include the accounts of the Company,
its wholly-owned subsidiaries and Enex Resources Corporation ("Enex"), an 80%
owned subsidiary. The equity of the minority interests in Enex is shown in the
consolidated financial statements as "minority interest."  All significant
intercompany balances and transactions have been eliminated in consolidation.

                                       4
<PAGE>

                    3TEC ENERGY CORPORATION AND SUBSIDIARIES

              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                                 JUNE 30, 2000


(1)  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Earnings Per Share

     Basic earnings and loss per common share are based on the weighted average
shares outstanding without any dilutive effects considered.  Diluted earnings
and loss per share reflect dilution from all potential common shares, including
options, warrants and convertible preferred stock and convertible notes.
Diluted loss per share does not include the effect of any potential common
shares if the effect would be to decrease the loss per share.

     For the three and six months ended June 30, 1999, the Company had a
weighted average of 487,371 and 479,138 combined stock options, warrants and
convertible preferred stock and notes outstanding, respectively, which were not
included in the computation of diluted earnings per share, because the effect of
the assumed exercise of these stock options, warrants and convertible securities
would have an antidilutive effect on the computation of diluted loss per share.
At June 30, 1999, the Company had outstanding convertible preferred stock that
was convertible into 379,609 shares of common stock. The convertible preferred
stock and dividends of $142,833 and $285,666 were not reflected in the
computation of diluted earnings per share for the three and six months ended
June 30, 1999 because the effect of the assumed conversion and dividends of
these preferred shares would have an antidilutive effect on the computation of
diluted loss per share.

     Basic and diluted earnings per share for the three and six month periods
ended June 30, 2000 was determined as follows (in thousands):
<TABLE>
<CAPTION>

                                                                           Three Months     Six Months
                                                                               Ended           Ended
                                                                          June 30, 2000    June 30, 2000
                                                                          -------------    -------------
<S>                                                                            <C>           <C>
Basic net income attributable to common stockholders                          $ 4,591          $7,448
Plus preferred stock dividends                                                    322             583
Plus interest expense (net of tax) on subordinated convertible notes              196             393
                                                                              -------          ------
Fully diluted net income attributable to common stockholders                  $ 5,109          $8,424
                                                                              =======          ======

                                                                            Outstanding     Outstanding
                                                                               Shares         Shares
                                                                            -----------     -----------
Basic shares outstanding (weighted average shares)                              6,429           6,221
Plus potentially dilutive securities:
 Dilutive options and warrants applying treasury stock method                   1,179           1,064
 Shares from conversion of subordinated convertible notes                       1,469           1,469
 Shares from conversion of Series B preferred stock                                91              91
 Shares from conversion of Series C preferred stock                               371             375
 Shares from conversion of Series D preferred stock                               622             504
                                                                              -------          ------
Fully diluted shares outstanding (weighted average shares)                     10,161           9,724
                                                                              =======          ======

</TABLE>

                                       5
<PAGE>

                    3TEC ENERGY CORPORATION AND SUBSIDIARIES

              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                                 JUNE 30, 2000

(1)  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


All share and per share amounts have been retroactively adjusted for a one-for-
three reverse split that was approved by the Company's shareholders on January
14, 2000.

Reclassifications

     Certain reclassifications of prior period amounts have been made to conform
to the current presentation.

(2)  ACQUISITIONS

     On May 31, 2000, we completed the acquisition of the CWR Properties
located in East Texas for cash consideration of approximately $51.9 million. The
effective date of the acquisition was January 1, 2000 and the operations are
included in the Company's consolidated financial statements beginning June 1,
2000. The CWR Properties acquisition was financed under our existing credit
facility, which we amended prior to closing the acquisition. The total purchase
price was allocated principally to oil and natural gas properties.

     On February 3, 2000, we completed the acquisition of Magellan
Exploration LLC (the "Magellan Acquisition"), from certain affiliates of EnCap
Investments L.L.C., a Delaware limited liability company and an investor in W/E
LLC ("EnCap Investments"), and other third parties for consideration consisting
of (a) 1,085,934 shares of common stock, (b) four year warrants to purchase up
to 333,333 shares of common stock at $30.00 per share, (c) 617,009 shares of 5%
Series D Convertible Preferred Stock with a redemption value of $24.00 per share
and (d) the assignment of a performance based "back-in" working interest of 5%
of Magellan's interest in 12 exploration prospects.  The total purchase price of
approximately $19 million was allocated principally to proved undeveloped oil
and natural gas properties.

     On November 23, 1999, the Company completed the acquisition of oil and
natural gas properties and interests, managed by Floyd Oil Company, owned by a
group of private sellers (the "Floyd Oil Acquisition") for $86.8 million in cash
and 503,426 shares of Company common stock.  Floyd Oil Company is not affiliated
with Floyd C. Wilson, Chief Executive Officer of the Company.  The effective
date of the acquisition was January 1, 1999 and the cost was allocated using the
purchase method of accounting. The total purchase price of $90.2 million,
considering post-closing adjustments and transaction costs, was allocated
principally to oil and natural gas properties.

     The following pro forma data presents the results of the Company for the
six months ended June 30, 1999, as if the Floyd Oil Acquisition and the CWR
Acquisition had occurred on January 1, 1999, and the results of the Company for
the six months ended June 30, 2000 as if the CWR Acquisition had occurred on
January 1, 2000. The pro forma data assumes the acquisition of the respective
properties and the debt and equity financing transactions related to these
acquisitions. The pro forma results are presented for comparative purposes only
and are not necessarily indicative of the results which would have been obtained
had the acquisitions been consummated as presented.  The pro forma financial
data does not include the financial information for Magellan, which is not
significant with respect to the operations of the Company for the period
presented (in thousands, except per share amounts):

                                       6
<PAGE>

                    3TEC ENERGY CORPORATION AND SUBSIDIARIES

              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                                 JUNE 30, 2000


(2)  ACQUISITIONS (continued)
<TABLE>
<CAPTION>

                                                                         Pro Forma           Pro Forma
                                                                     Six Months Ended    Six Months Ended
                                                                       June 30, 2000       June 30, 1999
                                                                        (Unaudited)         (Unaudited)
                                                                        -----------         -----------
<S>                                                                         <C>                 <C>
Total revenues                                                           $43,918             $20,727
Net income (loss) attributable to common stockholders                      9,731              (1,212)
Net income (loss) per basic share attributable to common stockholders       0.68               (0.07)

</TABLE>

(3)  COMMON STOCK, WARRANT AND SENIOR SUBORDINATED CONVERTIBLE NOTE SALE TO W/E
     ENERGY COMPANY, LLC ("W/E LLC")

     On August 27, 1999, the Company closed a Securities Purchase Agreement (the
"Agreement") for a total of $21.4 million with W/E LLC.  The Securities Purchase
Agreement and contemplated transactions were approved by the stockholders at the
Company's annual meeting on August 10, 1999.

     The controlling person of W/E LLC is EnCap Investments.  The sole member of
EnCap Investments is El Paso Field Services Company, a Delaware corporation ("El
Paso Field Services").  The controlling person of El Paso Field Services is El
Paso Energy Corporation, a Delaware corporation. The Company received $9.8
million in cash and properties valued at $875,000 in exchange for 1,585,185
shares of common stock and 1,200,000 warrants (the "Warrants") and $10.7 million
for a 5-year senior subordinated convertible note with a face value of $10.7
million (See Note 6).

  W/E LLC is currently the Company's largest shareholder.

(4)  RELATED PARTY TRANSACTIONS

     David B. Miller and D. Martin Phillips, directors of the Company, are
managing directors of EnCap Investments, which is the controlling person of W/E
LLC.  W/E LLC is a significant shareholder of the Company. Gary R. Christopher,
a shareholder and director of the Company, is employed by Kaiser-Francis Oil
Co., which is a significant shareholder of the Company.

     The Company paid EnCap Investments a fee of $500,000 in connection with a
private equity shelf facility related to the CWR Properties acquisition. As
required by the Company's $250 million Credit Facility, the private equity shelf
facility would have allowed the Company to require EnCap Investments to purchase
up to $20 million of a new class of exchangeable preferred stock from the
Company. Upon completion of the Offering, the shelf facility expired.

                                       7
<PAGE>

                    3TEC ENERGY CORPORATION AND SUBSIDIARIES

              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                                 JUNE 30, 2000

(5)  LONG-TERM DEBT

     Long-term debt at June 30, 2000 and December 31, 1999, consisted of the
following (in thousands):

                                                 June 30,     December 31,
                                                   2000           1999
                                                 -------      ------------
$250 million Credit Facility                      $71,000        $87,500
Less current maturities                               ---            ---
                                                  -------        -------
Long term debt excluding current maturities       $71,000        $87,500
                                                  =======        =======

     Concurrent with the Floyd Oil Acquisition, the Company entered into a $250
million credit facility (the "Facility") with Bank One, Texas, NA as agent and
four other banks. In connection with the CWR Acquisition, we amended our
Facility to increase the borrowing base to $145 million.  In addition, Bank of
Montreal became a participant in and syndication agent for this Facility. The
Company's borrowing base had been initially set at $95 million, with $71 million
outstanding at June 30, 2000. The Facility calls for the borrowing base to be
redetermined semi-annually on May 1 and November 1.  Interest under the Facility
accrues at a rate calculated at the Company's option as either the bank's prime
rate plus a low of zero to a high of 50 basis points or LIBOR plus basis points
increasing from a low of 150 to a high of 212.5 as amounts outstanding increase
as a percentage of the borrowing base.  The Facility required a $20 million
payment of principal on or before December 31, 2000, subject to the
redetermination of our borrowing base on November 1, 2000.  On June 30, 2000, we
reduced the total amount outstanding under the Facility by $67.3 million through
the use of the proceeds from the Offering, which satisfied the principal payment
requirement.  As a result of this, the borrowing base was set at $125 million,
effective June 30, 2000.  At June 30, 2000, we were paying an average of
approximately 8.78% per annum interest on the entire principal balance of the
Facility of $71 million.   As revised, the Facility matures on May 31, 2003.
The borrowings under the Facility are secured by substantially all of the
Company's oil and natural gas properties.

     As defined, the Facility requires an interest coverage ratio of two and a
half to one (2.5:1), determined on a quarterly basis prior to the quarter ending
September 30, 2000 and each four quarter period thereafter, and a current ratio,
excluding current maturities of the Facility, of one to one (1:1), determined on
a quarterly basis.

     The Facility also contains certain other affirmative and negative covenants
including, but not limited to:

     .   Use of all proceeds from sales of oil and natural gas properties for
         the repayment of the outstanding debt.

     .   Prohibits the declaration or payment of any cash dividend; purchase,
         redeem or otherwise acquire for value any outstanding stock; return
         capital to stockholders; or make any distribution of assets to
         stockholders, except for dividends on Series C Preferred Stock and
         redemption of Series C Preferred Stock under certain circumstances.

     .   Agree not to enter into any hedge transactions except with the bank's
         consent and for certain pre-approved hedging activities in connection
         with oil and natural gas properties.

     Events of default under the Facility include a final judgement or order in
excess of $2 million, a change of control of the Company or Floyd C. Wilson
ceasing to act as Chief Executive Officer.

                                       8
<PAGE>

                    3TEC ENERGY CORPORATION AND SUBSIDARIES

              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                                 JUNE 30, 2000


(6)  SENIOR SUBORDINATED CONVERTIBLE NOTES

     On August 27, 1999, senior subordinated convertible promissory notes (the
"Senior Notes") were sold to W/E LLC and affiliates of Alvin V. Shoemaker
("Shoemaker"), a former director and significant shareholder, for $10.7 million
and $150,000, respectively.  On October 19, 1999, approximately $2.4 million of
Senior Notes were sold to The Prudential Insurance Company of America
("Prudential").  The Senior Notes bear interest at an annual rate of 9%.
Interest is payable every March 31, June 30, September 30 and December 31, until
maturity on August 27, 2004. The Company may defer payment of fifty percent
(50%) of the first eight quarterly interest payments. The Senior Notes may be
prepaid by the Company, without premium or penalty, in whole or in part, at any
time after August 27, 2001.   The holders of the Senior Notes may convert all or
any portion of outstanding principal and accrued interest at any time into a
total of 1,469,316 common shares of Company common stock at a conversion price
of $9.00 per share.  The conversion price may be adjusted from time to time
based on the occurrence of certain events. In the event of a change in control,
the entire outstanding principal balance and all accrued, but unpaid, interest
is immediately due and payable.

     The Senior Notes rank senior in right of payment to all Company notes and
indebtedness other than the Facility.


(7)  STOCKHOLDERS' EQUITY

Common Stock

     On June 30, 2000, the Company completed its public offering of 7 million
shares of the Company's common stock (priced at $9.00 per share), plus an
additional 1,050,000 shares subject to an option granted to the underwriters to
cover overallotments.  The net proceeds, approximately $66.8 million, were used
primarily to repay a portion of the outstanding debt under the amended credit
facility.


Series D Preferred Stock

     In connection with the acquisition of Magellan, the Company issued 617,009
shares of Series D Preferred Stock, par value $0.02 per share, with a redemption
value of $24.00 per share. While the per share redemption and dividend amounts
vary, the rights as to dividends and liquidation payments of all outstanding
issues of Preferred Stock are equal.  Shares of Series D Preferred Stock earn
dividends at 5% per annum cumulative, payable semi-annually on March 31 and
September 30 of each year, when, as and if authorized and declared by the board
of directors. For a period of three years from the closing date of the Magellan
transaction, the Company may pay the dividends at its option in cash or in
additional shares of Series D Preferred Stock. Dividends were paid on the
outstanding shares of Series D Preferred Stock as of March 31, 2000 in the form
of additional shares of Series D Preferred Stock.

                                       9
<PAGE>

                    3TEC ENERGY CORPORATION AND SUBSIDIARIES

              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                                 JUNE 30, 2000

(7)  STOCKHOLDERS' EQUITY  (continued)

     Holders of Series D Preferred Stock have the right to convert one share of
Series D Preferred Stock into one share of common stock. Upon thirty days
written notice, the Company has the right to redeem any or all shares of Series
D Preferred Stock for $24.00 per share plus any accrued and unpaid dividends.
Holders of the Series D Preferred Stock have no right to require the Company to
redeem the Series D Preferred Stock.

     In the event of liquidation, dissolution, winding-up or merger of the
Company, the holders of Series D Preferred Stock are entitled to receive
distributions of $24.00 per share of Series D Preferred Stock plus any accrued
but unpaid dividends before any holders of common stock or junior preferred
stock receive any distributions.

     A majority of the holders of Series D Preferred Stock must consent to
certain actions by the Company, which would adversely affect any holder's rights
and preferences.


(8)  COMMITMENTS AND CONTINGENCIES

     On November 18, 1999, the Company's shareholders approved a reincorporation
of the Company from Alabama to Delaware (See Note 1). The Alabama Code has a
shareholder dissent provision that allows a shareholder to dissent from the
reincorporation and demand cash payment equal to the fair value of the common
stock owned at the date of the reincorporation. Before the November 18, 1999
shareholders meeting, the Company received shareholder dissents representing
ownership of 99,438 shares of common stock. Over the period December 15, 1999 to
January 25, 2000, the Company received formal demands for payment from the
dissenting shareholders (the "dissenters"). The Company made an offer to the
dissenters on March 14, 2000 and the dissenters made a counteroffer in late
March. On May 26, 2000, the Company agreed to a settlement with the dissenters
to purchase 62,459 shares of common stock for a total of $980,800, including
interest. The settlement closed on June 30, 2000 and the shares are held by the
Company as treasury stock. A shareholder holding 36,979 shares of common stock
agreed to withdraw his dissent.

     As of June 30, 2000, the Company had $55,000 of irrevocable standby letters
of credit outstanding.

     The Company is a defendant in various legal proceedings which are
considered routine litigation incidental to the Company's business, the
disposition of which management believes will not have a material effect on the
financial position or results of operations of the Company.



(9)  HEDGING ACTIVITIES

     In February 2000, the Company entered into fixed price swap agreements
covering 2,000 barrels of oil per day for the period March through October 2000
at a weighted average NYMEX West Texas Intermediate price of $25.96 per barrel.
During the three and six month period ending June 30, 2000, the Company's oil
revenues were reduced by the effect of our hedging activities by $306,635 and
$407,540, respectively.  The fair market value of the open position at June 30,
2000 was an unrealized loss of  approximately  $1,469,000.

                                       10
<PAGE>

                     3TEC ENERGY CORPORATION AND SUBSIDIARIES

              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                                 JUNE 30, 2000

(9)  HEDGING ACTIVITIES (continued)

     In April 2000, the Company entered into a forward sale agreement for 3,750
Mcf of gas per day from May through August 2000, at an average price of $3.07
per Mcf. During the three month period ending June 30, 2000, the Company's gas
revenues were reduced by the effect of our hedging activities by $143,675. The
fair market value of the forward position at June 30, 2000 was an unrealized
loss of approximately $449,000.

(10) SUBSEQUENT EVENTS

     In July 2000, the Company sold certain non-core properties to various
third parties for net proceeds of approximately $4.7 million. The effective date
of the sale was July 1, 2000. The proceeds from the sale were used to repay a
portion of the outstanding debt under the amended credit facility. At August 7,
2000, the outstanding debt under the credit facility was $62 million.

                                       11
<PAGE>

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

     This quarterly report on Form 10-QSB contains forward-looking statements
within the meaning of Section 27A of the Securities Act of 1933 and Section 21E
of the Securities Exchange Act of 1934.  Such forward-looking statements involve
risks and uncertainties and other factors beyond the control of the Company.
Readers are cautioned that any such forward-looking statements are not
guarantees of future performance and that actual results or developments may
differ materially from those projected in the forward-looking statements.

OVERVIEW

     We are engaged in the acquisition, development, production and exploration
of oil and natural gas reserves. Our properties are concentrated in East Texas
and the Gulf Coast region, both onshore and in the shallow waters of the Gulf of
Mexico. We also own significant properties in the Permian and San Juan basins
and in the Mid-Continent region. Our management and technical staff have
substantial experience in each of these areas.  As of December 31, 1999, on a
pro forma basis including the recent acquisition of Magellan Exploration LLC
("Magellan") and the properties in East Texas operated by C.W. Resources, Inc.
(the "CWR Properties"), we had estimated total net proved reserves of 312 Bcfe,
of which approximately 77% were natural gas and approximately 71% were proved
developed, with an estimated PV-10 value of $296.7 million.

     We have increased our reserves and production principally through
acquisitions.  We focus on properties that have a substantial proved reserve
component and which management believes to have additional exploitation
opportunities.  In early 2000, through the acquisition of Magellan, we acquired
a number of drilling prospects, covered by an extensive 3-D seismic database,
that we believe have exploration potential.  We have assembled an experienced
management team and technical staff with expertise in property acquisitions and
development, reservoir engineering, exploration and financial management.

     We underwent a change of control in August 1999, in a transaction in which
W/E Energy Company LLC invested $21.4 million in cash and oil and natural gas
properties for common stock, warrants and subordinated notes representing at
that time approximately 36% of our then outstanding common stock.

     Since our formation in 1992, we have grown principally through several
acquisitions of proved properties in the Gulf Coast and Mid-Continent regions.
Acquisitions made in 1997 and 1998 significantly increased our reserves and
production but were primarily nonoperated properties with high per Mcfe lease
operating costs.  Following the change in control discussed above, during the
second half of 1999 and the first half of 2000, we closed several transactions
including the Floyd Oil Properties acquisition, the Magellan acquisition and the
CWR Properties acquisition that changed our senior management team, capital
structure and our property base. In addition, we added several experienced
professionals to our technical staff. Because of these recent transactions, the
historical results of operations and cash flows will differ materially from, and
will not be representative of, our future results.

     On May 31, 2000, we acquired the CWR Properties for cash consideration of
approximately $51.9 million.  The CWR Properties are located in Upshur and Gregg
Counties in East Texas and consist of 178 gross wells (48 net wells) and cover
approximately 38,000 gross acres (approximately 10,100 net acres).  At December
31, 1999, the CWR Properties had estimated net proved reserves of 67.8 Bcfe
with an associated PV-10 value of $58.3 million. These proved reserves are
approximately 92% natural gas and 51% of the volumes are classified as proved
developed.

                                       12
<PAGE>

     On June 30, 2000, the Company completed its public offering of 7 million
shares of the Company's common stock (priced at $9.00 per share), plus an
additional 1,050,000 shares subject to an option granted to the underwriters to
cover overallotments.  The net proceeds, approximately $66.8 million, were used
primarily to repay a portion of the outstanding debt under the amended credit
facility.



CERTAIN ACCOUNTING PRACTICES

     We use the successful efforts method of accounting for our investments in
oil and natural gas properties. Under this method, we capitalize all direct
costs incurred in connection with the acquisition, drilling and development of
productive oil and natural gas properties. Costs associated with unsuccessful
exploration are expensed as incurred. Geological and geophysical costs and costs
of carrying and retaining unevaluated properties are expensed as incurred.
Depreciation, depletion and amortization of capitalized costs are computed
separately for each field based on the unit of production method using only
proved oil and natural gas reserves.

     We review our oil and natural gas properties on a field level for
impairment when circumstances indicate that the capitalized costs less
accumulated depreciation, depletion and amortization (the "Carrying Value") of
the property may not be recoverable. If the Carrying Value of the property
exceeds the expected future undiscounted cash flows, an amount equal to the
excess of the Carrying Value over the fair value of the property is charged to
operations. An impairment results in a non-cash charge to earnings but does not
affect cash flows unless our borrowing base was significantly reduced as a
result of the impairment. As of June 30, 2000, there was no impairment related
to the oil and natural gas properties.

LIQUIDITY AND CAPITAL RESOURCES

     We believe that our cash flows from operations are adequate to meet the
requirements of operating our business. However, future cash flows are subject
to a number of variables, including our level of production and prices, and we
cannot assure you that operations and other capital resources will provide cash
in sufficient amounts to maintain planned levels of capital expenditures. Our
principal operating sources of cash include sales of natural gas and oil
production.

     Our pro forma EBITDAX, including the Floyd Oil Properties and the CWR
Properties, for the six months ended June 30, 2000 and 1999 was $28.9 million
and $4.2 million, respectively, compared to historical EBITDAX of $25.1 million
and $1.6 million, respectively. EBITDAX represents earnings before interest
expense, income taxes, depreciation, depletion and amortization, impairment
expense, dry hole expense, geological and geophysical expense, gains (losses) on
property sales, minority interest, other non-recurring items, and other non-cash
charges.  For the year 2000, we have budgeted approximately $24 million for
development and exploration capital expenditures, including an estimated $3.7
million with respect to the CWR Properties. We are obligated to pay dividends of
approximately $570,000 per year on the Series C Preferred Stock in cash and
dividends of $740,000 per year on the Series D Preferred Stock, which we may pay
in either cash or in additional shares of Series D Preferred Stock during the
three years ending February 1, 2003. We are obligated to pay interest on the
convertible subordinated notes of approximately $1.2 million per year.

     Our primary source of financing for acquisitions has been borrowings under
our credit facility (the "Facility"), discussed below.  We have also recently
utilized equity financing to supplement our capital requirements.  We believe we
will have sufficient cash flow from operations and borrowings under our credit
facility to meet our obligations and operating needs for the current year.  We
also believe that we have the ability to raise additional equity or debt
financing and otherwise access the capital markets should those sources of

                                       13
<PAGE>

capital prove insufficient to execute our strategic objectives.  However, future
cash flows are subject to a number of variables, including our level of
production and prices, and we cannot assure you that operations and other
capital resources will provide cash in sufficient amounts to maintain planned
levels of capital expenditures.

     In connection with our acquisition of the Floyd Oil Properties on November
23, 1999, we entered into a $250 million credit facility with Bank One, Texas,
N.A. and certain other financial institutions. Our then existing bank debt of
$26.6 million was paid in full with proceeds from the new Facility. The Facility
provides for a borrowing base which is adjusted periodically on the basis of the
discounted present value attributable to our proved producing oil and natural
gas reserves, as determined by our lenders. In connection with the CWR
Properties acquisition, the Facility's borrowing base was increased to  $145
million through November 1, 2000. The borrowing base will be redetermined semi-
annually on May 1 and November 1 of each year. Interest under the Facility
accrues at our option at a rate calculated at the Company's option as either the
bank's prime rate plus a low of zero to a high of 50 basis points or LIBOR plus
basis points increasing from a low of 150 to a high of 212.5 as amounts
outstanding increase as a percentage of the borrowing base.  The Facility
requires a $20 million payment of principal on or before December 31, 2000,
subject to the redetermination of our borrowing base on November 1, 2000.  On
June 30, 2000, we reduced the total amount outstanding under the Facility by
$67.3 million from proceeds from the public offering of equity securities
discussed below, satisfying the principal payment requirement.  As a result of
this payment, the borrowing base was set at $125 million, effective June 30,
2000.  At June 30, 2000, we were paying an average of approximately 8.78% per
annum interest on the entire principal balance of the Facility of $71 million.
As revised, the Facility matures on May 31, 2003. The borrowings under the
Facility are secured by substantially all of our properties. At June 30, 2000,
the amount available to be borrowed under the Facility was $54 million.

     In connection with this Facility, we are required to adhere to certain
affirmative and negative covenants.  The loan agreement contains a number of
dividend restrictions and restrictive covenants which, among other things,
require the maintenance of a minimum current ratio and interest coverage ratio.

     On June 30, 2000, the Company completed its public offering of 7 million
shares of the Company's common stock (priced at $9.00 per share), plus an
additional 1,050,000 shares subject to an option granted to the underwriters to
cover overallotments.  The net proceeds, approximately $66.8 million, were used
to repay a portion of the outstanding debt under the amended credit facility.

     We generally sell our oil at local field prices paid by the principal
purchasers of oil.  The majority of our natural gas production is sold at spot
prices. Accordingly, we are generally subject to the commodity prices for these
resources as they vary from time to time. Prices since mid-1999 have increased
significantly, but the market continues to have considerable volatility. We have
entered into fixed price swap agreements covering 2,000 barrels per day of our
oil production (approximately 62% of our current oil production) for the
period March through October 2000 at an average price of $25.96 per barrel. The
price used to determine the settlement amount is the average of the near month
contract on the NYMEX. Settlement is on the 23rd of each month for the preceding
month. The hedging agreements are with financial institutions that participate
in our credit facility.

     We have entered into a forward sale agreement for 3,750 Mcf of gas per day
(approximately 8% of our current gas production) for the period May through
August 2000 at an average price of $3.07 per Mcf.

     Our revenues and the value of our oil and gas properties have been and will
be affected by changes in natural gas and oil prices. Our ability to maintain
current borrowing capacity and to continue to obtain additional capital on
attractive terms is also substantially dependent on natural gas and oil prices.
These prices are subject to significant seasonal and other fluctuations that are
beyond our ability to control or predict. During the second quarter 2000, we
received an average of $3.46 per Mcf of gas and $25.19 per barrel of oil.
Although the level of

                                       14
<PAGE>

inflation affects some costs and expenses, inflation has not had a
significant effect in recent years. Should conditions in the industry continue
to improve, causing an increase in competition resulting in a relative shortage
of oilfield supplies and/or services, inflationary cost pressures may resume.

RESULTS OF OPERATIONS

     Our revenue, profitability, and future rate of growth are dependent upon
prevailing prices for oil and natural gas, which, in turn, depend upon numerous
factors such as economic, political, and regulatory developments, as well as
competition from other sources of energy. The energy markets historically have
been highly volatile, and future decreases in prices could have an adverse
effect on our financial position, results of operations, quantities of reserves
that may be economically produced, and access to capital.

     Due to our significant property and corporate acquisitions in 1999 and
2000, our 1999 change of control and our current capital structure, comparisons
of our results of operations for interim periods in 2000 may not be meaningful.
You should read the following discussion and analysis together with our audited
consolidated financial statements and the related notes for the fiscal year
ended December 31, 1999, filed in our 1999 Form 10-KSB.

     As stated above, on June 30, 2000, we issued 8.050 million shares of our
common stock in an underwritten public offering. Therefore, the number of basic
shares issued and outstanding at such date increased materially from 6.4 million
to 14.4 million. Because this event occurred on the last day of the quarter, the
effect of the additional shares on reported per share data through June 30,
2000, was negligible. The full effect of the issuance of the additional shares
will appear in third quarter and subsequent periods per share data.

     The following table reflects certain summary operating data for the periods
presented:
<TABLE>
<CAPTION>

                                                           Three Months Ended           Six Months Ended
                                                                 June 30,                    June 30,
                                                                 --------                    --------
                                                            2000          1999           2000        1999
                                                           ------        ------         -------     ------
     <S>                                                    <C>           <C>            <C>          <C>
     Net Production Data :
     ---------------------
     Oil and Liquids (MBbls)                                 291           106             599        251
     Natural Gas (MMcf)                                    4,052           865           7,631      1,795
     Equivalent Production (MMcfe)                         5,798         1,501          11,225      3,301

     Average Sales Price: (1)
     ------------------------
     Oil and Liquids (per Bbl)                            $25.19        $16.32         $ 24.89     $12.61
     Natural Gas (per Mcf)                                  3.46          2.07            3.04       1.83
     Equivalent price (per Mcfe)                            3.68          2.40            3.39       1.97

     Expenses ($ per Mcfe):
     ----------------------
     Oil and gas operating (2)                            $ 0.94        $ 1.04         $  0.89     $ 0.91
     General and administrative                             0.34          0.68            0.33       0.65
     Depreciation and depletion (3)                         0.80          0.82            0.76       0.78
     Cash margin ($ per Mcfe) (4)                           2.40          0.68            2.17       0.41
</TABLE>
(1)  Includes effect of our hedging activities.
(2)  Includes lease operating costs, production taxes and ad valorem taxes.
(3)  Represents depreciation, depletion and amortization, excluding impairments.
(4)  Represents average equivalent price per Mcfe (as defined in (1)) less oil
     and gas operating expenses per Mcfe and general and administrative expenses
     per Mcfe.

THREE MONTHS ENDED JUNE 30, 2000, COMPARED WITH THREE MONTHS ENDED JUNE 30, 1999

     REVENUE. Total revenue for the three months ended June 30, 2000, was
$22 million, an increase of $18 million (450%) over total revenue for the three
months ended June 30, 1999. Natural gas revenues for the three months ended June
30, 2000 were $14 million, approximately 600% higher than the natural gas
revenues of $2 million for the three months ended June 30, 1999. Oil revenues
for the three months ended June 30, 2000 were $8 million, approximately 300%
higher than the oil revenues of $2 million for the three months ended June 30,
1999. Natural gas production volumes increased 368% and oil production volumes
increased by approximately 175% in the three months ended June 30, 2000. Hedging
activities reduced the Company's revenue during the three months ended June 30,
2000 by approximately $307,000 related to our oil production hedging and by
approximately $144,000 related to our natural gas hedging. Average natural gas
sale prices increased 67% for the three months ended June 30, 2000 compared with
the three months ended June 30, 1999, while oil prices



                                      15
<PAGE>

increased 54% during the same period. For the three months ended June 30, 2000,
approximately 65% of the dollar amount of our product sales were natural gas.

     GAIN ON PROPERTY SALES, INTEREST AND OTHER INCOME. There were no
significant oil and gas property sales by the Company during the periods ended
June 30, 2000 and June 30, 1999. Other income for the three months ended June
30, 2000 of approximately $165,000, consisted principally of interest income,
lease bonuses and delay rentals.

     EXPENSES. Total expenses for the three months ended June 30, 2000 were
$14 million, a $10 million increase over the $4 million for the three months
ended June 30, 1999. Comparability of total expenses was affected by the
acquisition of the Floyd Oil Properties, Magellan, and the CWR Properties. Lease
operating expense of $5 million, or approximately $0.94 per Mcfe, increased by
approximately $3 million from the three months ended June 30, 1999, when it was
approximately $1.04 Mcfe. Depreciation and depletion expense for the three
months ended June 30, 2000 was $5 million, or approximately $0.80 per Mcfe,
compared to $1 million or approximately $0.82 per Mcfe for the three months
ended June 30, 1999. General and administrative expense was $2 million, or
approximately $0.34 per Mcfe, compared to $1 million or approximately $0.68 per
Mcfe for the three months ended June 30, 1999. The general and administrative
expense increase was primarily the result of expenses associated with the
Company's significant growth. Interest expense of $2.2 million, increased $1.7
million (329%) for the three months ended June 30, 2000, the increase reflecting
increased borrowings under our credit facility for acquisitions and higher
interest rates.

     DIVIDENDS TO PREFERRED STOCKHOLDERS. Dividends to preferred stockholders of
approximately $322,000 in the three months ended June 30, 2000 increased 125%
over the three months ended June 30, 1999. The increase of dividends was due to
the issuance of the shares Series D Convertible Preferred Stock in connection
with the acquisition of Magellan, which began accruing dividends on
February 3, 2000.

SIX MONTHS ENDED JUNE 30, 2000, COMPARED WITH SIX MONTHS ENDED JUNE 30, 1999

     REVENUE. Total revenue for the six months ended June 30, 2000, was
$39 million, an increase of $32 million (457%) over total revenue for the six
months ended June 30, 1999. Natural gas revenues for the six months ended June
30, 2000 were $23 million, approximately 667% higher than the natural gas
revenues of $3 million for the six months ended June 30, 1999. Oil revenues for
the six months ended June 30, 2000 were $15 million, approximately 400% higher
than the oil revenues of $3 million for the six months ended June 30, 1999.
Natural gas production volumes increased 325% and oil production volumes
increased 139% in the six months ended June 30, 2000. Hedging activities reduced
the Company's revenue during the six months ended June 30, 2000 by approximately
$408,000 on our oil production hedging and $144,000 on our natural gas hedging.
Average natural gas sale prices increased 66% for the six months ended June 30,
2000 compared with the six months ended June 30, 1999, while oil prices
increased 97% during the same period. For the six months ended June 30, 2000,
approximately 61% of the dollar amount of our product sales were natural gas.

     GAIN ON PROPERTY SALES, INTEREST AND OTHER INCOME. There were no
significant oil and gas property sales by the Company during the periods ended
June 30, 2000 and June 30, 1999. Other income for the six months ended
June 30, 2000 of approximately $494,000 consisted principally of interest
income, lease bonuses, delay rentals and a lawsuit settlement.

     EXPENSES. Total expenses for the six months ended June 30, 2000 were
$27 million, a $18 million increase over the $9 million for the six months ended
June 30, 1999. Comparability of total expenses was affected by the acquisition
of the Floyd Oil Properties, Magellan, and the CWR Properties. Lease operating
expense of $10

                                       16
<PAGE>

million, or approximately $0.89 per Mcfe, increased by approximately $7 million
from the six months ended June 30, 1999, when it was approximately $0.91 per
Mcfe. Depreciation and depletion expense for the six months ended June 30, 2000
was $9 million, or approximately $0.76 per Mcfe, compared to $3 million or
approximately $0.78 per Mcfe for the six months ended June 30, 1999. General and
administrative expense was $4 million, or approximately $0.33 per Mcfe, compared
to $2 million or approximately $0.65 per Mcfe for the six months ended June 30,
1999. The general and administrative expense increase was primarily the result
of the Company's significant growth. Interest expense of $4 million, increased
$3 million (300%) for the six months ended June 30, 2000, the increase
reflecting increased borrowings under our credit facility for acquisitions and
higher interest rates.

     DIVIDENDS TO PREFERRED STOCKHOLDERS. Dividends to preferred stockholders of
approximately $583,000 in the six months ended June 30, 2000 increased 104% over
the six months ended June 30, 1999. The increase of dividends was due to the
issuance of the shares Series D Convertible Preferred Stock in connection with
the acquisition of Magellan, which began accruing dividends on February 3, 2000.

CURRENT ACTIVITIES

     As of August 7, 2000, there were two wells drilling in East Texas. Three
wells were being completed, two in East Texas and one in the Breton Sound
Block 34 field, offshore Louisiana.

ACCOUNTING PRONOUNCEMENTS

     In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities."  SFAS No. 133 standardizes the accounting
for and disclosures of derivative instruments, including certain derivative
instruments embedded in other contracts. The statement is effective for
financial statements for fiscal years beginning after June 15, 2000.  We have
not yet determined the impact of the statement on our consolidated financial
condition or consolidated results of operations.

     In March 2000, the FASB issued Interpretation No. 44, Accounting for
Certain Transactions Involving Stock Compensation: An Interpretation of APB No.
25. Among other issues, Interpretation No. 44 clarifies the application of
Accounting Principles Board Opinion No. 25 (APB No. 25) regarding (a) the
definition of employee for purposes of applying APB No. 25, (b) the criteria for
determining whether a plan qualifies as a noncompensatory plan, (c) the
accounting consequence of various modifications to the terms of a previously
fixed stock option or award, and (d) the accounting for an exchange of stock
compensation awards in a business combination. The provisions of Interpretation
No. 44 which affect us are to be applied on a prospective basis effective July
1, 2000.

                                       17
<PAGE>

PART II.  OTHER INFORMATION

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     The Annual Meeting of Shareholders of the Company was held May 24, 2000 for
the purpose of voting on the following items:

  1.  The election of the five (5) directors nominated by the Company.

  2.  The ratification of the appointment of KPMG, LLP as the Company's
      independent auditors for the current fiscal year.

  3.  The approval of the 3TEC Energy Corporation 2000 Stock Option Plan

The following table summarizes the tabulation of votes with respect to the
foregoing matters:

Proposal 1:
                                                   For      Against   Abstain
                                                  ----      -------   -------
Election of five (5) directors as follows:
Floyd C. Wilson                                 5,097,349      0        1,149
Gary R. Christopher                             5,097,349      0        1,016
Stephen W. Herod                                5,097,349      0          983
David B. Miller                                 5,097,349      0        1,567
D. Martin Phillips                              5,097,349      0        1,567

Proposal 2:
Ratification of the appointment of KPMG, LLP    5,094,174     746       4,186
as the Company's independent auditors for the
current fiscal year

Proposal 3:
Approval of the 3TEC Energy Corporation         5,112,877    19,376     1,822
2000 Stock Option Plan

                                       18
<PAGE>

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)  Exhibits:  The following documents are filed as exhibits to this report:

2.1  Agreement and Plan of Merger, dated December 21, 1999, by and between 3TEC
Energy Corporation 3TM Acquisition L.L.C., Magellan Exploration, LLC and ECIC
Corporation, EnCap Energy Capital Fund III, L.P., EnCap Energy Acquisition III-
B, Inc., BOCP Energy Partners, L.P., and Pel-Tex Partners, L.L.C. (Incorporated
by reference to Exhibit C to Form DEF14A, filed January 11, 2000.)

2.2  Agreement and Plan of Merger, dated November 24, 1999, by and between 3TEC
Energy Corporation, a Delaware corporation, and Middle Bay Oil Company, Inc., an
Alabama corporation. (Incorporated by reference to Exhibit A to Form DEF14A,
filed October 25, 1999.)

2.3  Form of Purchase Agreement between and among Middle Bay Oil Company, Inc.
and private sellers of the properties managed by Floyd Oil Company.
(Incorporated by reference to Exhibit 2.1 to Form 8-K filed December 7, 1999.)

2.4   Real Estate Exchange Agreement by and between Middle Bay Oil Company, Inc.
and Floyd Oil Company. (Incorporated by reference to Exhibit 2.1 to Form 8-K/A
filed December 17, 1999.)

2.5 First Amendment to Agreement and Plan of Merger, effective as of January 14,
2000, by and among 3TEC Energy Corporation, 3TM Acquisition L.L.C., Magellan
Exploration, LLC, ECIC Corporation, EnCap Energy Capital Fund III, L.P., EnCap
Energy Acquisition III-B, Inc., BOCP Energy Partners, L.P., and Pel-Tex
Partners, L.L.C. (Incorporated by reference to Exhibit 2.1 to Form 8-K filed
February 4, 2000.)

2.6 Second Amendment to Agreement and Plan of Merger, effective as of February
2, 2000, by and among 3TEC Energy Corporation, 3TM Acquisition L.L.C., Magellan
Exploration, LLC, ECIC Corporation, EnCap Energy Capital Fund III, L.P., EnCap
Energy Acquisition III-B, Inc., BOCP Energy Partners, L.P., and Pel-Tex
Partners, L.L.C. (Incorporated by reference to Exhibit 2.2 to Form 8-K filed
February 4, 2000.)

2.7  Form of Agreement of Sale and Purchase by and between C.W. Resources, Inc.,
Westerman Royalty, Inc., and Carl A. Westerman and 3TEC Energy Corporation.
(Incorporated by Reference to Exhibit 10.32 to Form S-2 filed April 28, 2000.)

3.1 Certificate of Incorporation of 3TEC Energy Corporation. (Incorporated by
reference to Exhibit 3.1 Form 8-K/A filed December 6, 1999.)

3.2 Certificate of Amendment to the Certificate of Incorporation of 3TEC Energy
Corporation. (Incorporated by reference to Form 3.3 10-KSB filed March 30,
2000.)

3.3 Certificate of Merger of Middle Bay Oil Company, Inc. into 3TEC Energy
Corporation. (Incorporated by reference to Exhibit 3.3 Form 8-K/A filed December
16, 1999.)

3.4  Bylaws of the Company. (Incorporated by reference to Exhibit C of the
Company's definitive proxy statement filed October 25, 1999.)

4.1   Certificate of Designation of Series B Preferred Stock of 3TEC Energy
Corporation. (Incorporated by reference to Exhibit 3.1 to Form 8-K/A filed
December 16, 1999.)

4.2   Certificate of Designation of Series C Preferred Stock of 3TEC Energy
Corporation. (Incorporated by reference to Exhibit 3.2 Form 8-K/A filed December
16, 1999.)

4.3   Certificate of Designation of Series D Preferred Stock of 3TEC Energy
Corporation. (Incorporated by reference to  Exhibit 4.3 to Form 10-QSB filed
May 15, 2000.)

10.1   Securities Purchase Agreement, dated July 1, 1999 by and between the
Company and 3TEC Energy Corporation. (Incorporated by reference to Exhibit C to
the definitive Proxy Statement filed July 19, 1999.)

10.2   Securities Purchase Agreement, dated August 27, 1999 by and between the
Company and Shoemaker Family Partners, LP. (Incorporated by reference to Exhibit
10.2 to Form 10-QSB filed November 15, 1999.)

10.3    Securities Purchase Agreement, dated August 27, 1999 by and between the
Company and Shoeinvest II, LP. (Incorporated by reference to Exhibits to Exhibit
10.3 to Form 10-QSB filed November 15, 1999.)

10.4    Securities Purchase Agreement, dated October 19, 1999 between The
Prudential Insurance Company of America and the Company. (Incorporated by
reference to Exhibit 10.1 to Form 8-K filed November 2, 1999.)

10.5  Shareholders Agreement, dated August 27, 1999 by and among the Company,
3TEC Energy Corporation and the Major Shareholders. (Incorporated by reference
to Exhibit 10.5 to Form 10-QSB filed November 15, 1999.)

10.6  Registration Rights Agreement, dated August 27, 1999 by and among the
Company, 3TEC Energy Corporation, the Major Shareholders, Shoemaker Family
Partners, LP and Shoeinvest II, LP. (Incorporated by reference to Exhibit 10.6
to Form 10-QSB filed November 15, 1999.)

10.7    Amendment to Registration Rights Agreement, dated October 19, 1999 by
and among the Company, W/E Energy Company, L.L.C. f/k/a 3TEC Energy Company
L.L.C., f/k/a 3TEC Energy Corporation, Shoemaker Family Partners, LP, Shoeinvest
II, LP, and The Prudential Insurance Company of America. (Incorporated by
reference to Exhibit 10.2 to Form 8-K filed November 2, 1999.)

10.8    Participation Rights Agreement, dated October 19, 1999 by and among the
Company, The Prudential Insurance Company of America and W/E Energy Company
L.L.C. (Incorporated by reference to Exhibit 10.3 to Form 8-K filed November 2,
1999.)

                                       19
<PAGE>

10.9    Employment Agreement, dated April 15, 2000 by and between Floyd C.
Wilson and the Company. (Incorporated by reference to Exhibit 10.9 to Form S-2
filed April 28, 2000.)

10.10   Employment Agreement, dated May 1, 2000, by and between R.A. Walker and
the Company. (Incorporated by reference to Exhibit 10.9 to Form S-2 filed April
28, 2000.)

10.11 Restated Credit Agreement by and among Middle Bay Oil Company, Inc., Enex
Resources Corporation and Middle Bay Production Company, Inc. as borrowers, and
Bank One, Texas, N.A. and other institutions as lenders. (Incorporated by
reference to Exhibit 10.1 to Form 8-K/A filed December 17, 1999.)

10.12   Subordination Agreement, dated August 27, 1999 by and among Shoemaker
Family Partners, LP, Compass Bank, and Bank of Oklahoma, National Association.
(Incorporated by reference to Exhibit 10.15 to Form 10-QSB filed November 15,
1999.)

10.13   Subordination Agreement, dated August 27, 1999 by and among Shoeinvest
II, LP, Compass Bank, and Bank of Oklahoma, National Association. (Incorporated
by reference to Exhibit 10.16 to Form 10-QSB filed November 15, 1999.)

10.14    Letter Amendment No. 1 to Middle Bay Oil Company, Inc. Securities
Purchase Agreement, dated November 23, 1999, by and between Middle Bay Oil
Company, Inc. (n/k/a 3TEC Energy Corporation) and The Prudential Insurance
Company of America (Incorporated by reference to Exhibit 10.21 to Form S-2 filed
April 28, 2000 and replacing the unexecuted Exhibit 10.17 of Form 10-QSB filed
November 15, 1999.)

10.15  Intercreditor Agreement, dated as of November 23, 1999, among Middle Bay
Oil Company, Inc., Bank One Texas, N.A. and 3TEC Energy Company L.L.C.
(Incorporated by reference to Exhibit 10.18 to Form S-2 filed April 28, 2000.)

10.16  Intercreditor Agreement, dated as of November 23, 1999, among Middle Bay
Oil Company, Inc., Bank One Texas, N.A. and Shoemaker Family Partners, LP.
(Incorporated by reference to Exhibit 10.18 to Form S-2 filed April 28, 2000.)

10.17  Intercreditor Agreement, dated as of November 23, 1999, among Middle Bay
Oil Company, Inc., Bank One Texas, N.A. and Shoeinvest II, LP. (Incorporated by
reference to Exhibit 10.20 to Form S-2 filed April 28, 2000.)

10.18  Amendment to Securities Purchase Agreement, dated as of November 23,
1999, among Middle Bay Oil Company, Inc. and 3TEC Energy Company L.L.C.
(Incorporated by reference to Exhibit 10.22 to Form S-2 filed April 28, 2000.)

10.19  Amendment to Securities Purchase Agreement, dated as of November 23,
1999, among Middle Bay Oil Company, Inc. and Shoemaker Family Partners, LP.
(Incorporated by reference to Exhibit 10.23 to Form S-2 filed April 28, 2000.)

10.20  Amendment to Securities Purchase Agreement, dated as of November 23,
1999, among Middle Bay Oil Company, Inc. and Shoeinvest II, LP. (Incorporated by
reference to Exhibit 10.24 to Form S-2 filed April 28, 2000.)

10.21  Amended and Restated 1995 Stock Option and Stock Appreciation Rights
Plan. (Incorporated by reference to Exhibit B to Form DEF 14A filed May 5,
1997.)

10.22  Amendment No. 1 to the Amended and Restated 1995 Stock Option and Stock
Appreciation Rights Plan. (Incorporated by reference to Exhibit B to Form DEF
14A filed May 5, 1998.)

10.23  1999 Stock Option Plan. (Incorporated by reference to Exhibit E to Form
DEF 14A filed October 25, 1999.)

10.24   2000 Stock Option Plan (Incorporated by reference to Exhibit A to Form
DEF 14A filed on May 1, 2000.)

10.25  Second Restated Credit Agreement among 3TEC Energy Corporation, Enex
Resources Corporation, Middle Bay Production Company, Inc., and Magellan
Exploration, LLC, as Borrowers, and Bank One, Texas, N.A. and the Institutions
named therein, as Lenders, Bank One, Texas, N.A., as Administrative Agent, Bank
of Montreal as Syndication Agent and Banc One Capital Markets, Inc., as
Arranger, dated May 31, 2000. (Incorporated by reference to Exhibit 10.28 to
Form S-2/A filed June 6, 2000.)

10.26  First Amendment to Shareholders' Agreement by and among 3TEC Energy
Corporation, the W/E Shareholders and the Major Shareholders, dated May 30,
2000. (Incorporated by reference to Exhibit 10.29 to Form S-2/A filed June 6,
2000.)

27.1 Financial Data Schedule *

* Filed herewith

(b)  The following reports were filed on Form 8-K during the second quarter of
2000:

     On April 3, 2000, we filed a Form 8-K to report that our annual meeting of
its shareholders would be held on May 24, 2000 and that shareholder proposals
must be received not later than April 13, 2000 to be considered at the meeting.

     On April 25, 2000, we filed a Form 8-K to report that 3TEC Energy
Corporation ("3TEC") announced April 18, 2000, that we had entered into an
agreement to acquire oil and natural gas properties managed by C. W. Resources,
Inc.

                                       20
<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 by
the undersigned, thereunto duly authorized, as of August 14, 2000.


                                             3TEC ENERGY CORPORATION
                                                   (Registrant)


                                        By: /s/ Floyd C. Wilson
                                            -------------------
                                            Floyd C. Wilson
                                            Chief Executive Officer and Chairman


                                        By: /s/ R.A. Walker
                                            ---------------
                                            R.A. Walker
                                            President and
                                            Chief Financial Officer

                                        By: /s/ Stephen W. Herod
                                           --------------------
                                           Stephen W. Herod
                                           Executive Vice-President


                                        By: /s/ Shane M. Bayless
                                           --------------------
                                           Shane M. Bayless
                                           Vice President and Controller

                                       21


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