Back to GetFilings.com





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

FORM 10-Q

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

For the quarterly period ended September 30, 2002

OR

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

For the transition period from ______ to _______

Commission File No. 001-14745

3TEC ENERGY CORPORATION
(Exact name of Registrant as specified in its charter)

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

700 MILAM, SUITE 1100
HOUSTON, TX 77002
(Address of principal executive offices, including zip code)

(713) 821-7100
(Registrant's telephone number, including area code)

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

Indicate by check mark whether the registrant (1) filed all reports
required to be filed by Section 13 or 15(d) of 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 [_]

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
16,541,416 shares as of November 8, 2002



3TEC ENERGY CORPORATION AND SUBSIDIARIES

INDEX



PAGE
NO.
----

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

Consolidated Balance Sheets-
September 30, 2002 (Unaudited) and December 31, 2001 (Audited) ...................... 1
Consolidated Statements of Operations (Unaudited)-
Three and nine months ended September 30, 2002 and 2001 ............................. 2
Consolidated Statements of Cash Flows (Unaudited)-
Nine months ended September 30, 2002 and 2001 ....................................... 3
Notes to Consolidated Financial Statements (Unaudited) ................................ 4

Item 2. Management's Discussion and Analysis of
Financial Condition and Results of Operations ......................................... 8

Item 3. Quantitative and Qualitative Disclosures About Market Risk ......................... 15

Item 4. Controls and Procedures............................................................. 15

PART II. OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K .................................................. 15




PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

3TEC ENERGY CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)



SEPTEMBER 30, DECEMBER 31,
2002 2001
------------- -------------
(Unaudited) (Audited)

ASSETS

CURRENT ASSETS
Cash and cash equivalents ........................................................ $ 3,952 $ 17,762
Accounts receivable .............................................................. 10,524 16,835
Income taxes receivable .......................................................... 164 4,464
Other current assets ............................................................. 1,575 4,473
--------- ---------
Total current assets ....................................................... 16,215 43,534

PROPERTY AND EQUIPMENT (AT COST)
Oil and gas-successful efforts method ............................................ 416,632 385,264
Other property and equipment ..................................................... 3,908 3,549
--------- ---------
420,540 388,813
Accumulated depreciation, depletion and amortization .................................. (99,013) (71,039)
--------- ---------
Net Property and Equipment ............................................................ 321,527 317,774
OTHER ASSETS, net ..................................................................... 1,160 1,730
--------- ---------
TOTAL ASSETS .......................................................................... $ 338,902 $ 363,038
========= =========

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
Accounts payable ................................................................. $ 9,341 $ 25,052
Accrued liabilities .............................................................. 582 1,322
Series C Preferred stock redemption payable ...................................... 1,274 1,349
Derivative fair value liability .................................................. 6,233 --
Other current liabilities ........................................................ 1,163 1,468
--------- ---------
Total current liabilities ............................................................. 18,593 29,191

LONG-TERM DEBT ........................................................................ 97,000 108,000
DEFERRED INCOME TAXES ................................................................. 42,716 45,135


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,
207,905 and 266,667 shares issued and outstanding at September 30, 2002
and December 31, 2001, respectfully. $1,559 aggregate liquidation preference ..... 2,828 3,627

Convertible preferred stock Series D, 5% $24.00 stated value, 613,919 and 614,776
shares issued and outstanding at September 30, 2002 and December 31, 2001,
respectively. $14,734 aggregate liquidation preference ........................... 7,475 7,485

Common stock, $.02 par value, 60,000,000 shares authorized, 16,695,932 and
16,547,595 shares issued at September 30, 2002
and December 31, 2001, respectively .............................................. 334 331

Additional paid-in capital ....................................................... 154,866 151,412
Retained earnings ................................................................ 17,261 18,906
Treasury stock; 69,796 shares at September 30, 2002 and December 31, 2001,
respectively ..................................................................... (1,049) (1,049)
Deferred Compensation ............................................................ (1,122) --

TOTAL STOCKHOLDERS' EQUITY ............................................................ 180,593 180,712
--------- ---------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY ............................................ $ 338,902 $ 363,038
========= =========


SEE ACCOMPANYING NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

1



3TEC ENERGY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)



THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,

(Unaudited) (Unaudited) (Unaudited) (Unaudited)
2002 2001 2002 2001
-------------- ------------- ----------- --------------

REVENUES
Oil, natural gas and plant income ................. $ 25,256 $ 20,802 $ 70,842 $ 97,690
Gain (loss) on sale of properties ................. 70 (3,417) (74) 3,419
Gain (loss) on derivative fair value .............. 3,086 -- (9,314) --
Loss on derivative settlements .................... (4,099) -- (1,931) --
Other ............................................. 10 145 210 597
-------------- ------------- ----------- --------------
TOTAL REVENUES ......................................... 24,323 17,530 59,733 101,706
-------------- ------------- ----------- --------------

EXPENSES
Production -
Lease operations ............................... 3,750 3,758 10,732 12,412
Production, severance and ad valorem taxes ..... 2,052 1,364 5,555 6,529
Gathering, transportation and other ............ 758 777 2,415 2,206
Geological and geophysical ........................ 257 176 1,085 545
Dry hole and impairments .......................... 1,069 1,667 2,685 1,667
Surrendered and expired acreage ................... 160 -- 749 --
General and administrative ........................ 2,216 1,810 6,928 5,159
Restricted stock compensation ..................... 288 -- 720 --
Interest .......................................... 1,000 1,545 3,043 5,619
Depreciation, depletion and amortization .......... 8,853 7,199 27,237 20,544
Other ............................................. 188 -- 380 --
-------------- ------------- ----------- --------------
TOTAL EXPENSES ......................................... 20,591 18,296 61,529 54,681

INCOME (LOSS) BEFORE INCOME TAX EXPENSE,
MINORITY INTEREST AND DIVIDENDS
TO PREFERRED STOCKHOLDERS ............................ 3,732 (766) (1,796) 47,025
Minority interest ...................................... -- 148 -- 448
Income tax (benefit) expense ........................... 1,455 2 (702) 18,105
-------------- ------------- ------------ --------------
NET INCOME (LOSS) ...................................... 2,277 (916) (1,094) 28,472
Dividends to preferred stockholders .................... 181 187 551 562
-------------- ------------- ----------- --------------
NET INCOME (LOSS) ATTRIBUTABLE TO
COMMON STOCKHOLDERS .................................. $ 2,096 $ (1,103) $ (1,645) $ 27,910
============== ============= ============ ==============
NET INCOME (LOSS) PER COMMON SHARE
BASIC ............................................. $ 0.13 $ 0.07 $ (0.10) $ 1.89
============== ============= ============ ==============
DILUTED ........................................... $ 0.12 $ 0.07 $ (0.10) $ 1.52
============== ============= ============ ==============

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
BASIC ............................................. 16,541 15,135 16,537 14,791
============== ============= =========== ==============
DILUTED ........................................... 18,892 15,135 16,537 19,072
============== ============= =========== ==============


SEE ACCOMPANYING NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

2



3TEC ENERGY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)



NINE MONTHS ENDED
SEPTEMBER 30
(Unaudited) (Unaudited)
2002 2001
------------- ------------

OPERATING ACTIVITIES
Net income (loss) ................................................................. $ (1,094) $ 28,472

Adjustments to reconcile net income to net cash provided by operating
activities:
Depreciation, depletion and amortization ..................................... 26,742 20,001
Amortization of debt issue costs ............................................. 495 543
Dry hole and impairments ..................................................... 2,685 1,667
Surrendered and expired acreage .............................................. 749 -
Loss on derivative fair value ................................................ 9,314 -
(Gain) Loss on sale of properties ............................................ 74 (3,419)
Deferred income taxes ........................................................ (1,913) 10,815
Restricted stock compensation ................................................ 720 -
Minority interest ............................................................ - 448
Common stock issued in lieu of directors fees ................................ 21 -
Other ........................................................................ 155
------------- ------------
Cash Flow from Operations before changes in current assets and liabilities ........ 37,793 58,682
Changes in current assets and liabilities, net of acquisition effects:
Accounts receivable and other current assets ............................... 10,504 14,835
Accounts payable, accrued liabilities and other current liabilities ........ (16,837) 6,979
------------- ------------
NET CASH PROVIDED BY OPERATING ACTIVITIES ......................................... 31,460 80,496

INVESTING ACTIVITIES
Proceeds from sales of properties ............................................ 1,082 38,081
Acquisition of Classic Resources, Inc., net of cash acquired ................. - (58,670)
Acquisition of oil and gas properties ........................................ - (18,511)
Development of oil and gas properties ........................................ (35,045) (56,646)
Additions to other assets .................................................... (366) (1,978)
------------- -------------
NET CASH USED IN INVESTING ACTIVITIES ............................................. (34,329) (97,724)

FINANCING ACTIVITIES
Proceeds from long-term debt ................................................. 24,500 104,000
Principal payments on long-term debt ......................................... (35,500) (72,000)
Proceeds from exercise of stock options and warrants ......................... 610 522
Preferred stock dividends .................................................... (551) (188)
------------- -------------
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES ............................... (10,941) 32,334

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS .................................. (13,810) 15,106
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD .................................. 17,762 4,436
------------- ------------
CASH AND CASH EQUIVALENTS AT ENDING OF PERIOD ..................................... $ 3,952 $ 19,542
============= ============

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid during the year for:
Interest ..................................................................... $ 3,025 $ 5,615
============= ============
Income taxes ................................................................. $ 963 $ 10,554
============= ============
Non-cash investing and financing activities:
Preferred dividends incurred but not paid .................................... $ -- $ 374
============= ============
Deferred taxes recorded in acquisition of Classic ............................ $ 325 $ 27,566
============= ============


SEE ACCOMPANYING NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

3



3TEC ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(1) BASIS OF PRESENTATION

In management's opinion, the accompanying unaudited consolidated financial
statements contain all adjustments (consisting primarily of normal recurring
adjustments) necessary to present fairly the consolidated financial position of
the Company as of September 30, 2002 and December 31, 2001, consolidated results
of operations and consolidated cash flows for the periods ended September 30,
2002 and 2001.

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, 2001. The results
of operations for the nine months ended September 30, 2002, are not necessarily
indicative of the results which may be expected for any other interim period or
for the entire fiscal year ending December 31, 2002.

The Company restated its financial results for the first two quarters of
2001. The changes reflected adjustments to oil and natural gas production and
revenues as a result of the Company's over accrual of revenue related to these
quarters. The impact of the adjustments decreased the previously reported
amounts as follows for the nine month period ended September 30, 2001:

Nine Months Ended
September 30, 2001
------------------

Total Revenues $ 7,839
Costs and operating expenses 1,654
Operating income 6,185
Net Income 3,843
Net Income per share (fully diluted) 0.20

(2) RECLASSIFICATIONS

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

(3) 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 anti-dilutive.

For the nine month period ending September 30, 2002, the Company had a
weighted average of 2,534,394 stock options, warrants and convertible preferred
stock outstanding 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.

Basic and diluted earnings per share for the three and nine-month periods
ended September 30, 2002 and 2001 was determined as follows (in thousands):

4



3TEC ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)



Three Months Ended Nine Months Ended
September 30, September 30,
2002 2001 2002 2001
---- ---- ---- ----

Basic net income (loss) attributable
to common shareholders ...................................... 2,096 (1,103) (1,645) 27,910
Plus preferred stock dividends .................................... 181 187 551 562
Plus interest expense (net of tax) on
subordinated convertible notes .............................. - 310 - 494
--------- ---------- --------- ----------
Fully diluted net income (loss) attributable
to common shareholders ...................................... 2,277 (606) (1,094) 28,966
========= ========== ========= ==========

Basic shares outstanding (weighted average shares) ................ 16,541 15,135 16,537 14,791
Plus potentially dilutive securities:
. Dilutive options and warrants applying
treasury stock method .................................. 1,595 - - 2,215
. Shares from conversion of subordinated
convertible notes ...................................... - - - 1,314
. Shares from conversion of Series B
preferred stock ........................................ 120 - - 131
. Shares from conversion of Series D
preferred stock ........................................ 614 - - 621
. Non-vested restricted stock .............................. 22 - - -
--------- ---------- --------- ----------
Fully diluted shares outstanding (weighted average shares) ........ 18,892 15,135 16,537 19,072
========= ========== ========= ==========


(4) ACQUISITIONS

On January 30, 2001, the Company acquired 100% of the issued and
outstanding stock of Classic Resources Inc. (the "Classic Acquisition") for cash
consideration of approximately $53.5 million plus other acquisition costs. The
operating results of the Classic Acquisition have been included in the
consolidated financial statements since that date. Classic was a privately held
exploration and production company with properties located in East Texas. The
Company's estimate of total net proved reserves at the time of the acquisition
was 47 Bcfe and net daily production of approximately 11 Mmcfe, as of January
31, 2001. The Classic Acquisition was financed under the Company's existing
Credit Facility. The purchase price of the Classic Acquisition was allocated
principally to proved properties, with additional amounts allocated to working
capital related to amounts recorded for production related receivables and
payables in existence and accrued for at January 31, 2001. In connection with
the Classic Acquisition, approximately $29 million in deferred income taxes were
recorded as a result of the difference between the allocated purchase price and
the historical tax basis of the properties.

The following pro forma data presents the results of the Company for the
nine months ended September 30, 2001, as if the Classic Acquisition had occurred
on January 1, 2001. The pro forma data assumes the acquisition of the respective
properties and the debt 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. (in thousands, except per share
amounts):



Pro Forma
Nine Months Ended
September 30, 2001
(Unaudited)
------------------

Total revenues ........................................................... $ 105,129
Net income attributable to common stockholders ........................... 25,739
Net income per basic share attributable to common stockholders ........... 1.74


5



3TEC ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)

(5) STOCKHOLDERS' EQUITY

During March, 2002, a holder of the Company's Series B Preferred Stock
("Series B") elected to convert 58,762 Series B shares into 34,065 shares of the
Company's Common Stock ("Common"). The conversion ratio was determined using the
convertible shares at December 31, 2001 whereby 266,667 Series B shares were
convertible into 154,591 shares of Common. At September 30, 2002, 207,905 Series
B shares were outstanding.

During May 2002, the Company issued 95,000 shares of restricted stock to
certain members of the Company's management valued at $1.6 million. At September
30, 2002, the Company has recognized approximately $0.7 million as restricted
stock compensation expense and will recognize the remaining $0.9 million over
the remaining service and vesting periods of two years. Of the 95,000 shares
that were issued, 10,832 shares have vested and are outstanding as of
September 30, 2002. The remaining shares will vest over a two-year period or
when the Company's stock price meets a certain price target, as defined by the
plan documents.

(6) DERIVATIVE ACTIVITIES

During February 2002, the Company unwound the floor portion of the April
through October 2002 collar for net proceeds of approximately $5.8 million
($0.48/Mmbtu), and then re-swapped the 56,000 Mmbtu of daily natural gas
production at $2.56/Mmbtu. Also during February 2002, the Company put in place a
collar on 20,000 Mmbtu of daily gas production from November 2002 to March 2003
with a floor of $3.20/Mmbtu and a weighted average ceiling of $3.53/Mmbtu.

The following table details the Company's derivative contract positions
which were in place at September 30, 2002.



Natural Gas Derivatives
- -----------------------
Period Mmbtu Per Day Total Mmbtu Type NYMEX Price
------ ------------- ----------- ---- -----------

October 2002 56,000 1,736,000 Call $3.50
October 2002 28,000 868,000 Call $3.15
October 2002 56,000 1,736,000 Swap $2.56
November 2002 - March 2003 20,000 3,020,000 Put $3.20
November 2002 - March 2003 10,000 1,510,000 Call $3.40
November 2002 - March 2003 20,000 3,020,000 Call $3.60


For October 2002 the Company has notional volumes of 84,000 Mmbtu per day
under written call derivatives in addition to 56,000 Mmbtu related to the swap
contract in place for the same period. These notional volumes exceed actual
production volumes at October 1, 2002 of approximately 70,000 MCF per day. To
the extent that the actual NYMEX price exceeds the written call strike prices of
$3.15/MCF and $3.50/MCF there would be an additional negative impact to the
Company's cash flow and results of operations.

Through September 30, 2002, the Company has paid net cash settlements of
approximately $7.7 million related to its derivative activities. The $5.8
million gain from the sale of the put floor and the $7.7 million of net cash
paid for settlements on the derivative activities have been included in the
statement of operations as loss on derivative settlements. At October 31, 2002
the fair value of the Company's open derivative positions was a $3.1 million
mark-to-market loss, with the closed contract months for October and November
having settled for total cash payments of $3.1 million. A 10% increase to the
October 31 NYMEX prices would result in settlements of the open contract months
(December 2002 through March 2003) for the Company's derivatives to increase by
$0.7 million while a 10% decrease would result in a $2.3 million decrease to
these contract settlements versus the October 31, 2002 mark-to-market loss.

6



3TEC ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)

(7) ACCOUNTING PRONOUNCEMENTS

In October, 2001, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standard ("SFAS") 144, Accounting for the
Impairment or Disposal of Long-Lived Assets, which addresses financial
accounting and reporting for the impairment or disposal of long-lived assets.
While SFAS 144 supersedes SFAS 121, Accounting for the Impairment of Long-Lived
Assets and for Long Lived Assets to Be Disposed Of, it retains many of the
fundamental provisions of that Statement.

SFAS 144 also supersedes the accounting and reporting provisions of APB
Opinion No. 30, Reporting the Results of Operations - Reporting the Effects of
Disposal of a Segment of a Business, and Extraordinary, Unusual and Infrequently
Occurring Events and Transactions, for the disposal of a segment of business.
However, it retains the requirement in Opinion 30 to report separately
discontinued operations and extends that reporting to a component of an entity
that either has been disposed of (by sale, abandonment, or in a distribution to
owners) or is classified as held for sale. By broadening the presentation of
discontinued operations to include more disposal transactions, the FASB has
enhanced management's ability to provide information that helps financial
statement users to assess the effects of a disposal transaction on the ongoing
operations of an entity.

Statement No. 144 is effective for fiscal years beginning after December
15, 2001 and interim periods within those fiscal years. The Company adopted SFAS
144 effective January 1, 2002. The Company expects that adoption of SFAS 144
will result in increased disclosure of material oil and gas property sales as
discontinued operations.

In August, 2001, the FASB issued SFAS 143, Accounting for Asset Retirement
Obligations. SFAS 143 addresses financial accounting and reporting for
obligations associated with the retirement of tangible long-lived assets and the
associated asset retirement costs. The standard applies to legal obligations
associated with the retirement of long-lived assets that result from the
acquisition, construction, development and (or) normal use of the asset. SFAS
143 requires that the fair value of a liability for an asset retirement
obligation be recognized in the period in which it is incurred if a reasonable
estimate of fair value can be made. The fair value of the liability is added to
the carrying amount of the associated asset and this additional carrying amount
is depreciated over the life of the asset. The liability is accreted at the end
of each period through charges to operating expense. If the obligation is
settled for other than the carrying amount of the liability, the Company will
recognize a gain or loss on settlement.

Implementation of SFAS 143 is required for fiscal year 2003. To accomplish
this, the Company must identify all legal obligations for asset retirement
obligations, if any, and determine the fair value of these obligations on the
date of adoption. The determination of fair value is complex and will require
the Company to gather market information and develop cash flow models.
Additionally, the Company will be required to develop processes to track and
monitor these obligations. Due to the effort necessary to comply with the
adoption of SFAS 143, it is not practicable for management to estimate precisely
the impact of adopting SFAS 143 at the date of this report but adoption is
likely to increase the Company's oil and gas assets, liabilities, depreciation,
depletion, and amortization ("DD&A) (hereafter defined) expense and accretion
expense due to the accretion of the associated liability.

During second quarter 2002 the FASB issued SFAS No. 145, Rescission of FASB
Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical
Corrections. This statement rescinds SFAS No. 4, Reporting Gains and Losses from
Extinguishment of Debt, and requires that all gains and losses from
extinguishment of debt should be classified as extraordinary items only if they
meet the criteria in APB No. 30. Applying APB No. 30 will distinguish
transactions that are part of an entity's recurring operations from those that
are unusual or infrequent or that meet the criteria for classification as an
extraordinary item. Any gain or loss on extinguishment of debt that was
classified as an extraordinary item in prior periods presented that does not
meet the criteria in APB No. 30 for classification as an extraordinary item must
be reclassified. The Company does not expect that there will be any current
impact from SFAS No. 145.

The FASB issued SFAS No. 146, Accounting for Costs Associated with Exit or
Disposal Activities, in June 2002. This statement addresses financial accounting
and reporting for costs associated with exit or disposal activities and
nullifies Emerging Issues Task Force Issue No. 94-3, Liability Recognition for
Certain Employee Termination Benefits and Other Costs to Exit an Activity
(including Certain Costs Incurred in a Restructuring). SFAS No. 146 applies to
costs incurred in an "exit activity," which includes, but is not limited to, a
restructuring, or a "disposal activity" covered by SFAS No. 144. SFAS No. 146
will be effective for the Company in January 2003. The Company does not believe
there is any current impact of SFAS No. 146.

(8) CREDIT FACILITY

During September, 2002, the Company amended its credit agreement to
increase its borrowing base to $160 million and extend its maturity date to
August 31, 2004. This change was effective September 30, 2002.


7



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

Cautionary Statement About Forward-Looking Statements

Some of the information in this Quarterly Report on Form 10-Q, including
information incorporated by reference, contains forward-looking statements
within the meaning of Section 27A of the Securities Act of 1933 and Section 21E
of the Securities and Exchange Act of 1934. The forward-looking statements speak
only as of the date made and the Company undertakes no obligation to update such
forward-looking statements. These forward-looking statements may be identified
by the use of the words "believe," "expect," "anticipate," "will,"
"contemplate," "would" and similar expressions that contemplate future events.
These future events include the following matters:

. financial position;
. business strategy;
. budgets;
. amount, nature and timing of capital expenditures;
. drilling of wells;
. natural gas and oil reserves;
. timing and amount of future production of natural gas and oil;
. operating costs and other expenses;
. cash flow and anticipated liquidity;
. prospect development and property acquisitions; and
. marketing of natural gas and oil.

Numerous important factors, risks and uncertainties may affect the Company's
operating results, including:

. the risks associated with exploration;
. the ability to find, acquire, market, develop and produce new
properties;
. natural gas and oil price volatility;
. uncertainties in the estimation of proved reserves and in the
projection;
. future rates of production and timing of development expenditures;
. operating hazards attendant to the natural gas and oil business;
. downhole drilling and completion risks that are generally not
recoverable from third parties or insurance;
. potential mechanical failure or under-performance of significant
wells;
. climactic conditions;
. availability and cost of material and equipment;
. delays in anticipated start-up dates;
. actions or inactions of third-party operators of the Company's
properties;
. the ability to find and retain skilled personnel;
. availability of capital;
. the strength and financial resources of competitors;
. regulatory developments;
. environmental risks; and
. general economic conditions.

Any of the factors listed above and other factors contained in this Form
10-Q could cause the Company's actual results to differ materially from the
results implied by these or any other forward-looking statements made by the
Company or on its behalf. The Company cannot assure you that future results will
meet its expectations.

8



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. Our management and technical staff have substantial experience in each
of these areas. As of December 31, 2001, we had estimated total net proved
reserves of 263 Bcfe, of which approximately 88% were natural gas and
approximately 77% were proved developed, with an estimated PV-10 value of $212
million (using Securities and Exchange Commission pricing parameters at December
31, 2001 ($2.57/Mcf and $19.84/Bbl)).

As of September 30, 2002, we had estimated total net proved reserves of 298
Bcfe, of which approximately 86% were natural gas and approximately 80% were
proved developed, with an estimated PV-10 value of $436 million (using
Securities and Exchange Commission pricing parameters at September 30, 2002
($4.08/Mcf and $30.45/Bbl)).

Prior to 2002, we have historically 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. Recently, we have also 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.

DESCRIPTION OF CRITICAL ACCOUNTING POLICIES

Oil and Natural Gas Properties. We utilize the successful efforts method of
accounting for our oil and natural gas properties. Under this method, all
development and acquisition costs of proved properties are capitalized and
amortized on a unit-of-production basis over the remaining life of proved
developed reserves or proved reserves, as applicable. Exploration expenses,
including geological and geophysical expenses and delay rentals, are charged to
expense as incurred. Costs of drilling exploratory wells are initially
capitalized, but charged to expense if and when the well is determined to be
unsuccessful. Expenditures for repairs and maintenance to sustain or increase
production from the existing producing reservoir are charged to expense as
incurred. Expenditures to recomplete a current well in a different or additional
proven or unproven reservoir are capitalized pending determination that economic
reserves have been added. If the recompletion to an unproven reservoir is not
successful, the expenditures are charged to expense. Expenditures for redrilling
or directional drilling in a previously abandoned well are classified as
drilling costs to a proven or unproven reservoir for determination of capital or
expense. Significant tangible equipment added or replaced is capitalized.
Expenditures to construct facilities or increase the productive capacity from
existing reserves are capitalized. Internal costs directly associated with the
development and exploitation of properties are capitalized as a cost of the
property and are classified accordingly in the Company's financial statements.
Crude oil volumes are converted to equivalent Mcfe's at the rate of one barrel
to six Mcfe.

The Company is required to assess the need for an impairment of capitalized
costs of oil and natural gas properties and other long-lived assets whenever
events or circumstances indicate that the carrying value of those assets may not
be recoverable. If impairment is indicated based on a comparison of the asset's
carrying value to its undiscounted expected future net cash flows, then it is
recognized to the extent that the carrying value exceeds fair value. Any
impairment charge incurred is recorded in accumulated depletion, depreciation,
and amortization ("DD&A") to reduce our recorded basis in the asset. Each part
of this calculation is subject to a large degree of management judgment,
including the determination of a property's reserves, future cash flows, and
fair value.

Management's assumptions used in calculating oil and natural gas reserves
or regarding the future cash flows or fair value of our properties are subject
to change in the future. Any change could cause impairment expense to be
recorded, reducing our net income and our basis in the related asset. Future
prices received for production and future production costs may vary, perhaps
significantly, from the prices and costs assumed for purposes of calculating
reserve estimates. There can be no assurance that the proved reserves will be
developed within the periods estimated or that prices and costs will remain
constant. Actual production may not equal the estimated amounts used in the
preparation of reserve projections. As these estimates change, the amount of
calculated reserves change. Any change in reserves directly impacts our estimate
of future cash flows from the property, as well as the property's fair value.
Additionally, as management's views related to future prices change, this
changes the calculation of future net cash

9



flows and also affects fair value estimates. Changes in either of these amounts
will directly impact the calculation of impairment.

DD&A expense is also directly affected by the Company's reserve estimates.
Any change in reserves directly impacts the amount of DD&A expense the Company
recognizes in a given period. Assuming no other changes, such as an increase in
depreciable base, as the Company's reserves increase the amount of DD&A expense
in a given period decreases and vice versa. Changes in future commodity prices
would likely result in increases or decreases in estimated recoverable reserves.

The Company also uses estimates to record its accrual for oil and natural
gas revenues. The volume portion of the accrual of revenue for a given period is
based upon field production reports (both operated and non-operated), estimates
of production added via drilling or acquisitions, historical production averages
and natural production declines of the Company's properties. The price component
of the Company's accrual for revenue incorporates historical averages of the
Company's sales as compared to the monthly closing NYMEX price for natural gas
and the West Texas Intermediate index price for crude oil.

Several factors can impact the Company's ability to estimate its production
volume such as the fact that a significant portion of the Company's production
is operated by third parties. Reliance on accurate and timely data from the
operators of these properties can change the actual amounts of production for
which the Company receives payments. Additionally, production meters that are
manually read can be different than the volume metered at the Company's sales
points.

Both the Company's estimate of sold volumes and the estimate of the price
received for these sales is adjusted on an on-going basis as the Company
receives payment for the accrued volumes. Changes in the estimates of the
accrual are adjusted for in the subsequent periods as payment is received or
additional supporting data is obtained.

Bad Debt Expense. The Company routinely assesses the recoverability of all
material trade and other receivables to determine their collectibility. The
Company historically has not required collateral or other performance guarantees
from creditworthy counterparties. Many of our receivables are from joint
interest owners on property of which we are the operator. Thus, we may have the
ability to withhold future revenue disbursements to cover any non-payment of
joint interest billings. Our oil and natural gas receivables typically turnover
quickly, usually one month for oil and two months for gas; thus, signaling any
problem accounts in a timely manner. Counterparties to our derivative commodity
contracts are routinely reviewed for creditworthiness to determine the
realizability of any related derivative assets we might carry on our books. This
review of receivables and counterparties is heavily dependent on the judgment of
management. If it is determined that the carrying value of a receivable or
financial instrument might not be recoverable, we record an allowance to the
extent we believe the receivable or asset is not recoverable. The determination
as to what extent a receivable or asset might be impaired is also heavily
dependent on the judgment of management. As more information becomes known
related to a particular counterparty or customer, management will continually
reassess previous judgments and any resulting change in the related allowance
could have a material positive or negative effect on our financial position and
results of operations in the period of the change.

Derivative Activities. We use various financial instruments in the normal
course of our business to manage and reduce price volatility and other market
risks associated with our crude oil and natural gas production. This activity is
referred to as risk management. These arrangements are structured to reduce our
exposure to commodity price decreases, but they can also limit the benefit we
might otherwise receive from commodity price increases. Our risk management
activity is generally accomplished through over-the-counter forward derivative
contracts executed with large financial institutions.

Effective January 1, 2001, the Company adopted Statement of Financial
Accounting Standards No. 133 ("SFAS 133"), "Accounting for Derivative
Instruments and Hedging Activities". This standard requires us to recognize all
of our derivative and hedging instruments in our consolidated balance sheets as
either assets or liabilities and measure them at fair value. If a derivative
does not qualify for hedge accounting, it must be adjusted to fair value through
earnings. However, if a derivative does qualify for hedge accounting, depending
on the nature of the hedge, changes in fair value can be offset against the
change in fair value of the hedged item through earnings or recognized in other
comprehensive income until such time as the hedged item is recognized in
earnings.

10



To qualify for cash flow hedge accounting, the cash flows from the hedging
instrument must be highly effective in offsetting changes in cash flows due to
changes in the underlying items being hedged. In addition, all hedging
relationships must be designated, documented, and reassessed periodically. The
Company's natural gas derivative financial instruments were not designated as
hedges at the time the instruments were executed and, as such, these instruments
are marked-to-market through earnings each period.

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 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.

For the year 2002, we expect to spend $55-60 million for capital
expenditures. We are obligated to pay dividends of approximately $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.

Our activities in 2002 have been financed through operating cash flow and
bank borrowings. Our primary source of financing for acquisitions has been
borrowing under our Credit Facility described below.

Credit Facility. The Company has in place a $250 million credit facility
(the "Credit Facility") with Bank One, NA as agent and seven other banks. The
Credit Facility, as amended, matures August 31, 2004. On September 30, 2002, the
Company's borrowing base under its Credit Facility was set at $160 million. The
borrowing base is to be redetermined semi-annually on May 1 and November 1 and
provides for interest as revised under the Credit Facility to accrue 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 37.5 basis points or LIBOR plus basis points increasing from a
low of 150 to a high of 200 as loans outstanding increase as a percentage of the
borrowing base. As of September 30, 2002, the Company was paying an average of
3.36% per annum interest on the principal balance of $97 million under the
Credit Facility. Prior to maturity, no payments of principal are required so
long as the borrowing base exceeds the loan balance. The borrowings under the
Credit Facility are secured by substantially all of the Company's oil and
natural gas properties. At September 30, 2002, the amount available to be
borrowed under the Credit Facility was approximately $63 million.

During September 2002, the Company extended the maturity date of its Credit
Facility with its existing bank group until August 31, 2004 under conditions
discussed in the preceding paragraph.

In connection with the Credit 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 minimum current and interest coverage ratios. As of
September 30, 2002 we were in compliance with the covenants contained in the
Credit Facility and expect to be in compliance for the remainder of 2002.

Market Risk. 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.

Inflation and Changes in Prices. Our revenues and the value of our oil and
gas properties have been and will be affected by changes in natural gas and
crude oil prices. Our ability to maintain current borrowing capacity and to
obtain additional capital on attractive terms is also substantially dependent on
natural gas and crude oil prices. These prices are subject to significant
seasonal and other fluctuations that are beyond our ability to control or
predict. Costs and expenses are affected by the level of inflation. Should
current conditions in the industry be sustained, increased competition resulting
in a relative shortage of oilfield supplies and/or services, inflationary cost
pressures may continue.

Derivative Activities. Our derivative contracts in effect at September 30,
2002 will impact our liquidity for the periods covered by these contracts. The
Company anticipates that the cash flow from its physical production will provide
sufficient liquidity to settle any obligation generated by the monthly
settlement terms of the Company's derivative contract activities. Since
September 30, 2002, the contract months for October and November have settled
for cash payments of $3.1 million. NYMEX futures prices for natural gas at
October 31, 2002


11



are above our collar established for the period December 2002 to March 2003.
Cash prices received by the Company for its natural gas production have
historically been highly correlated with NYMEX prices. At October 31, 2002, the
fair value of the Company's open derivative positions was a $3.1 million
mark-to-market loss. A 10% increase to the October 31 NYMEX prices would result
in settlements of the open contract months (December 2002 through March 2003)
for the Company's derivatives to increase by $0.7 million while a 10% decrease
would result in a $2.3 million decrease to these contract settlements versus the
October 31, 2002 mark-to-market loss.

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, 2001, filed in our 2001 Form 10-KSB. Our revenue,
profitability, and future rate of growth are dependent upon prevailing prices
for oil and 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.

The following table reflects certain summary operating data for the periods
presented:



Three Months Ended Nine Months Ended
September 30, September 30,
-------------------- ------------------
2002 2001 2002 2001
--------- --------- ------- ---------

Net Production Data :
Oil and Liquids (MBbls) .............................................. 185 206 580 784
Natural Gas (MMcf) ................................................... 6,480 5,662 19,246 16,316
Equivalent Production (MMcfe) ........................................ 7,592 6,898 22,728 21,020

Average Sales Price: (1)
Oil and Liquids (per Bbl) ............................................ $ 24.55 $ 23.09 $22.25 $ 25.25
Natural Gas (per Mcf) ................................................ 3.18 2.81 2.99 4.76
Equivalent price (per Mcfe) .......................................... 3.31 3.00 3.10 4.64

Expenses ($ per Mcfe):
Lease operations ..................................................... $ 0.49 $ 0.54 0.47 $ 0.59
Production, severance and ad valorem ................................. 0.27 0.20 0.24 0.31
Gathering, transportation and other .................................. 0.10 0.11 0.11 0.10
General and administrative ........................................... 0.29 0.26 0.30 0.25
Depreciation and depletion (2) ....................................... 1.17 1.04 1.20 0.98


(1) Mark-to-market and derivative settlements in 2002 have been excluded.
(2) Represents depreciation, depletion and amortization, excluding impairments.


Three Months Ended September 30, 2002 Compared to Three Months Ended September
30, 2001

Oil and Gas Revenues. Revenues from oil and gas operations increased by 22%
to $25.3 million for the three months ended September 30, 2002, compared to
$20.8 million for the same period during 2001. The increase is attributable to
higher commodity prices received by the Company during the period ($24.55/Bbl
and $3.18/Mcf in 2002 versus $23.09/Bbl and $2.81/Mcf in 2001), as well as
higher daily production volumes due to recent drilling successes.

12



Gain (loss) on Sale of Properties. Property sales for the three months
ended September 30, 2002 resulted in a gain of $0.1 million compared to a loss
of $3.4 million during the same period of 2001. The variance is a result of the
Company's divestment of non-strategic oil and gas properties in 2001 versus
minimal divestiture activity in 2002.

Derivatives Fair Value and Settlements. The gain on derivatives fair value
of $3.1 million for the three months ended September 30, 2002 represents the
fair value mark-to-market adjustment made related to the Company's open
positions at June 30, 2002 versus the open positions at September 30, 2002.
During the third quarter of 2002, approximately $4.1 million in cash settlements
were paid by the Company for derivative contracts that covered the contract
period of July 2002 through September 2002. There were no derivative contracts
in place at September 30, 2001.

Production Expense. Production expense for the three months ended September
30, 2002, increased by 12% to $6.6 million compared to $5.9 million during the
same period of 2001. Lease operating expenses on an $/Mcfe basis decreased to
$0.49/Mcfe from $0.54/Mcfe. Lower per unit operating costs associated with the
Company's acquired properties and higher per unit operating costs of properties
sold by the Company during the 2nd and 3rd quarters of 2001 are attributed to
the current period decreases.

Geological and Geophysical. Geological and Geophysical expense for the
three months ended September 30, 2002 increased to $0.3 million compared to $0.2
million in 2001. The increase is attributed primarily to the Company's
exploratory activities and related costs incurred for acquisition and
reprocessing of seismic data.

Dry Hole and Impairments. Dry hole and impairments decreased to $1.1
million compared to $1.7 million in 2001. The expense for the three months ended
September 30, 2002 is attributable to plug and abandon costs on one particular
well as well as an impairment charge on a well where reserves have declined as a
result of reservoir and production problems. The expense for the same period in
2001 resulted from the drilling of a dry hole.

Surrendered and Expired Acreage. The increase in surrendered and expired
acreage is attributed to geological and geophysical costs associated with
exploratory activities.

General and Administrative Expense. General and administrative expense for
the three months ended September 30, 2002 increased by $0.4 million compared to
the same period in 2001. The increase is attributable to continued increases in
staffing levels as a result of the Company's significant growth.

Restricted Stock Expense. During the three months ended September 30, 2002,
the Company recognized restricted stock compensation expense of $0.3 million
which is attributed to the share grants made to certain officers of the Company
that were approved at the Company's annual meeting in May, 2002.

Interest. Interest expense during the three-month period ended September
30, 2002 decreased to $1.0 million compared to $1.5 million for the same period
ending September 30, 2001. The decrease is attributable to lower interest rates
quarter over quarter (approximately 3.8% in 2002 versus 5.6% in 2001) offset
somewhat by slightly higher average debt levels.

Depreciation, Depletion and Amortization Expense. DD&A for the three months
ended September 30, 2002 was $8.9 million compared to $7.2 million for the same
period of 2001. The increase in DD&A recorded is attributed to the Company's
production growth and the impact of its developmental drilling activities
whereby the Company converts proved undeveloped reserves into proved developed
producing reserves.

Income Taxes. For the three months ended September 30, 2002, the Company
recorded a tax provision of $1.5 million compared to a tax provision of $2
thousand during the same period in 2001. The provision recorded in 2002
represents the Company's net income for the three months ended at its expected
effective tax rate for 2002 of approximately 39%.

Dividends to Preferred Stockholders. Dividends to preferred stockholders of
approximately $0.2 million in the three months ended September 30, 2002 are
comparable to the $0.2 million for the three months ended September 30, 2001.
The Company currently has only the Series D dividend to pay which is paid
semi-annually on March 31 and September 30.



13



Nine Months Ended September 30, 2002 Compared to Nine Months Ended September 30,
2001

Oil and Gas Revenues. Revenues from oil and gas operations decreased by 28%
to $70.8 million for the nine months ended September 30, 2002, compared to $97.7
million for the same period during 2001. The decrease is attributable to lower
commodity prices received by the Company during the period ($22.25/Bbl and
$2.99/Mcf in 2002 versus $225.25/Bbl and $4.76/Mcf in 2001), partially offset by
higher daily production volumes due to recent drilling successes.

Gain (loss) on Sale of Properties. The loss on sale of properties for the
nine months ended September 30, 2002 amounted to $0.1 million compared to a gain
of $3.4 million during the same period of 2001. The variance is a result of the
Company's divestment of non-strategic oil and gas properties in 2001 versus
minimal divestiture activity in 2002.

Derivatives Fair Value and Settlements. The loss on derivatives fair value
of $9.3 million for the nine months ended September 30, 2002 represents the fair
value mark-to-market adjustment made related to the Company's open positions at
December 31, 2001 versus the open positions at September 30, 2002. During the
first quarter of 2002 the Company unwound the floor portion of the April 2002
through October 2002 contract for a gain of approximately $5.8 million.
Additionally, approximately $1.1 million in cash settlements were received by
the Company for a derivative contract that covered the contract period of
November 2001 through March 2002, which expired during the first quarter of
2002. During the third quarter of 2002, the Company had derivatives settlement
payments of approximately $4.1 million. There were no derivative contracts in
place at September 30, 2001.

Production Expense. Production expense for the nine months ended September
30, 2002, decreased by 11% to $18.7 million compared to $21.1 million during the
same period of 2001. Lease operating expenses on an $/Mcfe basis decreased to
$0.47/Mcfe from $0.59/Mcfe, while production, severance and ad valorem taxes
decreased to $0.24/Mcfe from $0.31/Mcfe. Lower per unit operating costs
associated with the Company's acquired properties and higher per unit operating
costs of properties sold by the Company during the 2nd and 3rd quarters of 2001
are attributed to the current period decreases. Lower realized commodity prices
during the nine months ended September 30, 2002 of $3.10/Mcfe vs. $4.64/Mcfe in
2001 is the principal reason for the decrease in taxes.

Geological and Geophysical. Geological and geophysical expense for the nine
months ended September 30, 2002 increased to $1.1 million compared to $0.5
million in 2001. The increase is attributed primarily to the Company's
exploratory activities and related costs incurred for acquisition and
reprocessing of seismic data.

Dry Hole and Impairments. Dry hole and impairments increased by $1.0
million in the nine months ended September 30, 2002 as a result of plugging and
abandoning a well during the period and an impairment charge recognized on a
well where reserves have declined as a result of reservoir and production
problems.

Surrendered and Expired Acreage. The increase in surrendered and expired
acreage is attributed to geological and geophysical costs associated with
exploratory activities.

General and Administrative Expense. General and administrative expense for
the nine months ended September 30, 2002 increased by $1.8 million compared to
the same period in 2001. The increase is attributable to continued increases in
staffing levels as a result of the Company's significant growth.

Restricted Stock Expense. During the nine months ended September 30, 2002,
the Company recognized restricted stock compensation expense of $0.7 million
which is attributed to the share grants made to certain officers of the Company
that were approved at the Company's annual meeting in May, 2002.

Interest. Interest expense during the nine-month period ended September 30,
2002 decreased to $3.0 million compared to $5.6 million for the same period
ending September 30, 2001. The decrease is attributable to lower interest rates
quarter over quarter (approximately 3.8% in 2002 versus 6.6% in 2001).

Depreciation, Depletion and Amortization Expense. DD&A for the nine months
ended September 30, 2002 was $27.2 million compared to $20.5 million for the
same period of 2001. The increase in DD&A recorded is attributed to the
Company's production growth and the impact of its developmental drilling
activities whereby the Company converts proved undeveloped reserves into proved
developed producing reserves.

14



Income Taxes. For the nine months ended September 30, 2002, the Company
recorded a tax benefit of $0.7 million compared to a tax provision of $18.1
million during the same period in 2001. The benefit recorded in 2002 reflects
the Company's net loss at the expected effective tax rate for 2002 of
approximately 39%.

Dividends to Preferred Stockholders. Dividends to preferred stockholders of
approximately $0.6 million in the nine months ended September 30, 2002 are
comparable to the $0.6 million for the nine months ended September 30, 2001. The
Company currently pays only the Series D Dividend, which is paid semi-annually
on March 31 and September 30.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The following market risk disclosures should be read in conjunction with
the quantitative and qualitative disclosures about market risk contained in the
Company's 2001 Annual Report on Form-10KSB, as well as with the consolidated
financial statements and notes thereto included in this quarterly report on Form
10-Q.

Interest Rate Risk

The Company is exposed to interest rate risk on short-term and long-term
debt carrying variable interest rates. At September 30, 2002, the Company's
variable rate debt had a carrying value of $97 million, which approximated its
fair value.

Commodity Price Risk

The Company manages through the use of derivative contracts a portion of
the market risks associated with its natural gas sales. As of September 30,
2002, outstanding natural gas option contracts and swap agreements had a fair
value loss of $6.2 million. Because these natural gas option contracts and swap
agreements were not designated hedge derivatives, changes in their fair value is
recognized in the consolidated operating statements. At October 31, 2002, the
fair value of the Company's open derivative positions was a $3.1 million
mark-to-market loss, with the closed contract months for October and November
having settled for cash payments of $3.1 million. A 10% increase to the
October 31 NYMEX prices would result in settlements of the open contract months
(December 2002 through March 2003) for the Company's derivatives to increase by
$0.7 million while a 10% decrease would result in a $2.3 million decrease to
these contract settlements versus the October 31, 2002, mark-to-market loss.

ITEM 4. CONTROLS AND PROCEDURES

Within 90 days of the filing of this report, the Company carried out an
evaluation, under the supervision and with the participation of the Company's
management, including the Company's Chief Executive Officer and Chief Financial
Officer, of the Company's disclosure controls and procedures (as defined in
Rule 13a-14(c) of the Securities and Exchange Act of 1934). Based upon that
evaluation, the Chief Executive Officer and Chief Financial Officer have
concluded that the Company's disclosure controls and procedures are effective.

There have been no significant changes in the Company's internal controls
or in other factors that could significantly affect these controls subsequent to
the date of their evaluation, including any corrective actions with regard to
significant deficiencies and material weakness.

PART II. OTHER INFORMATION

ITEMS 1., 2., 3., 4. AND 5.

Not Applicable.




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.)

15



2.3 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.)

2.4 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.)

2.5 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.)

2.6 Form of Stock Purchase Agreement by and between 3TEC Energy Corporation
and Classic Resources, Inc., Natural Gas Partners IV, L.P., Natural Gas
Partners V, L.P., and certain individual signatories. (Incorporated by
reference to Exhibit 2.1 to Form 8-K filed February 13, 2001.)

2.7 Merger Agreement, dated October 25, 2001, by and among 3TEC Energy
Corporation, 3NEX Acquisition Corporation and Enex Resources
Corporation. (Incorporated by reference to Exhibit 2.7 to Form 10-KSB
filed April 1, 2002.)

2.8 Certificate of Ownership and Merger Merging Enex Resources Corporation
into 3TEC Energy Corporation filed with the Delaware Secretary of State
January 31, 2002. (Incorporated by reference to Exhibit 2.8 to Form
10-KSB filed April 1, 2002.)

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

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

3.3 Certificate of Amendment of the Certificate of Incorporation of 3TEC
Energy Corporation, dated June 14, 2001 (Incorporated by reference to
Exhibit 3.5 Form 10-QSB filed August 8, 2001.)

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

3.5 Bylaws of the Company. (Incorporated by reference to Exhibit C to Form
DEF14A filed October 25, 1999.)

3.6 Amendment No. 1 to Bylaws of the Company. (Incorporated by reference to
Exhibit 4.5 Form S-8 filed October 26, 2001.)

3.7 Amendment No. 2 to Bylaws of 3TEC Energy Corporation. (Incorporated by
reference to Exhibit 3.6 to Form 10-QSB filed August 8, 2001.)

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 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 Form DEF14A 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 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.)

16



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 Agreement to Terminate Shareholders' Agreement, dated April 30, 2001, by
and among the Company and the Major Shareholders. (Incorporated by
reference to Exhibit 10.6 to Form 10-QSB filed November 8, 2001.)

10.7 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.)

10.8 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.)

10.9 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.)

10.10 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.)

10.11 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.)

10.12 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.)

10.13 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 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.)

10.15 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.)

10.16 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.)

10.17 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 10.19 to Form S-2 filed April
28, 2000.)

10.18 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.)

10.19 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.)

17



10.20 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.)

10.21 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.)

10.22 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.)

10.23 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.)

10.24 Amendment No. 1 to Amended and Restated 1995 Stock Option and Stock
Appreciation Rights Plan. (Incorporated by reference to Exhibit 99.7
Form S-8 filed November 6, 2000.)

10.25 Amendment No. 3 to Amended and Restated 1995 Stock Option and Stock
Appreciation Rights Plan. (Incorporated by reference to Exhibit 99.8
Form S-8 filed November 6, 2000.)

10.26 1999 Stock Option Plan. (Incorporated by reference to Exhibit E to Form
DEF 14A filed October 25, 1999.)

10.27 Amendment No. 1 to 3TEC Energy Corporation 1999 Stock Option Plan.
(Incorporated by reference to Exhibit 99.4 Form S-8 filed November 6,
2000.)

10.28 2000 Stock Option Plan (Incorporated by reference to Exhibit A to Form
DEF 14A filed on May 1, 2000.)

10.29 Amendment No. 1 to 3TEC Energy Corporation 2000 Stock Option Plan.
(Incorporated by reference to Exhibit 99.2 Form S-8 filed November 6,
2000.)

10.30 3TEC Energy Corporation 2001 Stock Option Plan. (Incorporated by
reference to Exhibit 99.1 Form S-8 filed October 26, 2001.)

10.31 3TEC Energy Corporation 2000 Non-Employee Directors Stock Option Plan.
(Incorporated by reference to Exhibit 99.2 Form S-8 filed October 26,
2001.)

10.32 Amendment No. 1 to 3TEC Energy Corporation 2000 Non-Employee Directors'
Stock Option Plan. (Incorporated by reference to Exhibit 10.32 to Form
10-Q filed May 13, 2002).

10.33 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.)

10.34 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.)

10.35 Third Restated Credit Agreement among 3TEC Energy Corporation, Enex
Resources Corporation and 3TEC/CRI Corporation, as Borrowers, and Bank
One, N.A. and the Institutions named therein, as Lenders, Bank One,
N.A., as Administrative Agent, Bank of Montreal as Syndication Agent and
Banc One Capital Markets, Inc., as Arranger, dated March 12, 2001.
(Incorporated by reference to Exhibit 10.27 to Form 10-QSB filed May 14,
2001.)

10.36 3TEC Energy Corporation Amended and Restated 2001 Stock Option and
Restricted Stock Plan (Incorporated by reference to Exhibit B to Form
DEF 14A filed April 4, 2002).

18



10.37 Letter Amendment to Third Restated Credit Agreement among 3TEC Energy
Corporation, as Borrower, and Bank One, N.A., as Administrative Agent
and Lender, and the Major Lenders, dated September 30, 2002.*

99.1 Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002.*

99.2 Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002.*

* Filed herewith

(b) The following reports were filed on Form 8-K during the third quarter of
2002:

None.

19



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, as of November 12, 2002.

3TEC ENERGY CORPORATION
(Registrant)

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

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

By: /s/ Shane M. Bayless
-----------------------------------------
Shane M. Bayless
Vice President-Controller, Treasurer and
Principal Accounting Officer

20



CERTIFICATIONS

I, Floyd C. Wilson, certify that:

1. I have reviewed this quarterly report on Form 10-Q of 3TEC Energy
Corporation;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this quarterly
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is made known to us by others within those entities, particularly during the
period in which this quarterly report is being prepared;

b) evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and

c) presented in this quarterly report our conclusions about the effectiveness of
the disclosure controls and procedures based on our evaluation as of the
Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation, to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

a) all significant deficiencies in the design or operation of internal controls
which could adversely affect the registrant's ability to record, process,
summarize and report financial data and have identified for the registrant's
auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal controls; and

6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date: November 12, 2002

By: /s/ Floyd C. Wilson

Floyd C. Wilson

Chief Executive Officer

21



I, R.A. Walker, certify that:

1. I have reviewed this quarterly report on Form 10-Q of 3TEC Energy
Corporation;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this quarterly
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is made known to us by others within those entities, particularly during the
period in which this quarterly report is being prepared;

b) evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and

c) presented in this quarterly report our conclusions about the effectiveness of
the disclosure controls and procedures based on our evaluation as of the
Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation, to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

a) all significant deficiencies in the design or operation of internal controls
which could adversely affect the registrant's ability to record, process,
summarize and report financial data and have identified for the registrant's
auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal controls; and

6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date: November 12, 2002

By: /s/ R.A. Walker

R.A. Walker

Chief Financial Officer

22