comstockform10qsept302007.htm
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

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

For The Quarterly Period Ended September 30, 2007

OR
 
 
 
o
 
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
SECURITIES EXCHANGE ACT OF 1934
 
Commission File No. 0-16741

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

NEVADA
(State or other jurisdiction of
 
94-1667468
(I.R.S. Employer
incorporation or organization)
 
Identification Number)

5300 Town and Country Blvd., Suite 500, Frisco, Texas 75034
(Address of principal executive offices)

Telephone No.: (972) 668-8800

      Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes     þ
 
No o

      Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer.  See definition of "accelerated filer and large accelerated filer" in Rule 12b-2 of the Exchange Act.  (Check one):

Large accelerated filer     þ
 
Accelerated filer  o
 
Non-accelerated filer o

      Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes o
 
No     þ
     
         The number of shares outstanding of the registrant's common stock, par value $.50, as of November 7, 2007 was 44,432,345.
 

COMSTOCK RESOURCES, INC.

QUARTERLY REPORT

For The Quarter Ended September 30, 2007





INDEX
 
Page
 
PART I. Financial Information
     
       
Item 1. Financial Statements (Unaudited):
     
 
     
Consolidated Balance Sheets -
September 30, 2007 and December 31, 2006
 
4
 
Consolidated Statements of Operations -
Three months and nine months ended September 30, 2007 and 2006
 
5
 
Consolidated Statement of Stockholders' Equity -
Nine months ended September 30, 2007
 
6
 
Consolidated Statements of Cash Flows -
Nine months ended September 30, 2007 and 2006
 
7
 
Notes to Consolidated Financial Statements
 
8
 
Independent Accountants' Review Report
 
23
 
       
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
 
24
 
       
Item 3. Quantitative and Qualitative Disclosure About Market Risk
 
30
 
       
Item 4. Controls and Procedures
 
31
 
       
       
     
       
 
32
 
       
Awareness Letter of Ernst & Young LLP
     
Section 302 Certification of the Chief Executive Officer
     
Section 302 Certification of the Chief Financial Officer
     
Certification for the Chief Executive Officer as required by Section 906
     
Certification for the Chief Financial Officer as required by Section 906
     

 
 
 
 
 
 

 

2

PART I — FINANCIAL INFORMATION




ITEM 1. FINANCIAL STATEMENTS (UNAUDITED)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
 
 
 
 
 


3

COMSTOCK RESOURCES, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
(Unaudited)


   
September 30,
   
December 31,
 
   
2007
   
2006
 
       
ASSETS
   
(In thousands)
 
                 
Cash and Cash Equivalents                                                                                                                     
 
$
17,032
   
$
10,715
 
Accounts Receivable:
               
Oil and gas sales                                                                                                                
   
59,384
     
56,328
 
Joint interest operations                                                                                                                
   
17,407
     
19,233
 
Other Current Assets                                                                                                                     
   
17,066
     
12,552
 
Total current assets                                                                                                        
   
110,889
     
98,828
 
Property and Equipment:
               
Unevaluated oil and gas properties                                                                                                                
   
14,024
     
13,645
 
Oil and gas properties, successful efforts method
   
2,913,019
     
2,511,782
 
Other property and equipment                                                                                                                
   
9,552
     
8,483
 
Accumulated depreciation, depletion and amortization
   
(915,859
)
   
(760,284
)
Net property and equipment                                                                                                        
   
2,020,736
     
1,773,626
 
Other Assets                                                                                                                     
   
4,734
     
5,671
 
   
$
2,136,359
   
$
1,878,125
 
                 

LIABILITIES AND STOCKHOLDERS' EQUITY
 
Short-term Debt                                                                                                                     
 
$
5,176
   
$
3,250
 
Accounts Payable                                                                                                                     
   
116,300
     
132,504
 
Accrued Expenses                                                                                                                     
   
11,402
     
16,107
 
Total current liabilities                                                                                                        
   
132,878
     
151,861
 
Long-term Debt                                                                                                                     
   
597,000
     
455,000
 
Deferred Income Taxes Payable                                                                                                                     
   
356,050
     
311,236
 
Reserve for Future Abandonment Costs                                                                                                                     
   
60,436
     
57,116
 
Minority Interest in Bois d'Arc Energy                                                                                                                     
   
251,443
     
220,349
 
Total liabilities                                                                                                        
   
1,397,807
     
1,195,562
 
Commitments and Contingencies
               
Stockholders' Equity:
               
Common stock – $0.50 par, 50,000,000 shares authorized, 44,432,345 and 44,395,495
shares outstanding at September 30, 2007 and December 31, 2006, respectively
   
22,216
     
22,197
 
Additional paid-in capital                                                                                                                
   
376,090
     
367,323
 
Retained earnings                                                                                                                
   
340,246
     
293,043
 
Total stockholders' equity                                                                                                        
   
738,552
     
682,563
 
   
$
2,136,359
   
$
1,878,125
 
 
           






The accompanying notes are an integral part of these statements.
4

COMSTOCK RESOURCES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
 

   
Three Months Ended
September 30,
   
Nine Months Ended
September 30,
 
   
2007
   
2006
   
2007
   
2006
 
   
 
(In thousands, except per share amounts)
 
 
       
Oil and gas sales
 
$
171,074
   
$
129,251
   
$
491,309
   
$
385,153
 
Operating expenses:
                               
Oil and gas operating
   
34,005
     
26,904
     
91,268
     
78,220
 
Exploration
   
5,710
     
8,069
     
36,709
     
16,662
 
Depreciation, depletion and amortization
   
62,420
     
40,709
     
178,887
     
104,457
 
Impairment
   
826
     
1,389
     
826
     
10,169
 
General and administrative, net
   
8,676
     
7,370
     
26,540
     
22,738
 
Total operating expenses
   
111,637
     
84,441
     
334,230
     
232,246
 
                                 
Income from operations
   
59,437
     
44,810
     
157,079
     
152,907
 
Other income (expenses):
                               
Interest income
   
410
     
258
     
1,041
     
724
 
Other income
   
154
     
187
     
505
     
616
 
Interest expense
   
(11,225
)
   
(6,733
)
   
(29,880
)
   
(18,322
)
Gain on derivatives
   
     
1,180
     
     
10,608
 
Total other income (expenses)
   
(10,661
)
   
(5,108
)
   
(28,334
)
   
(6,374
)
                                 
Income before income taxes and minority interest
   
48,776
     
39,702
     
128,745
     
146,533
 
Provision for income taxes
   
(21,570
)
   
(16,662
)
   
(55,955
)
   
(61,847
)
Minority interest in earnings of Bois d'Arc Energy
   
(10,778
)
   
(6,004
)
   
(25,587
)
   
(22,433
)
Net income
 
$
16,428
   
$
17,036
   
$
47,203
   
$
62,253
 
                                 
Net income per share:
                               
Basic
 
$
0.38
   
$
0.40
   
$
1.09
   
$
1.48
 
Diluted
 
$
0.37
   
$
0.39
   
$
1.05
   
$
1.42
 
                                 
Weighted average common and common stock equivalent shares outstanding:
                               
Basic
   
43,379
     
42,243
     
43,372
     
42,128
 
Diluted
   
44,434
     
43,553
     
44,345
     
43,505
 



 






The accompanying notes are an integral part of these statements.
5

COMSTOCK RESOURCES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
For the Nine Months Ended September 30, 2007
(Unaudited)

 

   
Common Stock
(Shares)
   
Common Stock
– Par Value
   
Additional
Paid-in Capital
   
Retained
Earnings
   
Total
 
   
 
(In thousands)
 
 
Balance at January 1, 2007
   
44,395
   
$
22,197
   
$
367,323
   
$
293,043
   
$
682,563
 
Exercise of stock options
   
19
     
10
     
269
     
     
279
 
Stock-based compensation
   
18
     
9
     
7,896
     
     
7,905
 
Excess tax benefit from stock-based compensation
   
     
 —
     
 602
     
 —
     
 602
 
Net income
   
     
     
     
47,203
     
47,203
 
Balance at September 30, 2007
   
44,432
   
$
22,216
   
$
376,090
   
$
340,246
   
$
738,552
 
                                         

 

 






 








 








The accompanying notes are an integral part of these statements.
6

COMSTOCK RESOURCES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

   
Nine Months Ended
 
   
September 30,
 
   
2007
   
2006
 
       
   
(In thousands)
 
                 
CASH FLOWS FROM OPERATING ACTIVITIES:
               
Net income
 
$
47,203
   
$
62,253
 
Adjustments to reconcile net income to net cash provided by operating activities:
               
Deferred income taxes
   
45,942
     
55,078
 
Dry hole costs and leasehold impairments
   
31,442
     
13,246
 
Depreciation, depletion and amortization
   
178,887
     
104,457
 
Impairment
   
826
     
10,169
 
Debt issuance cost amortization
   
854
     
878
 
Stock-based compensation
   
12,910
     
9,834
 
Excess tax benefit from stock-based compensation
   
(602
)
   
(922
)
Minority interest in earnings of Bois d'Arc Energy
   
25,587
     
22,433
 
Gain on derivatives
   
     
(10,608
)
(Increase) decrease in accounts receivable
   
(1,230
)
   
10,774
 
Increase in other current assets
   
(2,588
)
   
(139
)
Decrease in accounts payable and accrued expenses
   
(14,346
)
   
(3,153
)
Net cash provided by operating activities
   
324,885
     
274,300
 
                 
                 
CASH FLOWS FROM INVESTING ACTIVITIES:
               
Capital expenditures
   
(461,824
)
   
(404,295
)
Payments to settle derivatives
   
     
(703
)
Net cash used for investing activities
   
(461,824
)
   
(404,998
)
                 
                 
CASH FLOWS FROM FINANCING ACTIVITIES:
               
Borrowings
   
174,000
     
182,000
 
Principal payments on debt
   
(32,000
)
   
(39,000
)
Proceeds from issuance of common stock
   
789
     
1,756
 
Excess tax benefit from stock-based compensation
   
602
     
922
 
Debt issuance costs
   
(135
)
   
(28
)
Net cash provided by financing activities
   
143,256
     
145,650
 
                 
Net increase in cash and cash equivalents
   
6,317
     
14,952
 
Cash and cash equivalents, beginning of period
   
10,715
     
89
 
Bois d'Arc Energy cash and equivalents as of January 1, 2006
   
     
12,043
 
Cash and cash equivalents, end of period
 
$
17,032
   
$
27,084
 
                 

 
 

 

 
The accompanying notes are an integral part of these statements.
7

COMSTOCK RESOURCES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2007
(Unaudited)



(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES –

Basis of Presentation

In management's opinion, the accompanying unaudited consolidated financial statements contain all adjustments (consisting solely of normal recurring adjustments) necessary to present fairly the financial position of Comstock Resources, Inc. and subsidiaries ("Comstock" or the "Company") as of September 30, 2007 and the related results of operations for the three months and nine months ended September 30, 2007 and 2006 and cash flows for the nine months ended September 30, 2007 and 2006.

The accompanying unaudited consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission.  Certain information and disclosures normally included in annual financial statements prepared in accordance with accounting principles generally accepted in the United States have been omitted pursuant to those rules and regulations, although Comstock believes that the disclosures made are adequate to make the information presented not misleading.  These unaudited consolidated financial statements should be read in conjunction with the financial statements and notes thereto of the Company included in Comstock's Annual Report on Form 10-K for the year ended December 31, 2006.

The results of operations for the three months and nine months ended September 30, 2007 are not necessarily an indication of the results expected for the full year.

These unaudited consolidated financial statements include the accounts of Comstock and subsidiaries in which it has a controlling interest.  Intercompany balances and transactions have been eliminated in consolidation.

The Company currently owns a controlling ownership interest in Bois d'Arc Energy, Inc. ("Bois d'Arc Energy") and currently intends to maintain its controlling interest by acquiring additional shares of Bois d'Arc Energy common stock, through open market purchases and other negotiated transactions, as appropriate.  However, such actions are subject to the outcome of an evaluation of strategic alternatives by the board of directors of Bois d'Arc Energy, including the potential sale of Bois d'Arc Energy.  The Company includes Bois d'Arc Energy in its consolidated financial statements.

In connection with its acquisitions of 2,288,900 additional common shares of Bois d'Arc Energy in 2006 and 2007, Comstock allocated the $36.5 million purchase price paid for the shares in excess of its underlying net book value in Bois d'Arc Energy of $19.0 million together with the related deferred income tax liability of $10.1 million to oil and gas properties.  This additional amount is being amortized over the productive lives of Bois d'Arc Energy's oil and gas properties using the unit-of-production method.  The pro forma impact of the acquisition of these shares was not material to the Company's results of operations for the nine months ended September 30, 2006.

Reclassifications

Certain reclassifications have been made to prior periods' financial statements to conform to the current presentation.
 
 
 

 
8

COMSTOCK RESOURCES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)

Asset Retirement Obligations

Comstock's asset retirement obligations relate to future plugging and abandonment expenses on its oil and gas properties and related facilities disposal.  The following table summarizes the changes in Comstock's total estimated liability during the nine months ended September 30, 2007 and 2006:

   
Nine Months Ended
 
   
September 30,
 
   
2007
   
2006
 
   
(In thousands)
 
                 
Beginning asset retirement obligations                                                                               
 
$
57,116
   
$
3,206
 
Bois d'Arc abandonment liability(1)                                                                           
   
     
35,034
 
Accretion expense                                                                           
   
2,702
     
1,849
 
Acquisition liabilities assumed                                                                           
   
94
     
3,314
 
New wells placed on production and changes in estimates
   
1,279
     
953
 
Liabilities settled                                                                           
   
(755
)
   
(23
)
Future abandonment liability — end of period
 
$
60,436
   
$
44,333
 
     
           
(1) 
Concurrent with including Bois d'Arc Energy as a consolidated subsidiary as of January 1, 2006, the asset retirement obligations of Bois d'Arc Energy are included in the Company's financial statements. 

Derivative Instruments and Hedging Activities

Comstock periodically uses swaps, floors and collars to hedge oil and natural gas prices and interest rates.  Swaps are settled monthly based on differences between the prices specified in the instruments and the settlement prices of futures contracts.  Generally, when the applicable settlement price is less than the price specified in the contract, Comstock receives a settlement from the counter party based on the difference multiplied by the volume or amounts hedged.  Similarly, when the applicable settlement price exceeds the price specified in the contract, Comstock pays the counter party based on the difference.  Comstock generally receives a settlement from the counter party for floors when the applicable settlement price is less than the price specified in the contract, which is based on the difference multiplied by the volume amounts hedged.  For collars, generally Comstock receives a settlement from the counter party when the settlement price is below the floor and pays a settlement to the counter party when the settlement price exceeds the cap.  No settlement occurs when the settlement price falls between the floor and cap.

The Company had no derivative financial instruments outstanding during the three months and nine months ended September 30, 2007.  The fair value of the Company's derivative contracts held for price risk management at September 30, 2006 was an asset of $68,000.  Comstock did not designate these instruments as cash flow hedges, and accordingly unrealized gains on derivatives of $1.2 million and $11.3 million were recorded for the three months and nine months ended September 30, 2006.  The Company realized losses of $0.7 million for the nine months ended September 30, 2006 to settle derivative positions.

 
 
 
 

 
9

COMSTOCK RESOURCES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)


 
Stock-Based Compensation

Comstock Resources, Inc. and Bois d'Arc Energy maintain separate incentive compensation plans under which they grant common stock and stock options to key employees and directors.

Comstock accounts for employee stock-based compensation under the fair value method.  Compensation cost is measured at the grant date based on the fair value of the award and is recognized over the award vesting period.  During the three months ended September 30, 2007 and 2006, the Company recognized $4.3 million and $3.3 million, respectively, in stock-based compensation expense within general and administrative expenses related to stock option and restricted stock grants, including $1.6 million and $1.7 million, respectively, attributable to Bois d'Arc Energy's incentive plan.  Stock based compensation expense for the nine months ended September 30, 2007 and 2006 was $12.9 million and $9.8 million, respectively which includes $5.0 million and $4.7 million, respectively, attributable to Bois d'Arc Energy's incentive plan.  The excess income tax benefit realized from the deductions associated with stock-based compensation for the nine months ended September 30, 2007 and 2006 was $0.6 million and $0.9 million, respectively.

The fair value of stock option grants is estimated on the date of the grant using a Black-Scholes option pricing model.  Some of the inputs to the option valuation model are subjective, including assumptions regarding expected stock price volatility.  During the nine months ended September 30, 2007, Comstock granted options to purchase 40,000 shares at an exercise price of $29.49 per share.  The fair value of the Comstock options awarded was determined to be $10.32 per share.  Assumptions used to value these Comstock stock options included expected volatility of 36.1%, expected lives of 3.9 years, a risk-free interest rate of 4.9% and an expected dividend yield of zero.  Bois d'Arc Energy granted options to purchase 258,500 shares at a weighted average exercise price of $16.24 per share during the nine months ended September 30, 2007.  The fair value of the Bois d'Arc Energy options awarded was determined to be $6.17 per option share.  Assumptions used to value the Bois d'Arc Energy stock options included expected volatility of 36.4%, expected lives of 4.5 years, a risk free interest rate of 4.9% and a dividend yield of zero.  As of September 30, 2007, total unrecognized compensation cost related to nonvested Comstock stock options of $2.4 million is expected to be recognized over a period of 3.2 years.  As of September 30, 2007, total unrecognized compensation cost related to nonvested Bois d'Arc Energy stock options of $8.9 million is expected to be recognized over a period of 5.2 years.

As of September 30, 2007, Comstock had 1,041,000 shares of unvested restricted stock outstanding at a weighted average grant date fair value of $28.46 per share.  During the nine months ended September 30, 2007 Comstock issued 18,000 new restricted stock grants with a weighted average grant date fair value of $29.38 per share.  Total unrecognized compensation cost related to Comstock unvested restricted stock grants of $18.4 million as of September 30, 2007 is expected to be recognized over a period of 3.8 years.  As of September 30, 2007, Bois d'Arc Energy had 854,000 shares of unvested restricted stock outstanding at a weighted average grant date fair value of $6.80 per share.  Total unrecognized compensation cost related to Bois d'Arc Energy unvested restricted stock grants of $5.2 million as of September 30, 2007 is expected to be recognized over a period of 1.8 years.
 
 
 
 

 
 
 
 
 
 

10

COMSTOCK RESOURCES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)

Income Taxes

Deferred income taxes are provided to reflect the future tax consequences or benefits of differences between the tax basis of assets and liabilities and their reported amounts in the financial statements using enacted tax rates.  The difference between the Company's customary rate of 35% and the effective tax rate on income before income taxes and minority interest is due to the following:

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2007
   
2006
   
2007
   
2006
 
Tax at statutory rate                                                                                     
 
35.0%
     
35.0%
     
35.0%
     
35.0%
 
Tax effect of:
                             
Undistributed earnings of Bois d'Arc Energy, not consolidated for federal income tax purposes
 
7.5%
     
4.9%
     
6.8%
     
5.0%
 
Nondeductible stock-based compensation
 
1.7%
     
2.0%
     
2.0%
     
1.7%
 
Changes due to tax law changes
 
—%
     
—%
     
(0.6%
)
   
0.7%
 
State income taxes, net of federal benefit
 
0.9%
     
(0.4%
)
   
0.9%
     
—%
 
Other                                                                                
 
(0.9%
)
   
0.5%
     
(0.6%
)
   
(0.2%
)
Effective tax rate                                                                           
 
44.2%
     
42.0%
     
43.5%
     
42.2%
 
 
 
The following is an analysis of consolidated income tax expense:

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2007
   
2006
   
2007
   
2006
 
   
(In thousands)
 
       
Current provision                                                        
 
$
4,322
   
$
1,599
   
$
10,013
   
$
6,769
 
Deferred provision                                                        
   
17,248
     
15,063
     
45,942
     
55,078
 
Provision for Income Taxes
 
$
21,570
   
$
16,662
   
$
55,955
   
$
61,847
 
 
Effective January 1, 2007, the Company adopted FASB Interpretation No. 48, "Accounting for Uncertainty in Income Taxes – an interpretation of FASB Statement No. 109" (FIN 48), which clarifies the accounting and disclosure for uncertainty in tax positions.  The Company has analyzed its filing positions in all jurisdictions where it is required to file income tax returns for the open tax years in such jurisdictions.  The Company has identified its federal income tax return and its state income tax returns in Texas, Louisiana, Mississippi and Oklahoma in which it operates as "major" tax jurisdictions.  The Company's federal income tax returns for the years subsequent to December 31, 2004 remain subject to examination.  The Company's income tax returns in major state income tax jurisdictions remain subject to examination for various periods subsequent to December 31, 2004.  The Company currently believes that all significant filing positions are highly certain and that all of its significant income tax filing positions and deductions would be sustained upon audit.  Therefore, the Company has no significant reserves for uncertain tax positions and no adjustments to such reserves were required upon adoption of FIN 48.  Interest and penalties resulting from audits by tax authorities have been immaterial and are included in the provision for income taxes in the consolidated statements of operations.
 
 
 
 

 
11

 
COMSTOCK RESOURCES, INC. AND SUBSIDIARIES
   
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
   
Earnings Per Share
   
Basic earnings per share is determined without the effect of any outstanding potentially dilutive stock options or unvested restricted stock and diluted earnings per share is determined with the effect of outstanding stock options and unvested restricted stock that are potentially dilutive.  Basic and diluted earnings per share for the three months and nine months ended September 30, 2007 and 2006, respectively, were determined as follows:
 
   
Nine Months Ended September 30,
 
   
2007
   
2006
 
                   
Per
                   
Per
 
   
Income
   
Shares
   
Share
   
Income
   
Shares
   
Share
 
   
(In thousands, except per share amounts)
 
Basic Earnings Per Share:
                                               
Net Income
 
$
16,428
     
43,379
   
$
0.38
   
$
17,036
   
 
42,243
   
$
0.40
 
                                                 
Diluted Earnings Per Share:
                                               
Net Income
 
$
16,428
     
43,379
           
$
17,036
     
42,243
         
Effect of Dilutive Securities:
                                               
Stock Grants and Options
   
(186
)
   
1,055
             
(88
)
   
1,310
         
                                         
Net Income Available to Common Stockholders With Assumed Conversions
 
$
16,242
     
44,434
   
$
0.37
   
$
16,948
     
43,553
   
$
0.39
 
   
   
Nine Months Ended September 30,
 
   
2007
   
2006
 
                   
Per
                   
Per
 
   
Income
   
Shares
   
Share
   
Income
   
Shares
   
Share
 
   
(In thousands, except per share amounts)
 
Basic Earnings Per Share:
                                               
Net Income
 
$
47,203
     
43,372
   
$
1.09
   
$
62,253
   
 
42,128
   
$
1.48
 
                                                 
Diluted Earnings Per Share:
                                               
Net Income
 
$
47,203
     
43,372
           
$
62,253
     
42,128
         
Effect of Dilutive Securities:
                                               
Stock Grants and Options
   
(441
)
   
973
             
(394
)
   
1,377
         
                                         
Net Income Available to Common Stockholders With Assumed Conversions
 
$
46,762
     
44,345
   
$
1.05
   
$
61,859
     
43,505
   
$
1.42
 
  
Stock options to purchase common stock at exercise prices in excess of the average actual stock price for the period that were anti-dilutive and that were excluded from the determination of diluted earnings per share are as follows:

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2007
   
2006
   
2007
   
2006
 
   
(In thousands except per share data)
 
                                 
Weighted average anti-dilutive stock options
   
267
     
132
     
249
     
113
 
Weighted average exercise price
 
$
32.32
   
$
32.48
   
$
32.52
   
$
32.49
 
12   
 
COMSTOCK RESOURCES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)

Supplementary Information With Respect to the Consolidated Statements of Cash Flows –

For the purpose of the consolidated statements of cash flows, the Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents.  The following is a summary of cash payments made for interest and income taxes:
 
   
Nine Months Ended
 
   
September 30,
 
   
2007
   
2006
 
   
(In thousands)
 
Cash Payments -
               
Interest payments
 
$
32,448
   
$
21,017
 
Income tax payments
 
$
9,978
   
$
7,105
 

(2)  LONG-TERM DEBT  –

At September 30, 2007, long-term debt was comprised of the following:
   
   
(In thousands)
 
Comstock Revolving Bank Credit Facility
 
$
322,000
 
Bois d'Arc Energy Revolving Bank Credit Facility      100,000  
Comstock 6⅞% Senior Notes due 2012     175,000  
    597,000  

Comstock has a $600.0 million bank credit facility with Bank of Montreal, as the administrative agent.  The credit facility is a five-year revolving credit commitment that matures on December 15, 2011.  Indebtedness under the credit facility is secured by Comstock and its wholly-owned subsidiaries' oil and gas properties and is guaranteed by all of its wholly-owned subsidiaries.  The credit facility is subject to borrowing base availability, which is redetermined semiannually based on the banks' estimates of the future net cash flows of Comstock's oil and natural gas properties.  The borrowing base may be affected by the performance of Comstock's properties and changes in oil and natural gas prices.  The determination of the borrowing base is at the sole discretion of the administrative agent and the bank group.  As of September 30, 2007, the borrowing base was $400.0 million, $78.0 million of which was available.  On November 5, 2007 the borrowing base was increased to $500.0 million.  Borrowings under the credit facility bear interest, based on the utilization of the borrowing base, at Comstock's option at either (1) LIBOR plus 1.0% to 1.75% or (2) the base rate (which is the higher of the prime rate or the federal funds rate) plus 0% to 0.25%.  A commitment fee of 0.25% to 0.375%, based on the utilization of the borrowing base, is payable on the unused borrowing base.  The credit facility contains covenants that, among other things, restrict the payment of cash dividends in excess of $40.0 million, limit the amount of consolidated debt that Comstock may incur and limit the Company's ability to make certain loans and investments.  The only financial covenants are the maintenance of a ratio of current assets, including availability under the bank credit facility, to current liabilities of at least one-to-one and maintenance of a minimum tangible net worth.  The Company was in compliance with these covenants as of September 30, 2007.
 
 
 
 

 
 

 
13

COMSTOCK RESOURCES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)

 
    Bois d'Arc Energy has a bank credit facility with The Bank of Nova Scotia and several other banks.  Borrowings under the credit facility are limited to a borrowing base that is redetermined semi-annually based on the banks' estimate of the future net cash flows of Bois d'Arc Energy's oil and natural gas properties.  The determination of the borrowing base is at the sole discretion of the administrative agent and the bank group.  The borrowing base was $225.0 million as of September 30, 2007.  Availability under this credit facility was $125.0 million as of September 30, 2007.  The Bois d'Arc Energy credit facility matures on May 11, 2009.  Borrowings under the credit facility bear interest at Bois d'Arc Energy's option of either (1) LIBOR plus a margin that varies from 1.25% to 2.0% depending upon the ratio of the amounts outstanding to the borrowing base or (2) the base rate (which is the higher of the prime rate or the federal funds rate) plus a margin that varies from 0% to 0.75% depending upon the ratio of the amounts outstanding to the borrowing base.  A commitment fee ranging from 0.375% to 0.50% (depending upon the ratio of the amounts outstanding to the borrowing base) is payable on the unused borrowing base.  Indebtedness under the credit facility is secured by substantially all of Bois d'Arc Energy and its subsidiaries' assets, and all of Bois d'Arc Energy's subsidiaries are guarantors of the indebtedness.  The Bois d'Arc Energy credit facility contains covenants that restrict the payment of cash dividends in excess of $5.0 million, borrowings, sales of assets, loans to others, capital expenditures, investments, merger activity, hedging contracts, liens and certain other transactions without the prior consent of the lenders and requires Bois d'Arc Energy to maintain a ratio of current assets, including the availability under the bank credit facility, to current liabilities of at least one-to-one and a ratio of indebtedness to earnings before interest, taxes, depreciation, depletion, and amortization, exploration and impairment expense of no more than 2.5-to-one.  Bois d'Arc Energy was in compliance with these covenants as of September 30, 2007.
 
(3)  COMMITMENTS AND CONTINGENCIES 

From time to time, Comstock is involved in certain litigation that arises in the normal course of its operations.  The Company records a loss contingency for these matters when it is probable that a liability has been incurred and the amount of the loss can be reasonably estimated.  The Company does not believe the resolution of these matters will have a material effect on the Company's financial position or results of operations.

In connection with its exploration and development activities, the Company contracts for drilling rigs and for the acquisition of seismic data under terms of up to three years.  The Company has commitments to acquire seismic data totaling $8.3 million through December 2008.  As of September 30, 2007, the Company had commitments for contracted drilling services of $30.5 million through September 2008.

(4)  CONSOLIDATING FINANCIAL STATEMENTS 
 
   Comstock Resources, Inc. ("Parent") has $175.0 million of 6⅞% senior notes outstanding which are guaranteed by all of the Parent's wholly-owned subsidiaries.  There are no restrictions on the Parent's ability to obtain funds from any of the guarantor subsidiaries or on a guarantor subsidiary's ability to obtain funds from the Parent or their direct or indirect subsidiaries.  The 6⅞% senior notes are not guaranteed by Bois d'Arc Energy and its subsidiaries (the non-guarantor subsidiaries).  The following condensed consolidating balance sheets, statements of operations and statements of cash flows are provided for the Parent, all guarantor subsidiaries and all non-guarantor subsidiaries.  The information has been presented as if the Parent accounted for its ownership of the guarantor and non-guarantor subsidiaries using the equity method of accounting.
 
 
 
 
 
 

 
14

COMSTOCK RESOURCES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)

 
Balance Sheet:
 
As of September 30, 2007
 
   
Comstock Resources
   
Guarantor Subsidiaries
   
  Non-Guarantor Subsidiaries
   
Eliminating
Entries
   
Consolidated
 
   
(In thousands)
 
Assets:
                                       
Cash and cash equivalents
 
$
   
$
2,286
   
$
14,746
   
$
   
$
17,032
 
Accounts receivable
   
     
42,793
     
33,998
     
     
76,791
 
Other current assets
   
392
     
6,122
     
10,552
     
     
17,066
 
Total current assets
   
392
     
51,201
     
59,296
     
     
110,889
 
                                         
Net property and equipment
   
28,622
     
1,107,822
     
884,292
     
     
2,020,736
 
Investment in subsidiaries
   
742,806
     
     
     
(742,806
)
   
 
Intercompany receivables
   
488,154
     
     
     
(488,154
)
   
 
Other assets
   
4,148
     
     
586
     
     
4,734
 
Total assets
 
$
1,264,122
   
$
1,159,023
   
$
944,174
   
$
(1,230,960
)
 
$
2,136,359
 
                                         
Liabilities and Stockholders' Equity:
                                       
Short-term debt
 
$
   
$
   
$
5,176
   
$
   
$
5,176
 
Accounts payable
   
28
     
75,822
     
40,450
     
     
116,300
 
Accrued expenses
   
3,953
     
6,109
     
1,340
     
     
11,402
 
Total current liabilities
   
3,981
     
81,931
     
46,966
     
     
132,878
 
                                         
Long-term debt
   
497,000
     
     
100,000
     
     
597,000
 
Intercompany payables
   
     
488,154
     
     
(488,154
)
   
 
Deferred income taxes payable
   
24,589
     
158,063
     
173,398
     
     
356,050
 
Reserve for future abandonment costs
   
     
9,307
     
51,129
     
     
60,436
 
Minority interest
   
     
     
     
251,443
     
251,443
 
Total liabilities
   
525,570
     
737,455
     
371,493
     
(236,711
)
   
1,397,807
 
Stockholders' equity
   
738,552
     
421,568
     
572,681
     
(994,249
)
   
738,552
 
Total liabilities and stockholders' equity
 
$
1,264,122
   
$
1,159,023
   
$
944,174
   
$
(1,230,960
)
 
$
2,136,359
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
15

COMSTOCK RESOURCES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
 
 
Balance Sheet:   
As of December 31, 2006
 
   
Comstock Resources
   
Guarantor Subsidiaries
   
  Non-Guarantor Subsidiaries
   
Eliminating
Entries
   
Consolidated
 
   
(In thousands)
 
Assets:
                                       
Cash and cash equivalents
 
$
   
$
1,228
   
$
9,487
   
$
   
$
10,715
 
Accounts receivable
   
     
37,049
     
38,512
     
     
75,561
 
Other current assets
   
210
     
3,547
     
8,795
     
     
12,552
 
Total current assets
   
210
     
41,824
     
56,794
     
     
98,828
 
                                         
Net property and equipment
   
30,345
     
915,486
     
827,795
     
     
1,773,626
 
Investment in subsidiaries
   
654,840
     
     
     
(654,840
)
   
 
Intercompany receivables
   
374,858
     
     
     
(374,858
)
   
 
Other assets
   
4,757
     
2
     
912
     
     
5,671
 
Total assets
 
$
1,065,010
   
$
957,312
   
$
885,501
   
$
(1,029,698
)
 
$
1,878,125
 
                                         
Liabilities and Stockholders' Equity:
                                       
Short-term debt
 
$
   
$
   
$
3,250
   
$
   
$
3,250
 
Accounts payable
   
9,687
     
62,041
     
60,776
     
     
132,504
 
Accrued expenses
   
     
11,265
     
4,842
     
     
16,107
 
Total current liabilities
   
9,687
     
73,306
     
68,868
     
     
151,861
 
                                         
Long-term debt
   
355,000
     
     
100,000
     
     
455,000
 
Intercompany payables
   
     
374,858
     
     
(374,858
)
   
 
Deferred income taxes payable
   
17,760
     
141,517
     
151,959
     
     
311,236
 
Reserve for future abandonment costs
   
     
9,052
     
48,064
     
     
57,116
 
Minority interest
   
     
     
     
220,349
     
220,349
 
Total liabilities
   
382,447
     
598,733
     
368,891
     
(154,509
)
   
1,195,562
 
Stockholders' equity
   
682,563
     
358,579
     
516,610
     
(875,189
)
   
682,563
 
Total liabilities and stockholders' equity
 
$
1,065,010
   
$
957,312
   
$
885,501
   
$
(1,029,698
)
 
$
1,878,125
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
16

COMSTOCK RESOURCES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)

Statement of Operations:
     
   
Three Months Ended September 30, 2007
 
   
Comstock Resources
   
Guarantor Subsidiaries
   
Non-Guarantor Subsidiaries
   
Eliminating
Entries
   
Consolidated
 
   
(In thousands)
 
                                         
Oil and gas sales
 
$
   
$
83,087
   
$
87,987
   
$
   
$
171,074
 
Operating expenses:
                                       
Oil and gas operating
   
     
17,030
     
16,975
     
     
34,005
 
Exploration
   
     
1,375
     
4,335
     
     
5,710
 
Depreciation, depletion and amortization
   
848
     
33,293
     
28,279
     
     
62,420
 
Impairment
   
     
482
     
344
             
826
 
General and administrative, net
   
8,372
     
(2,709
)
   
3,013
     
     
8,676
 
Total operating expenses
   
9,220
     
49,471
     
52,946
     
     
111,637
 
Income from operations
   
(9,220
)
   
33,616
     
35,041
     
     
59,437
 
Other income (expenses):
                                       
Interest income
   
     
256
     
154
     
     
410
 
Other income
   
     
39
     
115
     
     
154
 
Interest expense
   
(8,772
)
   
     
(2,453
)
   
     
(11,225
)
Intercompany interest income (expense)
   
2,749
     
(2,749
)
   
     
     
 
Total other income (expenses)
   
(6,023
)
   
(2,454
)
   
(2,184
)
           
(10,661
)
Income (loss) before income taxes and minority interest in earnings of Bois d'Arc Energy
   
(15,243
)
   
31,162
     
32,857
     
     
48,776
 
(Provision for) benefit from income taxes
   
1,026
     
(10,968
)
   
(11,628
)
   
     
(21,570
)
Minority interest in earnings of Bois d'Arc Energy
   
     
     
     
(10,778
)
   
(10,778
)
Equity in earnings of subsidiaries
   
30,645
     
     
     
(30,645
)
   
 
Net income
 
$
16,428
   
$
20,194
   
$
21,229
   
$
(41,423
)
 
$
16,428
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
17

COMSTOCK RESOURCES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)

 
Statement of Operations:      
   
Three Months Ended September 30, 2006
 
   
Comstock Resources
   
Guarantor Subsidiaries
   
Non-Guarantor Subsidiaries
   
Eliminating
Entries
   
Consolidated
 
   
(In thousands)
 
                                         
Oil and gas sales
 
$
   
$
62,255
   
$
66,996
   
$
   
$
129,251
 
Operating expenses:
                                       
Oil and gas operating
   
     
13,366
     
13,538
     
     
26,904
 
Exploration
   
     
     
8,069
     
     
8,069
 
Depreciation, depletion and amortization
   
329
     
18,648
     
21,732
     
     
40,709
 
Impairment
   
     
803
     
586
     
     
1,389
 
General and administrative, net
   
6,123
     
(1,783
)
   
3,030
     
     
7,370
 
Total operating expenses
   
6,452
     
31,034
     
46,955
     
     
84,441
 
Income from operations
   
(6,452
)
   
31,221
     
20,041
     
     
44,810
 
Other income (expenses):
                                       
Interest income
   
     
143
     
115
     
     
258
 
Other income
   
     
45
     
142
     
     
187
 
Interest expense
   
(4,851
)
   
     
(1,882
)
   
     
(6,733
)
Gain on derivatives
   
     
1,180
     
     
     
1,180
 
Intercompany interest income (expense)
   
2,621
     
(2,621
)
   
     
     
 
 
Total other income (expenses)
   
(2,230
   
(1,253
)
   
(1,625
)
           
(5,108
)
Income (loss) before income taxes and minority interest in earnings of Bois d'Arc Energy
   
(8,682
)
   
29,968
     
18,416
     
     
39,702
 
Provision for income taxes
   
410
 
   
(10,240
)
   
(6,832
)
   
     
(16,662
)
Minority interest in earnings of Bois d'Arc Energy
   
     
     
     
(6,004
)
   
(6,004
)
Equity in earnings of subsidiaries
   
25,308
     
     
     
(25,308
)
   
 
Net income
 
$
17,036
   
$
19,728
   
$
11,584
   
$
(31,312
)
 
$
17,036
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
18

COMSTOCK RESOURCES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)

Statement of Operations:
     
   
Nine Months Ended September 30, 2007
 
   
Comstock Resources
   
Guarantor Subsidiaries
   
Non-Guarantor Subsidiaries
   
Eliminating
Entries
   
Consolidated
 
   
(In thousands)
 
                                         
Oil and gas sales
 
$
   
$
236,094
   
$
255,215
   
$
   
$
491,309
 
Operating expenses:
                                       
Oil and gas operating
   
     
48,709
     
42,559
     
     
91,268
 
Exploration
   
     
3,651
     
33,058
     
     
36,709
 
Depreciation, depletion and amortization
   
2,621
     
90,693
     
85,573
     
     
178,887
 
Impairment
   
     
482
     
344
             
826
 
General and administrative, net
   
24,902
     
(7,401
)
   
9,039
     
     
26,540
 
Total operating expenses
   
27,523
     
136,134
     
170,573
     
     
334,230
 
Income from operations
   
(27,523
)
   
99,960
     
84,642
     
     
157,079
 
Other income (expenses):
                                       
Interest income
   
     
644
     
397
     
     
1,041
 
Other income
   
     
116
     
389