LAFAYETTE, La., Aug. 5, 2013 /PRNewswire/ -- Stone Energy Corporation (NYSE: SGY) today announced financial and operational results for the second quarter of 2013 and provided updated guidance. Some of the highlights include:


    --  Production at 45.4 MBoe (272 MMcfe) per day exceeded the upper end of
        second quarter guidance, driven by strong Marcellus volumes, early
        production from the third La Cantera well and an active well work
        program.  This represents a 12% increase when compared to the second
        quarter of 2012. The production mix was 53% liquids and 47% natural gas.
    --  Production from Appalachia averaged 75 MMcfe per day, including 51 MMcf
        per day of natural gas and 4,000 barrels per day of liquids.
    --  The third La Cantera well was placed on production during the second
        quarter of 2013, increasing the rate from this field to approximately 30
        MMcfe per day net production to Stone.

Chairman, President and Chief Executive Officer David Welch stated, "We continue to see the benefit of our strategy to transition from our legacy conventional shelf Gulf of Mexico assets to the higher potential Marcellus shale and GOM deep water. During the second quarter, average production increased to 272 MMcfe per day with the Marcellus shale contributing over 75 MMcfe per day and 16 - 18 additional wells expected to be brought on production during the second half of 2013. In the deep water, we expect to spud Stone's first deep water operated well and participate in 2 to 3 non-operated deep water tests in the second half of 2013 as well as having a very exciting portfolio of deep water wells for 2014. With the success in Appalachia and the significant increased activity level in the deep water, we have engaged a financial advisor to market a portion of our conventional shelf, state water and onshore properties. This action is consistent with our long term strategy and will further increase our focus on the higher potential growth areas of the company."

Financial Results

For the second quarter of 2013, Stone reported net income of $39.0 million, or $0.78 per share, on oil and gas revenue of $243.5 million, compared to net income of $30.5 million, or $0.62 per share, on oil and gas revenue of $220.2 million for the second quarter of 2012. Discretionary cash flow totaled $169.6 million during the second quarter of 2013, as compared to $147.1 million during the second quarter of 2012. Please see "Non-GAAP Financial Measures" and the accompanying financial statements for a reconciliation of discretionary cash flow, a non-GAAP financial measure, to net cash flow provided by operating activities.

Net daily production during the second quarter of 2013 averaged 45.4 thousand barrels of oil equivalent (MBoe) per day (272 million cubic feet of gas equivalent (MMcfe) per day), compared with net daily production of 40.1 MBoe (241 MMcfe) per day in the first quarter of 2013, and net daily production of 40.5 MBoe (243 MMcfe) per day in the second quarter of 2012. The production mix for the second quarter of 2013 was 43% oil, 10% natural gas liquids (NGL) and 47% natural gas.

Prices realized during the second quarter of 2013 averaged $104.41 per barrel of oil, $27.52 per barrel of NGLs and $4.07 per Mcf of natural gas. Average realized prices for the second quarter of 2012 were $107.74 per barrel of oil, $39.00 per barrel of NGLs and $2.70 per Mcf of natural gas. Effective hedging transactions increased the average realized price of natural gas by $0.17 per Mcf and increased the average realized price of oil by $3.02 per barrel in the second quarter of 2013.

Lease operating expenses during the second quarter of 2013 totaled $50.5 million ($12.23 per Boe or $2.04 per Mcfe), compared to $51.6 million ($14.01 per Boe or $2.33 per Mcfe), in the second quarter of 2012.

Depreciation, depletion and amortization (DD&A) on oil and gas properties for the second quarter of 2013 totaled $86.3 million ($20.88 per Boe or $3.48 per Mcfe), compared to $86.4 million ($23.46 per Boe or $3.91 per Mcfe) in the second quarter of 2012.

Salaries, general and administrative (SG&A) expenses (excluding incentive compensation expense) for the second quarter of 2013 were $15.2 million ($3.68 per Boe or $0.61 per Mcfe), compared to $13.1 million ($3.57 per Boe or $0.60 per Mcfe) in the second quarter of 2012.

Capital expenditures before capitalized SG&A and interest during the second quarter of 2013 were approximately $190.4 million, which include $22.5 million of plugging and abandonment expenditures. Additionally, $7.5 million of SG&A expenses and $10.9 million of interest were capitalized during the quarter. During the six months ended June 30, 2013, capital expenditures before capitalized SG&A and interest were approximately $325.8 million, which include $37.3 million of plugging and abandonment expenditures.

As of June 30, 2013 and August 5, 2013, we had no outstanding borrowings under our bank credit facility. In addition, Stone had letters of credit totaling $21.5 million, resulting in $378.5 million available for borrowing based on a borrowing base of $400 million.

Operational Update

Mississippi Canyon 26 - Amethyst (Deep Water). The deep water Amethyst exploration well is currently scheduled to spud in the fourth quarter of 2013. Stone is the operator of the well and currently holds a 100% working interest, although expects to reduce its working interest in the prospect. The well is estimated to take three months to drill.

Pompano Area - Cardona and Cardona South Prospects (Deep Water). Drilling on Stone's Cardona prospect, located in Mississippi Canyon 29, is expected to commence during the first quarter of 2014 followed by the drilling of the Cardona South well. Stone plans to tie back both wells to the 100% owned Pompano platform with production projected for early 2015. Stone holds a 65% working interest in the Cardona wells and will be the operator. Each well is estimated to take three to four months to drill.

Mississippi Canyon 816 - Taggart (Deep Water). The deep water Taggart exploration well is currently planned to spud in the third quarter of 2013. Stone currently holds a 23% working interest in the prospect, which is operated by LLOG. The well is estimated to take two months to drill.

Mississippi Canyon 983 - San Marcos (Deep Water). The deep water San Marcos exploration well is currently scheduled to spud late in the third quarter of 2013. Stone currently holds a 25% working interest in the prospect, which is operated by Apache Deepwater LLC. The well is estimated to take four months to drill.

Mississippi Canyon 555 - Guadalupe (Deep Water). The deep water Guadalupe exploration well is currently scheduled to spud in late 2013 or early 2014. Stone currently holds a 40% working interest in the prospect, which is operated by Apache Deepwater LLC. The well is estimated to take four months to drill.

Walker Ridge 719 - Phinisi (Deep Water). The deep water Phinisi exploration well is projected to spud either in the fourth quarter of 2013 or the first half of 2014. Stone currently holds a 20% working interest in the prospect, which is operated by ENI. The well is estimated to take four months to drill.

La Cantera (Deep Gas). The third well in the La Cantera field, the Broussard #1 ST #1, was completed and placed on production in June 2013. The well is currently producing approximately 30 MMcfe per day. Combined with the first two wells, current gross production from this field is over 120 MMcfe per day (over 30 MMcfe per day net). Stone holds a 34.6% non-operated working interest in the field.

Appalachian Basin - Marcellus Shale (Drill Program Update). Stone drilled six Marcellus shale wells during the second quarter of 2013 bringing the total to 16 horizontal Marcellus shale wells drilled in the first half of 2013. Stone expects to drill 28 to 30 Marcellus shale wells during 2013. In addition, Stone completed seven Marcellus shale wells during the second quarter of 2013 bringing the total to 15 for the first half of 2013. Stone plans to complete 26 to 30 wells Marcellus shale wells in 2013.

Appalachian Basin - Marcellus Shale (Production Update). During the second quarter of 2013, Stone averaged 75 MMcfe per day (51 MMcf per day of gas and 4,000 barrels per day of liquids) from Stone's Marcellus shale position. The Williams pipeline, which impacted first quarter volumes, was repaired and pressure restrictions were eliminated, which allowed Stone to restore shut-in production in the Mary field. In addition, 14 wells (11 new and 3 shut-in) in the Heather field were brought online during the second quarter of 2013. Stone expects to bring an additional 16-18 wells in the Mary field online during the second half of 2013.

Appalachian Basin - Upper Devonian Shale. Stone drilled an Upper Devonian horizontal test well in the Mary field during the second quarter of 2013. The well was drilled with a 2,450 foot lateral and completed with 9 stages. The well is expected to be tested and brought online late in 2013.

Conventional Shelf (Drill Program). The Hyena prospect in the Clovelly field in South Louisiana was drilled and completed in the second quarter. Current production from the Hyena well is approximately 300 barrels of oil per day. The ENSCO 81 jack-up rig is drilling on the second well of a four well drilling program that was initiated in May 2013. The Hammerlock prospect located on South Timbalier 100 was found non-productive and abandoned. The second well, the Ship Shoal 113 field Taildancer oil prospect, is currently drilling and is expected to be brought on line in the fourth quarter of 2013. The final two wells of the program are expected to be drilled in the Ship Shoal 113 field during the second half of 2013. In addition, Stone completed hydraulic rig operations on the Main Pass Block 288 A-26 sidetrack #1 well, which is currently producing approximately 400 barrels of oil per day.

Conventional Shelf (Potential Sale). Stone has engaged a financial advisor to market certain of its properties in the Conventional Shelf, state waters, and onshore Louisiana. The potential sale of these properties is subject to market conditions, and there is no assurance that it will be completed, in whole or in part, or by any particular time.

2013 Guidance

Guidance for the third quarter and full year 2013 is shown in the table below (updated guidance numbers are italicized and bolded). The guidance is subject to all the cautionary statements and limitations described below and under the caption "Forward Looking Statements."


                                                                         Third Quarter     Full Year
                                                                         -------------     ---------


    Production - MBoe per day                                               42 - 45         41 - 44

                          (MMcfe per day)                                 (252 - 270)     (246 - 264)


    Lease operating  expenses (in millions)                                            -     $205 - $225

    (excluding transportation/processing expenses)


    Transportation, processing and gathering (in millions)                                     $28 - $34


    Salaries, General & Administrative expenses (in millions)                          -       $55 - $60

    (excluding incentive compensation)



    Depreciation, Depletion & Amortization (per MBoe)                                  - $20.00 - $21.50

                                                              (per Mcfe)                   $3.35 - $3.60


    Corporate Tax Rate (%)                                                             -       35% - 37%


    Capital Expenditure Budget (in millions)                                           -            $650

    (excluding acquisitions)

Hedge Position

The following table illustrates our derivative positions for 2013, 2014 and 2015 as of August 5, 2013:



              Fixed-Price Swaps

         NYMEX (except where noted)
          -------------------------

               Natural Gas           Oil
               -----------           ---

                  Daily                          Daily

                 Volume              Swap       Volume         Swap

               (MMBtus/d)           Price      (Bbls/d)       Price
               ----------           -----      --------       -----


    2013                    10,000      $4.000        2,000**     $92.35

    2013                   10,000*       4.050          1,000      92.80

    2013                  20,000**       4.450       2,000***      94.05

    2013                    10,000       5.270          1,000      94.45

    2013                    10,000       5.320          1,000      94.60

    2013                                                1,000      97.15

    2013                                                1,000     101.53

    2013                                                1,000     103.00

    2013                                                1,000     103.15

    2013                                                1,000     104.25

    2013                                                1,000     104.47

    2013                                                1,000     104.50

    2013                                               1,000**     107.30

    2014                    10,000       4.000          1,000      90.06

    2014                    10,000       4.040          1,000      92.25

    2014                    10,000       4.105          1,000      93.55

    2014                    10,000       4.190          1,000      94.00

    2014                    10,000       4.250          1,000      98.00

    2014                    10,000       4.350          1,000      98.30

    2014                                                1,000      99.65

    2014                                               1,000**     103.30

    2015                    10,000       4.005          1,000      90.00

    2015                    10,000       4.220

    2015                    10,000       4.255


           *  April - December

          **  July - December

         ***  January - June

           **  Brent oil contract

Other Information

Stone Energy has planned a conference call for 9:00 a.m. Central Time on Tuesday, August 6, 2013 to discuss the operational and financial results for the second quarter of 2013. Anyone wishing to participate should visit our website at www.StoneEnergy.com for a live web cast or dial 1-877-228-3598 and request the "Stone Energy Call." If you are unable to participate in the original conference call, a replay will be available immediately following the completion of the call on Stone Energy's website. The replay will be available for one month.

Non-GAAP Financial Measures

In this press release, we refer to a non-GAAP financial measure we call "discretionary cash flow." Management believes discretionary cash flow is a financial indicator of our company's ability to internally fund capital expenditures and service debt. Management also believes this non-GAAP financial measure of cash flow is useful information to investors because it is widely used by professional research analysts in the valuation, comparison, rating and investment recommendations of companies in the oil and gas exploration and production industry. Discretionary cash flow should not be considered an alternative to net cash provided by operating activities or net income, as defined by GAAP. Please see the "Reconciliation of Non-GAAP Financial Measure" for a reconciliation of discretionary cash flow to cash flow provided by operating activities.

Forward Looking Statements

Certain statements in this press release are forward-looking and are based upon Stone's current belief as to the outcome and timing of future events. All statements, other than statements of historical facts, that address activities that Stone plans, expects, believes, projects, estimates or anticipates will, should or may occur in the future, including future production of oil and gas, future capital expenditures and drilling of wells, future financial or operating results and the amount, and timing of any potential divestitures are forward-looking statements. Important factors that could cause actual results to differ materially from those in the forward-looking statements herein include the timing and extent of changes in commodity prices for oil and gas, operating risks, liquidity risks, political and regulatory developments and legislation, including developments and legislation relating to our operations in the Gulf of Mexico and Appalachia, market conditions relating to acquisitions and divestitures and other risk factors and known trends and uncertainties as described in Stone's Annual Report on Form 10-K and Quarterly Reports on Form 10-Q as filed with the SEC. Should one or more of these risks or uncertainties occur, or should underlying assumptions prove incorrect, Stone's actual results and plans could differ materially from those expressed in the forward-looking statements.

Estimates for Stone's future production volumes are based on assumptions of capital expenditure levels and the assumption that market demand and prices for oil and gas will continue at levels that allow for economic production of these products. The production, transportation and marketing of oil and gas are subject to disruption due to transportation and processing availability, mechanical failure, human error, hurricanes and numerous other factors. Stone's estimates are based on certain other assumptions, such as well performance, which may vary significantly from those assumed. Delays experienced in well permitting could affect the timing of drilling and production. Lease operating expenses, which include major maintenance costs, vary in response to changes in prices of services and materials used in the operation of our properties and the amount of maintenance activity required. Estimates of DD&A rates can vary according to reserve additions, capital expenditures, future development costs, and other factors. Therefore, we can give no assurance that our future production volumes, lease operating expenses or DD&A rates will be as estimated.

Stone Energy is an independent oil and natural gas exploration and production company headquartered in Lafayette, Louisiana with additional offices in New Orleans, Houston and Morgantown, West Virginia. Our business strategy is to leverage cash flow generated from existing assets to maintain relatively stable GOM shelf oil production, profitably grow gas reserves and production in price-advantaged basins such as Appalachia and the Gulf Coast Basin, and profitably grow oil reserves and production in material impact areas such as the deep water GOM and onshore oil. For additional information, contact Kenneth H. Beer, Chief Financial Officer, at 337-521-2210 phone, 337-521-2072 fax or via e-mail at CFO@StoneEnergy.com.







                            STONE ENERGY CORPORATION
                               SUMMARY STATISTICS
                 (In thousands, except per share/unit amounts)
                                  (Unaudited)


                                        Three Months
                                           Ended               Six Months Ended

                                         June 30,                 June 30,
                                        --------

                                           2013         2012         2013         2012
                                           ----         ----         ----         ----

    FINANCIAL RESULTS

      Net
       income                           $39,022      $30,547      $79,780      $81,521

      Net
       income
       per
       share                              $0.78        $0.62        $1.60        $1.65


    PRODUCTION QUANTITIES

      Oil
       (MBbls)                            1,767        1,691        3,434        3,553

      Gas
       (MMcf)                            11,745       10,422       22,103       20,416

       Natural
       gas
       liquids
       (MBbls)                              407          253          623          453

      Oil,
       gas
       and
       NGLs
       (MBoe)                             4,132        3,681        7,741        7,409

      Oil,
       gas
       and
       NGLs
       (MMcfe)                           24,789       22,086       46,445       44,452


    AVERAGE DAILY PRODUCTION

      Oil
       (MBbls)                             19.4         18.6         19.0         19.5

      Gas
       (MMcf)                             129.1        114.5        122.1        112.2

       Natural
       gas
       liquids
       (MBbls)                              4.5          2.8          3.4          2.5

      Oil,
       gas
       and
       NGLs
       (MBoe)                              45.4         40.5         42.8         40.7

      Oil,
       gas
       and
       NGLs
       (MMcfe)                            272.4        242.7        256.6        244.2


    REVENUE DATA

      Oil
       revenue                         $184,498     $182,181     $371,423     $383,939

      Gas
       revenue                           47,832       28,146       84,654       57,003

       Natural
       gas
       liquids
       revenue                           11,200        9,866       20,378       23,318

      Total
       oil,
       gas
       and
       NGL
       revenue                         $243,530     $220,193     $476,455     $464,260


    AVERAGE PRICES

    Prior to the cash
     settlement of effective
     hedging transactions:

      Oil
       (per
       Bbl)                             $101.39      $106.05      $105.28      $108.90

      Gas
       (per
       Mcf)                                3.90         2.07         3.56         2.24

       Natural
       gas
       liquids
       (per
       Bbl)                               27.52        39.00        32.71        51.47

      Oil,
       gas
       and
       NGLs
       (per
       Boe)                               57.16        57.27        59.50        61.53

      Oil,
       gas
       and
       NGLs
       (per
       Mcfe)                               9.53         9.54         9.92        10.26

    Including the cash
     settlement of effective
     hedging transactions:

      Oil
       (per
       Bbl)                             $104.41      $107.74      $108.16      $108.06

      Gas
       (per
       Mcf)                                4.07         2.70         3.83         2.79

       Natural
       gas
       liquids
       (per
       Bbl)                               27.52        39.00        32.71        51.47

      Oil,
       gas
       and
       NGLs
       (per
       Boe)                               58.94        59.82        61.55        62.66

      Oil,
       gas
       and
       NGLs
       (per
       Mcfe)                               9.82         9.97        10.26        10.44


    COST DATA

      Lease
       operating
       expenses                         $50,517      $51,555     $103,561      $96,035

       Salaries,
       general
       and
       administrative
       expenses                          15,198       13,143       29,150       26,848

      DD&A
       expense
       on
       oil
       and
       gas
       properties                        86,295       86,357      160,827      170,181


    AVERAGE COSTS

      Lease
       operating
       expenses
       (per
       Boe)                              $12.23       $14.01       $13.38       $12.96

      Lease
       operating
       expenses
       (per
       Mcfe)                               2.04         2.33         2.23         2.16

       Salaries,
       general
       and
       administrative
       expenses
       (per
       Boe)                                3.68         3.57         3.77         3.62

       Salaries,
       general
       and
       administrative
       expenses
       (per
       Mcfe)                               0.61         0.60         0.63         0.60

      DD&A
       expense
       on
       oil
       and
       gas
       properties
       (per
       Boe)                               20.88        23.46        20.78        22.97

      DD&A
       expense
       on
       oil
       and
       gas
       properties
       (per
       Mcfe)                               3.48         3.91         3.46         3.83


     AVERAGE
     SHARES
     OUTSTANDING
     -
     Diluted                             48,725       48,344       48,691       48,322





                                                    STONE ENERGY CORPORATION

                                              CONSOLIDATED STATEMENT OF OPERATIONS

                                                         (In thousands)

                                                          (Unaudited)


                                            Three Months
                                               Ended              Six Months Ended

                                             June 30,                 June 30,
                                             --------                 --------

                                                       2013                     2012      2013      2012
                                                       ----                     ----      ----      ----


       Operating revenue:

        Oil production                             $184,498                 $182,181  $371,423  $383,939

        Gas production                               47,832                   28,146    84,654    57,003

         Natural gas liquids
          production                                 11,200                    9,866    20,378    23,318

        Other operational income                        979                      952     1,786     1,842

        Derivative income, net                        1,368                    5,416       147     4,931
                                                      -----                    -----       ---     -----

                    Total operating revenue         245,877                  226,561   478,388   471,033
                                                    -------                  -------   -------   -------


      Operating expenses:

        Lease operating expenses                     50,517                   51,555   103,561    96,035

        Transportation, processing
         and gathering                                8,896                    5,492    14,293     9,149

        Other operational expense                        73                       71       145       113

        Production taxes                              4,091                    2,358     6,180     5,736

        Depreciation, depletion and
         amortization                                87,209                   87,133   162,644   171,708

        Accretion expense                             8,318                    8,255    16,581    16,521

        Salaries, general and
         administrative expenses                     15,198                   13,143    29,150    26,848

        Incentive compensation
         expense                                      2,050                    2,398     3,481     3,840

                   Total operating expenses         176,352                  170,405   336,035   329,950
                                                    -------                  -------   -------   -------


      Income from operations                         69,525                   56,156   142,353   141,083
                                                     ------                   ------   -------   -------


      Other (income) expenses:

        Interest expense                              8,895                    7,684    18,530    13,415

        Interest income                                (115)                     (79)     (232)     (110)

        Other income, net                              (682)                    (366)   (1,408)     (786)

                   Total other expenses               8,098                    7,239    16,890    12,519
                                                      -----                    -----    ------    ------


       Income before taxes                           61,427                   48,917   125,463   128,564
                                                     ------                   ------   -------   -------


       Provision (benefit) for
        income taxes:

        Current                                      (6,993)                    (665)  (10,739)      569

        Deferred                                     29,398                   19,035    56,422    46,474
                                                     ------                   ------    ------    ------

                    Total income taxes               22,405                   18,370    45,683    47,043


     Net income                                     $39,022                  $30,547   $79,780   $81,521
                                                    =======                  =======   =======   =======





                                 STONE ENERGY CORPORATION

                       RECONCILIATION OF NON-GAAP FINANCIAL MEASURE

                                      (In thousands)

                                        (Unaudited)


                   Three Months
                       Ended              Six Months Ended

                     June 30,                 June 30,
                     --------                 --------

                               2013                     2012            2013      2012
                               ----                     ----            ----      ----


     Net
     income
     as
     reported               $39,022                  $30,547         $79,780   $81,521


     Reconciling
     items:

     Depreciation,
     depletion
     and
     amortization            87,209                   87,133         162,644   171,708

     Deferred
     income
     tax
     provision               29,398                   19,035          56,422    46,474

     Accretion
     expense                  8,318                    8,255          16,581    16,521

     Stock
     compensation
     expense                  2,570                    2,521           4,866     4,271

     Non-
     cash
     interest
     expense                  4,140                    3,705           8,181     5,278

    Other                    (1,074)                  (4,048)            207    (3,553)
                             ------                   ------             ---    ------

     Discretionary
     cash
     flow                   169,583                  147,148         328,681   322,220


     Changes
     in
     income
     taxes
     payable                 (6,997)                  (1,274)        (16,399)   (3,921)

     Settlement
     of
     asset
     retirement
     obligations            (22,455)                 (18,938)        (37,335)  (21,918)

     Other
     working
     capital
     changes                (10,924)                   3,552           1,026   (46,961)


     Net
     cash
     provided
     by
     operating
     activities            $129,207                 $130,488        $275,973  $249,420
                           ========                 ========        ========  ========



                                  STONE ENERGY CORPORATION

                                 CONSOLIDATED BALANCE SHEET

                                       (In thousands)

                                         (Unaudited)

                                            June 30,          December 31,

                                                        2013                2012
                                                        ----                ----

                 Assets
                 ------


    Current
     assets:

             Cash and cash
              equivalents                           $226,372            $279,526

             Accounts
              receivable                             166,150             167,288

             Fair value of
              hedging
              contracts                               30,053              39,655

             Current
              income tax
              receivable                              26,530              10,027

             Deferred
              taxes                                   15,653              15,514

             Inventory                                 4,006               4,207

             Other current
              assets                                   3,872               3,626

                  Total current
                   assets                            472,636             519,843


    Oil and gas
     properties,
     full cost
     method of
     accounting:

             Proved                                7,478,481           7,244,466

             Less:
              accumulated
              depreciation,
              depletion
              and
              amortization                        (5,671,005)         (5,510,166)
                                                  ----------          ----------

             Net proved
              oil and gas
              properties                           1,807,476           1,734,300

             Unevaluated                             534,979             447,795

    Other
     property and
     equipment,
     net                                              22,517              22,115

    Fair value of
     hedging
     contracts                                        13,221               9,199

    Other assets,
     net                                              55,066              43,179

             Total assets                         $2,905,895          $2,776,431
                                                  ==========          ==========


               Liabilities
                   and
              Stockholders'
                  Equity
              -------------


    Current
     liabilities:

             Accounts
              payable to
              vendors                                $93,965             $94,361

             Undistributed
              oil and gas
              proceeds                                27,280              23,414

             Accrued
              interest                                18,059              18,546

             Fair value of
              hedging
              contracts                                1,880                 149

             Asset
              retirement
              obligations                             63,646              66,260

             Other current
              liabilities                              9,705              16,765

                   Total current
                    liabilities                      214,535             219,495


    85/8% Senior
     Notes due
     2017                                            375,000             375,000

    71/2% Senior
     Notes due
     2022                                            300,000             300,000

    13/4% Senior
     Convertible
     Notes due
     2017*                                           245,485             239,126

    Deferred
     taxes                                           366,077             310,830

    Asset
     retirement
     obligations                                     420,417             422,042

    Fair value of
     hedging
     contracts                                           436               1,530

    Other long-
     term
     liabilities                                      32,909              36,275

            Total
             liabilities                           1,954,859           1,904,298
                                                   ---------           ---------


    Common stock                                         487                 484

    Treasury
     stock                                              (860)               (860)

    Additional
     paid-in
     capital                                       1,389,898           1,386,475

    Accumulated
     deficit                                        (463,019)           (542,799)

    Accumulated
     other
     comprehensive
     income                                           24,530              28,833
                                                      ------              ------

             Total
              stockholders'
              equity                                 951,036             872,133
                                                     -------             -------

             Total
              liabilities
              and
              stockholders'
              equity                              $2,905,895          $2,776,431
                                                  ==========          ==========

*Face value of $300 million

(Logo: http://photos.prnewswire.com/prnh/20130429/MM04099LOGO)

SOURCE Stone Energy Corporation