LAFAYETTE, La., Nov. 4, 2013 /PRNewswire/ -- Stone Energy Corporation (NYSE: SGY) today announced financial and operational results for the third quarter of 2013 and provided updated guidance. Some of the highlights include:


    --  Generated net income of $36.1 million and cash flow of $166.1 million.
    --  Production for the third quarter of 2013 averaged 49.4 thousand barrels
        of oil equivalent (MBoe) per day, which was near record volumes, and
        represents an 18% increase from 41.8 MBoe per day in the third quarter
        of 2012.
    --  The San Marcos deep water well spud in September and is currently
        drilling with a target depth of 29,000 feet.
    --  The drilling rig for the Stone operated Amethyst deep water prospect is
        mobilizing to location.
    --  The deep gas Tomcat prospect was spud in October and is currently
        drilling at approximately 3,500 feet with a target depth of 16,125 feet.

Chairman, President and Chief Executive Officer David Welch stated, "We have entered an exciting phase of our ongoing strategy to grow the company. We registered one of the highest levels of quarterly production in Stone's history with volumes just under 50,000 Boe per day and have increased full year production guidance again. Over the next several quarters, we are exposing the company to numerous significant projects in the Gulf of Mexico deep water. We are currently participating in the San Marcos deep water prospect and we are moving a rig to drill the Stone operated deep water Amethyst prospect, with both scheduled to be at total depth in the first quarter of 2014. We expect to spud both our Stone operated Cardona development well and the ExxonMobil operated Mica Deep prospect in early 2014. In addition, the Tomcat deep gas exploration prospect is drilling and is projected to be at total depth in early 2014. In Appalachia, we experienced steady increases in our Marcellus shale production, with third quarter volumes of over 80 MMcfe per day. Additionally, we are continuing with our process to divest a portion of our conventional shelf, state water and onshore Louisiana properties to further strengthen our balance sheet."

Financial Results

For the third quarter of 2013, Stone reported net income of $36.1 million, or $0.72 per share, on oil, gas, and natural gas liquids (NGLs) revenue of $255.8 million, compared to net income of $23.7 million, or $0.48 per share, on oil, gas, and NGLs revenue of $226.7 million in the third quarter of 2012. Discretionary cash flow totaled $166.1 million during the third quarter of 2013, as compared to $142.9 million during the third 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 third quarter of 2013 averaged 49.4 thousand barrels of oil equivalent (MBoe) per day (296 million cubic feet of gas equivalent (MMcfe) per day), compared with net daily production of 45.4 MBoe (272 MMcfe) per day in the second quarter of 2013, and net daily production of 41.8 MBoe (251 MMcfe) per day in the third quarter of 2012. The production mix for the third quarter of 2013 was 40% oil, 9% NGLs and 51% natural gas. Production for the fourth quarter of 2013 is expected to decrease slightly to approximately 42.5-45.5 MBoe (255-273 MMcfe) per day due to Williams pipeline downtime in Appalachia during the month of October, the sale of selected onshore Louisiana properties on October 1, 2013, downtime associated with Tropical Storm Karen, and unplanned downtime at Ship Shoal Block 113. However, due to positive third quarter production results, the full year production guidance has been increased to 44.5-45.5 MBoe (267-273 MMcfe) per day.

Prices realized during the third quarter of 2013 averaged $103.16 per barrel of oil, $38.77 per barrel of NGLs and $3.80 per Mcf of natural gas. Average realized prices for the third quarter of 2012 were $104.15 per barrel of oil, $34.93 per barrel of NGLs and $3.20 per Mcf of natural gas. Effective hedging transactions increased the average realized price of natural gas by $0.39 per Mcf and decreased the average realized price of oil by $4.14 per barrel in the third quarter of 2013.

Lease operating expenses (LOE) during the third quarter of 2013 totaled $54 million ($11.88 per Boe or $1.98 per Mcfe), compared to $61.0 million ($15.86 per Boe or $2.64 per Mcfe), in the third quarter of 2012.

Transportation, processing and gathering expenses during the third quarter of 2013 totaled $13.1 million ($2.88 per Boe or $0.48 per Mcfe) compared to $6.8 million ($1.76 per Boe or $0.29 per Mcfe) in the third quarter of 2012. The increase is attributable to higher gas and NGL volumes, short term blending fees in Appalachia and higher Gulf of Mexico pipeline fees.

Depreciation, depletion and amortization (DD&A) on oil and gas properties for the third quarter of 2013 totaled $91.9 million ($20.23 per Boe or $3.37 per Mcfe), compared to $88.4 million ($22.99 per Boe or $3.83 per Mcfe), in the third quarter of 2012.

Salaries, general and administrative (SG&A) expenses (excluding incentive compensation expense) for the third quarter of 2013 were $14.2 million ($3.12 per Boe or $0.52 per Mcfe), compared to $13.7 million ($3.56 per Boe or $0.59 per Mcfe), in the third quarter of 2012.

Capital expenditures before capitalized SG&A and interest during the third quarter of 2013 were approximately $161.6 million, which includes $23.8 million of plugging and abandonment expenditures. Additionally, $8.6 million of SG&A expenses and $11.9 million of interest were capitalized during the quarter. Capital expenditures before capitalized SG&A and interest for the first nine months of 2013 were approximately $487.6 million, which includes $61.2 million of plugging and abandonment expenditures. Additionally, $22.6 million of SG&A expenses and $32.8 million of interest were capitalized during the first nine months of 2013.

As of September 30 and November 4, 2013, there were no outstanding borrowings under Stone's bank credit facility and letters of credit totaling $21.5 million had been issued pursuant to the facility, leaving $378.5 million of availability under the bank credit facility.

Operational Update

Mississippi Canyon 983 - San Marcos (Deep Water). The San Marcos prospect at Mississippi Canyon 983 was spud in September. The well is currently expected to reach a depth of 29,000 feet late in the fourth quarter of 2013 or early in 2014. Stone holds a 25% working interest in the prospect which is operated by Apache Deepwater LLC.

Mississippi Canyon 26 - Amethyst (Deep Water). The Diamond Ocean Victory drilling rig is being mobilized to the deep water Amethyst exploration prospect. If successful, this well will likely be tied back to the 100% Stone-owned Pompano platform. Stone is the operator of the well and currently holds a 100% working interest. Target depth is 20,000 feet and the well is estimated to take three months to drill.

Pompano Area - Cardona and Cardona South (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 months to drill.

Mississippi Canyon 211 - Mica Deep (Deep Water). The Mica Deep exploration well is expected to spud in the first quarter of 2014. Stone holds a 50% working interest in the project which is operated by ExxonMobil. The well is expected to take 3 months to drill.

Walker Ridge 719 - Phinisi (Deep Water). The Phinisi exploration well is projected to spud in 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.

Walker Ridge 89 - Goodfellow (Deep Water). The Goodfellow exploration well is projected to spud in 2014. Stone currently holds approximately a 12.8% working interest in the prospect, which is operated by Eni. The well is estimated to take five months to drill.

Mississippi Canyon 555 - Guadalupe (Deep Water). The Guadalupe exploration well is currently scheduled to spud in 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.

Tomcat (Deep Gas). The ENSCO 81 jack-up rig was mobilized to the deep gas Tomcat prospect in October 2013. The well is currently drilling ahead at 3,500 feet and is expected to reach the anticipated depth of 16,125 feet in early 2014. Stone holds a 100% working interest in the prospect.

Appalachian Basin - Marcellus Shale (Drill Program Update). Stone drilled seven Marcellus shale wells during the third quarter of 2013, bringing the total to 23 horizontal Marcellus shale wells drilled in 2013. By year end, Stone expects to have drilled 28 to 30 wells and to have completed 27 to 30 wells in the Marcellus shale.

Appalachian Basin - Marcellus Shale (Production Update). During the third quarter of 2013, Stone averaged 82 MMcfe per day (58 MMcf per day of gas and 4,000 barrels per day of liquids) from Stone's Marcellus shale position. During the third quarter of 2013, seven new wells in the Mary field were brought online. Stone expects to bring an additional 11 wells in the Mary field online during the fourth quarter of 2013. During the month of October 2013, production was restricted due to downtime at the Williams pipeline; however production is currently above previous levels.

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 nine stages. The well will be tested during the fourth quarter of 2013, with results expected in the first quarter of 2014.

Conventional Shelf (Drill Program). A discovery was made on the Taildancer prospect at Ship Shoal 113, with the well encountering 130 feet of net oil and gas pay. Production from this discovery is projected to be online in the fourth quarter of 2013. Stone is the operator with a 100% working interest.

Conventional Shelf (Potential Sale). Stone has engaged a financial advisor to market certain properties in the Conventional Shelf, state waters, and onshore Louisiana. Stone's Weeks Island field, which had third quarter production of approximately 1,200 Boe per day, was sold on October 1, 2013 for approximately $46 million. The potential sale of the remaining 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 fourth 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."



                                                                 Fourth Quarter    Full Year
                                                                 --------------    ---------


    Production - MBoe per day                                     42.5 - 45.5     44.5 - 45.5

                         (MMcfe per day)                          (255 - 273)     (267 - 273)


    Lease operating  expenses (in millions)                                    -     $210 - $220

    (excluding transportation/processing expenses)


    Transportation, processing and gathering (in
     millions)                                                                         $37 - $42


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

    (excluding incentive compensation)


    Depreciation, Depletion & Amortization (per MBoe)                          - $20.40 - $21.00

                                                      (per Mcfe)                   $3.40 - $3.50


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


    Capital Expenditure Budget (in millions)                                   -            $710

         (excluding acquisitions)

Hedge Position

The following table illustrates our derivative positions for 2013, 2014 and 2015 as of November 4, 2013:



              Fixed-Price Swaps

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

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

                  Daily             Swap       Daily       Swap

                 Volume             Price     Volume       Price

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


    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                                          2,000***    98.85

    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 November 5, 2013 to discuss the operational and financial results for the third 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             Nine Months
                                Ended                  Ended

                             September 30,            September 30,
                             -------------            -------------

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

    FINANCIAL RESULTS

      Net income              $36,102      $23,659     $115,882     $105,180

      Net income per share      $0.72        $0.48        $2.32        $2.13


    PRODUCTION QUANTITIES

      Oil (MBbls)               1,809        1,736        5,243        5,289

      Natural Gas (MMcf)       13,866       10,615       35,969       31,031

      Natural gas liquids
       (MBbls)                    425          341        1,048          794

      Oil, gas and NGLs
       (MBoe)                   4,545        3,846       12,286       11,255

      Oil, gas and NGLs
       (MMcfe)                 27,270       23,077       73,715       67,529


    AVERAGE DAILY
     PRODUCTION

      Oil (MBbls)                  20           19           19           19

      Gas (MMcf)                  151          115          132          113

      Natural gas liquids
       (MBbls)                      5            4            4            3

      Oil, gas and NGLs
       (MBoe)                      49           42           45           41

      Oil, gas and NGLs
       (MMcfe)                    296          251          270          246


    REVENUE DATA

      Oil revenue            $186,608     $180,806     $558,031     $564,745

      Natural Gas revenue      52,728       34,003      137,382       91,006

      Natural gas liquids
       revenue                 16,476       11,910       36,854       35,228

      Total oil, natural gas
       and NGL revenue       $255,812     $226,719     $732,267     $690,979


    AVERAGE PRICES

    Prior to the cash
     settlement of
     effective hedging
     transactions:

      Oil (per Bbl)           $107.30      $101.81      $105.98      $106.57

      Natural Gas (per Mcf)      3.41         2.65         3.50         2.38

      Natural gas liquids
       (per Bbl)                38.77        34.93        35.17        44.37

      Oil, gas and NGLs (per
       Boe)                     56.75        56.35        58.48        59.76

      Oil, gas and NGLs (per
       Mcfe)                     9.46         9.39         9.75         9.96

    Including the cash
     settlement of
     effective hedging
     transactions:

      Oil (per Bbl)           $103.16      $104.15      $106.43      $106.78

      Natural Gas (per Mcf)      3.80         3.20         3.82         2.93

      Natural gas liquids
       (per Bbl)                38.77        34.93        35.17        44.37

      Oil, gas and NGLs (per
       Boe)                     56.28        58.95        59.60        61.39

      Oil, gas and NGLs (per
       Mcfe)                     9.38         9.82         9.93        10.23


    COST DATA

      Lease operating
       expenses               $53,986      $60,995     $157,547     $157,030

      Salaries, general and
       administrative
       expenses                14,201       13,673       43,351       40,521

      DD&A expense on oil
       and gas properties      91,932       88,417      252,759      258,598


    AVERAGE COSTS

      Lease operating
       expenses (per Boe)      $11.88       $15.86       $12.82       $13.95

      Lease operating
       expenses (per Mcfe)       1.98         2.64         2.14         2.33

      Salaries, general and
       administrative
       expenses (per Boe)        3.12         3.56         3.53         3.60

      Salaries, general and
       administrative
       expenses (per Mcfe)       0.52         0.59         0.59         0.60

      DD&A expense on oil
       and gas properties
       (per Boe)                20.23        22.99        20.57        22.98

      DD&A expense on oil
       and gas properties
       (per Mcfe)                3.37         3.83         3.43         3.83


    AVERAGE SHARES
     OUTSTANDING - Diluted     48,776       48,384       48,720       48,343


                                                  STONE ENERGY CORPORATION

                                            CONSOLIDATED STATEMENT OF OPERATIONS

                                                       (In thousands)

                                                        (Unaudited)


                                               Three Months           Nine Months
                                                  Ended                  Ended

                                              September 30,          September 30,
                                              -------------          -------------

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


       Operating revenue:

        Oil production                               $186,608               $180,806  $558,031  $564,745

        Gas production                                 52,728                 34,003   137,382    91,006

         Natural gas liquids
          production                                   16,476                 11,910    36,854    35,228

        Other operational income                          873                    678     2,659     2,520

        Derivative income, net                              -                      -         -     3,119
                                                          ---                    ---       ---     -----

                    Total operating revenue           256,685                227,397   734,926   696,618
                                                      -------                -------   -------   -------


      Operating expenses:

        Lease operating expenses                       53,986                 60,995   157,547   157,030

        Transportation, processing
         and gathering expenses                        13,081                  6,762    27,374    15,911

        Other operational expenses                        237                     82       382       195

        Production taxes                                5,224                  1,842    11,404     7,578

        Depreciation, depletion
         and amortization                              92,853                 89,274   255,497   260,982

        Accretion expense                               8,431                  8,405    25,012    24,926

        Salaries, general and
         administrative expenses                       14,201                 13,673    43,351    40,521

        Incentive compensation
         expense                                        4,566                     67     8,047     3,907

        Derivative expense, net                         1,684                  1,812     1,537         -

                   Total operating expenses           194,263                182,912   530,151   511,050
                                                      -------                -------   -------   -------


      Income from operations                           62,422                 44,485   204,775   185,568
                                                       ------                 ------   -------   -------


      Other (income) expenses:

        Interest expense                                7,922                  7,692    26,452    21,107

        Interest income                                (1,311)                  (117)   (1,543)     (227)

        Other income, net                                (782)                  (443)   (2,190)   (1,229)

        Loss on early
         extinguishment of debt                             -                      -         -         -

        Other expense, net                                  -                      -         -         -

                   Total other expenses                 5,829                  7,132    22,719    19,651
                                                        -----                  -----    ------    ------


       Net income before taxes                         56,593                 37,353   182,056   165,917
                                                       ------                 ------   -------   -------


       Provision (benefit) for
        income taxes:

        Current                                           (88)                   595   (10,827)    1,164

        Deferred                                       20,579                 13,099    77,001    59,573
                                                       ------                 ------    ------    ------

                    Total income taxes                 20,491                 13,694    66,174    60,737


     Net income                                       $36,102                $23,659  $115,882  $105,180
                                                      -------                -------  --------  --------


                               STONE ENERGY CORPORATION

                     RECONCILIATION OF NON-GAAP FINANCIAL MEASURE

                                    (In thousands)

                                      (Unaudited)


                    Three Months           Nine Months
                       Ended                  Ended

                   September 30,          September 30,
                   -------------          -------------

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


     Net
     income
     as
     reported              $36,102                $23,659         $115,882  $105,180


     Reconciling
     items:

     Depreciation,
     depletion
     and
     amortization           92,853                 89,274          255,497   260,982

     Deferred
     income
     tax
     provision              20,579                 13,099           77,001    59,573

     Accretion
     expense                 8,431                  8,405           25,012    24,926

     Stock
     compensation
     expense                 2,717                  2,529            7,583     6,800

     Non-
     cash
     interest
     expense                 4,203                  3,790           12,384     9,068

    Other                    1,263                  2,103            1,470    (1,450)
                             -----                  -----            -----    ------

     Discretionary
     cash
     flow                  166,148                142,859          494,829   465,079


     Change
     in
     current
     income
     taxes                  15,695                    681             (704)   (3,240)

     Settlement
     of
     asset
     retirement
     obligations           (23,843)               (25,293)         (61,178)  (47,211)

     Other
     working
     capital
     changes                 5,537                  6,246            6,563   (40,715)


     Net
     cash
     provided
     by
     operating
     activities           $163,537               $124,493         $439,510  $373,913
                          ========               ========         ========  ========


                                  STONE ENERGY CORPORATION

                                 CONSOLIDATED BALANCE SHEET

                                       (In thousands)

                                         (Unaudited)

                                          September 30,       December 31,

                                                        2013               2012
                                                        ----               ----

                 Assets
                 ------


    Current assets:

             Cash and cash
              equivalents                           $243,075           $279,526

             Accounts
              receivable                             189,565            167,288

             Fair value of
              hedging
              contracts                               14,423             39,655

             Current income
              tax receivable                          10,893             10,027

             Deferred taxes                           26,350             15,514

             Inventory                                 3,843              4,207

             Other current
              assets                                   1,439              3,626

                  Total current
                   assets                            489,588            519,843


    Oil and gas
     properties,
     full cost
     method of
     accounting:

             Proved                                7,589,153          7,244,466

             Less:
              accumulated
              depreciation,
              depletion and
              amortization                        (5,762,937)        (5,510,166)
                                                   ---------           --------

             Net proved oil
              and gas
              properties                           1,826,216          1,734,300

             Unevaluated                             576,395            447,795

    Other property
     and equipment,
     net                                              23,965             22,115

    Fair value of
     hedging
     contracts                                         5,114              9,199

    Other assets,
     net                                              49,148             43,179

             Total assets                         $2,970,426         $2,776,431
                                                  ==========           ========


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


    Current
     liabilities:

             Accounts
              payable to
              vendors                               $104,486            $94,361

             Undistributed
              oil and gas
              proceeds                                42,913             23,414

             Accrued
              interest                                14,272             18,546

             Fair value of
              hedging
              contracts                                8,261                149

             Asset
              retirement
              obligations                             60,938             66,260

             Other current
              liabilities                             21,680             16,765

                   Total current
                    liabilities                      252,550            219,495


    8 5/8% Senior
     Notes due 2017                                  375,000            375,000

    7 1/2% Senior
     Notes due 2022                                  300,000            300,000

    1 3/4% Senior
     Convertible
     Notes due
     2017*                                           248,745            239,126

    Deferred taxes                                   387,033            310,830

    Asset
     retirement
     obligations                                     407,712            422,042

    Fair value of
     hedging
     contracts                                           360              1,530

    Other long-
     term
     liabilities                                      26,463             36,275

            Total
             liabilities                           1,997,863          1,904,298
                                                   ---------          ---------


    Common stock                                         488                484

    Treasury stock                                      (860)              (860)

    Additional
     paid-in
     capital                                       1,393,439          1,386,475

    Accumulated
     deficit                                        (426,917)          (542,799)

    Accumulated
     other
     comprehensive
     income                                            6,413             28,833
                                                       -----             ------

             Total
              stockholders'
              equity                                 972,563            872,133
                                                     -------            -------

             Total
              liabilities
              and
              stockholders'
              equity                              $2,970,426         $2,776,431
                                                  ==========           ========

*Face value of $300 million

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

SOURCE Stone Energy Corporation