EXHIBIT 99.1 For Information Mark A. Hellerstein Robert T. Hanley 303-861-8140 ST. MARY REPORTS THIRD QUARTER 2002 FINANCIAL RESULTS DENVER, November 6, 2002- St. Mary Land & Exploration Company (Nasdaq: MARY) today announced its earnings for third quarter 2002 of $7.7 million or 28 cents per basic share. Third quarter 2001 earnings were $4.9 million or 17 cents per basic share. Revenues for the third quarter of 2002 were $48.3 million compared to $42.7 million for the third quarter of 2001. Third quarter discretionary cash flow, which is computed as net income plus depreciation, depletion, amortization, impairments, deferred taxes and exploration expense, less the unrealized derivative gain, decreased from $29.3 million in the third quarter of 2001 to $27.8 million in the third quarter of 2002. Included in third quarter 2002 income is a pre-income tax $2.6 million mark-to-market unrealized derivative gain on an interest rate swap agreement entered into during the first quarter 2002. Daily oil and gas production during the third quarter 2002 averaged 143.3 million cubic feet of gas equivalent (MMCFE), down 1.6% from 145.7 MMCFE in the comparable 2001 period. Average prices realized during the quarter were $2.97 per MCF and $26.53 per barrel, 7% and 9% higher, respectively, than the realized prices in the third quarter of 2001. Earnings for the first nine months of 2002 were $20.6 million or 74 cents per basic share, compared to $39.5 million or $1.41 per basic share for the first nine months of 2001. Revenues for the first nine months of 2002 were $141.1 million compared to $166.8 million for the same period in 2001. Discretionary cash flow for the first nine months decreased from $111.0 million to $82.6 million. The decrease in earnings, revenue and discretionary cash flow in 2002 is primarily due to the 30% decline in natural gas prices from 2001. An update of the Company's forecasts for the year 2002 is as follows: 4th Quarter Year ----------- ---- Oil and gas production 14.5 - 15.5 BCFE 55 - 56 BCFE Lease operating expenses, including production taxes and transportation $.95-$1.05/MCFE $ .93-$.98/MCFE General & administrative expense $ .21-$.25/MCFE $ .23-$.27/MCFE Depreciation, depletion & amort. $.95-$1.05/MCFE $.95-$1.05/MCFE Exploration expense $ 3.0-$5.0 MM $18.0-$21.0 MM The current portion of income tax expense for the year is expected to be 5%-10% of total income taxes. The production forecast includes the impact of Hurricane Lily, which caused the temporary shut-in of an estimated 250 MMCFE of Gulf Coast production during October and November, and the anticipated production from the previously announced pending acquisition of oil and gas properties from Burlington Resources Oil & Gas Company LP, which is expected to close on December 3, 2002. 2002 EXPLORATION AND DEVELOPMENT PROGRAM Through September 30, St. Mary has participated in a total of 105 wells with 60 successful completions and 16 dry holes (79% success rate). On September 30 the active wells included 18 wells being completed and 11 drilling. For a detailed summary of significant well completions in the third quarter, please refer to the Company's release of October 2. As previously announced, the St. Mary third quarter earnings teleconference call is scheduled for November 7 at 8:00 am (MST). The call participation number is 888-424-5231. A digital recording of the conference call will be available two hours after the completion of the call, 24 hours per day until November 17 at 800-642-1687, conference number 5667059. International participants can dial 706-634-6088 to take part in the conference call, and can access a replay of the call at 706-645-9291, conference number 5667059. In addition the call will be broadcast live online at www.stmaryland.com. An audio recording of the conference call will be available at that site through November 17. This release contains forward looking statements within the meaning of securities laws, including forecasts and projections for future periods. The words "will," "believe," "anticipate," "intend," "estimate," and "expect" and similar expressions are intended to identify forward looking statements. These statements involve known and unknown risks, which may cause St. Mary's actual results to differ materially from results expressed or implied by the forward looking statements. These risks include such factors as the volatility and level of oil and natural gas prices, production rates and reserve replacement, reserve estimates, drilling and operating service availability and uncertainties in cash flow, the financial strength of hedge contract counterparties, the availability of attractive exploration and development and property acquisition opportunities and any necessary financing, expected acquisition benefits, competition, litigation, environmental matters, the potential impact of government regulations, and other such matters discussed in the "Risk Factors" section of St. Mary's 2001 Annual Report on Form 10-K filed with the SEC. Although St. Mary may from time to time voluntarily update its prior forward looking statements, it disclaims any commitment to do so except as required by securities laws. PR-02-15 ### Financial Highlights Follow ST. MARY LAND & EXPLORATION COMPANY FINANCIAL HIGHLIGHTS Three Months Ended Nine Months Ended September 30, % September 30, % ------------------------ ------------------------ 2002 2001 Change 2002 2001 Change ------------------------ ------------------------ Unaudited in thousands, except per share) Revenues: Oil and gas production $45,121 $41,859 $132,411 $165,195 Gas marketing revenue 3,366 - 6,810 - Other (152) 797 1,915 1,584 ------------------------ ------------------------ 48,335 42,656 141,136 166,779 ------------------------ ------------------------ Operating Expenses: Oil and gas production costs 12,392 14,756 37,953 40,249 Depletion, depreciation & amortization 12,836 13,704 39,169 37,876 Exploration 4,219 4,347 15,432 14,858 Impairment and abandonment 587 1,235 1,906 2,553 General and administrative 4,388 2,804 10,544 10,361 Unrealized derivative loss (gain) (2,619) - (4,594) - Gas marketing expenses 3,545 - 6,631 - Minority interest and other 286 283 906 662 ------------------------ ------------------------ 35,634 37,129 107,947 106,559 ------------------------ ------------------------ Income from operations 12,701 5,527 33,189 60,220 Interest income 288 73 568 408 Interest expense (1,110) (5) (2,580) (40) ------------------------ ------------------------ Income before income tax expense 11,879 5,595 31,177 60,588 Income tax expense - current (900) (4,452) 502 4,909 Income tax expense - deferred 5,105 5,186 10,094 16,191 ------------------------ ------------------------ Net income $7,674 $4,861 $20,581 $39,488 ======================== ======================== Basic weighted average shares outstanding 27,873 27,790 27,828 28,052 ======================== ======================== Basic earnings per common share: $0.28 $0.17 $0.74 $1.41 ======================== ======================== Diluted weighted average shares outstanding 28,448 28,252 28,388 28,620 ======================== ======================== Diluted earnings per common share: $0.27 $0.17 $0.72 $1.38 ======================== ======================== Average price: Oil $26.53 $24.35 9% $25.07 $24.73 1% Gas $2.97 $2.77 7% $2.86 $4.09 -30% Margin analysis per MCFE: Net realized price $3.42 $3.12 10% $3.26 $4.10 -21% Oil and gas production costs $0.94 $1.10 -15% $0.93 $1.00 -7% General and administrative costs $0.33 $0.21 58% $0.26 $0.26 0% ------------------------ ------------------------ Operating margin $2.15 $1.81 19% $2.07 $2.85 -28% ------------------------ ------------------------ Depletion, depreciation & amortization $0.97 $1.02 -5% $0.96 $0.94 3% Production (in thousands): Oil (Bbls) 679 609 12% 2,057 1,812 14% Gas (MCF) 9,111 9,754 -7% 28,283 29,404 -4% MCFE (6:1) 13,186 13,405 -2% 40,625 40,274 1% September 30, Dec 31, BALANCE SHEET 2002 2001 ------------------------ Working Capital $63,208 $34,000 Long-term debt 99,578 64,000 Stockholders' equity 302,374 286,117 Shares outstanding 27,898 27,770 Dec 31, PROVEN RESERVES (in thousands): 2001 ------------ Domestic: Oil (Bbls) 23,669 Gas (MCF) 241,231 ------------ MCFE (6:1) 383,247 ============