QuickLinks -- Click here to rapidly navigate through this document


Exhibit 99.1

            For Information
Mark A. Hellerstein
Robert T. Hanley
303-861-8140

ST. MARY REPORTS EARNINGS FOR SECOND QUARTER 2003

DENVER, August 6, 2003—St. Mary Land & Exploration Company (NYSE: SM) today announced its earnings for second quarter 2003 of $24.3 million or 71 cents per diluted share. Second quarter 2002 earnings were $10.6 million or 37 cents per diluted share. Revenues for the second quarter of 2003 were $103.8 million compared to $52.4 million for the second quarter of 2002. Second quarter discretionary cash flow, which is computed as net income plus depreciation, depletion, amortization, impairments, deferred taxes, exploration expense and non-cash mark-to-market adjustments related to compensation plans, less the cumulative effect of change in accounting principle and unrealized derivative gain, increased to $60.4 million in the second quarter of 2003 from $30.5 million in the second quarter of 2002. Net cash provided by operating activities increased from $34.3 million in the second quarter of 2002 to $48.5 million in the second quarter of 2003. See the attached financial highlights for a reconciliation of discretionary cash flow to net cash provided by operating activities, a presentation of other cash flow information, and a statement indicating why management believes that presentation of the non-GAAP measure of discretionary cash flow provides useful information to investors.

Earnings for the first six months of 2003 were $57.1 million or $1.67 per diluted share, compared to $12.9 million or 46 cents per diluted share for the first six months of 2002. Revenues for the first six months of 2003 were $204.9 million compared to $94.8 million for the same period in 2002. Discretionary cash flow for the first six months of 2003 increased from $54.8 million in the first six months of 2002 to $117.2 million. Net cash provided by operating activities increased from $76.1 million in the first six months of 2002 to $90.8 million in the first six months of 2003.

Daily oil and gas production during the second quarter 2003 averaged 226.3 million cubic feet of gas equivalent (MMCFE), up 51% from 150.1 MMCFE in the comparable 2002 period. Average prices realized during the quarter were $4.82 per MCF and $26.20 per barrel, compared to $3.03 per MCF and $25.39 per barrel realized in the second quarter of 2002.

Mark Hellerstein, Chairman, President and CEO commented, "With production up over 50% from the second quarter of 2002 and higher commodity prices, we enjoyed the second most profitable quarter in our history, exceeded only by the first quarter of 2003. The increase in production is the result of the two largest acquisitions in St. Mary's history that closed in December 2002 and January 2003, plus the exceptional drilling results we are experiencing in N.E. Mayfield in our Mid-Continent region. Margins have remained strong as we have not experienced significant cost increases."

The Company's forecasts for the third quarter and the full year 2003 are as follows:

 
  3rd Quarter
  Year
Oil and gas production     19.7-20.7 BCFE     75-80 BCFE
Lease operating expenses, including production taxes and transportation   $ 1.15-$1.25/MCFE   $ 1.15-$1.20/MCFE
General & administrative expense   $ 0.24-$0.28/MCFE   $ 0.26-$0.30/MCFE
Depreciation, depletion & amort.    $ 1.10-$1.20/MCFE   $ 1.10-$1.20/MCFE

Operational updates for the second quarter 2003 were provided in the Company's July 11, 2003 and July 28, 2003 press releases.

As previously announced, St. Mary has scheduled a teleconference call for August 7, 2003 at 8:00 am (MDT) to discuss second quarter results. 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 August 17 at 800-642-1687, conference number 1613788. 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 1613788. In addition the call will be broadcast live online and can be accessed by going directly to St. Mary's web site home page at www.stmaryland.com. An audio recording of the conference call will be available at that site through August 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," "forecast" 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, unexpected drilling conditions and results, 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 2002 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-03-13

###

Financial Highlights Follow


ST. MARY LAND & EXPLORATION COMPANY
FINANCIAL HIGHLIGHTS
June 30, 2003
(Unaudited)

PRODUCTION DATA

 
  Three Months Ended
June 30,

   
  Six Months Ended
June 30,

   
 
 
  %
Change

  %
Change

 
 
  2003
  2002
  2003
  2002
 
Average realized price:                                  
  Oil (per Bbl)   $ 26.20   $ 25.39   3 % $ 27.32   $ 24.35   12 %
  Gas (per Mcf)   $ 4.82   $ 3.03   59 % $ 5.20   $ 2.80   86 %
Margin analysis per MCFE:                                  
  Net realized price   $ 4.67   $ 3.38   38 % $ 4.98   $ 3.18   56 %
  Oil and gas production costs   $ 1.13   $ 0.84   34 % $ 1.15   $ 0.93   24 %
  General and administrative costs   $ 0.29   $ 0.22   32 % $ 0.32   $ 0.22   41 %
   
 
     
 
     
    Operating margin   $ 3.25   $ 2.32   40 % $ 3.51   $ 2.03   73 %
   
 
     
 
     
  Depletion, depreciation & amortization   $ 1.05   $ 0.97   8 % $ 1.05   $ 0.96   9 %
Production (in thousands):                                  
  Oil (Bbls)     1,164     673   73 %   2,205     1,378   60 %
  Gas (Mcf)     13,614     9,618   42 %   25,318     19,173   32 %
  MCFE (6:1)     20,595     13,655   51 %   38,546     27,440   40 %

INCOME STATEMENT
(In thousands, except per share amounts)

 
  Three Months Ended
June 30,

  Six Months Ended
June 30,

 
 
  2003
  2002
  2003
  2002
 
Revenues:                          
  Oil and gas production   $ 96,134   $ 46,197   $ 191,822   $ 87,290  
  Gas marketing revenue     3,333     2,939     7,108     3,444  
  Gain on sale of proved properties     86     449     122     413  
  Derivative gain         2,327     33     1,975  
  Other     4,233     443     5,823     1,654  
   
 
 
 
 
      103,786     52,355     204,908     94,776  
   
 
 
 
 
Operating Expenses:                          
  Oil and gas production costs     23,260     11,531     44,390     25,561  
  Depletion, depreciation & amortization and abandonment liability accretion     21,601     13,279     40,486     26,333  
  Exploration     6,635     4,297     10,785     11,213  
  Impairment and abandonment     784     622     1,703     1,319  
  General and administrative     6,018     3,015     12,164     6,156  
  Gas marketing expenses     3,098     2,662     6,457     3,086  
  Minority interest and other     381     243     495     620  
   
 
 
 
 
      61,777     35,649     116,480     74,288  
   
 
 
 
 
Income from operations     42,009     16,706     88,428     20,488  
  Interest income     344     170     574     280  
  Interest expense     (2,367 )   (1,018 )   (4,583 )   (1,470 )
   
 
 
 
 
Income before income tax expense     39,986     15,858     84,419     19,298  
  Income tax expense—current     10,536     1,205     21,854     1,402  
  Income tax expense—deferred     5,133     4,064     10,886     4,989  
   
 
 
 
 
Income from continuing operations     24,317     10,589     51,679     12,907  
  Cumulative effect of change in accounting principle             5,435      
   
 
 
 
 
Net income   $ 24,317   $ 10,589   $ 57,114   $ 12,907  
   
 
 
 
 
Basic weighted average shares outstanding     31,482     27,825     30,921     27,805  
Diluted weighted average shares outstanding     35,798     28,428     35,222     28,347  
Basic earnings per common share:                          
  Income from operations   $ 0.77   $ 0.38   $ 1.67   $ 0.46  
  Cumulative effect of change in accounting principle             0.18      
   
 
 
 
 
Basic net income per common share   $ 0.77   $ 0.38   $ 1.85   $ 0.46  
   
 
 
 
 
Diluted earnings per common share:                          
  Income from operations   $ 0.71   $ 0.37   $ 1.52   $ 0.46  
  Cumulative effect of change in accounting principle             0.15      
   
 
 
 
 
Diluted net income per common share   $ 0.71   $ 0.37   $ 1.67   $ 0.46  
   
 
 
 
 

ST. MARY LAND & EXPLORATION COMPANY
FINANCIAL HIGHLIGHTS
June 30, 2003
(Unaudited)

BALANCE SHEET
(In thousands)

 
  Jun 30,
2003

  Dec 31,
2002

Working Capital   $ 1,966   $ 2,050
Long-term debt   $ 143,649   $ 113,601
Stockholders' equity   $ 348,188   $ 299,513

Shares outstanding—permanent equity

 

 

28,144

 

 

27,973
Shares outstanding—temporary equity     3,381    
Note receivable from Flying J (contra-equity)   $ 71,594   $

PROVEN RESERVES
(In thousands)

 
  Dec 31,
2002

  Pro Forma *
Dec 31,
2002

Oil (Bbls)   36,119   44,411
Gas (Mcf)   274,172   293,219
   
 
MCFE (6:1)   490,887   559,685
   
 

*
Pro forma proven reserves is the result of combining the reported December 31, 2002 proven reserves and the estimated proven reserves aquired in the Flying J transaction.

CASH FLOW
(In thousands)

Reconciliation of Discretionary Cash Flow to Net Cash
Provided by Operating Activities:

 
  Three Months Ended
June 30

  Six Months Ended
June 30

 
 
  2003
  2002
  2003
  2002
 
Discretionary Cash Flow (1)   $ 60,350   $ 30,524   $ 117,203   $ 54,786  
Gain on property sales     (86 )   (449 )   (122 )   (413 )
Non-exploratory dry hole exploration expense     (5,938 )   (2,342 )   (9,643 )   (5,080 )
Minority interest & other     (1,071 )   243     (818 )   (548 )
Changes in working capital     (4,745 )   5,466     (15,856 )   27,325  
   
 
 
 
 
Net Cash Provided by Operating Activities   $ 48,510   $ 34,278   $ 90,764   $ 76,070  
   
 
 
 
 
Net Cash Used in Investing Activities   $ (26,565 ) $ (28,574 ) $ (120,618 ) $ (64,476 )
   
 
 
 
 
Net Cash Provided by (Used in) Financing Activities   $ (28,389 ) $ (21,039 ) $ 29,547   $ 32,146  
   
 
 
 
 

(1)
Discretionary cash flow is computed as net income plus depreciation, depletion, amortization, impairments, deferred taxes, exploration expense, and non-cash mark-to-market adjustments related to compensation plans less the cumulative effect of change in accounting principle and unrealized derivative gain. The non-GAAP measure of discretionary cash flow is presented since management believes that it provides useful additional information to investors for analysis of St. Mary's ability to internally generate funds for exploration, development and acquisitions. In addition, discretionary cash flow is widely used by professional research analysts and others in the valuation, comparison and investment recommendations of companies in the oil and gas exploration and production industry, and many investors use the published research of industry research analysts in making investment decisions. Discretionary cash flow should not be considered in isolation or as a substitute for net income, income from operations, net cash provided by operating activities or other income, profitability, cash flow or liquidity measures prepared under GAAP. Since discretionary cash flow excludes some but not all items that affect net income and net cash provided by operating activities and may vary among companies, the discretionary cash flow amounts presented may not be comparable to similarly titled measures of other companies.



QuickLinks

ST. MARY LAND & EXPLORATION COMPANY FINANCIAL HIGHLIGHTS June 30, 2003 (Unaudited)