COMSTOCK RESOURCES, INC. REPORTS THIRD QUARTER 2019 FINANCIAL AND OPERATING RESULTS

/EIN News/ -- Frisco, TX, Nov. 07, 2019 (GLOBE NEWSWIRE) -- Comstock Resources, Inc. ("Comstock" or the "Company") (NYSE: CRK) today reported financial and operating results for the third quarter of 2019.  On July 16, 2019, Comstock completed the acquisition of Covey Park Energy, LLC ("Covey Park").  The Company's financial results include the results of operations of Covey Park in the third quarter of 2019 beginning on July 16, 2019.

On August 14, 2018, the Company completed transactions in which entities controlled by Dallas businessman Jerry Jones contributed Bakken Shale properties to the Company in exchange for a controlling interest in the Company (the "Jones Contribution").  Results for the three months and nine months ended September 30, 2019 and the period from August 14, 2018 through September 30, 2018 reflect the Jones Contribution, while results for the period from July 1, 2018 through August 13, 2018 and the period from January 1, 2018 through August 13, 2018 (the "Predecessor") reflect the historical results of Comstock for that period.  The Company's consolidated financial results are being presented with a blackline division which delineates the lack of comparability between amounts presented for these periods. 

Financial Results for the Three Months Ended September 30, 2019

For the third quarter of 2019, Comstock reported a net loss available to common stockholders of $1.3 million or $0.01 per diluted share.  Net income available to common stockholders for the third quarter of 2019 was $34.3 million or $0.17 per diluted share as adjusted to exclude certain items not related to normal operating activities partly due to the closing of the Covey Park acquisition.  These items, net of income taxes, include $28.7 million of transaction costs related to the Covey Park acquisition including professional fees, severance costs and other change of control payments; $2.9 million in interest amortization resulting from adjusting debt assumed in the acquisition to fair value; $3.2 million of hedging settlements related to July production that were received prior to closing; and $0.8 million in unrealized hedging gains. 

Comstock produced 97.2 billion cubic feet ("Bcf") of natural gas and 603,773 barrels of oil or 100.9 billion cubic feet of natural gas equivalent ("Bcfe") in the third quarter of 2019.  The Company's natural gas production averaged 1,057 million cubic feet ("MMcf") per day, an increase of 135% over the second quarter of 2019.  The growth in natural gas production was primarily attributable to the Covey Park acquisition which closed on July 16, 2019.  Oil production in the third quarter of 2019 averaged 6,563 barrels of oil per day.  Pro forma third quarter 2019 production including the operations of Covey Park from July 1, 2019 to July 15, 2019 was 111.5 Bcfe or 1,212 MMcfe per day. 

Comstock's average realized natural gas price, including hedging, was $2.26 per Mcf in the third quarter of 2019 ($2.30 including the July hedge receipts of Covey Park).  The Company's average realized oil price, including hedging, was $51.27 per barrel in the third quarter of 2019.  Oil and gas sales were $250.5 million (including realized hedging gains and losses) in the third quarter of 2019.  Adjusted EBITDAX, or earnings before interest, taxes, depreciation, depletion, amortization, exploration expense, transaction costs and other noncash expenses, was $188.6 million in the third quarter of 2019.  The Company's adjusted operating cash flow generated in the third quarter of 2019 (before working capital changes) was $143.3 million. 

Financial Results for the Nine Months Ended September 30, 2019

For the first nine months of 2019, Comstock reported net income available to common stock of $33.6 million or $0.26 per diluted share.  Net income available to common stockholders for the nine months ended September 30, 2019 is $71.2 million or $0.51 per diluted share as adjusted to exclude certain items not related to normal operations.  These items, net of income taxes, include $30.1 million in transaction costs related to the Covey Park acquisition; $3.0 million in interest amortization related to the Covey Park debt, $3.4 million for the Covey Park July hedging settlements and $1.1 million in unrealized hedging losses.

Comstock produced 171.3 Bcf of natural gas and 2.1 million barrels of oil or 184.0 Bcfe in the first nine months of 2019.  The Company's natural gas production averaged 628 MMcf per day.  Oil production in the first nine months of 2019 averaged 7,723 barrels of oil per day.  Pro forma production for the first nine months of 2019 including the operations of Covey Park was 325.7 Bcfe or 1,193 MMcfe per day.

Comstock's average realized natural gas price, including hedging, was $2.39 per Mcf in the first nine months of 2019 ($2.41 including the July hedge receipts of Covey Park).  The Company's average realized oil price, including hedging, was $49.44 per barrel in the first nine months of 2019.  Oil and gas sales were $512.8 million (including realized hedging gains and losses) in the first nine months of 2019.  Adjusted EBITDAX was $378.8 million in the first nine months of 2019.  The Company's operating cash flow generated in the first nine months of 2019 (before working capital changes) was $280.4 million. 

Drilling Results

Comstock reported the results to date of its 2019 Haynesville/Bossier shale drilling program.  During the first nine months of 2019, Comstock spent $355.6 million on its development activities including $323.3 million to drill and complete Haynesville shale wells.  Comstock drilled 46 (29.4 net) horizontal Haynesville/Bossier shale wells during the first nine months of 2019, which had an average lateral length of approximately 8,300 feet.  Comstock also completed 19 (5.2 net) wells that were drilled in 2018.  22 (17.4 net) of the Haynesville shale wells drilled in the first nine months of 2019 were also completed.  Comstock also spent $16.2 million drilling and completing four (2.2 net) Eagle Ford shale oil wells and an additional $16.1 million primarily on leasehold and other development activity.  Comstock estimates that it will spend approximately $145.0 million in the fourth quarter of 2019 on development activities.  In response to low natural gas prices, the Company plans to reduce the operating rigs that it employs in its Haynesville shale drilling program from nine operating rigs to six beginning in early 2020.  Comstock presently expects its 2020 preliminary capital budget will be $475.0 million.  The 2020 drilling program prioritizes free cash flow generation over production growth.  The Company is anticipating its 2020 drilling program will focus exclusively on the Haynesville shale and currently expects to drill 62 (44.4 net) wells and complete 18 (10.7 net) wells drilled in 2019.  The six rig drilling program will support production growth of 6% to 8% over pro forma 2019 production and will generate substantial free cash flow.

Since the last operational update, Comstock reported on 23 new Haynesville shale wells.  The average initial production rate of these wells was 25 MMcf per day.  The wells had completed lateral lengths ranging from 5,450 feet to 11,361 feet, with an average completed lateral length of 9,343 feet.  Each well was tested at initial production rates of 19 to 32 MMcf per day.  

Bolt-on Acquisition

Comstock also announced that it acquired a privately-held company with Haynesville shale properties located primarily in DeSoto Parish, Louisiana on November 1, 2019.  Comstock issued 4,500,000 shares of common stock in connection with the all-stock financed acquisition.  The properties acquired include approximately 3,000 net acres and 12.7 net future drilling locations.  The properties acquired have 75 (20.1 net) producing wells which are producing 12 MMcfe per day.  Comstock estimates that the proved oil and gas reserves attributable to the properties acquired are 89 Bcfe.

Other

Comstock has planned a conference call for 10:00 a.m. Central Time on November 7, 2019, to discuss the third quarter of 2019 operational and financial results.  Investors wishing to participate should visit the Company's website at www.comstockresources.com for a live web cast or dial 844-776-7840 (international dial-in use 661-378-9538) and provide access code 7814438 when prompted.  If you are unable to participate in the original conference call, a web replay will be available approximately 24 hours following the completion of the call on Comstock's website at www.comstockresources.com.  The web replay will be available for approximately one week.  A replay of the conference call will be available beginning at 1:00 p.m. CT November 7, 2019 and will continue until 1:00 p.m. November 14, 2019.  To hear the replay, call 855-859-2056 (404-537-3406 if calling from outside the US).  The conference call access code is 7814438.

This press release may contain "forward-looking statements" as that term is defined in the Private Securities Litigation Reform Act of 1995.  Such statements are based on management's current expectations and are subject to a number of factors and uncertainties which could cause actual results to differ materially from those described herein.  Although the Company believes the expectations in such statements to be reasonable, there can be no assurance that such expectations will prove to be correct.

Comstock Resources, Inc. is an independent energy company based in Frisco, Texas engaged in oil and gas acquisitions, exploration and development, and its assets are primarily located in Texas, Louisiana and North Dakota.  The Company's stock is traded on the New York Stock Exchange under the symbol CRK.

COMSTOCK RESOURCES, INC.
OPERATING RESULTS
(In thousands, except per share amounts)

		Three Months Ended September 30,												Nine Months Ended September 30,
		2019			August 14 Through September 30, 2018					July 1 Through August 13, 2018				2019				August 14 Through September 30, 2018				January 1 Through August 13, 2018
										(Predecessor)												(Predecessor)
Revenues:
Natural gas sales........................................................................................................		$	193,506			$	36,393			$	32,089			$	375,589			$	36,393			$	147,897
Oil sales.....................................................................................................................			30,938				33,730				499				103,852				33,730				18,733
Total oil and gas sales......................................................................			224,444				70,123				32,588				479,441				70,123				166,630
Operating expenses:
Production taxes........................................................................................................			6,966				4,051				707				18,732				4,051				3,659
Gathering and transportation......................................................................................			23,414				3,450				3,109				41,346				3,450				11,841
Lease operating..........................................................................................................			29,111				7,016				3,418				58,448				7,016				21,139
Exploration................................................................................................................			241				—				—				241				—				—
Depreciation, depletion and amortization...................................................................			80,247				17,820				14,082				164,684				17,820				68,032
General and administrative........................................................................................			8,105				3,303				3,044				22,760				3,303				15,699
Loss (gain) on sale of oil and gas properties..............................................................			—				(98	)			—				25				(98	)			35,438
Total operating expenses.....................................................................................			148,084				35,542				24,360				306,236				35,542				155,808
Operating income...........................................................................................................			76,360				34,581				8,228				173,205				34,581				10,822
Other income (expenses):
Gain (loss) from derivative financial instruments......................................................			24,858				(2,015	)			(83	)			31,945				(2,015	)			881
Other income.............................................................................................................			92				42				284				340				42				677
Interest expense.........................................................................................................			(51,015	)			(14,845	)			(22,140	)			(107,434	)			(14,845	)			(101,203	)
Transaction costs.......................................................................................................			(39,657	)			—				(2,549	)			(41,100	)			—				(2,866	)
Total other income (expenses).............................................................................			(65,722	)			(16,818	)			(24,488	)			(116,249	)			(16,818	)			(102,511	)
Income (loss) before income taxes................................................................................			10,638				17,763				(16,260	)			56,956				17,763				(91,689	)
Provision for income taxes............................................................................................			(3,847	)			(3,940	)			(605	)			(15,183	)			(3,940	)			(1,065	)
Net income (loss)..........................................................................................................			6,791				13,823				(16,865	)			41,773				13,823				(92,754	)
Preferred stock dividends..............................................................................................			(8,128	)			—				—				(8,128	)			—				—
Net income (loss) available to common stockholders....................................................		$	(1,337	)		$	13,823			$	(16,865	)		$	33,645			$	13,823			$	(92,754	)
Net income (loss) per share – basic and diluted....................................................................................		$	(0.01	)		$	0.13			$	(1.09	)		$	0.26			$	0.13			$	(6.08	)
Weighted average shares outstanding:
Basic.......................................................................................................................			171,487				105,448				15,468				127,709				105,448				15,262
Diluted....................................................................................................................			171,487				105,463				15,468				127,709				105,463				15,262

COMSTOCK RESOURCES, INC.
OPERATING RESULTS
(In thousands)

		Three Months Ended September 30,												Nine Months Ended September 30,
		2019				August 14 Through September 30, 2018				July 1 Through August 13, 2018				2019				August 14 Through September 30, 2018				January 1 Through August 13, 2018
										(Predecessor)												(Predecessor)
OPERATING CASH FLOW:
Net income (loss)......................................................................................................		$	6,791			$	13,823			$	(16,865	)		$	41,773			$	13,823			$	(92,754	)
Reconciling items:
Deferred income taxes...........................................................................................			3,775				3,883				626				15,205				3,883				1,052
Depreciation, depletion and amortization...............................................................			80,247				17,820				14,082				164,684				17,820				68,032
Unrealized loss from derivative financial instruments...........................................			1,189				2,206				413				1,437				2,206				1,961
Amortization of debt discount...............................................................................			6,009				822				6,190				9,206				822				29,457
Interest paid in-kind..............................................................................................			—				—				4,990				—				—				25,004
Stock-based compensation....................................................................................			1,088				329				803				2,359				329				3,912
Transaction costs...................................................................................................			39,657				—				2,549				41,100				—				2,866
Covey Park July 2019 hedging settlements............................................................			4,574				—				—				4,574				—				—
Loss (gain) on sale of oil and gas properties..........................................................			—				(98	)			—				25				(98	)			35,438
Operating cash flow...........................................................................................			143,330				38,785				12,788				280,363				38,785				74,968
Transaction costs...........................................................................................			(39,657	)			—				(2,549	)			(41,100	)			—				(2,866	)
Covey Park July 2019 hedging settlements....................................................			(4,574	)			—				—				(4,574	)			—				—
Decrease (increase) in accounts receivable....................................................			27,670				(44,884	)			3,551				48,404				(44,884	)			2,834
Decrease (increase) in other current assets....................................................			5,545				(1,326	)			(304	)			7,137				(1,326	)			337
Increase (decrease) in accounts payable and accrued expenses.....................			(22,534	)			11,034				(14,749	)			(7,424	)			11,034				10,462
Net cash provided by (used for) operating activities................................		$	109,780			$	3,609			$	(1,263	)		$	282,806			$	3,609			$	85,735
ADJUSTED EBITDAX:
Net income (loss)......................................................................................................		$	6,791			$	13,823			$	(16,865	)		$	41,773			$	13,823			$	(92,754	)
Interest expense.........................................................................................................			51,015				14,845				22,140				107,434				14,845				101,203
Income taxes.............................................................................................................			3,847				3,940				605				15,183				3,940				1,065
Depreciation, depletion and amortization...................................................................			80,247				17,820				14,082				164,684				17,820				68,032
Unrealized loss from derivative financial instruments...............................................			1,189				2,206				413				1,437				2,206				1,961
Stock-based compensation........................................................................................			1,088				329				803				2,359				329				3,912
Exploration expense..................................................................................................			241				—				—				241				—				—
Transaction costs.......................................................................................................			39,657				—				2,549				41,100				—				2,866
Covey Park July 2019 hedging settlements................................................................			4,574				—				—				4,574				—				—
Loss (gain) on sale of oil and gas properties..............................................................			—				(98	)			—				25				(98	)			35,438
Total Adjusted EBITDAX........................................................................		$	188,649			$	52,865			$	23,727			$	378,810			$	52,865			$	121,723

		As of September 30, 2019				As of December 31, 2018
BALANCE SHEET DATA:
Cash and cash equivalents...........................................................................................................		$	53,243			$	23,193
Other current assets.....................................................................................................................			152,878				120,833
Derivative financial instruments..................................................................................................			84,260				15,401
Property and equipment, net........................................................................................................			3,917,010				1,667,979
Other...........................................................................................................................................			344,918				360,434
Total assets.............................................................................................................................		$	4,552,309			$	2,187,840
Current liabilities.........................................................................................................................		$	389,460			$	206,853
Long-term debt............................................................................................................................			2,508,074				1,244,363
Deferred income taxes.................................................................................................................			188,218				161,917
Other non-current liabilities.........................................................................................................			10,264				—
Asset retirement obligation..........................................................................................................			11,095				5,136
Preferred stock............................................................................................................................			375,000				—
Stockholders' equity....................................................................................................................			1,070,198				569,571
Total liabilities and stockholders' equity.................................................................................		$	4,552,309			$	2,187,840

COMSTOCK RESOURCES, INC.
REGIONAL OPERATING RESULTS
(In thousands, except per unit amounts)

		For the Three Months Ended September 30, 2019
		Haynesville/ Bossier						Cotton Valley				Bakken						Eagle Ford				Other			Total
Gas production (MMcf)............................................................................			91,289						1,114				1,764						94				2,975			97,236
Oil production (Mbbls).........................................................................			2						10				508						79				4			603
Total production (MMcfe)........................................................................			91,304						1,175				4,818						565				2,997			100,859
Natural gas sales.................................................................................		$	186,010					$	2,153			$	(1,018			)		$	193			$	6,168		$	193,506
Natural gas hedging settlements(1)....................................................................			—						—				—						—				—			26,030
Total natural gas including hedging..................................................................			186,010						2,153				(1,018			)			193				6,168			219,536
Oil sales.................................................................................			198						556				25,717						4,213				254			30,938
Oil hedging settlements(1)....................................................................			—						—				—						—				—			17
Total oil including hedging..................................................................			198						556				25,717						4,213				254			30,955
Total oil and gas sales including hedging..................................................................		$	186,208					$	2,709			$	24,699					$	4,406			$	6,422		$	250,491
Average gas price (per Mcf)...............................................................................		$	2.04					$	1.93			$	(0.58			)		$	2.05			$	2.07		$	1.99
Average gas price including hedging (per Mcf)...............................................................................																									$	2.26
Average oil price (per barrel)............................................................................		$	76.36					$	55.47			$	50.54					$	53.65			$	67.91		$	51.24
Average oil price including hedging (per barrel)............................................................................																									$	51.27
Average price (per Mcfe).............................................................................		$	2.04					$	2.31			$	5.13					$	7.80			$	2.14		$	2.23
Average price including hedging (per Mcfe).............................................................................																									$	2.48
Production taxes.................................................................................		$	3,918					$	65			$	2,554					$	176			$	253		$	6,966
Gathering and transportation.................................................................		$	21,388					$	237			$	—					$	—			$	1,789		$	23,414
Lease operating..........................................................................		$	17,112					$	3,741			$	5,940					$	109			$	2,209		$	29,111
Production taxes (per Mcfe).............................................................................		$	0.04					$	0.06			$	0.53					$	0.31			$	0.08		$	0.07
Gathering and transportation (per Mcfe)............................................................................		$	0.23					$	0.20			$	—					$	—			$	0.60		$	0.23
Lease operating (per Mcfe).............................................................................		$	0.19					$	3.18			$	1.23					$	0.19			$	0.74		$	0.29
Oil and Gas Capital Expenditures:
Acquisitions.................................................................		$	2,055,623					$	—			$	—					$	—			$	—		$	2,055,623
Development leasehold....................................................................			2,392						15				—						—				—			2,407
Development drilling and completion.................................................................			167,443						11				1,982						311				—			169,747
Other development.................................................................			1,502						—				—						—				—			1,502
Total...........................................................................		$	2,226,960					$	26			$	1,982					$	311			$	—		$	2,229,279

                                                           
(1)    Included in gain (loss) from derivative financial instruments in operating results

COMSTOCK RESOURCES, INC.
REGIONAL OPERATING RESULTS
(In thousands, except per unit amounts)

			For the Period August 14, 2018 Through September 30, 2018
		Haynesville/ Bossier				Cotton Valley				Bakken				Other				Total
Gas production (MMcf)............................................................................			12,237				536				1,272				53				14,098
Oil production (Mbbls).........................................................................			—				5				536				1				542
Total production (MMcfe)........................................................................			12,237				566				4,487				61				17,351
Natural gas sales.................................................................................		$	32,995			$	1,770			$	1,466			$	162			$	36,393
Natural gas hedging settlements(1)....................................................................			—				—				—				—				191
Total natural gas including hedging..................................................................			32,995				1,770				1,466				162				36,584
Oil sales.................................................................................			—				320				33,240				170				33,730
Total oil and gas sales including hedging..................................................................		$	32,995				2,090				34,706				332			$	70,314
Average gas price (per Mcf)...............................................................................		$	2.70			$	3.30			$	1.15			$	3.07			$	2.58
Average gas price including hedging (per Mcf)...............................................................................																		$	2.59
Average oil price (per barrel)............................................................................		$	—			$	64.00			$	62.01			$	140.66			$	62.21
Average price (per Mcfe).............................................................................		$	2.70			$	3.69			$	7.73			$	5.44			$	4.04
Average price including hedging (per Mcfe).............................................................................																		$	4.05
Production taxes.................................................................................		$	776			$	37			$	3,214			$	24			$	4,051
Gathering and transportation.................................................................		$	3,231			$	189			$	—			$	30			$	3,450
Lease operating..........................................................................		$	1,988			$	1,627			$	3,250			$	151			$	7,016
Production taxes (per Mcfe).............................................................................		$	0.06			$	0.07			$	0.72			$	0.42			$	0.23
Gathering and transportation (per Mcfe)............................................................................		$	0.26			$	0.33			$	—			$	0.50			$	0.20
Lease operating (per Mcfe).............................................................................		$	0.17			$	2.87			$	0.72			$	2.46			$	0.41
Oil and Gas Capital Expenditures:
Acquisitions.................................................................		$	17,905			$	—			$	—			$	—			$	17,905
Development leasehold....................................................................			475				—				—				—				475
Development drilling and completion.................................................................			33,404				—				15,615				—				49,019
Other development.................................................................			7,810				—				—				—				7,810
Total...........................................................................		$	59,594			$	—			$	15,615			$	—			$	75,209

                                               
                        (1)       Included in gain (loss) from derivative financial instruments in operating results

COMSTOCK RESOURCES, INC.
REGIONAL OPERATING RESULTS
(In thousands, except per unit amounts)

		For the Period July 1, 2018 Through August 13, 2018 (Predecessor)
		Haynesville/ Bossier				Cotton Valley				Other				Total
Gas production (MMcf)........................................................................................			11,342				464				70				11,876
Oil production (Mbbls).....................................................................................			—				5				2				7
Total production (MMcfe)....................................................................................			11,342				498				79				11,919
Natural gas sales.............................................................................................		$	30,533			$	1,301			$	255			$	32,089
Natural gas hedging settlements(1)................................................................................			—				—				—				330
Total natural gas including hedging..............................................................................			30,533				1,301				255				32,419
Oil sales..............................................................................................			—				386				113				499
Total oil and gas sales including hedging..............................................................................		$	30,533			$	1,687			$	368			$	32,918
Average gas price (per Mcf)...........................................................................................		$	2.69			$	2.80			$	3.64			$	2.70
Average gas price including hedging (per Mcf)...........................................................................................														$	2.73
Average oil price (per barrel).........................................................................................		$	—			$	68.87			$	71.37			$	69.42
Average price (per Mcfe).........................................................................................		$	2.69			$	3.36			$	4.66			$	2.73
Average price including hedging (per Mcfe).........................................................................................														$	2.76
Production taxes.............................................................................................		$	655			$	29			$	23			$	707
Gathering and transportation.............................................................................		$	2,985			$	97			$	27			$	3,109
Lease operating.......................................................................................		$	1,699			$	1,545			$	174			$	3,418
Production taxes (per Mcfe).........................................................................................		$	0.06			$	0.06			$	0.29			$	0.06
Gathering and transportation (per Mcfe)........................................................................................		$	0.26			$	0.19			$	0.34			$	0.26
Lease operating (per Mcfe).........................................................................................		$	0.15			$	3.10			$	2.21			$	0.29
Oil and Gas Capital Expenditures:
Acquisitions.............................................................................		$	39,323			$	—			$	—			$	39,323
Development leasehold................................................................................			504				—				—				504
Development drilling and completion..............................................................................			14,211				—				—				14,211
Other development.............................................................................			2,958				—				—				2,958
Total.......................................................................................		$	56,996			$	—			$	—			$	56,996

                                                           
                        (1)    Included in gain (loss) from derivative financial instruments in operating results

COMSTOCK RESOURCES, INC.
REGIONAL OPERATING RESULTS
(In thousands, except per unit amounts)

		For the Nine Months Ended September 30, 2019
		Haynesville/ Bossier						Cotton Valley				Bakken						Eagle Ford				Other			Total
Gas production (MMcf)............................................................................			160,500						2,941				4,577						94				3,201			171,313
Oil production (Mbbls).........................................................................			3						28				1,987						79				11			2,108
Total production (MMcfe)........................................................................			160,518						3,108				16,502						565				3,271			183,964
Natural gas sales.................................................................................		$	359,009					$	6,826				2,839					$	193			$	6,722		$	375,589
Natural gas hedging settlements(1)....................................................................			—						—				—						—				—			32,995
Total natural gas including hedging..................................................................			359,009						6,826				2,839						193				6,722			408,584
Oil sales.................................................................................			223						1,533				97,214						4,213				669			103,852
Oil hedging settlements(1)....................................................................			—						—				—						—				—			387
Total oil including hedging..................................................................			223						1,533				97,214						4,213				669			104,239
Total oil and gas sales including hedging..................................................................		$	359,232					$	8,359			$	100,053					$	4,406			$	7,391		$	512,823
Average gas price (per Mcf)...............................................................................		$	2.24					$	2.32			$	0.62					$	2.05			$	2.10		$	2.19
Average gas price including hedging (per Mcf)...............................................................................																									$	2.39
Average oil price (per barrel)............................................................................		$	71.60					$	55.16			$	48.91					$	53.65			$	57.79		$	49.26
Average oil price including hedging (per barrel)............................................................................																									$	49.44
Average price (per Mcfe).............................................................................		$	2.24					$	2.69			$	6.06					$	7.80			$	2.26		$	2.61
Average price including hedging (per Mcfe).............................................................................																									$	2.79
Production taxes.................................................................................		$	7,429					$	272			$	10,526					$	176			$	329		$	18,732
Gathering and transportation.................................................................		$	38,980					$	394			$	—					$	—			$	1,972		$	41,346
Lease operating..........................................................................		$	26,742					$	10,347			$	18,665					$	109			$	2,585		$	58,448
Production taxes (per Mcfe).............................................................................		$	0.05					$	0.09			$	0.64					$	0.31			$	0.10		$	0.10
Gathering and transportation (per Mcfe)............................................................................		$	0.24					$	0.13			$	—					$	—			$	0.60		$	0.22
Lease operating (per Mcfe).............................................................................		$	0.17					$	3.32			$	1.13					$	0.19			$	0.79		$	0.32
Oil and Gas Capital Expenditures:
Acquisitions.................................................................		$	2,055,623					$	—			$	—					$	—			$	—		$	2,055,623
Development leasehold....................................................................			6,698						15				—						—				—			6,713
Development drilling and completion.................................................................			323,298						11				3,121						16,235				—			342,665
Other development.................................................................			6,218						—				—						—				—			6,218
Total...........................................................................		$	2,391,837					$	26			$	3,121					$	16,235			$	—		$	2,411,219

                                                           
(1)    Included in gain (loss) from derivative financial instruments in operating results

COMSTOCK RESOURCES, INC.
REGIONAL OPERATING RESULTS
(In thousands, except per unit amounts)

		For the Period January 1, 2018 Through August 13, 2018 (Predecessor)
		Haynesville/ Bossier				Cotton Valley				Eagle Ford				Other			Total
Gas production (MMcf)................................................................................			52,021				2,365				379				475			55,240
Oil production (Mbbls).............................................................................			—				27				247				13			287
Total production (MMcfe)............................................................................			52,021				2,528				1,860				554			56,963
Natural gas sales.....................................................................................		$	138,391			$	6,527			$	1,590			$	1,389		$	147,897
Natural gas hedging settlements(1)........................................................................			—				—				—				—			2,842
Total natural gas including hedging......................................................................			138,391				6,527			$	1,590			$	1,389			150,739
Oil sales.....................................................................................			—				1,760				16,157				816			18,733
Total oil and gas sales including hedging......................................................................		$	138,391			$	8,287			$	17,747			$	2,205		$	169,472
Average gas price (per Mcf)...................................................................................		$	2.66			$	2.76			$	4.20			$	2.92		$	2.68
Average gas price including hedging (per Mcf)...................................................................................																	$	2.73
Average oil price (per barrel)................................................................................		$	—			$	64.71			$	65.46			$	62.00		$	65.23
Average price (per Mcfe).................................................................................		$	2.66			$	3.28			$	9.54			$	3.98		$	2.93
Average price including hedging (per Mcfe).................................................................................																	$	2.98
Production taxes.....................................................................................		$	2,556			$	124			$	831			$	148		$	3,659
Gathering and transportation.....................................................................		$	10,728			$	483			$	463			$	167		$	11,841
Lease operating..............................................................................		$	7,675			$	7,935			$	4,829			$	700		$	21,139
Production taxes (per Mcfe).................................................................................		$	0.05			$	0.05			$	0.45			$	0.27		$	0.06
Gathering and transportation (per Mcfe)................................................................................		$	0.21			$	0.19			$	0.25			$	0.30		$	0.21
Lease operating (per Mcfe).................................................................................		$	0.14			$	3.14			$	2.59			$	1.26		$	0.37
Oil and Gas Capital Expenditures:
Acquisitions.....................................................................		$	39,323			$	—			$	—			$	—		$	39,323
Development leasehold........................................................................			2,848				—				—				—			2,848
Development drilling and completion.....................................................................			90,840				—				—				—			90,840
Other development.....................................................................			13,205				—				393				273			13,871
Total...............................................................................		$	146,216			$	—			$	393			$	273		$	146,882

                                               
                        (1)       Included in gain (loss) from derivative financial instruments in operating results

PRO FORMA COMBINED OPERATING RESULTS

(In thousands, except per unit amounts)

		For the Three Months Ended September 30, 2019																	For the Nine Months Ended September 30, 2019
		Comstock						Covey Park				Pro Forma Combined								Comstock				Covey Park(2)			Pro Forma Combined
Gas production (MMcf)......................................................................			97,236						10,654				107,890								171,313				141,610			312,923
Oil production (Mbbls)...................................................................			603						2				605								2,108				22			2,130
Total production (MMcfe)..................................................................			100,859						10,666				111,525								183,964				141,742			325,706
Natural gas sales...........................................................................		$	193,506					$	22,680			$	216,186							$	375,589			$	377,368		$	752,957
Natural gas hedging settlements(1)..............................................................			26,030						8,863				34,893								32,995				12,687			45,682
Total natural gas including hedging............................................................			219,536						31,543				251,079								408,584				390,055			798,639
Oil sales............................................................................			30,938						68				31,006								103,852				1,233			105,085
Oil hedging settlements(1)..............................................................			17						—				17								387				—			387
Total oil including hedging............................................................			30,955						68				31,023								104,239				1,233			105,472
Total oil and gas sales including hedging............................................................		$	250,491					$	31,611			$	282,102							$	512,823			$	391,288		$	904,111
Average gas price (per Mcf).........................................................................		$	1.99					$	2.13			$	2.00							$	2.19			$	2.66		$	2.41
Average gas price including hedging (per Mcf).........................................................................		$	2.26					$	2.96			$	2.33							$	2.39			$	2.75		$	2.55
Average oil price (per barrel).......................................................................		$	51.24					$	34.00			$	51.18							$	49.26			$	56.05		$	49.33
Average oil price including hedging (per barrel).......................................................................		$	51.27					$	34.00			$	51.21							$	49.44			$	56.05		$	49.51
Average price (per Mcfe).......................................................................		$	2.23					$	2.13			$	2.22							$	2.61			$	2.67		$	2.64
Average price including hedging (per Mcfe).......................................................................		$	2.48					$	2.96			$	2.53							$	2.79			$	2.76		$	2.78
Production taxes...........................................................................		$	6,966					$	588			$	7,554							$	18,732			$	8,868		$	27,600
Gathering and transportation...........................................................		$	23,414					$	2,546			$	25,960							$	41,346			$	35,188		$	76,534
Lease operating.....................................................................		$	29,111					$	2,782			$	31,893							$	58,448			$	37,043		$	95,491
Production taxes (per Mcfe).......................................................................		$	0.07					$	0.06			$	0.07							$	0.10			$	0.06		$	0.08
Gathering and transportation (per Mcfe)......................................................................		$	0.23					$	0.24			$	0.23							$	0.22			$	0.25		$	0.23
Lease operating (per Mcfe).......................................................................		$	0.29					$	0.26			$	0.29							$	0.32			$	0.26		$	0.29

                                                           
(1)    Included in gain (loss) from derivative financial instruments in operating results
(2)    Pro forma for an acquisition which completed on March 5, 2019

                  

Ronald E. Mills
                    VP of Finance and Investor Relations
                    972-668-8834
                    rmills@comstockresources.com