UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                    FORM 10-Q

             [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended December 31, 1998

            [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934
                   For the transition period from to ________


                         Commission file number 1-8038 


                            KEY ENERGY SERVICES, INC.
             (Exact name of registrant as specified in its charter)
 
                               Maryland 04-2648081
                (State or other jurisdiction of (I.R.S. Employer
               incorporation or organization) Identification No.)


             Two Tower Center, 20th Floor, East Brunswick, NJ 08816 
               (Address of principal executive offices) (ZIP Code)

       Registrant's telephone number including area code: (732) 247-4822 






Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes X No






           Common Shares outstanding at February 9, 1999 - 18,293,083





                   Key Energy Services, Inc. and Subsidiaries

                                      INDEX
                                                                                
PART I. Financial Information

Item 1.           Unaudited Consolidated Financial Statements                  3

Item 2.           Management's Discussion and Analysis of
                   Financial Condition and Results of Operations              17


PART  II. Other Information

Item 1.           Legal Proceedings                                           24

Item 2.           Changes in Securities and Use of Proceeds                   24

Item 3.           Defaults Upon Senior Securities                             24

Item 4.           Submission of Matters to a Vote of Security Holders         24

Item 6.           Exhibits and Reports on Form 8-K                            25

Signatures                                                                    27




                   Key Energy Services, Inc. and Subsidiaries
                           Consolidated Balance Sheets
               (in thousands, except share and per share amounts)


                                                                                                          

                                                                                               December 31,     June 30,
                                                                                                   1998           1998
                                                                                                (Unaudited)
- ---------------------------------------------------------------------------------------------------------------------------
ASSETS
  Current Assets:
    Cash                                                                                               $8,181      $25,265
    Accounts receivable, net of allowance for doubtful accounts
       ($3,145 and $2,843 at December 31 and June 30, 1998, respectively)                             115,881       82,406
    Inventories                                                                                        13,576       13,315
    Deferred tax asset                                                                                  1,203        1,203
    Prepaid income taxes                                                                                  540          537
    Prepaid expenses and other current assets                                                           6,001        4,831
- ---------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------
  Total Current Assets                                                                                145,382      127,557
- ---------------------------------------------------------------------------------------------------------------------------
  Property and Equipment:
    Oilfield service equipment                                                                        634,114      400,731
    Oil and gas well drilling equipment                                                                84,873       61,629
    Motor vehicles                                                                                     53,819       19,748
   Oil and gas properties and other related equipment, successful efforts                                           42,638
method                                  43,160
    Furniture and equipment                                                                             5,950        5,333
    Buildings and land                                                                                 34,717       17,458
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                      856,633      547,537
Accumulated depreciation and depletion                                                               (71,506)     (48,385)
- ---------------------------------------------------------------------------------------------------------------------------
Net Property and Equipment                                                                            785,127      499,152
- ---------------------------------------------------------------------------------------------------------------------------
   Goodwill, net of accumulated amortization ($8,288 and $2,264 at                                             
December 31 and June 30, 1998, respectively)                                                          208,811       44,936
    Other assets                                                                                       36,210       26,995
- ---------------------------------------------------------------------------------------------------------------------------
    Total Assets                                                                                   $1,175,530     $698,640
===========================================================================================================================

LIABILITIES AND STOCKHOLDERS' EQUITY                                                                           
  Current Liabilities:
    Accounts payable                                                                                  $20,831      $20,124
    Other accrued liabilities                                                                          25,175       22,239
    Accrued interest                                                                                    4,150        3,818
    Current portion of long-term debt                                                                   9,511        1,848
- ---------------------------------------------------------------------------------------------------------------------------
  Total Current Liabilities                                                                            59,667       48,029
- ---------------------------------------------------------------------------------------------------------------------------
  Long-term debt, less current portion                                                                839,870      397,931
  Non-current accrued expenses                                                                          4,527        4,812
  Deferred tax liability                                                                              126,844       92,940

  Stockholders' equity:
    Common stock, $.10 par value; 100,000,000 shares authorized, 18,709,735                                    
      and 18,684,479 shares issued at December 31 and June 30, 1998, respectively                       1,871        1,868
    Additional paid-in capital                                                                        119,300      119,303
    Treasury stock, at cost; 416,666 shares at December 31 and
        June 30, 1998                                                                                 (9,682)      (9,682)
    Unrealized gain on available-for-sale securities                                                        -        2,346
    Retained earnings                                                                                  33,133       41,093
- ---------------------------------------------------------------------------------------------------------------------------
  Total Stockholders' Equity                                                                          144,622      154,928
- ---------------------------------------------------------------------------------------------------------------------------
  Total Liabilities and Stockholders' Equity                                                       $1,175,530     $698,640
===========================================================================================================================

See the accompanying notes which are an integral part of these unaudited consolidated financial statements.


                   Key Energy Services, Inc. and Subsidiaries
                 Unaudited Consolidated Statements of Operations
                    (in thousands, except per share amounts)



                                                                                                    

                                                           Three months ended                   Six months ended
                                                              December 31,                           December 31,
                                                          1998            1997                  1998      
                                                                                                             1997
- -----------------------------------------------------------------------------------------------------------------------

REVENUES:
   Oilfield services                                       $ 126,446         $94,739           $222,939       $161,805
   Oil and gas well drilling                                  15,234          11,492             32,150         16,747
   Oil and gas                                                 1,837           1,949              3,607          3,801
   Other, net                                                    129           1,493                537          2,719
- -----------------------------------------------------------------------------------------------------------------------
                                                             143,646         109,673            259,233        185,072
- -----------------------------------------------------------------------------------------------------------------------
COSTS AND EXPENSES:
   Oilfield services                                          90,862          65,982            158,267        112,170
   Oil and gas well drilling                                  12,399           8,962             26,019         13,276
   Oil and gas                                                   879             893              1,638          1,696
   Depreciation, depletion and                                                                           
       amortization                                           14,427           7,371             25,130         12,509
   General and administrative                                 14,338          10,370             25,776         18,048
   Interest                                                   18,822           4,248             27,327          9,008
   Corporate restructuring                                     6,699               -              6,699              -
- -----------------------------------------------------------------------------------------------------------------------
                                                             158,426          97,826            270,856        166,707
- -----------------------------------------------------------------------------------------------------------------------
Income/ (loss) before income taxes                          (14,780)          11,847           (11,623)         18,365
Income tax provision                                         (4,983)           4,502            (3,663)          6,909
- -----------------------------------------------------------------------------------------------------------------------
                                                                                                         
NET INCOME/(LOSS)                                          $ (9,797)          $7,345           $(7,960)        $11,456
=======================================================================================================================
                                                                                                         
EARNINGS/(LOSS) PER SHARE :                                                                              
  Basic                                                     $ (0.54)           $0.40           $ (0.44)          $0.71
  Diluted                                                   $ (0.54)           $0.35           $ (0.44)          $0.58
                                                                                                         
=======================================================================================================================
WEIGHTED AVERAGE SHARES OUTSTANDING:                                                                     
  Basic                                                       18,291          18,151             18,283         16,133
  Diluted                                                     18,291          25,854             18,283         22,847
=======================================================================================================================

See the accompanying notes which are an integral part of these unaudited consolidated financial statements.


                   Key Energy Services, Inc. and Subsidiaries
                 Unaudited Consolidated Statements of Cash Flows
                                 (in thousands)


                                                                                                         

                                                                        Three months ended           Six Months Ended
                                                                           December 31,                December 31,
                                                                        1998          1997          1998          1997
- ----------------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income/(loss)                                                      $(9,797)        $7,345      $(7,960)       $11,456
  Adjustments to reconcile income from operations to
    net cash provided (used) by operations:
  Depreciation, depletion and amortization                                 14,427         7,371        25,130        12,509
  Amortization of deferred debt costs                                       1,597           369         2,364           378
  Deferred income taxes                                                   (4,970)         1,177       (3,650)         3,584
  Gain on sale of assets                                                        -             -            47             -
  Other non-cash items                                                      6,490             -         6,692         1,313
  Change in assets and liabilities net of effects
     from the acquisitions:
    (Increase) decrease in accounts receivable                            (8,530)         1,890       (4,053)       (4,334)
    (Increase) decrease in other current assets                               657       (1,742)         1,194         (342)
    Increase (decrease) in accounts payable and accrued expenses         (39,885)       (8,666)      (44,176)       (9,638)
    Increase (decrease) in accrued interest                                 1,254         3,041           332         1,212
    Other assets and liabilities                                            2,130       (3,424)         (139)       (4,717)
- ----------------------------------------------------------------------------------------------------------------------------
  Net cash provided (used) by operating activities                       (36,627)         7,361      (24,219)        11,421
- ----------------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES
  Capital expenditures - Oilfield service operations                      (7,940)      (12,268)      (14,527)      (18,962)
  Capital expenditures - Oil and gas well drilling operations               (427)       (1,315)       (1,446)       (1,654)
  Capital expenditures - Oil and gas operations                           (1,772)       (1,926)       (3,380)       (3,984)
  Proceeds from sale of fixed assets                                           69             -           160             -
  Cash received in acquisitions                                               244             -        27,252         2,903
  Acquisitions - Oilfield service operations                              (2,814)      (29,933)     (275,106)     (137,563)
  Acquisitions - Oil and gas well drilling                                      -       (7,256)             -      (21,866)
  Acquisitions - Oil and gas operations                                         -         (600)             -         (600)
  Acquisitions - Minority interest                                              -             -             -       (3,426)
- ----------------------------------------------------------------------------------------------------------------------------
  Net cash used in investing activities                                  (12,640)      (53,298)     (267,047)     (185,152)
- ----------------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES
  Principal payments on debt                                              (2,492)       (2,229)       (4,205)       (2,547)
  Repayment of long-term debt                                           (140,000)      (19,337)     (140,000)     (216,337)
  Borrowings under line-of-credit                                         160,000        65,000       438,000       199,000
  Purchase of treasury stock                                                    -       (9,682)             -       (5,559)
  Proceeds from long-term commercial paper                                      -        14,000             -       208,500
  Proceeds paid for debt issuance costs                                         -             -      (19,636)             -
  Proceeds from exercise of warrants                                            -            99             -            99
  Proceeds from exercise of stock options                                       -           942             -           942
  Proceeds from other long-term debt                                           23         1,638            23         1,699
- ----------------------------------------------------------------------------------------------------------------------------
  Net cash provided by financing activities                                17,531        50,431       274,182       185,797
- ----------------------------------------------------------------------------------------------------------------------------
  Net increase (decrease) in cash                                        (31,736)         4,494      (17,084)        12,066
  Cash at beginning of period                                              39,917        49,276        25,265        41,704
- ----------------------------------------------------------------------------------------------------------------------------
  Cash at end of period                                                    $8,181       $53,770        $8,181       $53,770
============================================================================================================================

See the accompanying notes which are an integral part of these unaudited consolidated financial statements.



                   Key Energy Services, Inc. and Subsidiaries
            Unaudited Consolidated Statements of Comprehensive Income
                                 (in thousands)



                                                                                                                 
 
                                                                             Three months ended               Six Months Ended
                                                                                December 31,                    December 31,
                                                                            1998            1997             1998            1997
                                                                        --------------- --------------- ---------------- -----------
Net income/(loss)                                                              $(9,797)          $7,345      $ (7,960)       $11,456

Other comprehensive income, net of tax:
  Unrealized gains on available-for-sale securities                                   -               -          1,200             -
                                                                        --------------- --------------- ---------------- -----------

Comprehensive income/(loss), net of tax                                       $ (9,797)         $ 7,345      $ (6,760)       $11,456
                                                                        =============== =============== ================ ===========

See the accompanying notes which are an integral part of these unaudited consolidated financial statements.



                   KEY ENERGY SERVICES, INC. AND SUBSIDIARIES
              Notes to Unaudited Consolidated Financial Statements
                           December 31, 1998 and 1997

1. BASIS OF PRESENTATION

The  consolidated  financial  statements  of  Key  Energy  Services,  Inc.  (the
"Company"  or "Key")  and its  wholly-owned  subsidiaries  for the six month and
three month  periods  ended  December 31, 1998 and 1997 are  unaudited.  Certain
information and footnote  disclosures  normally included in financial statements
prepared in accordance with generally accepted  accounting  principles have been
condensed or omitted in this Form 10-Q pursuant to the rules and  regulations of
the Securities and Exchange  Commission.  However, in the opinion of management,
these interim  financial  statements  include all the necessary  adjustments  to
fairly present the results of the interim  periods  presented.  These  unaudited
interim consolidated financial statements should be read in conjunction with the
audited  financial  statements  included in the Company's  Annual Report on Form
10-K for the fiscal year ended June 30, 1998.  The results of operations for the
six month and three month  periods ended  December 31, 1998 are not  necessarily
indicative of the results of operations for the full fiscal year ending June 30,
1999.

Accounting Changes
Effective July 1, 1998 the Company made certain changes in the estimated  useful
lives of its workover rigs, increasing the lives from 17 years to 25 years. This
change  increased  net income by $775,000  and  $1,525,000  in the three and six
months ended December 31, 1998,  respectively  ($.04 and $.08 per  share-basic).
Had this  change  been made  effective  July 1,  1997,  the  effect  would  have
increased  net income by $306,000 and $705,000 in the three and six months ended
December 31, 1997, respectively ($.02 and $.04 per share-basic). This change was
made to better  reflect the expected  utilization  of these assets over time, to
better  provide  matching of revenues  and  expenses  and to better  reflect the
industry standard in regards to estimated useful lives of workover rigs.

Comprehensive Income
The Company adopted Statement of Financial  Accounting  Standards No. 130 ("SFAS
130") Reporting Comprehensive Income, at the beginning of fiscal year 1999. SFAS
130 establishes standards for reporting and presentation of comprehensive income
and its  components.  SFAS 130  requires  that all items that are required to be
recognized under accounting  standards as components of comprehensive  income be
reported in a financial  statement that is displayed with the same prominence as
other financial  statements.  In accordance with the provisions of SFAS 130, the
Company has presented the  components of  comprehensive  income in its Unaudited
Consolidated Statements of Comprehensive Income.

Reclassifications and Adjustments
Certain  reclassifications  have been made to the  fiscal  year 1998  results to
conform to the fiscal year 1999 presentations.

Amounts  reported  for the six months  ended  December  31, 1998 differ from the
amounts previously  reported on the Company's Quarterly Report on Form 10-Q, for
the six months ended December 31, 1997, due to non-cash adjustments, recorded in
the  forth  quarter  of  fiscal  1998,  associated  with the  conversion  of the
Company's 7% debentures  converted in the first quarter of fiscal year 1998. See
footnote 4 for further discussion on conversion of the 7% debentures.


                   KEY ENERGY SERVICES, INC. AND SUBSIDIARIES
        Notes to Unaudited Consolidated Financial Statements - Continued


Restructuring Charge
During  the three  months  ended  December  31,  1998,  the  Company  recorded a
non-recurring  charge in conjunction with the company-wide  restructuring  plan,
designed to streamline  our  operations  that involves  closing  facilities  and
terminating  employees.  This  charge  includes  severance  payments  and  other
termination  benefits to  terminated  employees,  lease  commitments  related to
closed  facilities  and  environmental  studies  performed on closed leased yard
locations.  The Company  expects to  complete  the plan by June 30, 1999 and has
recorded an aggregate  restructuring charge of $6,699,000,  which is included in
our  Consolidated  Statement of Operations  for the quarter  ended  December 31,
1998.  The major  components of the  restructuring  charge and costs incurred to
date are as follows:
 

                           Restructuring      Costs Incurred      Balance as of
Description (in thousands)   Charge              to Date       December 31, 1998
                           -----------------------------------------------------
Severance/employee costs   $6,231                   $(834)                $5,397
Lease commitments             433                      -                     433
Environmental clean-up         35                      -                      35
                           -------                 -------            ----------
     Total                 $6,699                   $(834)                $5,865
                           =======                 =======            ==========


2. EARNINGS PER SHARE

The following  table sets forth the computation of diluted net income per common
share:

                                    Three Months Ended        Six Months Ended
                                        December 31,             December 31,
                                      (in thousands)             (in thousands)
                                       1998       1997        1998         1997
                                    -------------------       ------------------
Diluted EPS Computation:
Numerator-
Net Income                          $(9,797)   $ 7,345        $(7,960    $11,456
Effect of Dilutive Securities,
Tax Effected:
Interest on Convertible Debt*            -       1,738            -        1,882
                                    ------------------        ------------------
                                    $ (9,797)  $ 9,083        $(7,960)   $13,338
                                    ------------------        ------------------
Denominator-
Weighted Average Common
Shares Outstanding                    18,291    18,151         18,283     16,133
Warrants*                                -          91            -          165
Stock Options*                           -       1,530            -        1,495
7% Convertible Subordinated
Debentures *                             -         472            -        2,096
5% Convertible Subordinated  Notes *     -       5,610            -        2,958
                                     -----------------        ------------------
                                      18,291    25,854         18,283     22,847
                                     -----------------        ------------------

Diluted EPS                          $(0.54)     $0.35        $(0.44)      $0.58

* Net income  effect and share effect  related to Warrants,  Stock  Options,  7%
Convertible  Subordinated  Debentures and 5% Convertible  Subordinated Notes are
omitted as they  produce  anti-dilution  during  the three and six months  ended
December 31, 1998.


3. BUSINESS AND PROPERTY ACQUISITIONS

The Company

The  Company  conducts  its  oil  and  gas  well  service   operations   through
wholly-owned  subsidiaries in all major onshore oil and gas producing regions of
the continental  United States and in Argentina.  The Company conducts  contract
drilling  operations  through  wholly-owned  subsidiaries in several oil and gas
producing regions of the continental  United States and in Argentina and Canada.
The Company also owns and produces oil and natural gas in the Permian  Basin and
the Panhandle of Texas.
 
As of December 31, 1998, the Company owned a fleet of  approximately  1,421 well
service rigs, 1,131 oilfield trucks, and 74 drilling rigs,  including 21 service
rigs, 38 trucks and six drilling  rigs in Argentina  and three  drilling rigs in
Canada.

Acquisitions Completed During the Six Months Ended December 31, 1998

The following  acquisitions  were completed during the six months ended December
31,  1998.  Except as  otherwise  noted,  the results of  operations  from these
acquisitions  are  included  in the  Company's  results  of  operations  for the
applicable  six months  ended  December  31, 1998  (effective  as of the date of
completion of the acquisition unless otherwise noted).  Each of the acquisitions
was accounted for using the purchase  method of accounting.  The purchase prices
specified  below  are  based on cash  paid at  closing  and do not  include  any
post-closing adjustments, if any, paid or to be paid based upon a re-calculation
of the working capital of acquired companies as of the closing dates.

Colorado Well Service Inc.

On July 15,  1998,  the  Company  completed  the  acquisition  of the  assets of
Colorado Well Service, Inc. ("Colorado") for approximately $6.5 million in cash.
These assets  included  seventeen well service rigs and one drilling rig in Utah
and Colorado.

TransTexas Oilfield Service Assets

On August 19, 1998, the Company  completed the  acquisition of certain  oilfield
service assets of TransTexas Gas Corporation  ("TransTexas")  for  approximately
$20.5 million in cash.  The  TransTexas  assets were based in Laredo,  Texas and
included nine well service rigs,  approximately 80 oilfield trucks, 173 frac and
other tanks, and various pieces of equipment, parts and supplies.

Dawson Production Services, Inc.

On September  15, 1998,  Midland  Acquisition  Corp.  ("Midland"),  a New Jersey
corporation  and a  wholly-owned  subsidiary of the Company,  completed its cash
tender offer (the "Tender  Offer") for all  outstanding  shares of common stock,
par value $0.01 per share (the "Dawson Shares"), including the associated common
stock purchase rights, of Dawson Production Services, Inc. ("Dawson") at a price
of $17.50 per share. Midland accepted for payment 10,021,601 Dawson Shares for a
total purchase price of approximately $175.4 million. The acceptance of tendered
Dawson Shares,  together with Dawson Shares  previously owned by Midland and the


Company prior to the  commencement  of the Tender Offer  resulted in Midland and
the Company acquiring  approximately 97.0% of the outstanding Dawson Shares. The
purchase  price for Dawson  Shares  pursuant to the Tender Offer was  determined
through to  arms-length  negotiations  between  the  parties  and was based on a
variety of factors, including,  without limitation, the anticipated earnings and
cash flows of Dawson.

The Tender  Offer was made  pursuant  to an  Agreement  and Plan of Merger  (the
"Merger  Agreement"),  dated as of August 11, 1998,  by and among  Midland,  the
Company and Dawson.  On September 18, 1998,  pursuant to the terms of the Merger
Agreement,  Midland was merged with and into Dawson (the "First  Merger")  under
the laws of the States of New  Jersey and Texas and all Dawson  Shares not owned
by Midland  were  canceled and retired and  converted  into the right to receive
$17.50 in cash.  On  September  21,  1998,  Dawson was merged  with and into the
Company (the "Second Merger") pursuant to the laws of the States of Maryland and
Texas.

The total  consideration paid for the Dawson Shares pursuant to the Tender Offer
and the First Merger was  approximately  $181.7  million.  Including the cost of
Dawson Shares  purchased  during the fourth quarter of fiscal year 1998 and debt
net of cash assumed,  the aggregate  purchase price for Dawson was approximately
$321.3 million.

At the time of the closing,  Dawson owned  approximately  527 well service rigs,
200 oilfield trucks, and 21 production testing units in South Texas and the Gulf
Coast, East Texas and Louisiana, the Permian Basin of West Texas and New Mexico,
the Anadarko Basin of Texas and Oklahoma,  California,  and in the inland waters
of the Gulf of Mexico.

Flint Well Servicing Assets

On September 16, 1998, the Company  completed the  acquisition of  substantially
all of the well  servicing  assets of Flint  Engineering &  Construction  Co., a
subsidiary of Flint Industries,  Inc. ("Flint") for approximately  $11.9 million
in cash.  These assets  included 55 well service rigs and 25 oilfield  trucks in
Texas, Oklahoma, Kansas, Montana and Utah.

Iceberg S.A.

On September 24, 1998,  the Company  completed the  acquisition of the assets of
Iceberg,  S.A.  ("Iceberg") for approximately  $4.3 million in cash. The Iceberg
assets included four well service rigs in Comodoro Rivadavia, Argentina.

HSI Group

On September 24, 1998, the Company  completed the  acquisition of  substantially
all of the operating  assets of Hellums Services II, Inc.,  Superior  Completion
Services,  Inc., South Texas Disposal, Inc. and Elsik II, Inc. ("HSI Group") for
$47.9 million in cash.  These assets included  approximately  80 oilfield trucks
and eight well service rigs in South Texas.

Corunna Drilling

Effective  October 21, 1998,  the Company  completed the  acquisition of Corunna
Drilling for approximately $2.8 million in cash. Corunna operates three drilling
rigs and related equipment in Ontario,  Canada. The operating results of Corunna
are included in the Company's results of operations effective October 21, 1998.

Pro Forma Results of Operations - (unaudited)

The following  unaudited  pro forma results of operations  have been prepared as
though  Dawson  had been  acquired  on July 1, 1997 with  adjustments  to record
specifically   identifiable   decreases   in  direct   costs  and   general  and
administrative  expenses  related to the  termination  of individual  employees.
Dawson is  included  in  financial  results  for all of the three  months  ended
December 31, 1998.
                                    Three months ended       Six months ended
                                     December 31,                December 31,
(Thousands, except per share data)  1998         1997        1998         1997
                                    ------------------       -------------------
Revenues                           $143,646   $165,083       $295,588   $300,339
Net income/(loss)                    (9,797)     4,922        (14,245)     6,718

Basic earnings/(loss) per share    $   (.54)  $    .27       $   (.78)  $    .42

4. LONG-TERM DEBT

At December 31, 1998, major  components of the Company's  long-term debt were as
follows:

(i) PNC Credit Facility

On June 6, 1997,  the Company  entered into an agreement  (the  "Initial  Credit
Agreement")  with  PNC  Bank,  N.A.  ("PNC"),  as  administrative  agent,  and a
syndication  of other  lenders  pursuant  to which the  lenders  provided a $255
million credit facility, consisting of a $120 million seven-year term loan and a
$135 million  five-year  revolver.  The interest rate on the term loan was LIBOR
plus 2.75 percent.  The interest rate on the revolver  varied based on LIBOR and
the level of the Company's indebtedness.  The Initial Credit Agreement contained
certain  restrictive  covenants  and  required  the Company to maintain  certain
financial  ratios. On September 25, 1997, the Company repaid the term loan and a
portion of the then  outstanding  amounts  under the  revolver by  applying  the
proceeds from the initial and second closings of the Company's private placement
of $216 million of 5% Convertible Subordinated Notes (discussed below).

Effective  November 6, 1997,  the Company  entered  into an Amended and Restated
Credit   Agreement   with  PNC  (the   "Amended  PNC  Credit   Agreement"),   as
administrative agent and lender,  pursuant to which PNC agreed to make revolving
credit loans of up to a maximum loan  commitment  of $200  million.  The maximum
commitment under the Amended PNC Credit  Agreement  decreased to $175 million on
November 6, 2000 and to $125  million on November 6, 2001.  The loan  commitment
terminated on November 6, 2002.  Borrowings under the credit facility  consisted
of (i) Eurodollar Loans with interest  currently payable quarterly at LIBOR plus
1.25% subject to adjustment based on certain  financial  ratios,  (ii) Base Rate
Loans with  interest  payable  quarterly at the greater of PNC Prime Rate or the
Federal Funds Effective Rate plus 1/2 %, or (iii) a combination  thereof, at the
Company's option. The Amended PNC Credit Agreement contained certain restrictive
covenants  and  required the Company to maintain  certain  financial  ratios.  A
change  of  control  of the  Company,  as  defined  in the  Amended  PNC  Credit
Agreement,  was an event of  default.  Borrowings  under the  Amended PNC Credit
Agreement were secured by substantially all of the assets of the Company and its
domestic subsidiaries.


Effective  December 3, 1997,  PNC completed the  syndication  of the Amended PNC
Credit  Agreement.  In connection  therewith,  PNC, as  administrative  agent, a
syndication  of lenders and the Company  entered  into a First  Amendment to the
Amended PNC Credit Agreement  providing for, among other things,  an increase in
the maximum commitment to $250 million from $200 million.

In connection with the acquisition of Dawson,  the total  consideration paid for
the  Dawson  Shares  pursuant  to the  Tender  Offer  and the First  Merger  was
approximately  $181.7 million. The Company's source of funds to pay such amount,
certain outstanding debt of Dawson and the Company and related fees and expenses
was (i) a bridge  loan  agreement  in the  amount of  $150,000,000,  dated as of
September 14, 1998,  among the Company,  Lehman Brothers Inc., as Arranger,  and
Lehman  Commercial  Paper Inc., as  Administrative  Agent, and the other lenders
party  thereto (the "Bridge Loan  Agreement").  and (ii) a  $550,000,000  Second
Amended and Restated Credit Agreement,  dated as of June 6, 1997, as amended and
restated  through  September  14, 1998,  among the Company,  PNC Bank,  National
Association,  as Administrative  Agent,  Norwest Bank Texas, N.A., as Collateral
Agent, PNC Capital Markets,  Inc., as Arranger, and the other lenders named from
time  to  time  parties   thereto  (the  "Second  Amended  and  Restated  Credit
Agreement").

On November 19, 1998 and December 29, 1998, the Company and its lenders  entered
into the First and Second  Amendments to the Second Amended and Restated  Credit
Agreement.  These amendments  modified certain  financial  covenants and certain
other terms of the Second Amended and Restated Credit Agreement.

At December 31,  1998,  $150,000,000  in principal  amount under the Bridge Loan
Agreement was outstanding. On January 22, 1999 this amount was replaced with the
private placement of $150,000,000 14% Senior  Subordinated Notes. See discussion
below.

At December 31, 1998, $460,000,000 in principal amount ($150,000,000  classified
as tranche term loan A,  "Tranche A Term Loan" and  $200,000,000  classified as
tranche  term  loan  B,  "Tranche  B  Term  Loan"  and  $110,000,000   revolving
commitments)  was  outstanding  under the Second  Amended  and  Restated  Credit
Agreement. In addition, at December 31, 1998, there was $40,000,000 available in
revolving  commitments  under the Second Amended and Restated Credit  Agreement,
including amounts reserved in connection with outstanding letters of credit.

The Tranche A Term Loan requires  interest  payable  monthly at LIBOR plus 3.00%
and matures in sixteen consecutive  quarterly  installments  commencing December
14, 1999. Quarterly  installment amounts are equal to the applicable  percentage
for a particular quarter multiplied by the unamortized  principal amount: 4% for
installments 1 - 4, 6% for installments 5 - 8, 7% for installments 9 - 12 and 8%
for installments 13 - 16. Tranche B Term Loan requires  interest payable monthly
at LIBOR plus 3.75% and matures in nineteen consecutive  quarterly  installments
commencing  December 14, 1999.  Quarterly  installment  amounts are equal to the
applicable  percentage for a particular  quarter  multiplied by the  unamortized
principal  amount:  0.25% for  installments 1 - 16, 24% for installments 17 - 18
and 48% for the final 19th installment.


The revolving  commitment requires interest payable monthly at LIBOR plus 3% and
matures September 14, 2003.

In connection with the Bridge Loan Agreement and the Second Amended and Restated
Credit  Agreement  referred to above,  the  Company  incurred  various  fees and
associated expenses of approximately $6,500,000 and $13,136,000, respectively.

In addition,  the Company,  its  subsidiaries  and U.S.  Trust Company of Texas,
N.A.,  trustee  ("U.S.  Trust"),  entered into a  Supplemental  Indenture  dated
September 21, 1998 (the "Supplemental Indenture"), pursuant to which the Company
assumed the  obligations  of Dawson under the Indenture  dated February 20, 1997
(the "Dawson  Indenture")  between Dawson and U.S. Trust.  Most of the Company's
subsidiaries  guaranteed those  obligations and the senior notes ("Dawson Senior
Notes") issued pursuant to the Dawson Indenture were equally and ratably secured
with the obligations under the Second Amended and Restated Credit Agreement.  On
November  17,  1998 the  Company  completed  a cash  tender  offer  to  purchase
outstanding  notes at 101% of the aggregate  principal  amount of the notes, the
source of funds which were borrowed under the Second Amended and Restated Credit
Agreement.  Under the tender  offer,  $138,594,000  in  principal  amount of the
Dawson  Senior  Notes was  redeemed  and a premium of  $1,386,000  was paid.  In
addition, accrued interest of $4,078,000 was paid at redemption.

At December 31, 1998,  $1,406,000  principal  amount of the Dawson  Senior Notes
remained outstanding. Interest on the Dawson Senior Notes is payable on February
1 and August 1 of each year.

Additionally,  the Company had outstanding letters of credit of $2,612,000 as of
December 31 and June 30, 1998 related to its workers compensation insurance. The
Company is contractually restricted from paying dividends under the terms of the
Bridge Loan Agreement and the Second Amended and Restated Credit Agreement.

(ii) 14% Senior Subordinated Notes

On January 22, 1999 the Company  completed  the private  placement of units (the
"Units")  consisting of $150,000,000 of 14% Senior  Subordinated  Notes due 2009
("Senior  Subordinated Notes") and 150,000 warrants to purchase 2,032,565 shares
of common stock (the  "Warrants").  The placement  was made as private  offering
pursuant to Rule 144A and Regulation S under the  Securities  Act of 1933.  Each
warrant  entitles the holder thereof to purchase  13.5504 shares of common stock
at an exercise price of $4.88125.  On January 22, 1999 the value of the warrants
was $7.4 million, using the Black-Sholes pricing model.

Before January 15, 2002,  the Company may redeem 35% of the aggregate  principal
amount of Senior  Subordinated Notes, during the first 36 months at a redemption
price of 114% of the principal  amount,  plus accrued unpaid interest,  with net
cash proceeds of one or more equity offerings. On or after January 15, 2004, the
Company  may  redeem  all  or a part  of  the  Senior  Subordinated  Notes  at a
redemption price of 107% of the principal amount,  plus accrued unpaid interest,
declining ratably thereafter on an annual basis.


In the event of a change in control of the Company,  as defined in the indenture
under which the Senior Subordinated Notes were issued, the Company must commence
within 10 business days an offer to each holder of Senior Subordinated Notes and
such holders will have the right, at the holder's option, to require the Company
to repurchase all or any part of the holder's  Senior  Subordinated  Notes, at a
price equal to 101% of the principal  amount thereof,  together with accrued and
unpaid interest thereon.

Net  proceeds  from the private  placement of the Senior  Subordinated  Notes in
addition to cash on hand were used to repay all  outstanding  balances under the
Company's Bridge Loan Agreement (see above). Interest on the Senior Subordinated
Notes is payable on  January  15 and July 15 of each  year,  beginning  July 15,
1999.

(iii) 5% Convertible Subordinated Notes

On September 25, 1997, the Company  completed an initial  closing of its private
placement of $200  million of 5%  Convertible  Subordinated  Notes due 2004 (the
"Notes").  On October 7, 1997,  the Company  completed  a second  closing of its
private placement of an additional $16 million of Notes pursuant to the exercise
of the remaining  portion of the  over-allotment  option  granted to the initial
purchasers of Notes. The placements were made as private  offerings  pursuant to
Rule 144A and  Regulation  S under  the  Securities  Act of 1933.  The Notes are
subordinate  to the  Company's  senior  indebtedness,  which,  as defined in the
indenture under which the Notes were issued,  includes the borrowings  under the
Second Amended and Restated Credit Agreement. The Notes are convertible,  at the
holder's option, into shares of Common Stock at a conversion price of $38.50 per
share, subject to certain adjustments.

The Notes are  redeemable,  at the Company's  option,  on or after September 15,
2000, in whole or part,  together with accrued and unpaid interest.  The initial
redemption  price is  102.86%  for the year  beginning  September  15,  2000 and
declines ratably thereafter on an annual basis.

In the event of a change in control of the Company,  as defined in the indenture
under which the Notes were issued,  each holder of Notes will have the right, at
the holder's option, to require the Company to repurchase all or any part of the
holder's  Notes,  within 60 days of such event,  at a price equal to 100% of the
principal amount thereof, together with accrued and unpaid interest thereon.

Proceeds  from the  placement  of the Notes were used to repay then  outstanding
balances  under  the  Company's  credit   facilities.   At  December  31,  1998,
$216,000,000  principal amount of the Notes remain outstanding.  Interest on the
Notes is payable on March 15 and September 15.  Interest of  approximately  $5.4
million was paid on September 15, 1998.


(iv) 7% Convertible Subordinated Debentures

In July 1996,  the  Company  completed  a  $52,000,000  private  offering  of 7%
Convertible Subordinated Debentures due 2003 (the "Debentures") pursuant to Rule
144A under the Securities Act of 1933, as amended (the  "Securities  Act").  The
Debentures  are  subordinate  to the  Company's  senior  indebtedness,  which as
defined in the indenture  pursuant to which the Debentures  were issued includes
the borrowings under the Second Amended and Restated Credit Agreement.


The Debentures are convertible,  at any time prior to maturity,  at the holders'
option,  into shares of Common Stock at a  conversion  price of $9.75 per share,
subject to certain adjustments. In addition, Debenture holders who convert prior
to July 1, 1999 will be entitled to receive a payment,  in cash or Common  Stock
(at the  Company's  option),  generally  equal to 50% of the interest  otherwise
payable from the date of conversion through July 1, 1999.

The Debentures are  redeemable,  at the option of the Company,  on or after July
15,  1999,  at a  redemption  price  of  104%,  decreasing  1% per  year on each
anniversary date thereafter. In the event of a change in control of the Company,
as defined in the indenture under which the Debentures were issued,  each holder
of  Debentures  will have the right,  at the  holder's  option,  to require  the
Company to repurchase all or any part of the holder's  Debentures within 60 days
of such event at a price equal to 100% of the principal amount thereof, together
with accrued and unpaid interest thereon.
 
As of December 31, 1998,  $47,400,000 in principal  amount of the Debentures had
been  converted  into  4,861,538  shares  of common  stock at the  option of the
holders.  An additional 165,423 shares of common stock were issued  representing
50% of the interest  otherwise payable from the date of conversion  through July
1,  1999 and an  additional  35,408  shares of common  stock  were  issued as an
inducement  to  convert.   The  additional   165,423  shares  of  common  stock,
representing 50% of the interest  otherwise  payable from the date of conversion
through July 1, 1999,  are included in equity.  The fair value of the additional
35,408  shares of common stock issued as  inducement to convert was $710,186 and
is recorded as  interest  expense in the  unaudited  consolidated  statement  of
operations  for the six  months  ended  December  31,  1997.  In  addition,  the
proportional  amount of  unamortized  debt issuance  costs  associated  with the
converted  Debentures was charged to additional  paid-in  capital at the time of
conversion.

At December 31, 1998,  $4,600,000  principal  amount of the Debentures  remained
outstanding.  Interest on the  Debentures  is payable on January 1 and July 1 of
each year. Interest of approximately $172,500 was paid on July 1, 1998.

(v) Other Notes Payable

At December 31, 1998, other notes payable consisted  primarily of capital leases
for automotive  equipment and equipment  leases with varying  interest rates and
principal and interest payments.

5. RECENTLY ISSUED ACCOUNTING STANDARDS

Statement of Financial Accounting Standards No. 131 - Disclosures about Segments
of an Enterprise and Related Information


Statement of Financial  Accounting  Standards No. 131 ("SFAS 131") - Disclosures
about  Segments of an  Enterprise  and Related  Information,  which  establishes
standards for reporting information about operating segments in annual financial
statements and requires selected information about operating segments in interim
financial  reports issued to shareholders.  SFAS 131 also establishes  standards
for related  disclosure about products and services,  geographic areas and major
customers.  SFAS 131 is effective for financial statements for periods beginning
after  December  15,  1997.  SFAS 131 need not be applied  to interim  financial
statements  in  the  initial  year  of  its  application.  However,  comparative
information  for interim  periods in the initial  year of  application  is to be
reported in the financial  statements for interim  periods in the second year of
application.  The Company will adopt SFAS 131 for the fiscal year ended June 30,
1999.  The Company does not expect SFAS 131 to  materially  affect the Company's
reporting practices.


6. COMMITMENTS AND CONTINGENCIES

Various suits and claims arising in the ordinary  course of business are pending
against the Company.  Management does not believe that the disposition of any of
these  items  will  result in a  material  adverse  impact  to the  consolidated
financial position of the Company.


ITEM 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

The following  discussion and analysis  should be read in  conjunction  with the
audited consolidated  financial statements and the notes thereto included in the
Company's Annual Report on Form 10-K for the year ended June 30, 1998.

Current and Subsequent Events

During the six months  ended  December  31,  1998,  the  Company  completed  the
acquisition of the following well  servicing,  trucking,  drilling and ancillary
equipment companies and businesses:

                  Colorado Well Service, Inc.
                  Oilfield service assets of TransTexas Gas Corporation
                  Dawson Production Services, Inc.
                  Well servicing assets of Flint Engineering & Construction Co.
                  Iceberg, S.A.
                  HSI Group
                  Corrunna Drilling
 
These  acquisitions  (which are more fully  described in Note 3 to the unaudited
consolidated  financial  statements) involve approximately 620 well service rigs
(including  four well service rigs in  Argentina),  385 trucks and four drilling
rigs. The total purchase price of these  acquisitions was  approximately  $415.4
million including debt, net of cash assumed.

As of February 12, 1999, the Company owned a fleet of  approximately  1,421 well
service rigs, 1,131 oilfield trucks, and 74 drilling rigs,  including 21 service
rigs, 38 trucks and six drilling  rigs in Argentina  and three  drilling rigs in
Canada.  Management  believes that the Company's well servicing rig and oilfield
truck fleets are the largest onshore fleets in the world.  The Company  operates
in all major onshore oil and gas  producing  regions of the  continental  United
States and provides a full range of drilling, completion,  maintenance, workover
and plugging and abandonment services for the oil and gas industry.

Impact of Lower Crude Oil Prices

As the  result of the  prolonged  period of  historically  low oil  prices,  the
Company's  drilling,   completion  and  workover  activity  has  been  adversely
affected.  Equipment utilization for drilling,  completion and workover activity
has  continued to decline  markedly  throughout  the last three months of fiscal
1998 and the first six months of fiscal  1999.  The  demand for these  services,
which generate  higher margins than  maintenance  services,  will continue to be
adversely  affected until oil prices  stabilized and/or  substantially  increase
from their currently depressed levels.
 
Growth Strategy

Historically,  the domestic well servicing  industry has been highly fragmented,
characterized  by a large  number  of  smaller  companies  which  have  competed
effectively  on a local  basis in terms of pricing  and the  quality of services
offered.  In recent  years,  however,  many  major and  independent  oil and gas
companies have placed increasing  emphasis not only on pricing,  but also on the
safety  records and quality  management  systems of, and the breadth of services
offered by, their vendors,  including well  servicing  contractors.  This market
environment,  which requires  significant  expenditures by smaller  companies to
meet these  increasingly  rigorous  standards,  has  forced  many  smaller  well
servicing companies to sell their operations to larger competitors. As a result,
the  industry  has  seen  high  levels  of  consolidation  among  the  competing
contractors.


Over the past three years, the Company has been the leading  consolidator of the
well  servicing  industry,  completing  in  excess  of 50  acquisitions  of well
servicing and drilling  operations through December 31, 1998. This consolidation
has led to reduced fragmentation in the market and a more predictable demand for
well  services for the Company and its  competitors.  The  Company's  management
structure is  decentralized,  which allows for rapid integration of acquisitions
and the retention of strong local identities of many of the acquired businesses.

As a result of the Company's recent growth through acquisitions, the Company has
developed a strategy to:

1.   Maximize operating efficiencies by focusing on reducing costs;

2.   Fully   integrate    acquisitions   into   the   Company's    decentralized
     organizational structure and thereby attempt to maximize operating margins;

3.   Expand business lines and services offered by the Company in existing areas
     of operations; and

4.   Extend the geographic  scope and operating  environments  for the Company's
     operations.

If the current decline in the oil prices  persists for a protracted  period or a
recovery in such prices remains  uncertain,  the Company may curtail or halt its
growth strategy until such time as prices reach more favorable ranges.

RESULTS OF OPERATIONS

The following  discussion provides information to assist in the understanding of
the Company's financial  condition and results of operations.  It should be read
in conjunction with the unaudited  consolidated financial statements and related
notes thereto appearing elsewhere in this report.


QUARTER ENDED DECEMBER 31, 1998 VERSUS THE QUARTER ENDED DECEMBER 31, 1997

Net Income

For the quarter  ended  December  31, 1998,  the Company  reported a net loss of
$9,797,000  ($(.54) per share - basic) as  compared to net income of  $7,345,000
($.40 per share - basic) for the quarter ended December 31, 1997, representing a
decrease of  $17,142,000,  or 233% (235%  decrease in basic earnings per share).
One factor causing this decline is the Company's  restructuring  charge recorded
in the quarter ended  December 31, 1998 of $4,354,000  (tax  effected) or $(.24)
per share - basic. Not including this non-recurring charge, the Company reported
a net loss of $5,443,000 ($(.30) per share - basic). This one time non-recurring
charge  coupled  with  the  Company's  decrease  in  service  and  drilling  rig
utilization rates has caused the decline in net income.


Revenues

The Company's  total  revenues for the quarter ended December 31, 1998 increased
by $33,973,000,  or 31%, to $143,646,000  compared to $109,673,000  reported for
the quarter ended December 31, 1997. The increase is primarily  attributable  to
the Company's  acquisitions of oilfield  service and drilling rig companies over
the past twelve months, offset by the Company's decrease in service and drilling
rig utilization rates.
 
Oilfield  service  revenues for the quarter ended December 31, 1998 increased by
$31,707,000,  or 34%, to $126,446,000  compared to $94,739,000  reported for the
quarter ended December 31, 1997. The increase is primarily  attributable  to the
Company's  acquisitions  of  oilfield  service  companies  over the past  twelve
months,  offset by the Company's  decrease in oilfield  service rig  utilization
rates.

Drilling  revenues  for  the  quarter  ended  December  31,  1998  increased  by
$3,742,000,  or 33%, to  $15,234,000  compared to  $11,492,000  reported for the
quarter ended December 31, 1997. The increase is primarily  attributable  to the
Company's  drilling rig acquisitions over the past twelve months,  offset by the
Company's decrease in drilling rig utilization rates.

Costs and Expenses and Operating Margins

The Company's  total costs and expenses for the quarter ended  December 31, 1998
increased  by  $60,600,000,  or 62%, to  $158,426,000  compared  to  $97,826,000
reported  for the quarter  ended  December  31,  1997.  The increase is directly
attributable  to  increased  operating  costs and expenses  associated  with the
Company's acquisitions over the past twelve months.

Oilfield  service  expenses for the quarter ended December 31, 1998 increased by
$24,880,000,  or 38%, to $90,862,000  compared to  $65,982,000  reported for the
quarter ended December 31, 1997.  Oilfield service margins (revenues less direct
costs and  expenses)  increased  for the  quarter  ended  December  31,  1998 by
$6,827,000, or 24%, to $35,584,000 compared to $28,757,000 for the quarter ended
December 31, 1997.  Oilfield service margins as a percentage of oilfield service
revenue  for the  quarters  ended  December  31,  1998 and 1997 was 28% and 30%,
respectively.  In addition,  the Company has  continued to expand its  services,
offering  higher margin  ancillary  services and equipment  such as well fishing
tools, blow-out preventers and frac tanks.

The  Company's  contract  drilling  costs and  expenses  for the  quarter  ended
December 31, 1998 increased by $6,790,000,  or 103%, to $13,380,000  compared to
$6,590,000 for the quarter ended December 31, 1997.  Oilfield  drilling  margins
for the Company's drilling operations during the quarter ended December 31, 1998
increased by $305,000,  or 12%, to  $2,835,000  compared to  $2,530,000  for the
quarter ended  December 31, 1997.  Oilfield  drilling  margin as a percentage of
oilfield  drilling revenue for the quarters ended December 31, 1998 and 1997 was
19% and 22%, respectively. Decreases in oilfield margins are attributable to the
decreases in onshore drilling due to the lower crude oil and natural gas prices.

General and  administrative  expenses  for the quarter  ended  December 31, 1998
increased by $3,968,000,  or 38%, to $14,338,000 compared to $10,370,000 for the
quarter ended December 31, 1997. The increase was primarily  attributable to the
Company's recent acquisitions and expanded services.  General and administrative
expenses as a percentage  of total revenue for the quarters  ended  December 31,
1997 and 1998 was 10% for each period.

Depreciation,  depletion and amortization expense for the quarter ended December
31, 1998 increased by $7,056,000,  or 96%, to $14,427,000 compared to $7,371,000
for the quarter ended December 31, 1997. The increase is directly related to the
increase in property and equipment and intangible assets of the Company over the
past twelve months as a result of its acquisitions.


Interest   expense  for  the  quarter  ended  December  31,  1998  increased  by
$14,574,000,  or 343%, to  $18,822,000  compared to  $4,248,000  for the quarter
ended  December 31, 1997.  The  increase was  primarily  the result of increased
indebtedness used to finance the Company's acquisition program.

Income tax  expense  for the  quarter  ended  December  31,  1998  decreased  by
$9,485,000,  or 211%, to  ($4,983,000)  compared to  $4,502,000  for the quarter
ended  December 31, 1997.  The effective tax rate for the quarter ended December
31, 1998 as compared to the quarter ended December 31, 1997 has decreased due to
the loss  generated in the quarter ended December 31, 1998. The Company does not
expect to have to pay any income tax provision  because of the  availability  of
accelerated tax depreciation, drilling tax credits, and tax loss carry-forwards.

Cash Flows

Net cash provided by operating  activities  for the quarter  ended  December 31,
1998 decreased by $(43,988,000) or 598%, to $(36,627,000) compared to $7,361,000
provided for the quarter  ended  December  31,  1997.  The decrease is primarily
attributable to an decreased service and drilling  operating margin, and service
and drilling utilization rates.

Net cash used in investing  activities  for the quarter ended  December 31, 1998
decreased by $40,658,000,  or 76%, to $12,640,000  compared to $53,298,000  used
for the quarter ended December 31, 1997.  This decrease is primarily  related to
the decline in acquisitions  the Company has made in this quarter as compared to
the past twelve months.

Net cash provided by financing  activities  for the quarter  ended  December 31,
1998 decreased by  $32,900,000  or 65%, to  $17,531,000  compared to $50,431,000
provided  during the quarter ended  December 31, 1997. The decrease is primarily
the result of  decreased  borrowings  of long-term  debt,  due to the decline in
acquisitions the Company has made in this quarter as compared to the past twelve
months.

SIX MONTHS ENDED DECEMBER 31, 1998 VERSUS THE SIX MONTHS ENDED DECEMBER 31, 1997

Net Income

For the six months ended December 31, 1998,  the Company  reported a net loss of
$7,960,000  ($(.44) per share - basic) as compared to net income of  $11,456,000
($.71  per  share  -  basic)  for  the  six  months  ended  December  31,  1997,
representing a decrease of $19,416,000, or 170% (162% decrease in basic earnings
per share).  One factor  causing  this  decline is the  Company's  restructuring
charge  recorded in the quarter  ended  December  31,  1998 of  $4,354,000  (tax
effected) or $(.24) per share - basic. Not including this non-recurring  charge,
the Company reported a net loss of $3,606,000  ($(.20) per share - basic).  This
one time non-recurring charge coupled with the Company's decrease in service and
drilling rig utilization rates has caused the decline in net income.

Revenues

The  Company's  total  revenues  for the six  months  ended  December  31,  1998
increased  by  $74,161,000,  or 40%, to  $259,233,000  compared to  $185,072,000
reported for the six months ended  December 31, 1997.  The increase is primarily
attributable to the Company's  acquisitions of oilfield service and drilling rig
companies  over the past  twelve  months,  offset by the  Company's  decrease in
service and drilling rig utilization rates.


Oilfield  service  revenues for the six months ended December 31, 1998 increased
by $61,134,000,  or 38%, to $222,939,000  compared to $161,805,000  reported for
the six months ended December 31, 1997.  The increase is primarily  attributable
to the Company's acquisitions of oilfield service companies over the past twelve
months,  offset by the Company's  decrease in oilfield  service rig  utilization
rates.

Drilling  revenues  for the six months  ended  December  31, 1998  increased  by
$15,403,000,  or 92%, to $32,150,000  compared to $16,747,000  reported for the
six months ended  December 31, 1997. The increase is primarily  attributable  to
the Company's  drilling rig acquisitions over the past twelve months,  offset by
the Company's decrease in drilling rig utilization rates.

Costs and Expenses and Operating Margins
 
The  Company's  total costs and expenses  for the six months ended  December 31,
1998 increased by $104,149,000, or 62%, to $270,856,000 compared to $166,707,000
reported  for the six months ended  December 31, 1997.  The increase is directly
attributable  to  increased  operating  costs and expenses  associated  with the
Company's acquisitions over the past twelve months.

Oilfield  service  expenses for the six months ended December 31, 1998 increased
by $46,097,000,  or 41%, to $158,267,000  compared to $112,170,000  reported for
the six months ended December 31, 1997.  Oilfield service margins (revenues less
direct costs and expenses)  increased for the six months ended December 31, 1998
by  $15,037,000,  or 30%, to  $64,672,000  compared to  $49,635,000  for the six
months ended  December 31, 1997.  Oilfield  service  margins as a percentage  of
oilfield service revenue for the six months ended December 31, 1998 and 1997 was
29% and 31%, respectively.  In addition, the Company has continued to expand its
services,  offering higher margin ancillary  services and equipment such as well
fishing tools, blow-out preventers and frac tanks.

Drilling costs and expenses for the six months ended March 31, 1998 increased by
$12,743,000,  or 96%, to $26,019,000  compared to $13,276,000 for the six months
ended December 31, 1997.  Drilling  margins during the six months ended December
31, 1998 increased by $2,660,000,  or 77%, to $6,131,000  compared to $3,471,000
for the six months  ended  December  31,  1997.  Oilfield  drilling  margin as a
percentage of oilfield  drilling  revenue for the six months ended  December 31,
1998 and 1997 was 19% and 21%,  respectively.  Decreases in oilfield margins are
attributable to the decreases in onshore drilling due to the lower crude oil and
natural gas prices.

There was no significant change in oil and gas production costs and expenses for
nine months  ended March 31, 1998 as compared to the nine months ended March 31,
1997.

General and  administrative  expenses for the six months ended December 31, 1998
increased by $7,728,000,  or 43%, to $25,776,000 compared to $18,048,000 for six
months ended December 31, 1997. The increase was primarily  attributable  to the
Company's recent acquisitions and expanded services.  General and administrative
expenses as a percentage of total revenues for the six months ended December 31,
1998 and 1997 were both 10%.

Depreciation,  depletion  and  amortization  expense  for the six  months  ended
December 31, 1998 increased by $12,621,000,  or 101%, to $25,130,000 compared to
$12,509,000  for six months ended  December  31, 1997.  The increase is directly
related to the increase in property and equipment  and  long-term  debt issuance
costs incurred by the Company over the past eighteen months in conjunction  with
its acquisitions.


Interest  expense  for the six months  ended  December  31,  1998  increased  by
$18,319,000,  or 203%, to $27,327,000  compared to $9,008,000 for the six months
ended  December 31, 1997.  The  increase was  primarily  the result of increased
indebtedness as a result of the Company's acquisitions.

Income tax expense for the six months  ended  December  31,  1998  decreased  by
$10,572,000,  or 153%, to ($3,663,000) compared to $6,909,000 for the six months
ended  December 31, 1997.  The effective tax rate for the quarter ended December
31, 1998 as compared to the quarter ended December 31, 1997 has decreased due to
the loss  generated in the six months ended  December 31, 1998. The Company does
not expect to have to pay any income tax provision  because of the  availability
of  accelerated   tax   depreciation,   drilling  tax  credits,   and  tax  loss
carry-forwards.

Cash Flows

Net cash provided by operating  activities for the six months ended December 31,
1998 decreased by $35,640,000 or 312%, to $(24,219,000)  compared to $11,421,000
for six months ended December 31, 1997.  The decrease is primarily  attributable
to a decreased service and drilling  operating margin,  and service and drilling
utilization rates.

Net cash used in investing activities for the six months ended December 31, 1998
increased by $81,895,000,  or 44%, to $267,047,000 compared to $185,152,000 used
for the six months ended December 31, 1997.  This increase is primarily  related
to the Company's recent acquisitions.

Net cash provided by financing  activities for the six months ended December 31,
1998 increased by $88,385,000,  or 48%, to $274,182,000 compared to $185,797,000
provided  during the six  months  ended  December  31,  1997.  The  increase  is
primarily  the  result  of the  proceeds  from  long-term  debt  (see  Note 3 to
consolidated financial statements), partially offset by the repayment of debt.

LIQUIDITY, CAPITAL COMMITMENTS AND CAPITAL RESOURCES

At December  31, 1998,  the Company had cash of $8.2  million  compared to $25.3
million at June 30, 1998 and $53.8 million at December 31, 1997. At December 31,
1998, the Company had working capital of $92.2 million compared to $79.5 million
at June 30, 1998 and $99.1 million at December 31, 1997.

For fiscal 1999, the Company has projected  approximately $26 million of capital
expenditures for improvements of existing service and drilling rig machinery and
equipment,  a decrease of  approximately  $26.1  million from the $52.1  million
expended  during  fiscal  1998.  The Company  expects to finance  these  capital
expenditures   through  internally   generated  operating  cash  flows.  Capital
expenditures  for service and drilling rig improvements for the six months ended
December 31, 1998 and 1997 were $16.0 million and $20.6 million, respectively.

The Company has projected approximately $2.0 million of capital expenditures for
oil and gas exploration for fiscal 1999 as compared to $7.8 million expended for
fiscal 1998.  Financing of these costs is expected to come from  operations  and
available  credit  facilities.  For the six months  ended  December 31, 1998 and
1997, the Company expended $3.4 million and $4.0 million, respectively.


The Company's  primary capital resources are net cash provided by operations and
proceeds from certain long-term debt facilities.

Year 2000 Issue

The Company is currently  implementing a new integrated  management  information
system  along  with  updated  hardware  that will  replace  most of our  current
systems. The implementation of the new management information system, which will
be year  2000  compliant  for our  systems  as well as for those of our past and
future  acquisitions,  began  July  1998 and is  scheduled  to be  substantially
completed by June 1999. The new management  information systems do not currently
cover  the  Company's  Argentine  operations,   but  Argentine  operations  have
established  a  separate  system,  which is year  2000  compliant,  that will be
implemented in late 1999.

The  Company  has  not  yet  developed  a  plan  to  formally  communicate  with
significant   suppliers  and  customers  to  determine  if  those  parties  have
appropriate  plans to remedy year 2000 issues when their systems  interface with
the Company's  systems or may otherwise have an impact  operations.  The Company
does not  anticipate  that  this  will have a  material  impact  on  operations.
However,  there can be no assurance that the systems of other companies on which
the  Company  rely will be timely  converted,  or that  failure to  successfully
convert  by  another  company,  or  conversion  that is  incompatible  with  the
Company's systems, would not have an impact on operations. The Company currently
does not have a contingency  plan to cover any unforeseen  problems  encountered
that  relate to the year 2000,  but intends to produce one before the end of the
current fiscal year.

The  cost of the new  management  information  system,  (a  large  part of which
management  expects  will be  capitalized)  is not  expected  to have a material
impact on the  Company's  business,  operations  or results  thereof,  financial
condition,  liquidity or capital resources. Although the Company is not aware of
any material  operational issues or costs associated with preparing its internal
systems for the year 2000,  there can be no  assurance  that there will not be a
delay  in,  or  increased  costs  associated  with,  the  implementation  of the
necessary systems and changes to address the year 2000.

If the Company is unable to  adequately  address the year 2000 issue in a timely
manner,  the  worst  case  scenario  would  be that  the  Company  could  suffer
significant  computer  downtime,  and billings,  payments and collections  would
revert to manual  accounting  records.  In addition,  the inability of principal
suppliers and major  customers to be year 2000 compliant  could result in delays
in  product   deliveries  from  those  suppliers  and  collections  of  accounts
receivable.



PART II - OTHER INFORMATION

Item 1. Legal Proceedings.
        None.

Item 2. Changes in Securities and Use of Proceeds.
        None

Item 3. Defaults Upon Senior Securities.
        None.
 
Item 4. Submission of Matters to a Vote of Security Holders.

On December 8, 1998,  a meeting of the holders of Common Stock was held to elect
the Company's Board of Directors and to vote on certain other matters.  Only the
holders of record as of the close of business  on November 3, 1998 (the  "Record
Date")  were  entitled  to  notice  of and to  vote  at the  meeting  and at any
adjournment  thereof.  On the  Record  Date,  the  outstanding  number of shares
entitled to vote consisted of 18,293,055 share of Common Stock. The stockholders
took the following actions at the meeting:

1.   Elected the following six Directors, with the votes indicated opposite each
     director's name:
                                                         For            Against
                  Francis D. John                    15,211,712        116,461
                  Kevin P. Collins                   15,202,240        125,933
                  William Manly                      15,211,587        116,586
                  W. Phillip Marcum                  15,202,242        125,931
                  David J. Breazzano                 15,211,309        116,864
                  Morton Wolkowitz                   15,202,215        125,958


2.   Ratified a proposal to amend the Company's Amended and Restated Articles of
     Incorporation  to change the name of the Company to "Key  Energy  Services,
     Inc.".  The  vote  was  15,215,840  for and  71,365  against,  with  40,968
     abstentions and broker non-votes.

3.   Approved  the  adoption  of  the  Key  Energy  Services,  Inc.  Performance
     Compensation  Plan. The vote was 14,407,890 for and 822,212  against,  with
     98,071 abstentions and broker non-votes.

 
 Item 6.  Exhibits and Reports on Form 8-K.

(a)      The following exhibits are filed as a part of the Form 10-Q

Number    Description

 
3(a) Articles of Amendment to the Amended and Restated Articles of Incorporation
     of the Company  (filed as Exhibit A to the  Definitive  Proxy  Statement on
     Schedule 14A filed by the Company on November 17, 1998, File No. 001-8038)

10(a)Consulting Agreement,  dated as of October 7, 1998, by and among Key Energy
     Group, Inc. and Michael E. Little.

10(b)Employment  Agreement,  dated  November 13, 1998, by and between Key Energy
     Group, Inc. and James J. Byerlotzer.

10(c)Non-Compete  Agreement,  dated November 13, 1998, by and between Key Energy
     Group, Inc. and James J. Byerlotzer.

10(d)Employment  Agreement,  dated  October 20, 1998,  by and between Key Energy
     Group, Inc. and Joseph B. Eustace.

10(e)Non-Compete  Agreement,  dated  October 20, 1998, by and between Key Energy
     Group, Inc. and Joseph B. Eustace.

10(f)Consulting  Agreement,  dated as of  November  12,  1998,  by and among key
     Energy Group, Inc. and C. Ron Laidley.

10(g) Key Energy Group, Inc. Performance Compensation Plan.

10(h)Second  Amendment,  dated as of December 29, 1998 to the Second Amended and
     Restated  Credit  Agreement,  dated  as of June 6,  1997,  as  amended  and
     restated  through  September 14, 1998 and as amended by the First Amendment
     dated as of November 19, 1998.

10(i)Second  Amendment,  dated as of December 29, 1998 to the Second Amended and
     Restated  Credit  Agreement,  dated  as of June 6,  1997,  as  amended  and
     restated  through  September 14, 1998 and as amended by the First Amendment
     dated as of November 19, 1998.

10(j)Stock  Purchase  Agreement  among  3022481  Nova Scotia  Company and Donald
     Bowling,  Howard  Bowling,   Ronald  Bowling,   Corunna  Petroleum  Limited
     effective October 22, 1998.


- --------------------------------------------------------------------------------
* Filed as  Exhibits  to the  Company's  Quarterly  Report  on Form 10-Q for the
quarter ended September 30, 1998. File No. 001-08038


27(a) Statement - Financial Data Schedule

(b) The  following  current  reports on Form 8-K were filed  during the  quarter
ended December 31, 1998:

(i)  An  Amendment  to the Form 8-K filed on  September  28,  1998 to report the
     Company's  acquisition  of Dawson  Production  Services,  Inc. was filed on
     October  28,  1998 to include  certain  financial  information  relating to
     Dawson and the Company

(ii) a Form  8-K was  filed  on  December  21,  1998  to  report  the  Company's
     restructuring plan and to report that the Stockholders' ratified a proposal
     to change the name of the Company to "Key Energy Services, Inc."; and



                                   SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.
 
                                                KEY ENERGY SERVICES,INC.
                                                       (Registrant)



                               By /s/ Francis D. John                
Dated: February 16, 1998       President and Chief Executive Officer

                               By /s/ Stephen E. McGregor      
Dated: February 16, 1998       Executive Vice President, Chief Financial Officer
                                and Treasurer
 
                               By /s/ Danny R. Evatt________
Dated: February 16, 1998       Vice President Financial Operations and
                                Chief Accounting Officer