SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                ----------------

                                    FORM 10-Q


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

                      For the Quarter Ended March 31, 1997

                                ----------------

                         Commission File Number 0-20872

                       ST. MARY LAND & EXPLORATION COMPANY
             (Exact name of Registrant as specified in its charter)


                  Delaware                                 41-0518430
        (State or other Jurisdiction                    (I.R.S. Employer 
      of incorporation or organization)                Identification No.)

             1776 Lincoln Street, Suite 1100, Denver, Colorado 80203
               (Address of principal executive offices) (Zip Code)

                                 (303) 861-8140
              (Registrant's telephone number, including area code)




     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 [ ]


     Indicate  the  number of  shares  outstanding  of each of the  Registrant's
classes of common stock as of the latest practicable date.


     As of May 13, 1997, the  registrant had 10,942,759  shares of Common Stock,
$.01 par value, outstanding.






                       ST. MARY LAND & EXPLORATION COMPANY


                                      INDEX


Part I.   FINANCIAL INFORMATION                                           PAGE

          Item 1.   Financial Statements

                    Consolidated Balance
                    Sheets - March 31, 1997 and
                    December 31, 1996 .....................................  3

                    Consolidated Statements of
                    Income - Three Months Ended
                    March 31, 1997 and 1996 ...............................  4

                    Consolidated Statements of
                    Cash Flows - Three Months Ended
                    March 31, 1997 and 1996 ...............................  5

                    Notes to Consolidated  Financial Statements............  7


          Item 2.   Management's Discussion and Analysis
                    of Financial Condition and Results
                    of Operations ......................................... 10


Part II.  OTHER INFORMATION

          Item 4.   Submission of Matters to a Vote
                    of Security Holders ................................... 16

          Item 6.   Exhibits and Reports on Form 8-K ...................... 16

                    Exhibits

                    Exhibit No. 27.1      Financial Data Schedule



                                      -2-




PART I.  FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

              ST. MARY LAND & EXPLORATION COMPANY AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                      (In thousands, except share amounts)

                                     ASSETS

                                                                                 March 31,        December 31,
                                                                              --------------     --------------
                                                                                    1997              1996
                                                                              --------------     --------------
                                                                                           
Current assets:
   Cash and cash equivalents                                                   $     27,129       $      3,338
   Accounts receivable                                                               19,746             21,443
   Prepaid expenses                                                                   1,976              1,115
   Refundable income taxes                                                              150                 57
   Investment in Russian joint venture held for sale                                    -                6,151
                                                                              --------------     --------------
          Total current assets                                                       49,001             32,104
                                                                              --------------     --------------

Property and equipment (successful efforts method), at cost:
   Proved oil and gas properties                                                    203,998            198,652
   Unproved oil and gas properties, net of impairment
           allowance of $2,480 in 1997 and $2,330 in 1996                            21,786             14,581
   Other                                                                              3,535              3,509
                                                                              --------------     --------------
                                                                                    229,319            216,742
   Less accumulated depletion, depreciation, amortization and impairment           (118,806)          (115,232)
                                                                              --------------     --------------
                                                                                    110,513            101,510
                                                                              --------------     --------------
Other assets:
   Ural Petroleum note receivable and stock                                          12,001                -
   Investment in Summo Minerals Corporation                                           5,020              4,884
   Restricted cash                                                                    1,008              2,918
   Other assets                                                                       2,971              2,855
                                                                              --------------     --------------
                                                                                     21,000             10,657
                                                                              --------------     --------------
                                                                               $    180,514       $    144,271
                                                                              ==============     ==============

                      LIABILITIES AND STOCKHOLDERS' EQUITY

                                                                                           
Current liabilities:
   Accounts payable and accrued expenses                                       $     22,571       $     16,628
   Stock appreciation rights                                                            447              1,550
                                                                              --------------     --------------
          Total current liabilities                                                  23,018             18,178
                                                                              --------------     --------------

Long-term liabilities:
   Long-term debt                                                                     7,934             43,589
   Deferred income taxes                                                             10,566              5,790
   Stock appreciation rights                                                            890              1,195
   Other noncurrent liabilities                                                         404                359
                                                                              --------------     --------------
                                                                                     19,794             50,933
                                                                              --------------     --------------
Commitments and contingencies

Stockholders' equity:
   Common stock, $.01 par value: authorized  - 15,000,000 shares;
        issued and outstanding - 10,942,759 shares in 1997 and
        8,759,214  shares in 1996                                                       109                 88
   Additional paid-in capital                                                        67,151             15,801
   Retained earnings                                                                 70,459             59,303
   Unrealized gain (loss) on marketable equity securities-available for sale            (17)               (32)
                                                                              --------------     --------------
          Total stockholders' equity                                                137,702             75,160
                                                                              --------------     --------------
                                                                               $    180,514       $    144,271
                                                                              ==============     ==============


                 The accompanying notes are an integral part of
                    these consolidated financial statements.



                                      -3-



               ST. MARY LAND & EXPORATION COMPANY AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                    (In thousands, except per share amounts)


                                                                            Three months ended
                                                                                 March 31,
                                                                    ----------------------------------
                                                                         1997                1996
                                                                    --------------      --------------
                                                                                  
Operating revenues:
   Oil and gas production                                            $     21,030        $     11,408
   Gain on sale of proved properties                                        9,723                 -
   Other revenues                                                             108                  22
                                                                    --------------      --------------
          Total operating revenues                                         30,861              11,430
                                                                    --------------      --------------

Operating expenses:
   Oil and gas production                                                   3,978               2,956
   Depletion, depreciation and amortization                                 3,997               2,927
   Exploration                                                              1,389               2,537
   Abandonment and impairment of unproved properties                          150                 250
   General and administrative                                               3,021               2,084
   Other                                                                      (35)                 77
   Income in equity investees                                                 (87)               (111)
                                                                    --------------      --------------
          Total operating expenses                                         12,413              10,720
                                                                    --------------      --------------

Income from operations                                                     18,448                 710

Nonoperating income and (expense):
   Interest income                                                            178                  57
   Interest expense                                                          (582)               (320)
                                                                    --------------      --------------

Income from continuing operations before income taxes                     18,044                 447
Income tax expense                                                         6,449                  57
                                                                    -------------      --------------

Income from continuing operations                                         11,595                 390
Gain on sale of discontinued operations, net of taxes                        -                    78
                                                                    -------------      --------------

Net income                                                           $    11,595        $        468
                                                                    =============      ==============

Net income per common share:
   Income from continuing operations                                 $      1.20        $        .04
   Gain on sale of discontinued operations                                    -                  .01
                                                                    =============      ==============
Net income per share                                                 $      1.20        $        .05
                                                                    =============      ==============

Weighted average common shares outstanding                                 9,663               8,759
                                                                    =============      ==============


              The accompanying notes are an integral part of these
                       consolidated financial statements.



                                      -4-



              ST. MARY LAND & EXPLORATION COMPANY AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)


                                                                       For the three months ended
                                                                                March 31,
                                                                   ----------------------------------
                                                                        1997                1996
                                                                   --------------      --------------
                                                                                 
Cash flows from operating activities:
  Cash received from oil and gas operations                         $     20,800        $      9,091
  Cash paid for oil and gas operations,
   including general and administrative expenses                          (3,737)             (3,741)
  Exploration expenses                                                    (1,908)             (1,830)
  Interest and other receipts                                                 65                 (35)
  Interest paid                                                             (574)               (163)
  Income taxes paid                                                          (16)                 (1)
                                                                   --------------      --------------
     Net cash provided by operating activities                            14,630               3,321
                                                                   --------------      --------------

Cash flows from investing activities:
  Proceeds from sale of oil and gas properties                               367                  13
  Capital expenditures, including dry hole costs                         (12,193)             (6,148)
  Acquisition of oil and gas properties                                   (1,472)                -
  Purchase of interest in St. Mary Operating Company                         -                 1,750
  Sale of Russian joint venture                                            5,608                 -
  Investment in Summo Minerals Corporation                                  (251)                -
  Restricted cash                                                          1,932                 -
  Other                                                                      (90)              1,821
                                                                   --------------      --------------
     Net cash used in investing activities                                (6,099)            (2,564)
                                                                   --------------      --------------

Cash flows from financing activities:
  Proceeds from long-term debt                                             4,975               2,300
  Repayment of long-term debt                                            (40,630)               (550)
  Proceeds from sale of common stock, net of offering costs               51,355                 -
  Dividends paid                                                            (439)               (350)
  Other                                                                       (1)                 (1)
                                                                   --------------      --------------
     Net cash provided by financing activities                            15,260               1,399
                                                                   --------------      --------------

Net increase in cash and cash equivalents                                 23,791               2,156
Cash and cash equivalents at beginning of period                           3,338               1,723
                                                                   --------------      --------------

Cash and cash equivalents at end of period                          $     27,129        $      3,879
                                                                   ==============      ==============

                 The accompanying notes are an integral part of
                    these consolidated financial statements.



                                      -5-



              ST. MARY LAND & EXPLORATION COMPANY AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
                                 (In thousands)


                                                                       For the three months ended
                                                                                March 31,
                                                                   ----------------------------------
                                                                        1997                1996
                                                                   --------------      --------------
                                                                                 
Reconciliation of net income to net cash provided by 
operating activities:
   Net income                                                       $     11,595        $        468
   Adjustments to reconcile net income to net
        cash provided by operating activities:
        Depletion, depreciation and amortization                           3,997               2,927
        Impairment of proved properties                                      -                   -
        Income in equity investees                                           (87)               (111)
        Gain on sale of proved properties                                 (9,723)                -
        Dry hole costs                                                       (30)                692
        Abandonment and impairment of unproved properties                    150                 250
        Deferred income taxes                                              4,627                 (49)
        Other                                                               (222)                (19)
                                                                   --------------      --------------
                                                                          10,307               4,158
   Changes in assets and liabilities, net of effect of purchase 
        of interest in St. Mary Operating Company in 1996:
        Accounts receivable                                                2,180              (1,402)
        Refundable income taxes                                              (93)                -
        Accounts payable and accrued expenses                              2,086                 603
        Deferred income taxes                                                150                 (38)
                                                                   ==============      ==============
   Net cash provided by operating activities                        $     14,630        $      3,321
                                                                   ==============      ==============


   Supplemental schedule of noncash investing and financing activities:

   In March 1996, the Company acquired the remaining 35% shareholder interest in
   St. Mary  Operating  Company for  $234,000  and  assumed net  liabilities  of
   $339,000, including acquired cash of $3.1 million.

   In February  1997, the Company sold its interest in the Russian Joint Venture
   for $17,609,000,  receiving $5,608,000 of cash,  $1,869,000 of Ural Petroleum
   Corporation  common stock, and a $10,132,000  receivable in a form equivalent
   to a retained production payment.

   In February  1997,  the Company  issued  3,600  shares of common stock to its
   directors and recorded compensation expense of $90,900.


                 The accompanying notes are an integral part of
                    these consolidated financial statements.



                                      -6-


              ST. MARY LAND & EXPLORATION COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                 March 31, 1997


Note 1 - Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial information. They do not include all information and notes required by
generally  accepted  accounting  principles for complete  financial  statements.
However,  except as disclosed  herein,  there has been no material change in the
information disclosed in the notes to consolidated financial statements included
in the Annual  Report on Form 10-K of St.  Mary Land &  Exploration  Company and
Subsidiaries  (the Company) for the year ended December 31, 1996. In the opinion
of  Management,  all  adjustments  (consisting  of  normal  recurring  accruals)
considered  necessary  for a fair  presentation  have been  included.  Operating
results for the periods presented are not necessarily  indicative of the results
that may be expected for the full year.

The accounting  policies  followed by the Company are set forth in Note 1 to the
Company's  financial  statements  in Form 10-K for the year ended  December  31,
1996. It is suggested  that these  financial  statements be read in  conjunction
with the financial statements and notes included in the Form 10-K.

Note 2 - Investments

In March 1996, the Company  completed its purchase of the remaining stock of St.
Mary Operating Company ("SMOC").  The purchase increased the Company's ownership
in SMOC from 65% to 100%.  Through March 31, 1996 the Company  accounted for its
investment in SMOC using the equity method of accounting.

The Company,  through subsidiaries,  owned an 18% interest in a venture which is
developing the  Chernogorskoye  oil field in western Siberia (the "Russian joint
venture"). The Company accounted for its investment in the Russian joint venture
using the equity method of  accounting.  In February  1997, the Company sold its
interest in the Russian joint venture to Ural Petroleum  Corporation ("UPC"). In
accordance  with  the   Acquisition   Agreement,   the  Company   received  cash
consideration of $5,608,000 before transaction  costs,  $1,869,000 of UPC common
stock and a receivable in a form equivalent to a retained  production payment of
$10,132,000  plus interest at 10% per annum from the limited  liability  company
formed to hold the Russian  joint venture  interest.  The Company has recorded a
gain on the sale of the  Russian  joint  venture  interest  of  $9,691,000.  The
Company had recorded income of $203,000 as its equity in income from the Russian
joint venture for the period prior to the sale.

The Company accounts for its investment in Summo Minerals Corporation  ("Summo")
using the equity  method of  accounting.  For the three  months  ended March 31,
1997, the Company has recorded a loss of $116,000 as its equity in the losses of
Summo.

In June 1996, the Company completed the purchase of a 90% interest in certain of
the assets of Siete Oil & Gas Corporation for approximately  $10.0 million.  The
assets purchased  consist  primarily of oil and gas producing  properties in the
Permian Basin of west Texas and southeast New Mexico.



                                      -7-


              ST. MARY LAND & EXPLORATION COMPANY AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued




The  accompanying  pro  forma  consolidated  operating  revenues,   income  from
continuing operations and income per common share from continuing operations for
the three months ended March 31, 1996 are presented to illustrate  the effect of
the  properties  purchased  from Siete Oil & Gas  Corporation  on the  Company's
results of operations as if the transaction had occurred as of January 1, 1996.

The resulting pro forma information is not necessarily indicative of the results
of  operations of the Company as they may be in the future or as they might have
been had the transaction actually occurred as of January 1, 1996.

                                       Pro Forma for the Three Months Ended
                                                  March 31, 1996
                                     ----------------------------------------
                                     (in thousands, except per share amounts)


Total operating revenues                          $     12,211
                                                 ==============

Income from continuing operations                 $        951
                                                 ==============

Income per common share from
    continuing operations                         $        .10
                                                 ==============

Note 3 - Capital Stock

On February 26, 1997, the Company closed the sale of 2,000,000  shares of common
stock at $25.00 per share.  On March 12, 1997, the Company closed the sale of an
additional  180,000  shares  pursuant  to  the  underwriters'  exercise  of  the
over-allotment  option. These transactions resulted in aggregate net proceeds of
$51.3  million.  The proceeds  will be used to fund the  Company's  exploration,
development  and acquisition  programs,  and pending such use were used to repay
borrowings under its credit facility.

Note 4 - Earnings per Share

In March 1997,  the Financial  Accounting  Standards  Board issued  Statement of
Financial Accounting Standards ("SFAS") No. 128, "Earnings Per Share," effective
for  financial  reports  issued  subsequent  to December 15, 1997.  SFAS No. 128
replaces the calculation of Primary Earnings per Share with a calculation called
Basic  Earnings per Share and replaces  Fully Diluted  Earnings per Share with a
calculation  called Diluted  Earnings per Share.  The following  table shows the
impact that  adoption of SFAS No. 128, as of January 1, 1996,  would have had on
the Company's reported earnings per share.



                                      -8-


              ST. MARY LAND & EXPLORATION COMPANY AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued



                                            For the Three Months Ended
                                                     March 31,
                                            --------------------------
                                               1997            1996
                                            ----------      ----------
Primary earnings per share (as reported)
   From continuing operations                $   1.20        $    .04
   From discontinued operations              $     -         $    .01

Basic earnings per share
   From continuing operations                $    1.21       $    .04
   From discontinued operations              $      -        $    .01

Fully Diluted earnings per share
   From continuing operations                $    1.20       $    .04
   From discontinued operations              $      -        $    .01

Diluted earnings per share
   From continuing operations                $    1.20       $    .04
   From discontinued operations              $      -        $    .01


Note 5 - Income Taxes

Federal  income tax expense for 1997 and 1996 differs from the amount that would
be provided by applying the  statutory  U.S.  Federal  income tax rate to income
before  income  taxes  primarily  due to Section 29 tax credits  and  percentage
depletion.



                                      -9-


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

Overview

     St. Mary was founded in 1908 and  incorporated  in Delaware in 1915.  Since
1992 St. Mary has expanded its technical  and operating  staff and increased its
drilling, production and operating capabilities in its five core operating areas
in the United States.

     The  Company's  activities in the  Williston  Basin are  conducted  through
Panterra  Petroleum  ("Panterra")  in  which  the  Company  owns  a 74%  general
partnership interest.  The Company  proportionally  consolidates its interest in
Panterra.

     The  Company  has two  principal  equity  investments,  Summo  Minerals,  a
Canadian copper mining company, and, until recently,  its Russian joint venture.
The Company  accounts  for its Russian  joint  venture and  investment  in Summo
Minerals  under the equity  method and  includes its share of the income or loss
from these entities.  Effective  February 12, 1997, the Company sold its Russian
joint venture.

     The Company  receives  significant  royalty  income from its  Louisiana fee
lands.  Revenues from the fee lands were $2.5 million for the first quarter 1997
compared to $1.4  million for the first  quarter  1996.  Management  expects the
Company's  royalty income to increase  significantly in 1997 with the completion
of the St.  Mary  Land &  Exploration  No.  2 well at South  Horseshoe  Bayou in
February 1997. This well is flowing  approximately  20 million cubic feet of gas
per day.  The Company owns a 25% working  interest  and 22% royalty  interest in
this well for a combined net revenue  interest of  approximately  40%. The south
Louisiana  reserves tend to decline rapidly,  therefore  management  anticipates
lower  revenue  from the  Louisiana  fee lands in future  years  unless  further
exploration and development  activity  continues to offset the normal production
decline of  producing  properties.  The  Company  has been  notified  of several
geologic  objectives  the  lessees  intend to test in 1997 based on 3-D  seismic
surveys.

    Included in the 1997 results are the operations of several acquisitions made
during the past few years. In December 1995, the Company  acquired two different
interests in the Box Church Field  located in Texas for $2.2 million and several
additional interests in 1996 for $580,000.  In June 1996, the Company acquired a
90% interest in certain  assets of Siete Oil and Gas  Corporation in the Permian
Basin of west Texas and  southeast  New Mexico for $10.0 million and completed a
series of follow-on  acquisitions  of other  interests  in the Siete  properties
totaling  $3.4  million.  In  October  1996,  the  Company  acquired  additional
interests  from  Sonat  Exploration  Company  in its Elk City  Field  located in
Oklahoma for $5.7 million.  Several  smaller  acquisitions  were also  completed
during 1996 totaling $2.8 million.

    In February 1997, the Company sold its interest in the Russian joint venture
to Ural Petroleum  Corporation  ("UPC") for $17.6 million.  The Company received
$5.6 million in cash, before transaction costs, $1.9 million of UPC common stock
and a receivable in a form equivalent to a retained  production payment of $10.1
million plus interest at 10% per annum from the limited liability company formed
to hold the Russian joint venture interest.

    In February 1997, the Company closed the sale of 2,000,000  shares of common
stock at $25.00 per share and closed the sale of an additional 180,000 shares in
March 1997, pursuant to the underwriters' exercise of the over-allotment option.
These transactions resulted in aggregate net proceeds of $51.3 million.



                                      -10-


     The  Company  seeks  to  protect  its rate of  return  on  acquisitions  of
producing  properties  by hedging up to the first 24 months of an  acquisition's
production  at prices  approximately  equal to or greater than those used in the
Company's   acquisition   evaluation  and  pricing   model.   The  Company  also
periodically  uses hedging  contracts to hedge or otherwise reduce the impact of
oil and gas price  fluctuations  on production  from each of its core  operating
areas.  The Company's  strategy is to ensure certain minimum levels of operating
cash flow and to take advantage of windows of favorable  commodity  prices.  The
Company generally limits its aggregate hedge position to no more than 50% of its
total  production.  The  Company  seeks to  minimize  basis risk and indexes the
majority of its oil hedges to NYMEX prices and the majority of its gas hedges to
various  regional  index prices  associated  with  pipelines in proximity to the
Company's areas of gas production.  The Company has hedged  approximately 29% of
its estimated 1997 gas production at an average fixed NYMEX  equivalent price of
$1.94 per MMBtu and approximately 10% of its estimated 1997 oil production at an
average  fixed  NYMEX price of $18.41 per Bbl.  The  Company has also  purchased
options  resulting in price collars and price floors on approximately 20% of the
Company's  estimated 1997 oil production with price ceilings  between $18.00 and
$27.00 per Bbl and price floors at $18.00 per Bbl.

     This Quarterly Report on Form 10-Q includes certain  statements that may be
deemed to be  "forward-looking  statements" within the meaning of Section 27A of
the  Securities  Act of 1933,  as amended,  and  Section  21E of the  Securities
Exchange Act of 1934,  as amended.  All  statements,  other than  statements  of
historical facts, included in this Form 10-Q that address activities,  events or
developments that the Company expects, believes or anticipates will or may occur
in the  future,  including  such  matters  as future  capital,  development  and
exploration expenditures (including the amount and nature thereof),  drilling of
wells,  reserve estimates (including estimates of future net revenues associated
with such  reserves and the present value of such future net  revenues),  future
production of oil and gas, repayment of debt, business strategies, expansion and
growth of the Company's  operations  and other such matters are  forward-looking
statements.  These statements are based on certain assumptions and analyses made
by the  Company in light of its  experience  and its  perception  of  historical
trends,  current  conditions,  expected future developments and other factors it
believes are appropriate in the circumstances.  Such statements are subject to a
number of assumptions,  risks and  uncertainties,  general economic and business
conditions,  the business  opportunities (or lack thereof) that may be presented
to and pursued by the Company, changes in laws or regulations and other factors,
many of which are beyond the control of the Company.  Readers are cautioned that
any such  statements  are not guarantees of future  performance  and that actual
results or  developments  may differ  materially  from  those  projected  in the
forward-looking statements.



                                      -11-


Results of Operations

The following table sets forth selected operating and financial  information for
the Company:

                                           Three Months Ended March 31,
                                             1997               1996
                                         ------------       ------------
                                         (In thousands, except BOE data)
Oil and gas production
 revenues:
  Working interests                          $18,511           $ 10,012
  Louisiana royalties                          2,519              1,396
                                         ------------       ------------
   Total                                     $21,030           $ 11,408
                                         ============       ============

Production:
  Oil (Bbls)                                     296                261
  Gas (Mcf)                                    5,470              3,318
                                         ------------       ------------
  BOE equivalent (6:1)                         1,208                814
                                         ============       ============

Prices:
  Oil                                        $ 20.37           $  17.48
  Gas                                           2.74               2.07

Oil and gas production costs:
  Lease operating expense                    $ 2,422           $  2,114
  Production taxes                             1,556                842
                                         ------------       ------------
   Total                                     $ 3,978           $  2,956
                                         ============       ============

Statistics per BOE equivalent (6:1)
  Sales price                                $ 17.41           $  14.01
  Lease operating expense                       2.00               2.60
  Production taxes                              1.29               1.03
                                         ------------       ------------
    Operating margin                         $ 14.12           $  10.38
                                         ============       ============
  Depreciation, depletion and 
    amortization                                3.31               3.60
  Impairment of producing properties             -                  -
  General and administrative                    2.50               2.56


         Oil and  Gas  Production  Revenues.  Oil  and  gas  production  revenue
increased  $9.6  million,  or 84% to $21.0  million for the first  quarter  1997
compared to $11.4 million in 1996. Oil production  volumes increased 13% and gas
production increased 65% for the first quarter 1997 compared to the 1996 period.
Average net daily  production was 13,423 BOE for the first quarter 1997 compared
to 8,937 BOE in 1996.  The  production  increase  resulted  from new  properties
acquired and drilled  during the past year.  The Company also  experienced  some
production  loss due to freezing  during the first quarter of 1996.  The average
oil price for the first quarter 1997  increased 17% to $20.37 per barrel,  while
gas prices  increased 32% to $2.74 per Mcf, from their  respective  1996 levels.
The Company has hedged approximately 10% of its remaining 1997 oil production at
an average  $18.41 per  barrel  NYMEX  price.  The  Company  realized a $211,000
decrease in oil revenue or $.71 per barrel for 1997 on these contracts  compared
to a $50,000  decrease  or $.19 per barrel in 1996.  The Company has also hedged
approximately 29% of its remaining 1997 gas production at an average NYMEX price
of $1.94 per MCF. The Company  realized an $895,000  decrease in gas revenues or
$.16 per MCF for 1997 from these hedge contracts compared to a $464,000 decrease
in 1996.



                                      -12-


    Oil and Gas Production  Costs. Oil and gas production costs consist of lease
operating  expense and production  taxes.  Total production costs increased $1.0
million,  or 35% to $4.0  million in the first  quarter  1997  compared  to $3.0
million in 1996.  However,  total production costs per BOE decreased 9% to $3.29
for the first quarter 1997 compared with $3.63 for 1996.

    Depreciation,   Depletion,   Amortization   and  Impairment.   Depreciation,
depletion and amortization  ("DD&A") increased 37% to $4.0 million for the first
quarter 1997 compared with $2.9 million in 1996 because of increased  production
from reserve acquisitions and new wells drilled.  However, DD&A per BOE declined
to $3.31 in the  first  quarter  1997  compared  to $3.60 in 1996.  There was no
expense for  impairment  of producing  oil and gas  properties  in either of the
first quarters of 1997 and 1996.

     Abandonment and impairment expenses for unproved  properties  decreased 40%
to $150,000 in the first quarter 1997 compared with $250,000 in 1996.

    Exploration.  Exploration  expense decreased $1.1 million to $1.4 million in
the first quarter 1997 compared to $2.5 million in 1996 because  several  larger
3-D seismic  programs were  completed in 1996  combined with better  exploratory
drilling results in the first quarter of 1997 compared with 1996.

    General and  Administrative.  General and administrative  expenses increased
45% to $3.0 million in the first  quarter 1997  compared to $2.1 million in 1996
because  compensation  expense  associated  with the cash bonus  plan  increased
$935,000 and increased professional fees.

    Legal  disputes  and other  consist  of legal  and  settlement  expenses  in
connection  with  disputes in the normal  course of business  and the  Company's
mining activities. This expense decreased to $(35,000) in the first quarter 1997
compared to $77,000 in 1996 due to an insurance reimbursement of previously paid
settlement costs.

    Non-Operating Income and Expense. Net interest expense increased $141,000 to
$404,000 in the first quarter 1997 compared to $263,000 of net interest  expense
in 1996 as a result of higher debt levels  prior to the  repayment  of debt with
the proceeds of the sale of common stock.

    Income  Taxes.  The  effective  income tax rate for the first  quarter  1997
increased  to 36%  compared to 13% in 1996  because of the  decreased  impact of
Section 29 tax credits,  percentage  depletion,  and the effects of state income
taxes  which  resulted  from the  $17.6  million  increase  in net  income  from
continuing operations before income taxes. Section 29 tax credits and percentage
depletion reduced statutory rates for both periods.

    Net Income. Net income for the first quarter 1997 increased $11.1 million to
$11.6 million compared to $469,000 in 1996. This increase resulted from the $9.7
million gain on the sale of the Company's  interest in the Russian joint venture
in 1997 and by higher operating income  resulting from  significantly  increased
production  and higher product prices  partially  offset by increased  operating
expenses.

Liquidity and Capital Resources

    The  Company's  primary  sources  of  liquidity  are the  cash  provided  by
operating  activities,  debt  financing and during the first  quarter 1997,  the
issuance of common  stock.  The  Company's  cash needs are for the  acquisition,
exploration and development of oil and gas properties, debt obligations, payment
of trade  payables  and  payment  of  dividends  to  stockholders.  The  Company
generally  finances its  exploration  and  development  programs from internally
generated cash flow and continually reviews its capital expenditure budget based
on changes in cash flow and other factors.



                                      -13-


    Cash Flow. The Company's net cash provided by operating activities increased
341% to $14.6  million in the first quarter 1997 compared to $3.3 million in the
first quarter  1996. A $11.7 million  increase in cash received from oil and gas
operations was partially offset by a $411,000 increase in interest expense paid.

     Net cash used in investing activities increased 138% to $6.1 million in the
first quarter 1997 compared with $2.6 million in the first quarter 1996 due to a
$7.5 million increase in capital  expenditures and  acquisitions.  Total capital
expenditures  in the first  quarter 1997  increased 6.0 million to $12.2 million
compared to $6.1 million in the first  quarter  1996 due to  increased  drilling
activity.  In the first quarter 1997, there were $1.5 million of acquisitions of
additional interests in properties purchased from Siete Oil & Gas Corporation in
1996. There were no acquisitions in the first quarter of 1996.

    Net cash  provided by financing  activities  was $15.3  million in the first
quarter 1997  compared to $1.4 million in the first  quarter  1996.  In February
1997, the Company closed the sale of 2,000,000  shares of common stock at $25.00
per share.  In March 1997, the Company closed the sale of an additional  180,000
shares  pursuant to the  underwriters'  exercise of the  over-allotment  option.
These  transactions  resulted in aggregate net cash  proceeds of $51.4  million.
During the first quarter 1997, the Company received $5.0 million from borrowings
under  the  Company's  credit  facility  and used  $40.6  million  to repay  the
Company's  and  Panterra's  credit  facilities,  compared  to a net  increase in
borrowings of $1.8 million in the first quarter 1996.

    The  Company  had $27.1  million in cash and cash  equivalents  and  working
capital of $26.0  million as of March 31, 1997  compared to $3.3 million of cash
and cash  equivalents and working capital of $13.9 million at December 31, 1996.
This increase  resulted  primarily from the proceeds of the equity  offering and
sale of the Company's Russian joint venture interest in February 1997, offset by
an increase in trade accounts payable due to increased drilling activity.

    Credit  Facility.  In April 1996, the Company  extended its credit  facility
with two banks to provide a $60 million secured three-year  revolving loan which
thereafter converts at the Company's option to a five-year  amortizing loan. The
amount which may be borrowed from time to time will depend upon the value of the
Company's oil and gas properties and other assets. The Company's  borrowing base
is currently $60 million and is redetermined semi-annually.  The Company reduced
this commitment in 1997 until the next  redetermination  to $10 million.  During
the first  quarter  1997,  the Company  repaid the  outstanding  debt under this
facility of $33.9 million at December 31, 1996. When the debt to  capitalization
ratio is less than 30%, the loans  accrue  interest at the  Company's  option of
either the banks' prime rate or LIBOR plus 1/2% and 3/4% for the  revolving  and
term loans,  respectively.  The interest rate increases as the Company's debt to
capitalization   ratio  increases.   The  loan  under  the  credit  facility  is
collateralized  by  substantially  all of the  Company's  producing  oil and gas
properties.  The credit  facility  provides for,  among other things,  covenants
including maintenance of stockholders' equity at a specified level,  limitations
on additional indebtedness and payment of dividends.

    Panterra,  in  which  the  Company  has a 74%  ownership,  also has a credit
facility with a $26 million  borrowing base and $10.7 million  outstanding as of
March 31, 1997. The  partnership  intends to use the available  credit to fund a
portion of the 1997 capital expenditures.

    Outlook. The Company believes that its existing capital resources, cash flow
from operations and available  borrowings are sufficient to meet its anticipated
capital and operating requirements for 1997.

    For 1997, the Company  anticipates  spending  approximately  $65 million for
capital and  exploration  expenditures  with $15 million  allocated for domestic
acquisitions,  $43 million for low to moderate  risk  domestic  exploration  and
development  and $7 million for large target,  higher risk domestic  exploration
and development.



                                      -14-


    The amount and  allocation of future  capital and  exploration  expenditures
will  depend  upon a  number  of  factors  including  the  number  of  available
acquisition   opportunities,   the   Company's   ability  to   assimilate   such
acquisitions, the impact of oil and gas prices on investment opportunities,  the
availability of capital and the success of its exploratory  activity which could
lead to funding requirements for further development.

    On February 12, 1997,  the Company  sold its Russian  joint  venture to Ural
Petroleum  Corporation  ("UPC").  The Company  received  cash  consideration  of
approximately $5.6 million, before transaction costs, approximately $1.9 million
of UPC  common  stock  and a  receivable  in a  form  equivalent  to a  retained
production payment of approximately $10.1 million plus interest at 10% per annum
from the limited liability company formed to hold the Russian joint venture. The
Company's  receivable is  collateralized  by the partnership  interest sold. The
Company has the right, subject to certain conditions, to require UPC to purchase
the Company's  receivable from the net proceeds of an initial public offering of
UPC common  stock or  alternatively,  the  Company may elect to convert all or a
portion of its receivable into UPC common stock  immediately prior to an initial
public offering of UPC common stock.

         On August  23,  1995,  a class  action law suit was filed  against  the
Company in Grady County,  Oklahoma  District Court. This suit was one of several
class actions filed against Oklahoma gas producers  seeking payment of royalties
on amounts received in prior gas contract litigation  settlements.  The Oklahoma
Supreme Court ruled in another case, to which the Company was not a party,  that
royalties were not payable on the proceeds of such  settlements.  Following this
ruling the suit against the Company was dismissed without prejudice on September
12, 1996 upon motion filed by counsel for the plaintiff class.

Effects of Inflation and Changing Prices

The Company's  results of operations  and cash flow are affected by changing oil
and gas prices.  If oil and gas prices increase,  there could be a corresponding
increase in the cost to the Company for drilling and related services as well as
an increase in revenues.  Within the United States,  inflation has had a minimal
effect on the Company. The Company's foreign interests may be adversely affected
by  inflation  in Russia and other  countries.  The Company  cannot  predict the
extent of any such effect.



                                      -15-


PART II.  OTHER INFORMATION


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

             There were no matters submitted to a vote of shareholders.


Item 6.      Exhibits and Reports on Form 8-K

             (a)   Exhibits

                   Exhibit             Description
                   -------             -----------
                     27                Financial Data Schedule

             (b)   A report dated January 28, 1997 was filed on Form 8-K to 
                   submit certain exhibits.

             (c)   A report  dated  February 18, 1997 was filed on Form 8-K
                   regarding  the press  release  for the  South  Horseshoe
                   Bayou discovery.






                                      -16-


                                   SIGNATURES


         Pursuant to the  requirements  of the  Securities  and  Exchange Act of
1934,  the  Registrant has duly caused this report to be signed on its behalf by
the undersigned thereunto duly authorized.

                            St. Mary Land & Exploration Company



May 14, 1997                By  /s/ Mark A. Hellerstein
                                -----------------------
                                Mark A. Hellerstein
                                President and Chief Executive Officer


May 14, 1997                By  /s/ Richard C. Norris
                                -----------------------
                                Richard C. Norris
                                Vice President - Accounting and Administration
                                and Chief Accounting Officer