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 June 30, 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 August 12, 1997, the  registrant  had  10,980,423  shares of Common Stock,
$.01 par value, outstanding.


                                                                               


                       ST. MARY LAND & EXPLORATION COMPANY


                                      INDEX


Part I.    FINANCIAL INFORMATION                                          PAGE

           Item 1.   Financial Statements (Unaudited)

                     Consolidated Balance
                     Sheets - June 30, 1997 and
                     December 31, 1996....................................  3

                     Consolidated Statements of
                     Income - Three Months Ended
                     June 30, 1997 and 1996; Six Months
                     Ended June 30, 1997 and 1996 ........................  4

                     Consolidated Statements of
                     Cash Flows - Six Months Ended
                     June 30, 1997 and 1996...............................  5

                     Notes to Consolidated Financial
                     Statements - June 30, 1997 ..........................  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.................................. 17

           Item 6.   Exhibits and Reports on Form 8-K..................... 17

                     Exhibits

                     Exhibit No. 27.2          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

                                                                               June 30,        December 31,
                                                                                 1997              1996
                                                                             -------------     -------------
                                                                             (Unaudited)
                                                                                         
Current assets:
   Cash and cash equivalents                                                  $    23,584       $     3,338
   Accounts receivable                                                             20,018            21,443
   Prepaid expenses                                                                 3,564             1,115
   Refundable income taxes                                                            150                57
   Investment in Russian joint venture held for sale                                  -               6,151
                                                                             -------------     -------------
          Total current assets                                                     47,316            32,104
                                                                             -------------     -------------

Property and equipment (successful efforts method), at cost:
   Proved oil and gas properties                                                  211,131           198,652
   Unproved oil and gas properties, net of impairment
          allowance of $2,565 in 1997 and $2,330 in 1996                           23,437            14,581
   Other                                                                            3,731             3,509
                                                                             -------------     -------------
                                                                                  238,299           216,742
   Less accumulated depletion, depreciation, amortization and impairment         (116,645)         (115,232)
                                                                             -------------     -------------
                                                                                  121,654           101,510
                                                                             -------------     -------------
Other assets:
   Ural Petroleum receivable and stock                                             12,001               -
   Investment in Summo Minerals Corporation                                         4,910             4,884
   Restricted cash                                                                  1,615             2,918
   Other assets                                                                     3,023             2,855
                                                                             -------------     -------------
                                                                                   21,549            10,657
                                                                             -------------     -------------
                                                                              $   190,519       $   144,271
                                                                             =============     =============

                                   LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Accounts payable and accrued expenses                                      $    24,212       $    16,628
   Current portion of stock appreciation rights                                       351             1,550
                                                                             -------------     -------------
          Total current liabilities                                                24,563            18,178
                                                                             -------------     -------------

Long-term liabilities:
   Long-term debt                                                                   7,415            43,589
   Deferred income taxes                                                           14,225             5,790
   Stock appreciation rights                                                          925             1,195
   Other noncurrent liabilities                                                       451               359
                                                                             -------------     -------------
                                                                                   23,016            50,933
                                                                             -------------     -------------
Commitments and contingencies

Stockholders' equity:
   Common stock, $.01 par value: authorized  - 15,000,000 shares;
        issued and outstanding - 10,973,116 shares in 1997 and
        8,759,214  shares in 1996                                                     110                88
   Additional paid-in capital                                                      67,028            15,801
   Retained earnings                                                               75,801            59,303
   Unrealized gain (loss) on marketable equity securities-available for sale            1               (32)
                                                                             -------------     -------------
          Total stockholders' equity                                              142,940            75,160
                                                                             -------------     -------------
                                                                              $   190,519       $   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 (UNAUDITED)
                    (In thousands, except per share amounts)

                                                                  Three Months Ended                      Six Months Ended
                                                                       June 30,                               June 30,
                                                           ----------------------------------     ---------------------------------
                                                                1997                1996              1997               1996
                                                           ---------------      -------------     -------------      --------------
                                                                                                         
Operating revenues:
   Oil and gas production                                   $      15,302        $    13,337       $    36,332        $     24,745
   Gain (loss) on sale of Russian joint venture                       -                  -               9,691                 -
   Gain on sale of proved properties                                4,182                -               4,214                 -
   Other revenues                                                     353                263               461                 285
                                                           ---------------      -------------     -------------      --------------
        Total operating revenues                                                      13,600            50,698              25,030
                                                                   19,837
                                                           ---------------      -------------     -------------      --------------

Operating expenses:
   Oil and gas production                                           3,123              2,970             7,101               5,926
   Depletion, depreciation and amortization                         4,021              2,947             8,018               5,874
   Impairment of proved properties                                    516                -                 516                 -  
   Exploration                                                      1,630              1,792             3,019               4,329
   Abandonment and impairment of unproved properties                  332                299               482                 549
   General and administrative                                       1,547              1,596             4,568               3,680
   Other                                                               71                 16                36                  93
   Loss in equity investees                                           109                112                22                   1
                                                           ---------------      -------------     -------------      --------------
        Total operating expenses                                   11,349              9,732            23,762              20,452
                                                           ---------------      -------------     -------------      --------------
 
Income from operations                                                                                  
                                                                    8,488              3,868            26,936               4,578

Nonoperating income and (expense):
   Interest income                                                    289                110               467                 167
   Interest expense                                                  (143)              (520)             (725)               (840)
                                                           ---------------      -------------     -------------      --------------

Income from continuing operations before income taxes               8,634              3,458            26,678               3,905
Income tax expense                                                  3,041              1,160             9,490               1,217
                                                           ---------------      -------------     -------------      --------------

Income from continuing operations                                   5,593              2,298            17,188               2,688
Gain on sale of discontinued operations, net of taxes                 296                 81               296                 159
                                                           ---------------      -------------     -------------      --------------

Net income                                                  $       5,889        $     2,379       $    17,484        $      2,847
                                                           ===============      =============     =============      ==============

Net income per common share:
   Income from continuing operations                        $         .50        $       .27       $      1.66        $        .31
   Gain on sale of discontinued operations                            .03                .01               .03                 .02
                                                           ---------------      -------------     -------------      --------------
Net income per share                                        $         .53        $       .28       $      1.69        $        .33
                                                           ===============      =============     =============      ==============

Weighted average common shares outstanding                         11,057              8,759            10,355               8,759
                                                           ===============      =============     =============      ==============

Cash dividend declared per share                            $        0.05        $      0.04       $      0.10        $       0.08
                                                           ===============      =============     =============      ==============


                   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 (UNAUDITED)
                                 (In thousands)

                                                                                For the Six Months Ended
                                                                                        June 30,
                                                                             -------------------------------
                                                                                 1997              1996
                                                                             ------------      -------------
                                                                                         
Reconciliation of net income to net cash provided by operating activities:
  Net income                                                                  $   17,484        $     2,847
  Adjustments to reconcile net income to net
    cash provided by operating activities:
      Depletion, depreciation and amortization                                     8,018              5,874
      Impairment of proved properties                                                516                -
      Loss in equity investees                                                        22                  1
      Gain on sale of proved properties                                           (4,214)               -
      Gain on sale of Russian joint venture                                       (9,691)               -
      Exploration                                                                   (341)             1,526
      Abandonment and impairment of unproved properties                              482                549
      Deferred income taxes                                                        8,435                979
      Other                                                                          256                642
                                                                             ------------      -------------
                                                                                  20,967             12,418

  Changes in current assets and liabilities, net of effect of purchase
    of interest in St. Mary Operating Company in 1996:
      Accounts receivable                                                          1,453             (2,568)
      Prepaid expenses                                                               468               (360)
      Refundable income taxes                                                        (92)               111
      Accounts payable and accrued expenses                                        2,552               (374)
      Stock appreciation rights                                                   (1,567)             1,202
      Deferred income taxes                                                         (123)                43
                                                                             ------------      -------------
Net cash provided by operating activities                                         23,658             10,472
                                                                             ------------      -------------

Cash flows from investing activities:
      Proceeds from sale of oil and gas properties                                 7,144                 13
      Capital expenditures                                                       (23,688)           (11,580)
      Acquisition of oil and gas properties                                       (7,386)           (12,856)
      Purchase of interest in St. Mary Operating Company                             -                3,059
      Proceeds from sale of Russian joint venture                                  5,608                -
      Investment in Summo Minerals Corporation                                      (251)               -
      Receipts from restricted cash                                                7,854                -
      Deposits to restricted cash                                                 (6,551)               -
      Other                                                                         (164)              (309)
                                                                             ------------      -------------
Net cash used in investing activities                                            (17,434)           (21,673)
                                                                             ------------      -------------

  Cash flows from financing activities:
      Proceeds from long-term debt                                                 4,975             16,150
      Repayment of long-term debt                                                (41,149)              (179)
      Proceeds from sale of common stock, net of offering costs                   51,190                -
      Dividends paid                                                                (985)              (701)
      Other                                                                           (9)                (1)
                                                                             ------------      -------------
Net cash provided by financing activities                                         14,022             15,269
                                                                             ------------      -------------

Net increase in cash and cash equivalents                                         20,246              4,068
Cash and cash equivalents at beginning of period                                   3,338              1,723
                                                                             ------------      -------------

Cash and cash equivalents at end of period                                    $   23,584        $     5,791
                                                                             ============      =============


                   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 (UNAUDITED)
                                   (Continued)



Supplemental   schedule  of  additional   cash  flow   information  and  noncash
activities:

                                                   For the Six Months Ended
                                                           June 30,
                                                -------------------------------
                                                    1997              1996
                                                ------------      -------------
                                                        (In thousands)

 Cash paid for interest                                 936                545

 Cash paid for exploration expenses                   2,541              3,118

 Interest income included in restricted cash             32                  -


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 $68,175.

In June 1997, an officer of the Company  exercised  14,072 options to buy common
stock at $20.50 per share.  As payment of the exercise  price and taxes due, the
Company  accepted  11,022 of the exercised  shares,  resulting in an increase in
shares outstanding of 3,050.




                                      -6-

                                                
              ST. MARY LAND & EXPLORATION COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

                                  June 30, 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.

Certain  amounts  in  the  1996  consolidated  financial  statements  have  been
reclassified to correspond to the 1997 presentation.

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, UPC common stock valued at
$1,869,000,  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.




                                      -7-


              ST. MARY LAND & EXPLORATION COMPANY AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
                                   (UNAUDITED)


The Company accounts for its investment in Summo Minerals Corporation  ("Summo")
using the equity method of  accounting.  For the six months ended June 30, 1997,
the  Company  has  recorded  a loss of  $225,000  as its equity in the losses of
Summo.  In May 1997,  the Company  entered  into an  agreement  to receive a 55%
interest in Summo's Lisbon Valley Copper  Project (the  "Project") in return for
the Company  contributing  $4,000,000 in cash, all of its  outstanding  stock in
Summo and  $8,600,000 in letters of credit to a single purpose  company,  Lisbon
Valley  Mining  Company,  formed to own and  operate  the  Project.  Summo  will
contribute the property,  all project permits and contracts,  $3,200,000 in cash
and a commitment  for  $45,000,000  of senior debt financing in return for a 45%
interest in the new company.  The  agreement  is subject to certain  conditions,
including Summo shareholder approval and final resolution of permit approval. In
June and July 1997, the Company agreed to provide interim  financing of $825,000
and  $550,000,  respectively,  for the Project in the form of a loan due in June
1999.  Upon  capitalization  of the new  company the loans  shall  constitute  a
capital  contribution in partial satisfaction of the capital commitments set out
in the May 1997 agreement.

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
$51.2  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 - Recently Issued Accounting Standards

In February  1997, the Financial  Accounting  Standards  Board  ("FASB")  issued
Statement of Financial  Accounting  Standards  ("SFAS") No. 129,  "Disclosure of
Information  about Capital  Structure,"  effective for financial  statements for
periods ending after December 15, 1997. The Statement requires disclosures about
certain preferences and rights of outstanding securities and certain information
about redeemable  capital stock. At this time the Company has no preferential or
redeemable securities that will be subject to the new disclosure requirements of
the Statement.

In June 1997, the FASB issued SFAS No. 130,  "Reporting  Comprehensive  Income,"
effective for financial  statements  for periods  beginning  after  December 15,
1997.  The  Statement   establishes  standards  for  reporting  and  display  of
comprehensive income and its components in financial  statements.  Comprehensive
income for the Company will be affected by changes in unrealized gains or losses
on marketable equity securities available for sale.


 


                                      -8-


              ST. MARY LAND & EXPLORATION COMPANY AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
                                   (UNAUDITED)


Note 5 - Earnings per Share

In March 1997, the FASB issued 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.



                                                  For the Three Months Ended             For the Six Months Ended
                                                           June 30,                              June 30,
                                                -------------------------------       -------------------------------
                                                    1997              1996               1997               1996
                                                -------------     -------------       ------------      -------------
                                                                                            
Primary earnings per share (as reported)
   From continuing operations                    $       .50       $       .27         $     1.66        $       .31
   From discontinued operations                  $       .03       $       .01         $      .03        $       .02

Basic earnings per share
   From continuing operations                    $       .51       $       .26        $      1.68        $       .31
   From discontinued operations                  $       .03       $       .01        $       .03        $       .02

Fully Diluted earnings per share
   From continuing operations                    $       .50       $       .27        $      1.66        $       .31
   From discontinued operations                  $       .03       $       .01        $       .03        $       .02

Diluted earnings per share
   From continuing operations                    $       .51       $       .26        $      1.66        $       .31
   From discontinued operations                  $       .03       $       .01        $       .03        $       .02




Note 6 - 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
Corporation  ("Summo"),  a Canadian copper mining company,  and, until recently,
its Russian joint  venture.  The Company  accounts for its Russian joint venture
and  investment  in Summo 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.

     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 east Texas for $2.2
million  and  several  additional  interests  in 1996 for  $580,000.  Subsequent
drilling in this field proved the upside  potential  the Company had  identified
and added 26.4 billion  cubic feet of net gas reserves at December 31, 1996.  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 $5.1 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 May 1997, the Company
acquired its first operated  interests in south Louisiana from Henry  Production
Company for $3.9 million.

     In May 1997, the Company sold its non-operated interests in south Texas for
$5.4 million as part of its  continuing  strategy to focus and  rationalize  its
operations.

     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 $51.2 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 24% of
its estimated  1997 gas  production at an average fixed price of $2.07 per MMBtu
and  approximately  15% of its estimated 1997 oil production at an average fixed
NYMEX price of $18.36 per Bbl. The Company has also purchased  options resulting
in  price  collars  and  price  floors  on  approximately  30% of the  Company's
estimated 1997 oil production with price ceilings  between $21.00 and $27.00 per
Bbl and price floors between $18.00 and $21.00 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                        Six Months
                                                   Ended June 30,                     Ended June 30,
                                             ----------------------------       ----------------------------
                                                1997            1996                1997           1996
                                             ------------    ------------       -------------   ------------
                                                            (In thousands, except BOE data)
                                                                                    
Oil and gas production
 revenues:
    Working interests                         $   13,323      $   11,066          $   31,834     $   21,078
    Louisiana royalties                            1,979           2,271               4,498          3,667
                                             ------------    ------------       -------------   ------------
        Total                                 $   15,302      $   13,337          $   36,332     $   24,745
                                             ============    ============       =============   ============

Production:
   Oil (Bbls)                                        276             283                 572            544
   Gas (Mcf)                                       5,529           3,772              10,999          7,090
                                             ------------    ------------       -------------   ------------
   BOE equivalent (6:1)                            1,197             912               2,405          1,726
                                             ============    ============       =============   ============
 
Prices:
   Oil                                        $    18.91      $    17.94          $    19.67     $    17.72
   Gas                                              1.82            2.19                2.28           2.13

Oil and gas production costs:
   Lease operating expense                    $    2,339      $    1,935         $     4,762     $    4,049
   Production taxes                                  784           1,035               2,339          1,877
                                             ------------    ------------       -------------   ------------
      Total                                   $    3,123          $2,970         $     7,101     $    5,926
                                             ============    ============       =============   ============
 
Statistics per BOE equivalent (6:1)
   Sales price                                $    12.78      $    14.62         $     15.10     $    14.34
   Lease operating expense                          1.95            2.12                1.98           2.35
   Production taxes                                  .65            1.13                 .97           1.09
                                             ------------    ------------       -------------   ------------
      Operating margin                        $    10.18      $    11.37         $     12.15     $    10.90
                                             ============    ============       =============   ============
   Depreciation, depletion and
      amortization                            $     3.36      $     3.34         $      3.33     $     3.40
   Impairment of producing
      properties                                     .43              -                  .21             -
   General and administrative                       1.29            1.75                1.90           2.13



     Oil and Gas Production  Revenues.  Oil and gas production revenue increased
$2.0 million,  or 15% to $15.3  million for the second  quarter 1997 compared to
$13.3 million in 1996.  Oil production  volumes  decreased 2% and gas production
increased 47% for the second  quarter 1997 compared to the 1996 period.  Average
net daily  production  was 13,157 BOE for the second  quarter  1997  compared to
10,022  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 second quarter 1997  increased 5% to $18.91 per barrel,  while
gas prices decreased 17% to $1.82 per Mcf, from their respective 1996 levels.



                                      -12-


     Oil and gas production  revenue  increased  $11.6 million,  or 47% to $36.3
million  for the six months  ended June 30, 1997  compared  to $24.7  million in
1996. Oil production  volumes increased 5% and gas production  increased 55% for
the first six months of 1997 compared with the comparable  1996 period.  Average
net daily  production  was  13,290 BOE for the six  months  ended June 30,  1997
compared  to 9,482  BOE in 1996.  This  production  increase  resulted  from new
properties  acquired and drilled during the past year. The average oil price for
the six months ended June 30, 1997 increased 11% to $19.67 per barrel, while gas
prices increased 7% to $2.28 per Mcf, from their respective 1996 levels.

     The  Company  has  hedged  approximately  15% of  its  remaining  1997  oil
production at an average $18.36 per barrel NYMEX price.  The Company  realized a
$219,000  decrease in oil revenue or $.38 per barrel for 1997 on these contracts
compared to a $376,000 decrease or $.69 per barrel in 1996. The Company has also
hedged  approximately  24% of its  remaining  1997 gas  production at an average
price of $2.07 per MCF.  The  Company  realized a $1.0  million  decrease in gas
revenues  or $.10 per MCF for 1997 from  these  hedge  contracts  compared  to a
$577,000 decrease in 1996.


     Oil and Gas Production Costs. Oil and gas production costs consist of lease
operating  expense  and  production  taxes.  Total  production  costs  increased
$153,000,  or 5% to $3.1  million in the second  quarter  1997  compared to $3.0
million in 1996 as a result of new  properties  acquired and drilled  during the
past year.  However,  total  production costs per BOE decreased 20% to $2.60 for
the second  quarter 1997  compared  with $3.26 for 1996,  primarily due to state
production tax incentive programs.

     Total  production  costs  increased  $1.2 million or 20% for the six months
ended June 30, 1997 to $7.1 million as a result of new  properties  acquired and
drilled during the past year.  However,  total production costs per BOE declined
14% to $2.95 for the six months  ended June 30,  1997  compared to $3.44 for the
six months ended June 30, 1996,  primarily due to lower lease operating expenses
per BOE.

     Depreciation,   Depletion,   Amortization  and  Impairment.   Depreciation,
depletion and amortization ("DD&A") increased 36% to $4.0 million for the second
quarter 1997 compared with $2.9 million in 1996 because of increased  production
from reserve acquisitions and new wells drilled. DD&A per BOE increased slightly
to $3.36 in the second  quarter 1997  compared to $3.34 in 1996.  Impairment  of
producing oil and gas properties was $516,000 for the second quarter of 1997 due
to several  high cost  marginal  wells and lower  product  prices.  There was no
impairment of proved properties for the second quarter in 1996.

     DD&A  increased  36% to $8.0 million for the six months ended June 30, 1997
compared with $5.9 million in 1996 because of increased production. DD&A per BOE
decreased  to $3.33 in the six months  ended June 30, 1997  compared to $3.40 in
1996.  Impairment of producing oil and gas  properties  was $516,000 for the six
months  ended June 30, 1997 due to several  high cost  marginal  wells and lower
product prices.  There was no impairment of proved properties for the six months
ended June 30, 1996.

     Abandonment and impairment expenses for unproved  properties  increased 11%
to  $332,000  in the  second  quarter  1997  compared  with  $299,000  in  1996.
Abandonment and impairment expenses for unproved properties was $482,000 for the
six months ended June 30, 1997 compared with $549,000 in 1996.

     Exploration.  Exploration expense decreased $162,000 to $1.6 million in the
second  quarter  1997  compared  to $1.8  million in 1996.  Exploration  expense
decreased  $1.3  million to $3.0  million for the six months ended June 30, 1997
compared to $4.3 million in 1996  because  several  larger 3-D seismic  programs
were completed in 1996 combined with better exploratory  drilling results in the
six months ended June 30, 1997 compared with 1996.



                                      -13-


     General and Administrative.  General and administrative  expenses decreased
3% to $1.5 million in the second  quarter 1997 compared to $1.6 million in 1996.
General and  administrative  expenses  increased $888,000 or 24% to $4.6 million
for the six  months  ended  June  30,  1997  compared  to $3.7  million  in 1996
primarily  because  of  increased   compensation  expense  associated  with  the
Company's incentive plans and charitable contributions..

     Legal  disputes  and other  consist  of legal and  settlement  expenses  in
connection  with  disputes  in the  normal  course  of  business.  This  expense
increased to $71,000 in the second quarter 1997 compared to $16,000 in 1996.

     Non-Operating Income and Expense. Net interest income increased $556,000 to
$146,000 in the second quarter 1997 compared to $410,000 of net interest expense
in 1996 as a result of the  repayment  of debt with the  proceeds of the sale of
common stock.

     Net  interest  expense  decreased  $415,000 to $258,000  for the six months
ended June 30, 1997  compared to $673,000 of net  interest  expense in 1996 as a
result of the repayment of debt with the proceeds of the sale of common stock.
 
     Income  Taxes.  The effective  income tax rate for the second  quarter 1997
increased to 35%  compared to 34% in 1996.  The  effective  tax rate for the six
months  ended June 30, 1997  increased to 36% compared to 31% in the 1996 period
because  of the  decreased  impact of  Section  29 tax  credits  and  percentage
depletion, and because of higher state income taxes which resulted from the $5.2
million  increase in net income from continuing  operations  before income taxes
compared to the 1996 period.

     Net Income.  Net income for the second  quarter 1997 increased $3.5 million
to $5.9 million  compared to $2.4 million in 1996.  This increase  resulted from
higher  operating  income  resulting  from  significantly  increased  production
partially offset by increased  operating expenses and from the $4.2 million gain
on the sale of the Company's south Texas properties in 1997.

     Net income for the six months ended June 30, 1997  increased  $14.6 million
to $17.5 million  compared to $2.8 million in 1996. This increase  resulted from
higher  operating  income  resulting  from  significantly  increased  production
partially offset by increased  operating expenses and from the $9.7 million gain
on the sale of the Company's  interest in the Russian joint venture and the $4.2
million gain on the sale of the Company's south Texas properties in 1997.

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 and for the payment of
debt  obligations,   trade  payables  and  stockholder  dividends.  The  Company
generally  finances its  exploration  and  development  programs from internally
generated  cash flow,  bank debt,  and cash and cash  equivalents  on hand,  and
continually reviews its capital expenditure budget based on changes in cash flow
and other factors.
 
     Cash Flow.  Net cash  provided  by  operating  activities  increased  $13.2
million to $23.7  million  for the six months  ended June 30,  1997  compared to
$10.5  million for 1996  primarily  due to  increased  revenue  from oil and gas
sales.

     Net cash used in investing  activities  decreased  20% to $17.4 million for
the six months ended June 30, 1997  compared with $21.7 million in 1996 due to a
$5.5 million  decrease in acquisitions and the proceeds from sale of properties,
partially offset by increased capital  expenditures.  Total capital expenditures
for the six months ended June 30, 1997 increased  $12.1 million to $23.7 million
compared to $11.6 million in 1996 due to increased drilling activity.



                                      -14-


     Net cash  provided by financing  activities  was $14.0  million for the six
months ended June 30, 1997 compared to $15.3 million in 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 $51.2  million.
During the six months ended June 30,  1997,  the Company  received  $5.0 million
from  borrowings  under the Company's  credit facility and used $41.1 million to
repay the Company's and Panterra's credit facilities, compared to a net increase
in borrowings of $16.0 million for the six months ended June 30, 1996.

     The  Company  had $23.6  million in cash and cash  equivalents  and working
capital of $22.8  million as of June 30, 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  annually.  In 1997 the Company
voluntarily  reduced  the  commitment  under the credit  facility to $10 million
until the next  redetermination.  The Company may increase the  commitment up to
the amount of the borrowing base at its option before the next  redetermination.
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,  has a separate credit
facility with a $26 million  borrowing base and $10.0 million  outstanding as of
June 30, 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,  $40 million for low to moderate  risk  domestic  exploration  and
development and $10 million for large target,  higher risk domestic  exploration
and development.

     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.



                                      -15-


     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, UPC common stock valued at
approximately $1.9 million,  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.

     In May  1997,  the  Company  entered  into an  agreement  to  receive a 55%
interest in Summo's Lisbon Valley Copper  Project (the  "Project") in return for
the Company  contributing  $4.0 million in cash, all of its outstanding stock in
Summo, and $8.6 million in letters of credit to a single purpose company, Lisbon
Valley  Mining  Company,  formed to own and  operate  the  Project.  Summo  will
contribute the property, all project permits and contracts, $3.2 million in cash
and a commitment  for $45.0 million of senior debt financing in return for a 45%
interest in the new company.  The  agreement  is subject to certain  conditions,
including  Summo  shareholder  approval and final  resolution  of  environmental
approval. In June and July 1997, the Company agreed to provide interim financing
of $825,000 and  $550,000,  respectively,  for the Project in the form of a loan
due in  June  1999.  Upon  capitalization  of the new  company  the  loan  shall
constitute  a  capital  contribution  in  partial  satisfaction  of the  capital
commitments set out in the May 1997 agreement.

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.





                                      -16-


PART II.  OTHER INFORMATION

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

               At the Company's  annual  stockholders'  meeting on May 21, 1997,
               the shareholders approved management's current slate of directors
               and approved the Stock Option Plan (adopted November 21, 1996 and
               previously  submitted as Exhibit  10.47) and the Incentive  Stock
               Option Plan (adopted March 27, 1997 and  previously  submitted as
               Exhibit 10.48).

Item 6.        Exhibits and Reports on Form 8-K

               (a)  Exhibits

                    Exhibit             Description
                       27.2             Financial Data Schedule

               (b)  A report dated April 8, 1997 was filed on Form 8-K to report
                    the change of the Company's certifying accountant.




                                      -17-


                                   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



August 13, 1997                 By  /s/ MARK A. HELLERSTEIN            
                                    ----------------------------
                                    Mark A. Hellerstein
                                    President and Chief Executive Officer
 

August 13, 1997                 By  /s/ RICHARD C. NORRIS              
                                    ----------------------------
                                    Richard C. Norris
                                    Vice President - Accounting and
                                    Administration and Chief Accounting
                                    Officer