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

                                    FORM 8-K
                                 CURRENT REPORT


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


    DATE OF REPORT (DATE OF EARLIEST EVENT REPORTED): September 19, 2001




                            STONE ENERGY CORPORATION
             (Exact name of registrant as specified in its charter)




            Delaware                   1-12074                72-1235413
  (State or other jurisdiction     (Commission File        (I.R.S. employer
 of incorporation or organization)     Number)            identification no.)



    625 E. Kaliste Saloom Road
       Lafayette, Louisiana                                     70508
(Address of principal executive offices)                     (Zip code)


       Registrant's telephone number, including area code: (337) 237-0410





ITEM 5. OTHER EVENTS

     On  February  1,  2001,  Stone  Energy  Corporation   ("Stone")  and  Basin
Exploration, Inc. ("Basin") completed their merger. The merger was accounted for
under the  pooling-of-interests  method of accounting for business combinations.
Accordingly,  we have  combined  the two  companies'  historical  financial  and
operating data as though they had been combined at the beginning of the earliest
period presented.


     Presented on the following  pages are certain  financial  disclosures  that
would have been included in Stone's year-end 2000 Annual Report on Form 10-K had
the Basin merger been completed prior to the end of 2000. These combined results
should  be used  for  information  purposes  only as  they  are not  necessarily
indicative  of the  results  that  would  have  occurred  if the merger had been
completed at the beginning of the earliest period presented.








                                TABLE OF CONTENTS

                                                                          Page

Selected Financial Data...........................................          1

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

Quantitative and Qualitative Disclosures About Market Risk........          8

Independent Auditors' Report......................................         11

Consolidated Financial Statements:

     Consolidated Balance Sheet - December 31, 2000 and 1999......         12

     Consolidated Statement of Operations -
          Years Ended December 31, 2000, 1999 and 1998............         13

     Consolidated Statement of Cash Flows -
          Years Ended December 31, 2000, 1999 and 1998............         14

     Consolidated Statement of Changes in Stockholders' Equity -
          Years Ended December 31, 2000, 1999 and 1998............         15

     Notes to Consolidated Financial Statements...................         16









SELECTED FINANCIAL DATA
-----------------------

     The following table sets forth a summary of selected financial  information
for each of the years in the  five-year  period ended  December  31,  2000.  All
information presented gives retroactive effect to the merger of Stone and Basin,
which has been accounted for as a pooling-of-interests.  This information should
be read in conjunction  with  Management's  Discussion and Analysis of Financial
Condition and Results of Operations and the  Consolidated  Financial  Statements
and the notes thereto included elsewhere in this Form 8-K.



                                                                                   Year Ended December 31,
                                                              --------------------------------------------------------------
                                                                 2000         1999         1998         1997         1996
                                                                 ----         ----         ----         ----         ----
                                                                       (In thousands, except per share amounts)
                                                                                                     
STATEMENT OF OPERATIONS DATA:
     Operating revenues:
       Oil production revenue...........................       $118,628     $70,025      $48,262       $40,926      $39,080
       Gas production revenue...........................        263,310     148,390      114,955        52,554       34,941
       Gain on sale of assets (1) ......................           -           -            -             -          22,472
       Other revenue....................................          4,228       2,349        2,102         2,227        3,135
                                                               --------    --------     --------      --------     --------
         Total revenues.................................        386,166     220,764      165,319        95,707       99,628
                                                               --------    --------     --------      --------     --------
    Expenses:
      Normal lease operating expenses..................          41,474      33,372       26,318        14,723       13,401
      Major maintenance expenses.......................           6,538       1,115        1,278         1,844          427
      Production taxes.................................           7,607       2,933        2,853         3,475        5,228
      Depreciation, depletion and amortization.........         110,859     101,105       98,457        40,038       27,170
      Write-down of oil and gas properties.............            -           -         114,341          -            -
      Interest expense.................................           9,395      15,186       15,017         5,768        5,890
      Merger expenses..................................           1,297        -            -             -            -
      Salaries, general and administrative costs.......          12,217       9,532        8,184         7,070        7,217
      Incentive compensation plan......................           1,722       1,510          763           833          928
      Stock compensation, net..........................             508       1,232          452           439           98
                                                               --------    --------     --------      --------     --------
        Total expenses.................................         191,617     165,985      267,663        74,190       60,359
                                                               --------    --------     --------      --------     --------
    Net income (loss) before income taxes..............         194,549      54,779     (102,344)       21,517       39,269
                                                               --------    --------     --------      --------     --------
    Income tax provision (benefit):
      Current..........................................             450          25           23          (471)       1,208
      Deferred.........................................          67,642      17,688      (35,843)        8,053       11,458
                                                               --------    --------     --------      --------     --------
        Total income taxes.............................          68,092      17,713      (35,820)        7,582       12,666
                                                               --------    --------     --------      --------     --------
    Net income (loss)..................................        $126,457     $37,066     ($66,524)      $13,935      $26,603
                                                               ========    ========     ========      ========     ========

    Earnings and dividends per common share:
      Basic net income (loss) per common share ........           $4.90       $1.61       ($3.23)        $0.72        $1.62
                                                                  =====       =====        =====         =====        =====
      Diluted net income (loss) per common share ......           $4.80       $1.58       ($3.23)        $0.71        $1.61
                                                                  =====       =====        =====         =====        =====
      Cash dividends declared..........................             -           -            -             -            -

CASH FLOW DATA:
    Net cash provided by operating
      activities (before working capital changes)......        $300,097    $154,152     $110,869       $62,450      $42,975
    Net cash provided by operating activities..........         302,082     123,010      118,014        43,606       36,084

BALANCE SHEET DATA (AT END OF PERIOD):
    Working capital (deficit) .........................         $53,065     $12,509      ($3,340)      ($1,708)     $25,861
    Oil and gas properties, net........................         747,574     587,661      492,349       437,832      223,278
    Total assets ......................................         944,104     706,958      581,134       515,426      294,363
    Long-term debt, less current portion...............         148,000     134,000      289,936       143,077       26,390
    Stockholders' equity ..............................         587,577     452,870      213,131       277,975      213,192

    (1) Primarily related to the sales of D-J Basin properties by Basin Exploration in 1996.



                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS

     The  following  discussion  is  intended  to  assist in  understanding  our
financial  condition and results of operations  for each year of the  three-year
period  ended  December  31,  2000.  All  financial  and  operating  information
presented give  retroactive  effect to the merger of Stone and Basin,  which has
been  accounted  for  as  a  pooling-of-interests.  The  consolidated  financial
statements  and the notes thereto,  which are found  elsewhere in this Form 8-K,
contain detailed  information that should be referred to in conjunction with the
following discussion.

OVERVIEW

     We are an  independent  oil and gas  company  engaged  in the  acquisition,
exploration,  development  and  operation of oil and gas  properties in the Gulf
Coast  Basin and Rocky  Mountains.  We have been  active in the Gulf Coast Basin
since 1973,  which gives us extensive  geophysical,  technical  and  operational
expertise in this area.

     On February 1, 2001, the stockholders of Stone Energy Corporation and Basin
Exploration, Inc. voted in favor of, and thereby consummated, the combination of
the two companies in a tax-free, stock-for-stock transaction accounted for under
the pooling-of-interests  method. In connection with the approval of the merger,
stockholders of Stone Energy also approved a proposal to increase the authorized
shares of Stone  common stock from 25 million to 100 million  shares.  Under the
merger agreement,  Basin stockholders received 0.3974 of a share of Stone common
stock  for  each  share  of  Basin  common   stock  they  owned.   Stone  issued
approximately  7.4 million  shares of common  stock,  which,  based upon Stone's
closing  price of $53.70 on February 1, 2001,  resulted  in total  equity  value
related to the transaction of  approximately  $400 million.  In addition,  Stone
assumed,  and subsequently  retired with cash on hand, $48 million of Basin bank
debt.  The  expenses  incurred in relation to the merger of $25.6  million  were
recorded as a non-recurring item in 2001.

     In  accordance  with the  pooling-of-interests  method  of  accounting  for
business  combinations,  the financial  condition and results of operations were
combined to give effect to the  combination  of Stone and Basin as if the merger
occurred at the  beginning  of the earliest  period  presented.  These  combined
results should be used for information purposes only as they are not necessarily
indicative  of the  results  that  would  have  occurred  if the merger had been
completed during the periods presented.

     Prior to the  merger,  Basin  accounted  for  depreciation,  depletion  and
amortization  (DD&A) of oil and gas  properties  using  the units of  production
method.  In connection  with the  restatement  of our financial  statements on a
pooling-of-interests  basis,  Basin's historical provision for DD&A was restated
to conform to the future gross revenue  method used by Stone.  This  restatement
included related  adjustments to Basin's historical  reduction in carrying value
of oil and gas  properties  recorded  at the end of 1998  and  their  historical
provision for income taxes. All periods  presented  reflect the effects of these
adjustments.  In addition, we reclassified certain amounts in Basin's historical
financial statements to conform to Stone's presentation.

     Historically,  we have sought growth primarily  through the acquisition and
development of mature fields with a prolific  production  history.  As commodity
prices increase and provide financial  stability through additional cash flow it
becomes more feasible to pursue an  aggressive  exploratory  drilling  strategy.
During 2000, we designed a drilling  program that provided an acceptable  mix of
high and low risk projects in an effort to capitalize on an  opportunity to test
certain  prospects  that have higher  reward  potential but are too high risk to
drill in  periods of low  prices.  As a result,  we  drilled a record  number of
wells, the majority of which were classified as exploratory wells.

     The  commodity  price  environment  during 2000 also  impacted the property
acquisition  market.  It is generally  more expensive to buy properties at times
when oil and gas prices have  increased,  which is what we witnessed  during the
year 2000.  Therefore,  we pursued  stock-for-stock  merger targets and non-cash
acquisition  opportunities such as farmins, whereby we earned a working interest
in desirable acreage by drilling a well versus buying the field.

     During  2000,  we  remained   focused  on  our   objectives  of  increasing
production,  cash flow and reserves. We set a Stone record for annual production
by producing  98.9 billion cubic feet of gas  equivalent  (Bcfe).  We also set a
record for annual cash flow before working  capital changes with 2000 results of
$300.1  million  representing  a 95% increase  over 1999  results.  Finally,  at
December 31, 2000, we reported 600.3 Bcfe of estimated proved reserves, which is
the largest proved reserve base in our history.

RESULTS OF OPERATIONS

     The following table sets forth certain  operating  information with respect
to our oil and gas  operations  and  summary  information  with  respect  to our
estimated proved oil and gas reserves.


                                                                                 Year Ended December 31,
                                                                    ------------------------------------------------
                                                                        2000              1999              1998
                                                                    -------------     ------------     -------------
                                                                                                     
PRODUCTION:
   Oil (MBbls)..................................................           4,449            4,324             3,601
   Gas (MMcf) ..................................................          72,239           65,513            50,897
   Oil and gas (MMcfe) .........................................          98,933           91,457            72,503
 AVERAGE SALES PRICES:
   Oil (per Bbl)................................................          $26.66           $16.19            $13.40
   Gas (per Mcf) ...............................................            3.64             2.27              2.26
   Oil and gas (per Mcfe) ......................................            3.86             2.39              2.25
 AVERAGE COSTS (PER MCFE):
   Normal operating costs.......................................           $0.42            $0.36             $0.36
   Salaries, general and administrative costs...................            0.12             0.10              0.11
   DD&A on oil and gas properties...............................            1.10             1.08              1.33
 PROVED RESERVES AT DECEMBER 31:
   Oil (MBbls)..................................................          33,625           35,213            27,143
   Gas (MMcf)...................................................         398,524          385,667           370,772
   Oil and gas (MMcfe)..........................................         600,274          596,945           533,630
   Present value of estimated future net cash flows before
      income taxes (in thousands)...............................      $2,941,790         $830,606          $450,583
   Standardized measure of discounted future net cash flows
        (in thousands)..........................................      $1,982,749         $691,481          $418,403


     2000  COMPARED  TO 1999.  For the year 2000 we  reported  record net income
totaling $126.5 million, or $4.80 per share, compared to net income for the year
ended  December 31, 1999 of $37.1  million,  or $1.58 per share.  The  favorable
results in net income were due to improvements in the following components:

     PRODUCTION.  During 2000, production volumes reached a record high totaling
98.9 Bcfe compared to 91.5 Bcfe  produced  during 1999.  Natural gas  production
during 2000 increased 10% to  approximately  72.2 billion cubic feet compared to
1999 gas production of 65.5 billion cubic feet, while oil production during 2000
increased to  approximately  4.4 million barrels compared to 4.3 million barrels
produced during 1999.

     The  increase  in 2000  production  rates,  compared  to  1999,  was due to
increases at several of our fields,  the most  significant  of which were Eugene
Island Block 243 and East Cameron Block 64.

     PRICES.  Prices  realized during 2000 averaged $26.66 per barrel of oil and
$3.64 per Mcf of gas. This represents a 62% increase, on a Mcfe basis, over 1999
average  realized  prices of $16.19  per barrel of oil and $2.27 per Mcf of gas.
All unit pricing amounts include the effects of hedging.

     From time to time,  we enter into  various  hedging  contracts  in order to
reduce our exposure to the  possibility of declining oil and gas prices.  Due to
increases in commodity prices throughout 2000, hedging  transactions reduced the
average  price we  received  during the year for oil by $3.55 per barrel and for
gas by $0.46 per Mcf,  compared to net  decreases  of $1.72 per barrel and $0.06
per Mcf realized during 1999.

     OIL AND GAS REVENUE.  As a result of higher  production  rates and realized
prices, oil and gas revenue reached a record high during 2000, increasing 75% to
$381.9 million, compared to 1999 oil and gas revenue of $218.4 million.

     EXPENSES.  Normal  operating  costs during 2000 increased to $41.5 million,
compared to $33.4  million  during 1999.  On a unit of  production  basis,  2000
operating  costs were $0.42 per Mcfe  compared  to $0.36 per Mcfe for 1999.  The
increase in operating costs was due primarily to industry-wide  increases in the
costs of oil field products and services.

     During 2000, we performed  significant workover operations on nine wells at
three fields. As a result,  major maintenance expenses for the year totaled $6.5
million compared to $1.1 million for 1999.

     Due to increased 2000 onshore  production  volumes combined with higher oil
and gas prices,  production revenue from onshore properties increased 100%. As a
result,  production  tax expense  increased to $7.6 million from $2.9 million in
1999. Included in the 1999 amount was a $1 million production tax refund related
to the abatement of severance taxes for certain wells under Louisiana state law.

     Depreciation,  depletion and amortization (DD&A) expense on our oil and gas
properties totaled $109.2 million, or $1.10 per Mcfe, compared to $99.2 million,
or $1.08 per Mcfe, for 1999. The higher DD&A rate was partially  attributable to
the rising costs of oil and gas exploration and  development  activities  during
2000.

     Salaries,  general and administrative  expenses for 2000 increased in total
to $12.2  million,  or $0.12 per Mcfe,  from  $9.5  million,  or $0.10 per Mcfe,
during 1999. Due to our  operational  and financial  results and our stock price
performance during the year,  incentive  compensation expense for 2000 increased
to $1.7 million compared to $1.5 million in 1999.

     Interest  expense for 2000  decreased  to $9.4  million,  compared to $15.2
million  during 1999,  due  primarily to the  repayment  of  approximately  $120
million of borrowings under Stone Energy's bank credit facility in August 1999.

     RESERVES.  At December 31, 2000, our estimated  proved oil and gas reserves
totaled  600.3  Bcfe,  compared to  December  31,  1999  reserves of 596.9 Bcfe.
Estimated  proved gas  reserves  grew to 398.5 Bcf at the end of 2000 from 385.7
Bcf at year-end  1999,  while  estimated  proved oil  reserves  declined to 33.6
MMBbls at the end of 2000 from 35.2 MMBbls at the beginning of the year.

     Our reserve  estimates  at December 31, 2000 were  prepared by  independent
petroleum  consultants  in accordance  with  guidelines  established by the SEC.
Adherence to these  guidelines  limited our  recognition  of proved  reserves on
certain successfully drilled wells to the extent of the base of known productive
sands.  Actual  limits of the  productive  sands will  ultimately  be determined
through production or additional drilling.

     Our present  values of estimated  future net cash flows before income taxes
were  $2.9   billion  and  $830.6   million  at  December  31,  2000  and  1999,
respectively.  You should not assume that the present values of estimated future
net cash  flows  represent  the fair value of our  estimated  proved oil and gas
reserves.  As required by the SEC, we determine  the present  value of estimated
future net cash flows using market prices for oil and gas on the last day of the
fiscal period.  The average year-end oil and gas prices on all of our properties
used in  determining  these amounts were $27.30 per barrel and $9.97 per Mcf for
2000 and $24.83 per barrel and $2.42 per Mcf for 1999.  During 2001,  the market
price for gas has  decreased,  which would  result in a reduction  of  estimated
future net cash flows and the present  value of estimated  future net cash flows
at December 31, 2000 if recomputed.

     1999 COMPARED TO 1998. We recognized net income for the year ended December
31, 1999 totaling  $37.1 million,  or $1.58 per share,  compared to the 1998 net
loss of $66.5  million,  or  $3.23  per  share.  The 1998  results  included  an
after-tax non-cash ceiling test write-down of $74.3 million, or $3.61 per share.
Excluding the write-down,  favorable results in 1999 net income versus 1998 were
due to improvements in the following components:

     PRODUCTION.  Production  volumes of oil and gas  reached a then record high
during 1999 and, as compared to 1998, rose 20% and 29%,  respectively,  totaling
4.3  million  barrels of oil and 65.5  billion  cubic feet of gas. On a thousand
cubic feet of gas equivalent  (Mcfe) basis,  production  rates for 1999 were 26%
higher than 1998 production rates.

     The  increase  in 1999  production  rates,  compared  to  1998,  was due to
increases at several of our fields, the most significant of which were Vermilion
Block 255, South Pelto Block 23, West Cameron Block 56 and West Delta Block 61.

     PRICES.  Average  realized prices during 1999 were $16.19 per barrel of oil
and $2.27 per Mcf of gas and  represented a 6% increase,  on a Mcfe basis,  over
average  prices of $13.40 per barrel of oil and $2.26 per Mcf of gas  recognized
during 1998. All unit prices reflect the effects of hedging.

     From time to time,  we enter into  various  hedging  contracts  in order to
reduce our exposure to the  possibility  of declining  oil and gas prices.  As a
result of rising commodity prices during 1999, hedging  transactions reduced the
average price we received by $1.72 per barrel of oil and by $0.06 per Mcf of gas
compared  to net  increases  of $0.55 per barrel of oil and $0.11 per Mcf of gas
during 1998.

     OIL AND GAS REVENUE.  Oil and gas revenue reached a then record high during
1999.  The  increases  in oil and gas  production  rates  combined  with  higher
commodity  prices  resulted  in oil and gas  revenue  increasing  34% to  $218.4
million, compared to oil and gas revenue of $163.2 million during 1998.

     EXPENSES.  Normal  operating  costs during 1999 increased to $33.4 million,
compared to $26.3  million  during 1998.  On a unit of  production  basis,  1999
operating costs were unchanged from 1998.

     As a result of increased 1999 production  volumes due to  acquisitions  and
discoveries, combined with higher oil and gas prices during the year, production
revenue from onshore  properties  increased 41% during 1999.  Our production tax
expense,  however,  was unchanged from the 1998 amount of $2.9 million. On a per
unit basis,  production  taxes declined from $0.04 per Mcfe in 1998 to $0.03 per
Mcfe in 1999.  This decline  resulted from the abatement of severance  taxes for
certain wells under  Louisiana  state law.  Accordingly,  we accrued in December
1999, and received in early 2000, a production tax refund of $1 million.

     Salaries,  general and administrative  expenses for 1999 increased in total
to $9.5 million from $8.2 million  during 1998. Due to our  operational  results
and stock performance during the year,  incentive  compensation expense for 1999
increased to $1.5 million compared to $0.8 million in 1998.

     DD&A expense on our oil and gas  properties  for 1999 totaled $99.2 million
compared to $96.5 million for 1998. However, on a unit of production basis, 1999
expense  decreased  to $1.08 per Mcfe  compared to $1.33 per Mcfe for 1998.  The
decrease in the DD&A rate  resulted  from a  combination  of the $114.3  million
non-cash  ceiling test write-down of oil and gas properties  recorded at the end
of 1998 and the improvement in oil and gas prices throughout 1999.

     Our  provision  for  income  taxes was  $17.7  million  for the year  ended
December  31, 1999 and was net of a $1.5  million  reduction  in deferred  taxes
related to estimates of tax basis that were  resolved  during 1999.  In order to
conform Stone and Basin's accounting methods, we recognized the $5.7 million tax
benefit  related  to  Basin's  1998  write-down  of oil  and gas  properties  by
reversing the valuation  allowance that Basin recorded in 1998. This resulted in
additional  deferred  tax  benefit  for the year  ended  December  31,  1998 and
deferred tax expense for the years ended December 31, 1999 and 2000. During 1999
and 2000,  Basin had  previously  reduced  its  effective  tax rate  through the
reversal of the valuation allowance recorded in 1998.

     RESERVES.  At December 31, 1999, our estimated  proved oil and gas reserves
totaled  596.9 Bcfe  compared  to  December  31,  1998  reserves  of 533.6 Bcfe.
Estimated  proved oil reserves  increased to 35.2 MMBbls at the end of 1999 from
27.1 MMBbls at the beginning of the year, and estimated proved gas reserves grew
to 385.7 Bcf at December 31, 1999 compared to 370.8 Bcf at year-end 1998.

     The increases in our 1999 estimated  proved reserve  volumes were primarily
attributable  to drilling  results and  acquisitions  made during the year.  The
majority  of our  reserve  estimates  were  prepared  by  independent  petroleum
consultants in accordance with guidelines  established by the SEC.  Adherence to
these  guidelines   limited  our  recognition  of  proved  reserves  on  certain
successfully  drilled wells to the extent of the base of known productive sands.
Actual limits of the  productive  sands will  ultimately  be determined  through
production or additional drilling.

LIQUIDITY AND CAPITAL RESOURCES

     CASH FLOW AND WORKING CAPITAL. Net cash flow from operations before working
capital  changes for 2000 was $300.1 million,  or $11.40 per share,  compared to
$154.2  million,  or $6.58 per  share,  reported  for 1999.  Working  capital at
December 31, 2000 totaled $53.1 million.

     CAPITAL  EXPENDITURES.  Capital  expenditures  during 2000  totaled  $269.1
million  and  included  $13.6  million  of  capitalized  employee,  general  and
administrative  costs,  net of  reimbursements,  and $4 million  of  capitalized
interest.  These  investments  were financed by a combination of cash flows from
operations, working capital and bank borrowings.

     BUDGETED CAPITAL EXPENDITURES AND LONG-TERM  FINANCING.  Our estimated 2001
capital  expenditures  budget of  approximately  $290  million is expected to be
allocated  approximately  93% to Gulf Coast  operations and 7% to Rocky Mountain
activities. We expect to drill 70 gross wells during 2001, 45 in the onshore and
shallow  water  offshore  regions  of the Gulf  Coast  Basin and 25 in the Rocky
Mountains.  While the 2001  capital  expenditures  budget  does not  include any
projected  acquisitions,  we continue to seek growth  opportunities that fit our
specific acquisition profile.

     Based  upon our  outlook of oil and gas prices  and  production  rates,  we
believe that our cash on hand and cash flow from  operations  will be sufficient
to fund the current 2001 capital  expenditures  budget. If oil and gas prices or
production  rates  fall below our  current  expectations,  we  believe  that the
available  borrowings  under our bank credit facility will be sufficient to fund
2001 capital expenditures in excess of operating cash flows.

     We do not budget acquisitions; however, we are currently evaluating several
opportunities that fit our specific acquisition profile. One or a combination of
certain of these possible  transactions could fully utilize our existing sources
of  capital.  Under  these  circumstances,  we  would  compare  the cost of debt
financing  with the  potential  dilution of equity  offerings to  determine  the
appropriate  financing vehicle to provide capital in excess of what is currently
available to us with the objective of maximizing stockholder value.

     BANK CREDIT  FACILITIES.  During  2000,  Stone's bank group  increased  the
borrowing  base under its credit  facility  to $200  million  and  extended  the
maturity date from July 30, 2001 to July 30, 2005. The borrowing base limitation
is based on a borrowing base amount established by the banks for our oil and gas
properties.  During 2000,  Stone did not draw upon its credit  facility,  and at
December 31, 2000 had outstanding letters of credit totaling $7.5 million.

     At December 31, 2000, the borrowing base under Basin's credit  facility was
$90 million with $48 million of outstanding borrowings.  Concurrent with closing
the merger on  February  1,  2001,  all  borrowings  outstanding  under  Basin's
revolving  credit facility were repaid with cash on hand and the credit facility
was terminated.

     Our credit facility provides for certain covenants,  including restrictions
or requirements with respect to working capital, tangible net worth, disposition
of properties,  incurrence of additional debt, change of ownership and reporting
responsibilities.  These  covenants  may limit or  prohibit  us from paying cash
dividends.

     HEDGING.  See "Quantitative and Qualitative  Disclosure About Market Risk -
Commodity Price Risk."

     NEW  ACCOUNTING  STANDARDS.  For  information  regarding  SFAS No. 133, see
"Quantitative  and  Qualitative  Disclosure  About Market Risk - Commodity Price
Risk - Adoption of SFAS No. 133."

     In July  2001,  the  FASB  issued  SFAS  No.  143,  "Accounting  for  Asset
Retirement  Obligations,"  effective for fiscal years  beginning  after June 15,
2002.  This  statement  will require us to record the fair value of  liabilities
related to future asset  retirement  obligations in the period the obligation is
incurred.  We expect to adopt SFAS No. 143 on January 1, 2003. Upon adoption, we
will be required to recognize  cumulative  transition amounts for existing asset
retirement  obligation  liabilities,  asset  retirement  costs  and  accumulated
depreciation. We have not yet determined the transition amounts.

     REGULATORY  AND LITIGATION  ISSUES.  In August 1989, we were advised by the
EPA that it believed we were a potentially  responsible  party (a "PRP") for the
cleanup  of an  oil  field  waste  disposal  facility  located  near  Abbeville,
Louisiana, which was included on CERCLA's National Priority List (the "Superfund
List") by the EPA in March  1989.  Although we did not dispose of wastes or salt
water at this site,  the EPA contends that  transporters  of salt water may have
rinsed their trucks' tanks at this site. By letter dated  December 9, 1998,  the
EPA made demand for cleanup costs on 23 of the PRP's,  including us, who had not
previously  settled with the EPA. Since that time we,  together with other PRPs,
have been negotiating the settlement of our respective  potential  liability for
environmental conditions at this site with the U.S. Department of Justice. Given
the number of PRP's at this site and the current satisfactory  progress of these
negotiations,  we do not believe that any  liability  for this site would have a
material adverse affect on our financial  condition.  A tentative settlement has
been  reached  with the U.S.  Department  of  Justice  regarding  our  potential
liability at this site. The amount of this tentative settlement is immaterial to
our financial  statements and was not accrued at December 31, 2000. However, the
settlement has not been formally  approved by all parties,  and we cannot assure
you that a settlement will be formally approved.

     Since November 26, 1993, new levels of lease and area-wide  bonds have been
required of lessees taking certain actions with regard to OCS leases.  Operators
in the OCS  waters  of the  Gulf of  Mexico  were  required  to  increase  their
area-wide  bonds  and  individual  lease  bonds to $3  million  and $1  million,
respectively, unless the MMS allowed exemptions or reduced amounts. We currently
have two  area-wide  right-of-way  bonds for $0.3 million each and two area-wide
lessee's and operator's  bonds for $3 million each issued in favor of the MMS by
Stone  and  Basin  for  our  existing  offshore  properties.  The MMS  also  has
discretionary  authority  to require  supplemental  bonding in  addition  to the
foregoing  required  bonding  amounts,  but this  authority  is  exercised  on a
case-by-case  basis at the time of filing an assignment of record title interest
for MMS  approval.  Based  upon  certain  financial  parameters,  Stone has been
granted  exempt status by the MMS,  which exempts it from  supplemental  bonding
requirements. Currently, supplemental bonds totaling $0.6 million are filed with
the MMS on behalf of  Basin's  prior  obligations.  Based on  Stone's  financial
position,  we have  requested the release of all Basin bonds filed with the MMS.
We  cannot  assure  you  that  this  request  will be  approved.  Under  certain
circumstances, the MMS may require any of our operations on federal leases to be
suspended or terminated. Any such suspension or termination could materially and
adversely affect our financial condition and operations.

     OPA imposes  ongoing  requirements  on a responsible  party,  including the
preparation of oil spill response plans and proof of financial responsibility to
cover  environmental  cleanup  and  restoration  costs that could be incurred in
connection  with an oil spill.  Under OPA and a MMS final rule adopted in August
1998,  responsible parties of covered offshore facilities that have a worst case
oil spill  potential  of more than  1,000  barrels  must  demonstrate  financial
responsibility  in amounts  ranging from at least $10 million in specified state
waters to at least $35 million in OCS waters,  with higher amounts of up to $150
million in certain limited  circumstances where the MMS believes such a level is
justified by the risks posed by the  operations  or if the worst case  oil-spill
discharge  volume  possible at the facility may exceed the applicable  threshold
volumes  specified under the MMS's final rule. We do not anticipate that we will
experience  any difficulty in continuing to satisfy the MMS's  requirements  for
demonstrating  financial  responsibility  under the current OPA and MMS's August
1998 final rule.

     We operate under numerous state and federal laws enacted for the protection
of the  environment.  In the ordinary course of business,  we conduct an ongoing
review of the effects of these  various  environmental  laws on our business and
operations.   The   estimated   cost  of  continued   compliance   with  current
environmental  laws,  based upon the  information  currently  available,  is not
material to our results of operations or financial position. It is impossible to
determine  whether and to what extent our future  performance may be affected by
environmental  laws; however, we believe that such laws will not have a material
adverse effect on our results of operations or financial position.

     We are named as a defendant in certain  lawsuits and are a party to certain
regulatory  proceedings  arising in the ordinary  course of business.  We do not
expect  these  matters,  individually  or in the  aggregate,  to have a material
adverse effect on our financial condition.

FORWARD-LOOKING STATEMENTS

     This  Form  8-K  contains   statements  that  constitute   "forward-looking
statements"  within the meaning of Section 27A of the Securities Act and Section
21E of the Securities Exchange Act. The words "expect",  "project",  "estimate",
"believe",  "anticipate",  "intend", "budget", "plan", "forecast", "predict" and
other similar expressions are intended to identify  forward-looking  statements.
These statements appear in a number of places and include  statements  regarding
our plans,  beliefs or current  expectations,  including the plans,  beliefs and
expectations of our officers and directors with respect to, among other things:

  o  earnings growth;

  o  budgeted capital expenditures;

  o  increases in oil and gas production;

  o  future project dates;

  o  our outlook on oil and gas prices;

  o  estimates of our proved oil and gas reserves;

  o  our future financial condition or results of operations; and

  o  our business strategy and other plans and objectives for future operations.

     When considering any forward-looking statement, you should keep in mind the
risk factors that could cause our actual results to differ materially from those
contained in any forward-looking  statement.  Important factors that could cause
actual results to differ materially from those in the forward-looking statements
herein include the timing and extent of changes in commodity  prices for oil and
gas, operating risks and other risk factors as described in our Annual Report on
Form 10-K as filed with the Securities and Exchange Commission. Furthermore, the
assumptions  that  support  our   forward-looking   statements  are  based  upon
information  that  is  currently   available  and  is  subject  to  change.   We
specifically  disclaim all  responsibility  to publicly  update any  information
contained in a forward-looking statement or any forward-looking statement in its
entirety and therefore disclaim any resulting  liability for potentially related
damages.

     All forward-looking statements attributable to Stone Energy Corporation are
expressly qualified in their entirety by this cautionary statement.

ACCOUNTING MATTERS

     BASIS OF PRESENTATION.  The financial  statements  include our accounts and
our  proportionate  interest in certain  partnerships.  These  partnerships were
dissolved on December 31, 1999. All intercompany  balances have been eliminated.
Certain  prior year  amounts have been  reclassified  to conform to current year
presentation.

     In  accordance  with the  pooling-of-interests  method  of  accounting  for
business  combinations,  all  results  were  combined  to  give  effect  to  the
combination of Stone and Basin as if the merger occurred at the beginning of the
first period presented.  Prior to the merger,  Basin accounted for depreciation,
depletion and  amortization  (DD&A) of oil and gas properties using the units of
production   method.  In  connection  with  the  restatement  of  our  financial
statements on a  pooling-of-interests  basis,  Basin's historical  provision for
DD&A was restated to conform to the future gross  revenue  method used by Stone.
This restatement included related adjustments to Basin's historical reduction in
carrying value of oil and gas  properties  recorded at the end of 1998 and their
historical provision for income taxes. All periods presented reflect the effects
of these adjustments.

     In addition to the DD&A  adjustment,  we  reclassified  certain  amounts in
Basin's  historical  financial  statements  to conform to Stone's  presentation.
These combined results should be used for information  purposes only as they are
not necessarily indicative of the results that would have occurred if the merger
had been completed at the beginning of the earliest period presented.

     FULL COST METHOD. We use the full cost method of accounting for our oil and
gas  properties.  Under this method,  all  acquisition  and  development  costs,
including  certain related employee and general and  administrative  costs (less
any  reimbursements  for such costs) and  interest  incurred  for the purpose of
acquiring and finding oil and gas are capitalized. We amortize our investment in
oil and gas properties using the future gross revenue method.

     DEFERRED  INCOME  TAXES.  Deferred  income  taxes have been  determined  in
accordance  with  Financial   Accounting  Standards  Board  Statement  No.  109,
"Accounting  for Income  Taxes." As of December 31, 2000,  we had a net deferred
tax liability of $68.9 million which was calculated based on our assumption that
it is more likely than not that we will have sufficient taxable income in future
years to utilize certain tax attribute carryforwards.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
----------------------------------------------------------

     COMMODITY PRICE RISK

     Our revenues,  profitability and future rate of growth depend substantially
upon the market prices of oil and natural gas, which fluctuate  widely.  Oil and
gas price  declines and volatility  could  adversely  affect our revenues,  cash
flows and  profitability.  In order to manage our  exposure to oil and gas price
declines,  we occasionally enter into oil and gas price hedging  arrangements to
secure a price for a portion of our expected future production.  We do not enter
into hedging  transactions  for trading  purposes.  While intended to reduce the
effects of volatile  oil and gas prices,  such  transactions,  depending  on the
hedging  instrument  used,  may limit our potential  gains if oil and gas prices
were to rise substantially over the price established by the hedge. In addition,
such  transactions  may  expose  us to the  risk of  financial  loss in  certain
circumstances, including instances in which:

     o    our production is less than expected;

     o    there is a widening of price differentials between delivery points for
          our   production   and  the  delivery   point  assumed  in  the  hedge
          arrangement;

     o    the  counterparties  to our  hedging  contracts  fail to  perform  the
          contracts; or

     o    a sudden, unexpected event materially impacts oil or gas prices.

     Our hedging  policy  provides that not more than one-half of our production
quantities  can be  hedged  without  the  consent  of the  Board  of  Directors.
Additionally, not more than 75% of our production quantities can be committed to
hedging agreements regardless of the prices available.

     HEDGING.  During  2000,  we realized a net  reduction  in revenue  from our
hedging  transactions of $47.9 million. Our contracts totaled 1,868 MBbls of oil
and  29,303  BBtus  of  gas,  which  represented   approximately  42%  and  41%,
respectively,  of our oil and gas  production for the year. The net reduction in
revenue from hedging  transactions  for 1999 was $11.3  million.  Our  contracts
totaled  2,094  MBbls  of  oil  and  44,949  BBtus  of  gas,  which  represented
approximately 48% and 69%, respectively,  of our oil and gas production for that
year.

     At December 31, 2000, our oil puts were reflected as assets at a historical
cost of $5 million.  Put  contracts  are  purchased at a rate per unit of hedged
production  that fluctuates  with the commodity  futures market.  The historical
cost of the put  contracts  represents  our maximum  cash  exposure.  We are not
obligated to make any further  payments  under the put  contracts  regardless of
future commodity price fluctuations.  Under put contracts,  monthly payments are
made to us if prices fall below the agreed upon floor price,  while  allowing us
to fully participate in commodity prices above that floor.

     In addition  to put  contracts,  we  utilized  fixed price swaps to hedge a
portion of our future gas production.  Fixed price swaps  typically  provide for
monthly  payments by us if NYMEX prices rise above the fixed swap price or to us
if NYMEX prices fall below the fixed swap price.

     Since over 90% of our  production  has  historically  been derived from the
Gulf Coast Basin,  we believe  that  fluctuations  in prices will closely  match
changes  in the market  prices we  receive  for our  production.  Oil  contracts
typically  settle using the average of the daily  closing  prices for a calendar
month.  Natural gas contracts  typically settle using the average closing prices
for  near  month  NYMEX  futures  contracts  for the  three  days  prior  to the
settlement date.

     The following table shows our hedging position as of February 23, 2001.


                                                                               Puts
                                   ----------------------------------------------------------------------------------------------
                                                       Gas                                              Oil
                                   --------------------------------------------     ---------------------------------------------
                                     Volume                            Cost           Volume                            Cost
                                    (BBtus)           Floor         (millions)        (Bbls)           Floor          (millions)
                                   -----------     -----------     ------------     -----------    -------------    -------------
                                                                                                       
        2001 (1).................    22,000           $3.50            $1.3          1,277,500         $25.00            $1.8

        2002.....................    21,900           $3.50            $5.2          1,277,500         $24.00            $3.2

(1)  The hedged  volumes  related to the 2001 gas put  contracts  are from April 2001 - December 2001.


                                                 Fixed Price Gas Swaps
                                         -------------------------------------
                                          Volume (BBtus)            Price
                                         ----------------     ----------------
        2001......................             7,300                $2.33

        2002......................             3,650                $2.15

        2003......................             3,650                $2.15

     ADOPTION OF SFAS NO. 133.  Under SFAS No. 133, as amended,  the nature of a
derivative  instrument  must be evaluated to determine if it qualifies for hedge
accounting treatment.  Instruments qualifying for hedge accounting treatment are
recorded as an asset or liability  measured at fair value and subsequent changes
in fair value are recognized in equity through other  comprehensive  income, net
of  related  taxes,  to the  extent  the  hedge is  effective.  Instruments  not
qualifying for hedge accounting  treatment are recorded in the balance sheet and
changes in fair value are recognized in earnings.

     At December 31, 2000,  our oil put contracts  were reflected as assets at a
historical  cost of $5  million  and,  in  accordance  with  generally  accepted
accounting  principles  in effect at  year-end  2000,  our fixed  price gas swap
contracts were not recorded since they were costless. Our gas put contracts were
purchased  subsequent  to  year-end  and  therefore  were not  reflected  in the
December 31, 2000 balance  sheet.  At December 31, 2000,  the fair values of our
oil put  contracts  and fixed  price gas swaps  were $7.7  million  and  ($42.8)
million, respectively.

     We adopted SFAS No. 133  effective  January 1, 2001.  Upon adoption of SFAS
No. 133, as amended,  the after-tax  increase in fair value over historical cost
of our oil put  contracts of $1.7 million was a transition  adjustment  that was
recorded as a gain in equity through other  comprehensive  income.  In addition,
the fair market  value of the fixed price gas swaps was  recorded as a liability
and the  corresponding  after-tax  loss of $27.8  million was recorded in equity
through other comprehensive income. Our current hedge instruments are considered
effective  cash flow hedges and  changes in fair value of the hedge  instruments
are reflected in other comprehensive income, net of related taxes.

     PROJECTED  REVENUE.  Based on current sales projections for the second half
of 2001, a 10% decline in the prices we are  projecting to receive for our crude
oil and natural gas production  would have an approximate  $19 million impact on
our revenue.  This  hypothetical  impact of the decline in oil and gas prices is
net of the incremental increase in revenue that we would realize, upon a decline
in prices, from the oil and gas hedging contracts in place.

     FAIR VALUE OF FINANCIAL INSTRUMENTS

     The  fair  value of cash and cash  equivalents,  net  accounts  receivable,
accounts   payable  and  the  debt  under  Basin's   revolving  credit  facility
approximated  book value at December  31, 2000.  At December 31, 2000,  the fair
value of the 8-3/4%  Notes  totaled  $102 million and the fair values of our oil
put contracts  and fixed price gas swaps were $7.7 million and ($42.8)  million,
respectively.







                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS





To the Stockholders of
Stone Energy Corporation:


We have audited the  accompanying  consolidated  balance  sheets of Stone Energy
Corporation (a Delaware  corporation)  as of December 31, 2000 and 1999, and the
related consolidated  statements of operations,  changes in stockholders' equity
and cash flows for each of the three  years in the  period  ended  December  31,
2000.  These  financial  statements  are  the  responsibility  of the  Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain reasonable  assurance about whether the financial  statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting  the amounts and  disclosures in the financial  statements.  An audit
also includes assessing the accounting principles used and significant estimates
made by  management,  as well as  evaluating  the  overall  financial  statement
presentation.  We believe  that our audits  provide a  reasonable  basis for our
opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of Stone Energy Corporation as of
December 31, 2000 and 1999,  and the results of their  operations and their cash
flows for each of the three years in the period  ended  December  31,  2000,  in
conformity with accounting principles generally accepted in the United States.



                                                  ARTHUR ANDERSEN LLP

New Orleans, Louisiana
February 23, 2001





                            STONE ENERGY CORPORATION
                           CONSOLIDATED BALANCE SHEET
             (Dollar amounts in thousands, except per share amounts)



                                                                                              December 31,
                                                                                     -------------------------------
                                      ASSETS                                             2000               1999
                                      ------                                         ------------      -------------
                                                                                                      
Current assets:
    Cash and cash equivalents...................................................         $78,557            $17,651
    Marketable securities, at market............................................             300             34,906
    Accounts receivable.........................................................          95,722             50,061
    Other current assets........................................................           2,916              5,036
    Investment in put contracts.................................................           1,847               -
                                                                                     ------------      -------------
      Total current assets......................................................         179,342            107,654

Oil and gas properties--full cost method of accounting:
    Proved, net of accumulated depreciation, depletion and
      amortization of $620,510 and $511,279, respectively.......................         691,883            543,912
    Unevaluated.................................................................          55,691             43,749
Building and land, net of accumulated depreciation of $465 and
      $355, respectively........................................................           4,914              3,864
Fixed assets, net of accumulated depreciation of $8,059 and $6,756,
      respectively..............................................................           4,441              4,204
Other assets, net of accumulated depreciation and amortization
      of $1,499 and $1,157, respectively........................................           4,681              3,575
Investment in put contracts.....................................................           3,152               -
                                                                                    ------------      -------------
      Total assets..............................................................        $944,104           $706,958
                                                                                    ============      =============

                       LIABILITIES AND STOCKHOLDERS' EQUITY
                       ------------------------------------

Current liabilities:
    Accounts payable to vendors.................................................         $83,423            $67,550
    Undistributed oil and gas proceeds..........................................          32,858             16,793
    Other accrued liabilities...................................................           9,996             10,802
                                                                                     ------------      -------------
      Total current liabilities.................................................         126,277             95,145

Long-term debt..................................................................         148,000            134,000
Production payments.............................................................          10,906             17,284
Deferred tax liability..........................................................          68,926              4,941
Other long-term liabilities.....................................................           2,418              2,718
                                                                                     ------------      -------------
      Total liabilities.........................................................         356,527            254,088
                                                                                     ------------      -------------

Common stock, $.01 par value; authorized 100,000,000 shares;
    issued and outstanding 25,981,000 and 25,672,000 shares, respectively.......             260                257
Additional paid-in capital......................................................         440,729            432,482
Retained earnings...............................................................         146,588             20,131
                                                                                     ------------      -------------
      Total stockholders' equity................................................         587,577            452,870
                                                                                     ------------      -------------
      Total liabilities and stockholders' equity................................        $944,104           $706,958
                                                                                     ============      =============


       The accompanying notes are an integral part of this balance sheet.







                            STONE ENERGY CORPORATION
                      CONSOLIDATED STATEMENT OF OPERATIONS
                (Amounts in thousands, except per share amounts)




                                                                                      Year Ended December 31,
                                                                    -----------------------------------------------------------
                                                                           2000                1999                 1998
                                                                    -----------------    -----------------    -----------------

                                                                                                            
Revenues:
    Oil and gas production........................................          $381,938             $218,415            $163,217
    Other revenue.................................................             4,228                2,349               2,102
                                                                    -----------------    -----------------    -----------------
      Total revenues..............................................           386,166              220,764             165,319
                                                                    -----------------    -----------------    -----------------

Expenses:
    Normal lease operating expenses...............................            41,474               33,372              26,318
    Major maintenance expenses....................................             6,538                1,115               1,278
    Production taxes..............................................             7,607                2,933               2,853
    Depreciation, depletion and amortization......................           110,859              101,105              98,457
    Write-down of oil and gas properties..........................                 -                   -              114,341
    Interest......................................................             9,395               15,186              15,017
    Merger expenses...............................................             1,297                   -                 -
    Salaries, general and administrative costs....................            12,217                9,532               8,184
    Incentive compensation plan...................................             1,722                1,510                 763
    Stock compensation, net.......................................               508                1,232                 452
                                                                    -----------------    -----------------    -----------------
      Total expenses..............................................           191,617              165,985             267,663
                                                                    -----------------    -----------------    -----------------
 Net income (loss) before income taxes ...........................           194,549               54,779            (102,344)
                                                                    -----------------    -----------------    -----------------

Income tax provision (benefit):
    Current.......................................................               450                   25                  23
    Deferred......................................................            67,642               17,688             (35,843)
                                                                    -----------------    -----------------    -----------------
      Total income taxes..........................................            68,092               17,713             (35,820)
                                                                    -----------------    -----------------    -----------------
Net income (loss).................................................          $126,457              $37,066            ($66,524)
                                                                    =================    =================    =================
Earnings (loss) per common share:
    Basic earnings (loss) per share...............................             $4.90                $1.61              ($3.23)
                                                                    =================    =================    =================
    Diluted earnings (loss) per share ............................             $4.80                $1.58              ($3.23)
                                                                    =================    =================    =================
    Average shares outstanding....................................            25,804               22,954              20,574
                                                                    =================    =================    =================
    Average shares outstanding assuming dilution..................            26,335               23,416              20,574
                                                                    =================    =================    =================

          The accompanying notes are an integral part of this statement.






                                                STONE ENERGY CORPORATION
                                          CONSOLIDATED STATEMENT OF CASH FLOWS
                                              (Dollar amounts in thousands)



                                                                                        Year Ended December 31,
                                                                         -------------------------------------------------------
                                                                              2000                1999                 1998
                                                                         ---------------    ----------------     ---------------

                                                                                                           
Cash flows from operating activities:
    Net income (loss)...............................................         $126,457           $37,066             ($66,524)
    Adjustments to reconcile net income (loss) to net cash
      provided by operating activities:
         Depreciation, depletion and amortization...................          110,859           101,105               98,457
         Deferred income tax provision (benefit)....................           67,642            17,688              (35,843)
         Non-cash effect of production payments.....................           (5,784)           (2,981)                -
         Write-down of oil and gas properties.......................             -                 -                 114,341
         Other non-cash expenses....................................              923             1,274                  438
                                                                         ---------------    ----------------     ---------------
                                                                              300,097           154,152              110,869
         (Increase) decrease in marketable securities...............           34,606           (18,053)               3,088
         Increase in accounts receivable............................          (45,661)          (13,223)              (5,759)
         (Increase) decrease in other current assets................            2,040            (1,663)                 956
         Increase in other accrued liabilities......................           15,258             6,285                3,909
         Investment in put contracts................................           (4,999)             -                    -
         Other......................................................              741            (4,488)               4,951
                                                                         ---------------    ----------------     ---------------
Net cash provided by operating activities...........................          302,082           123,010              118,014
                                                                         ---------------    ----------------     ---------------
Cash flows from investing activities:
    Investment in oil and gas properties............................         (259,074)         (165,664)            (265,766)
    Sale of unevaluated properties..................................            4,302            10,630                 -
    Sale of reserves................................................             -                   -                     9
    Building additions and renovations..............................           (1,160)             (405)                (110)
    (Increase) decrease in other assets.............................           (2,705)           (3,128)                 185
                                                                         ---------------    ----------------     ---------------
Net cash used in investing activities...............................         (258,637)         (158,567)            (265,682)
                                                                         ---------------    ----------------     ---------------

Cash flows from financing activities:
    Proceeds from borrowings........................................           59,500            67,500              174,245
    Repayment of debt...............................................          (45,500)         (223,782)             (27,274)
    Deferred financing costs........................................             (200)             (538)                (160)
    Proceeds from common stock offerings............................             -              198,242                 -
    Expenses from common stock offerings............................             -                 (844)                -
    Proceeds from exercise of stock options.........................            4,404             2,048                  954
    Purchase of treasury stock......................................             (743)             (299)                 (51)
                                                                         ---------------    ----------------     ---------------
Net cash provided by financing activities...........................           17,461            42,327              147,714
                                                                         ---------------    ----------------     ---------------

Net increase in cash and cash equivalents...........................           60,906             6,770                   46
Cash and cash equivalents beginning of year.........................           17,651            10,881               10,835
                                                                         ---------------    ----------------     ---------------
Cash and cash equivalents end of year...............................          $78,557           $17,651              $10,881
                                                                         ===============    ================     ===============

Supplemental disclosures of cash flow information:
    Cash paid during the year for:
        Interest (net of amount capitalized)........................           $8,793           $15,648              $14,438
        Income taxes................................................              450                25                   23



         The accompanying notes are an integral part of this statement.





                            STONE ENERGY CORPORATION
            CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                          (Dollar amounts in thousands)




                                                                             Additional                                 Retained
                                                            Common             Paid-In             Treasury             Earnings
                                                            Stock              Capital              Stock               (Deficit)
                                                        ---------------    ----------------     ---------------     ---------------

                                                                                                            
Balance, December 31, 1997............................         $205            $229,593           ($1,412)              $49,589

  Net loss............................................           -                 -                 -                  (66,524)

  Exercise of stock options...........................            2                 952              -                     -

  Exercise of warrants for common stock...............           -                1,108            (1,108)                 -

  Purchase of treasury stock..........................           -                 -                  (51)                 -

  Issuance and vesting of restricted stock............           -                  777              -                     -
                                                        ---------------    ----------------     ---------------     ---------------
Balance, December 31, 1998............................          207             232,430            (2,571)              (16,935)

  Net income .........................................           -                 -                 -                   37,066

  Sale of common stock................................           49             198,193              -                     -

  Expenses from common stock offerings................           -                 (844)             -                     -

  Exercise of stock options...........................            1               2,047              -                     -

  Stock compensation plans............................           -                  370              -                     -

  Tax benefit from stock option exercises.............           -                1,467              -                     -

  Exercise of warrants for common stock...............           -                1,716            (1,716)                 -

  Purchase of treasury stock..........................           -                 -                 (669)                 -

  Issuance and vesting of restricted stock............            1               2,058               -                    -

  Retirement of treasury stock........................           (1)             (4,955)            4,956                  -
                                                        ---------------    ----------------     ---------------     ---------------
Balance, December 31, 1999............................          257             432,482              -                   20,131

  Net income..........................................           -                -                  -                  126,457

  Exercise of stock options...........................            3               4,401              -                     -

  Stock compensation plans............................            1               2,442              -                     -

  Tax benefit from stock option exercises.............           -                3,657              -                     -

  Purchase of treasury stock..........................           -                 -               (3,185)                 -

  Issuance and vesting of restricted stock............           -                  931              -                     -

  Retirement of treasury stock........................           (1)             (3,184)            3,185                  -
                                                        ---------------    ----------------     ---------------     ---------------
Balance, December 31, 2000............................         $260            $440,729              -                 $146,588
                                                        ===============    ================     ===============     ===============

         The accompanying notes are an integral part of this statement.






                            STONE ENERGY CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
        (Dollar amounts in thousands, except per share and price amounts)


NOTE 1 -- ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

     Stone Energy  Corporation is an independent  oil and gas company engaged in
the  acquisition,   exploration,  development  and  operation  of  oil  and  gas
properties in the Gulf Coast Basin and Rocky Mountains.

     Our  business  strategy is to increase  production,  cash flow and reserves
through the  acquisition and development of mature  properties.  Currently,  our
property  base consists of 84 producing  properties,  52 in the Gulf Coast Basin
and 32 in the Rocky Mountains,  and 41 primary term leases. We serve as operator
on 56 of our producing properties, which enables us to better control the timing
and cost of rejuvenation  activities.  We believe that there will continue to be
opportunities to acquire properties in the Gulf Coast Basin due to the increased
focus by major and large independent companies on projects away from the onshore
and shallow water shelf regions of the Gulf of Mexico.

     We are headquartered in Lafayette,  Louisiana,  with additional  offices in
New Orleans, Houston and Denver.

     A summary of significant accounting policies followed in the preparation of
the accompanying consolidated financial statements is set forth below:

    MERGER WITH BASIN EXPLORATION:

     On February 1, 2001, the stockholders of Stone Energy Corporation and Basin
Exploration, Inc. voted in favor of, and thereby consummated, the combination of
the two companies in a tax-free, stock-for-stock transaction accounted for under
the pooling-of-interests  method. In connection with the approval of the merger,
stockholders of Stone Energy also approved a proposal to increase the authorized
shares of Stone common stock from  25,000,000 to 100,000,000  shares.  Under the
merger agreement,  Basin stockholders received 0.3974 of a share of Stone common
stock for each share of Basin  common stock they owned.  Stone issued  7,436,652
shares of common  stock,  which,  based upon Stone's  closing price of $53.70 on
February 1, 2001,  resulted in total equity value related to the  transaction of
approximately  $400,000.  In addition,  Stone assumed,  and subsequently retired
with cash on hand, $48,000 of Basin bank debt. The expenses incurred in relation
to the merger of $25,631 were recorded as a non-recurring item in 2001.

    BASIS OF PRESENTATION:

     In  accordance  with the  pooling-of-interests  method  of  accounting  for
business  combinations,  the financial  position and results of operations  were
combined to give effect to the  combination  of Stone and Basin as if the merger
occurred at the  beginning of the first period  presented.  Prior to the merger,
Basin accounted for depreciation,  depletion and amortization  (DD&A) of oil and
gas  properties  using the units of production  method.  In connection  with the
restatement of our financial statements on a pooling-of-interests basis, Basin's
historical  provision  for DD&A was  restated  to conform  to the  future  gross
revenue method used by Stone. This restatement  included related  adjustments to
Basin's  historical  reduction  in  carrying  value  of oil and  gas  properties
recorded at the end of 1998 and their historical provision for income taxes. All
periods presented reflect the effects of these adjustments.

     We reclassified  certain amounts in Basin's historical financial statements
to conform to Stone's presentation.

     The  financial  statements  include  our  accounts  and  our  proportionate
interest in certain partnerships.  These partnerships were dissolved on December
31, 1999. All  intercompany  balances have been  eliminated.  Certain prior year
amounts have been reclassified to conform to current year presentation.

    USE OF ESTIMATES:

     The  preparation  of financial  statements  in  conformity  with  generally
accepted  accounting  principles  requires us to make estimates and  assumptions
that affect the reported  amounts of assets and  liabilities,  the disclosure of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those  estimates.  Estimates are used primarily
when  accounting  for  depreciation,  depletion  and  amortization,  unevaluated
property costs, estimated future net cash flows, taxes and contingencies.

    FAIR VALUE OF FINANCIAL INSTRUMENTS:

     The  fair  value of cash and cash  equivalents,  net  accounts  receivable,
accounts   payable  and  the  debt  under  Basin's   revolving  credit  facility
approximated  book value at December  31, 2000.  At December 31, 2000,  the fair
value of the 8-3/4%  Senior  Subordinated  Notes  totaled  $102,000 and the fair
values of our oil put  contracts  and fixed  price gas  swaps  were  $7,669  and
($42,846), respectively.

    CASH AND CASH EQUIVALENTS:

     We consider all highly liquid  investments in overnight  securities through
our  commercial  bank  accounts,  which  result in  available  funds on the next
business day, to be cash and cash equivalents.

    OIL AND GAS PROPERTIES:

     We follow the full cost method of  accounting  for oil and gas  properties.
Under this method, all acquisition, exploration and development costs, including
certain  related  employee  and  general  and  administrative  costs  (less  any
reimbursements  for such costs) and interest incurred for the purpose of finding
oil and gas are  capitalized.  Such  amounts  include the cost of  drilling  and
equipping  productive  wells, dry hole costs,  lease  acquisition  costs,  delay
rentals  and other  costs  related to such  activities.  Employee,  general  and
administrative  costs that are  capitalized  include  salaries  and all  related
fringe  benefits  paid  to  employees   directly  engaged  in  the  acquisition,
exploration  and  development  of oil and gas  properties,  as well as all other
directly  identifiable  general and  administrative  costs  associated with such
activities, such as rentals, utilities and insurance. Fees received from managed
partnerships  for  providing  such  services are accounted for as a reduction of
capitalized costs.  Employee,  general and administrative  costs associated with
production  operations  and general  corporate  activities  are  expensed in the
period incurred.

     As required by the Securities and Exchange Commission,  under the full cost
method of accounting we are required to  periodically  compare the present value
of estimated  future net cash flows from proved  reserves  (based on  period-end
commodity prices) to the net capitalized costs of proved oil and gas properties.
If the net  capitalized  costs  of  proved  oil and gas  properties  exceed  the
estimated discounted future net cash flows from proved reserves, we are required
to  write-down  the  value  of our oil and gas  properties  to the  value of the
discounted  cash flows.  Due to the impact of low year-end  commodity  prices on
December 31, 1998 proved reserve values, we recorded a $114,341 reduction in the
carrying value of our oil and gas properties at December 31, 1998.

     Our  investment  in oil and gas  properties  is amortized  using the future
gross revenue method, a unit of production method,  whereby the annual provision
for  depreciation,  depletion and  amortization is computed by dividing  revenue
earned  during the  period by future  gross  revenues  at the  beginning  of the
period,  and applying the resulting rate to the cost of oil and gas  properties,
including   estimated  future   development,   restoration,   dismantlement  and
abandonment costs.  Transactions  involving sales of unevaluated  properties are
recorded  as  adjustments  to oil and gas  properties  and sales of  reserves in
place,  unless  extraordinarily  large  portions of reserves are  involved,  are
recorded as adjustments to accumulated depreciation, depletion and amortization.

     Oil and gas properties included $55,691 and $43,749 of unevaluated property
and related  costs that were not being  amortized at December 31, 2000 and 1999,
respectively. These costs were associated with the acquisition and evaluation of
unproved   properties  and  major   development   projects  expected  to  entail
significant costs to ascertain quantities of proved reserves.  We believe that a
majority of unevaluated properties at December 31, 2000 will be evaluated within
one to 24  months.  The  excluded  costs and  related  reserve  volumes  will be
included in the  amortization  base as the  properties  are evaluated and proved
reserves are  established or impairment is determined.  Interest  capitalized on
unevaluated  properties  during the years ended  December  31, 2000 and 1999 was
$4,027 and $2,299, respectively.

    BUILDING AND LAND:

     Building and land are recorded at cost.  Our Lafayette  office  building is
being depreciated on the straight-line  method over its estimated useful life of
39 years.

    FIXED ASSETS:

     Fixed assets at December 31, 2000 and 1999  included  approximately  $2,764
and $2,625,  respectively,  of computer  hardware  and  software  costs,  net of
accumulated depreciation. These costs are being depreciated on the straight-line
method over an estimated useful life of 5 years.

    OTHER ASSETS:

     Other assets at December 31, 2000 and 1999  included  approximately  $2,637
and  $2,910,  respectively,  of deferred  financing  costs,  net of  accumulated
amortization,  related to the sale of the 8-3/4% Notes (see Note 7). These costs
are being  amortized  over the life of the notes  using the  effective  interest
method.  Other assets at December 31, 2000 also included  approximately  $840 of
deferred  expenses  related  to the Basin  merger,  which were  recorded  in the
statement of operations as a non-recurring item in the first quarter of 2001.

    EARNINGS PER COMMON SHARE:

     Basic net income per share of common stock was  calculated  by dividing net
income  applicable  to  common  stock by the  weighted-average  number of common
shares outstanding during the year. Diluted net income per share of common stock
was  calculated  by  dividing  net  income  applicable  to  common  stock by the
weighted-average  number of common shares  outstanding  during the year plus the
weighted-average  number of dilutive stock options granted to outside directors,
officers  and   employees.   There  were   approximately   531,000  and  462,000
weighted-average  dilutive  shares for the years  ending  December  31, 2000 and
December 31, 1999, respectively, and there were no dilutive shares during 1998.

     Options that were considered antidilutive because the exercise price of the
stock exceeded the average price for the applicable period totaled approximately
279,000 shares and 71,000 shares during 2000 and 1999, respectively. All options
were considered antidilutive in 1998 due to the net loss incurred in that year.

    GAS PRODUCTION REVENUE:

     We record as revenue only that portion of gas production sold and allocable
to our  ownership  interest in the related  well.  Any gas  production  proceeds
received in excess of our ownership interest are reflected as a liability in the
accompanying balance sheet.

     Revenue relating to net undelivered gas production to which we are entitled
but for which we have not  received  payment are not  recorded in the  financial
statements until such amounts are received.  These amounts at December 31, 2000,
1999 and 1998 were immaterial.

    DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES:

     From time to time,  we utilize  hedging  activities to reduce the effect of
commodity price volatility.  Upon settlement,  these  transactions are accounted
for as increases or  decreases  in revenue  from oil and gas  production  in the
financial statements (See Note 9).

     INCOME TAXES:

     Income taxes are accounted for in accordance with SFAS No. 109, "Accounting
for Income Taxes."  Provisions for income taxes include deferred taxes resulting
primarily from temporary  differences due to different reporting methods for oil
and gas properties for financial reporting purposes and income tax purposes. For
financial  reporting  purposes,  all exploratory  and  development  expenditures
related to evaluated  projects are  capitalized  and  depreciated,  depleted and
amortized on the future gross revenue method. For income tax purposes,  only the
equipment and leasehold  costs relative to successful  wells are capitalized and
recovered through depreciation or depletion.  Generally,  most other exploratory
and  development  costs are charged to expense as incurred;  however,  we follow
certain  provisions of the Internal  Revenue Code that allow  capitalization  of
intangible  drilling costs where management deems  appropriate.  Other financial
and income tax reporting  differences occur as a result of statutory  depletion,
different  reporting  methods for sales of oil and gas  reserves  in place,  and
different reporting methods used in the capitalization of employee,  general and
administrative and interest expenses.

     NEW ACCOUNTING STANDARDS:

     Under SFAS No. 133, as amended, the nature of a derivative  instrument must
be  evaluated  to determine  if it  qualifies  for hedge  accounting  treatment.
Instruments  qualifying for hedge accounting  treatment are recorded as an asset
or  liability  measured at fair value and  subsequent  changes in fair value are
recognized in equity through other  comprehensive  income, net of related taxes,
to the extent  the hedge is  effective.  Instruments  not  qualifying  for hedge
accounting treatment are recorded in the balance sheet and changes in fair value
are recognized in earnings.

     At December 31, 2000,  our oil put contracts  were reflected as assets at a
historical cost of $4,999 and, in accordance with generally accepted  accounting
principles in effect at year-end  2000,  our fixed price gas swap contracts were
not recorded  since they were  costless.  Our gas put contracts  were  purchased
subsequent to year-end and therefore were not reflected in the December 31, 2000
balance  sheet.  At December 31, 2000,  the fair values of our oil put contracts
and fixed price gas swaps were $7,669 and ($42,846), respectively.

     We adopted SFAS No. 133  effective  January 1, 2001.  Upon adoption of SFAS
No. 133, as amended,  the after-tax  increase in fair value over historical cost
of our oil put contracts of $1,735 was a transition adjustment that was recorded
as a gain in equity through other  comprehensive  income. In addition,  the fair
market  value of the fixed price gas swaps was  recorded as a liability  and the
corresponding  after-tax  loss of $27,850 was recorded in equity  through  other
comprehensive  income.  Our current hedge  instruments are considered  effective
cash  flow  hedges  and  changes  in fair  value of the  hedge  instruments  are
reflected in other comprehensive income, net of related taxes.

NOTE 2 -- ACCOUNTS RECEIVABLE:

     In our capacity as operator  for our  co-venturers,  we incur  drilling and
other  costs  that we bill to the  respective  parties  based on  their  working
interests.  We also receive  payments for these billings and, in some cases, for
billings in advance of incurring costs. Our accounts receivable are comprised of
the following amounts:

                                                      December 31,
                                           ---------------------------------
                                                2000               1999
                                           --------------     --------------
Accounts Receivable:
    Other co-venturers..............          $12,697             $7,733
    Trade...........................           75,670             32,857
    Officers and employees..........               22                 64
    Unbilled accounts receivable....            7,333              9,407
                                           --------------     --------------
                                              $95,722            $50,061
                                           ==============     ==============
NOTE 3 -- CONCENTRATIONS:

SALES TO MAJOR CUSTOMERS

     Our production is sold on  month-to-month  contracts at prevailing  prices.
The following table identifies customers from whom we derived 10% or more of our
total oil and gas revenue during each of the twelve-month periods ended:

                                                      December 31,
                                        ----------------------------------------
                                           2000           1999           1998
                                        ----------     ----------     ----------
   Adams Resources Energy, Inc.......      (a)             10%           (a)
   Columbia Energy Services..........      (a)             16%           (a)
   Conoco, Incorporated .............      (a)             (a)           17%
   Duke Energy Corporation ..........      11%             (a)           (a)
   Dynegy, Incorporated .............      (a)             11%           11%
   El Paso Merchant Energy, LP.......      13%             (a)           (a)
   Enron North America Corporation...      10%             (a)           (a)
   Northridge Energy Marketing.......      (a)             12%           (a)

    (a)  less than 10 percent.

     Since  alternative  purchasers  of oil and gas are  readily  available,  we
believe that the loss of any of these  purchasers would not result in a material
adverse effect on our ability to market future oil and gas production.

PRODUCTION VOLUMES

     Production  from South Pelto Block 23 and Eugene Island Block 243 accounted
for approximately 18% and 16%, respectively, of our total oil and gas production
volumes during 2000.

NOTE 4 -- INVESTMENT IN OIL AND GAS PROPERTIES:

     The following  table discloses  certain  financial data relative to our oil
and gas  producing  activities,  which are  located  onshore  and  offshore  the
continental United States:


                                                                                      Year Ended December 31,
                                                                       -------------------------------------------------------
                                                                            2000                1999                 1998
                                                                       ---------------     ---------------     ---------------
                                                                                                         
Oil and gas properties--
    Balance, beginning of year.....................................      $1,098,940           $904,456             $639,082
    Costs incurred during year:
      Capitalized--
        Acquisition costs, net of sales of unevaluated properties (1)        15,086             27,316               42,933
        Exploratory drilling.......................................         138,420             66,848              135,175
        Development drilling.......................................          98,004             86,218               77,560
        Employee, general and administrative costs and interest....          19,234             15,440               10,965
        Less: overhead reimbursements..............................          (1,600)            (1,338)              (1,259)
                                                                       ---------------     ---------------     ---------------
        Total costs incurred during year...........................         269,144            194,484              265,374
                                                                       ---------------     ---------------     ---------------
    Balance, end of year...........................................      $1,368,084         $1,098,940             $904,456
                                                                       ===============     ===============     ===============

       Charged to expense--
        Operating costs:
        Normal lease operating expenses............................         $41,474            $33,372              $26,318
        Major maintenance expenses.................................           6,538              1,115                1,278
                                                                       ---------------     ---------------     ---------------
        Total operating costs......................................          48,012             34,487               27,596
        Production taxes...........................................           7,607              2,933                2,853
                                                                       ---------------     ---------------     ---------------
                                                                            $55,619            $37,420              $30,449
                                                                       ===============     ===============     ===============
    Unevaluated oil and gas properties--
       Costs incurred during year:
        Acquisition costs..........................................         $22,760            $22,381              $32,858
        Exploration costs..........................................           6,229                806                  610
                                                                       ---------------     ---------------     ---------------
                                                                            $28,989            $23,187              $33,468
                                                                       ===============     ===============     ===============
Accumulated depreciation, depletion
    and amortization--
        Balance, beginning of year.................................       ($511,279)         ($412,107)           ($201,250)
        Provision for depreciation, depletion and amortization.....        (109,231)           (99,172)             (96,507)
        Write-down of oil and gas properties.......................            -                  -                (114,341)
        Sale of reserves...........................................            -                  -                      (9)
                                                                       ---------------     ---------------     ---------------
    Balance, end of year...........................................        (620,510)          (511,279)            (412,107)
                                                                       ===============     ===============     ===============
Net capitalized costs (proved and unevaluated).....................        $747,574           $587,661             $492,349
                                                                       ===============     ===============     ===============
DD&A per Mcfe......................................................           $1.10              $1.08                $1.33
                                                                       ===============     ===============     ===============

    (1) Costs incurred during 1999 included non-cash additions of $20,272 related to acquisitions made through production payments.


     At  December  31,  2000 and 1999,  unevaluated  oil and gas  properties  of
$55,691 and $43,749, respectively, were not subject to depletion. Of the $55,691
in  unevaluated  costs at December  31,  2000,  $28,989 was incurred in 2000 and
$26,702 was incurred in prior years.  We believe that a majority of  unevaluated
properties will be evaluated within one to 24 months.

NOTE 5 -- INCOME TAXES:

     We follow the  provisions of SFAS No. 109,  "Accounting  For Income Taxes,"
which provides for recognition of deferred taxes for deductible temporary timing
differences, operating loss carryforwards, statutory depletion carryforwards and
tax credit  carryforwards  net of a  valuation  allowance.  An  analysis  of our
deferred tax liability follows:

                                                     Year Ended December 31,
                                                  ----------------------------
                                                      2000            1999
                                                  ------------    ------------
  Net operating loss carryforward...............      $8,056        $10,983
  Statutory depletion carryforward..............       4,527          4,770
  Contribution carryforward.....................         112             80
  Capital loss carryforward.....................          43           -
  Alternative minimum tax credit carryforward...       1,142            698
  Temporary differences:
     Oil and gas properties-- full cost.........     (83,773)       (21,696)
     Other......................................         967            224
                                                  ------------    ------------
                                                    ($68,926)       ($4,941)
                                                  ============    ============

     For tax reporting purposes, operating loss carryforwards totaled $23,000 at
December 31, 2000. If not utilized,  such carryforwards  would begin expiring in
2011 and would completely  expire by the year 2020. In addition,  we had $14,222
in statutory depletion  deductions available for tax reporting purposes that may
be carried forward indefinitely.  Recognition of a deferred tax asset associated
with these carryforwards is dependent upon our evaluation that it is more likely
than not that the asset will ultimately be realized.

     During 1999,  our provision for income taxes was net of a $1,460  reduction
in deferred  taxes related to estimates of tax basis that were  resolved  during
1999. In order to conform Stone and Basin's  accounting  methods,  we recognized
the $5,729 million tax benefit related to Basin's 1998 write-down of oil and gas
properties  by reversing the valuation  allowance  that Basin  recorded in 1998.
This resulted in additional deferred tax benefit for the year ended December 31,
1998 and  deferred  tax expense for the years ended  December 31, 1999 and 2000.
During  1999 and 2000,  Basin had  previously  reduced  its  effective  tax rate
through   the   reversal   of  the   valuation   allowance   recorded  in  1998.
Reconciliations  between the statutory  federal  income tax expense rate and our
effective  income tax expense rate as a percentage of income before income taxes
were as follows:

                                                Year Ended December 31,
                                               ------------------------
                                                2000     1999     1998
                                               ------   ------   ------
     Income tax expense (benefit) computed
         at the statutory federal
         income tax rate...................      35%      35%     (35%)
     Reduction in deferred taxes...........       -       (3%)      -
                                               ------   ------   ------
     Effective income tax rate.............      35%      32%     (35%)
                                               ======   ======   ======
NOTE 6-- PRODUCTION PAYMENTS:

     In June 1999,  we acquired a 100% working  interest in the Lafitte Field by
executing an agreement that included a dollar-denominated  production payment to
be satisfied through the sale of production from the purchased property. At that
time,  we recorded a production  payment of $4,600  representing  the  estimated
discounted present value of production payments to be made. As provided for in a
separate agreement,  on September 23, 1999,  Goodrich Petroleum Company,  L.L.C.
exercised its option to  participate  for a 49% working  interest in the Lafitte
Field resulting in a reduction of the production  payment to $2,346 at September
30, 1999. At December 31, 2000,  the  production  payment  associated  with this
transaction totaled $1,943.

     In July 1999,  we acquired an additional  working  interest in East Cameron
Block 64 and a 100% working interest in West Cameron Block 176 in exchange for a
volumetric  production payment. This agreement requires that 7.3 MMcf of gas per
day be delivered to the seller from South Pelto Block 23 until 8 Bcf of gas have
been distributed.  At the transaction date, we recorded a volumetric  production
payment of $17,926  representing the estimated  discounted cash flows associated
with the specific production volumes to be delivered. We amortize the volumetric
production  payment as  specified  deliveries  of gas are made to the seller and
recognize  non-cash revenue in the form of gas production  revenue.  At December
31,  2000,  the  volumetric  production  payment  was $8,963 and $5,975 had been
recognized as gas revenue during 2000.

NOTE 7 -- LONG-TERM DEBT:

     Long-term debt consisted of the following at:

                                                               December 31,
                                                         -----------------------
                                                            2000          1999
                                                         ----------   ----------
        8-3/4% Senior Subordinated Notes due 2007......   $100,000     $100,000

        Basin Exploration revolving credit facility....     48,000       34,000
                                                         ----------   ----------
        Total long-term debt...........................   $148,000     $134,000
                                                         ==========   ==========

     At December 31, 2000 and 1999,  long-term debt included of $100,000  8-3/4%
Senior  Subordinated Notes due 2007 and there were no minimum principal payments
due for the next five years.  At December 31,  2000,  $2,601 had been accrued in
connection  with the March  2001  interest  payment.  The  Notes  were sold at a
discount  for  an  aggregate  price  of  $99,283.  There  are  no  sinking  fund
requirements on the Notes and they are redeemable at our option,  in whole or in
part, at 104.375% of their principal  amount  beginning  September 15, 2002, and
thereafter at prices declining annually to 100% on and after September 15, 2005.
The Notes  provide for certain  covenants  which  include,  without  limitation,
restrictions on liens,  indebtedness,  asset sales,  dividend payments and other
restricted payments.

     At December 31, 2000, the borrowing base under Stone's credit  facility had
no outstanding  borrowings and outstanding letters of credit totaling $7,522 had
been issued  pursuant to the  facility.  In February  2000,  Stone's  bank group
increased  its credit  facility  from  $150,000 to  $200,000  and  extended  the
maturity date from July 30, 2001 to July 30, 2005. The borrowing base limitation
is  re-determined   periodically  and  is  based  on  a  borrowing  base  amount
established  by the banks for our oil and gas  properties.  Our credit  facility
provides for certain  covenants,  including  restrictions or  requirements  with
respect to working  capital,  tangible  net worth,  disposition  of  properties,
incurrence   of   additional   debt,   change   of   ownership   and   reporting
responsibilities.  These  covenants  may limit or  prohibit  us from paying cash
dividends.

     At December 31, 2000, the borrowing base under Basin's credit  facility was
$90,000  with $48,000 of  outstanding  borrowings.  Concurrent  with closing the
merger on February 1, 2001, all borrowings outstanding under Basin Exploration's
revolving  credit facility were repaid with cash on hand and the credit facility
was terminated.

NOTE 8 -- TRANSACTIONS WITH RELATED PARTIES:

     James  H.  Stone  and  Joe R.  Klutts,  both  directors  of  Stone  Energy,
collectively  own 9% of the working interest in certain wells drilled on Section
19 on the east flank of Weeks Island Field. These interests were acquired at the
same time that our  predecessor  company  acquired its interests in Weeks Island
Field. In their capacity as working  interest  owners,  they are required to pay
their  proportional  share  of all  costs  and are  entitled  to  receive  their
proportional share of revenues.

     Our interests in certain oil and gas properties are burdened by various net
profit  interests  granted at the time of acquisition to certain of our officers
and other  employees.  Such net profit  interest  owners do not receive any cash
distributions  until we have recovered all acquisition,  development,  financing
and operating  costs.  We believe the estimated  value of these interests at the
time of  acquisition  is not  material to our  financial  position or results of
operations. Effective January 1, 2001, we acquired the net profit interests from
our employees  through a final settlement  payment and discontinued this benefit
program. Certain of our officers remain net profit interest owners.

     We received certain fees as a result of our function as managing partner of
certain  partnerships.  These  partnerships were dissolved on December 31, 1999.
All participants in the partnerships,  including four of our directors, James H.
Stone,  Joe R.  Klutts,  Raymond  B.  Gary  and  Robert  A.  Bernhard,  received
overriding  royalty  interests in the related  properties  in exchange for their
partnership  interests.  For  the  years  ended  December  31,  1999  and  1998,
management fees and overhead  reimbursements from partnerships  totaled $224 and
$834,  respectively,  the  majority of which was  treated as a reduction  of our
investment in oil and gas properties.

     Until their dissolution, we collected and distributed production revenue as
managing partner for the partnerships' interests in oil and gas properties.

     In June 2000, we purchased  property,  that adjoins our  Lafayette  office,
from StoneWall Associates for an independently  appraised value of approximately
$540.  Two of our directors,  James H. Stone and Joe R. Klutts,  are partners of
StoneWall Associates.

     Laborde Marine Lifts, Inc., a company of which John P. Laborde,  one of our
directors and Audit  Committee  members,  is Chairman,  provided  services to us
during 2000. The value of these services was approximately $75.

     The law firm of Gordon, Arata, McCollam, Duplantis and Eagan, of which B.J.
Duplantis,  one of our  directors  and  Audit  Committee  members,  is a  Senior
Partner, provided legal services for us during 2000. The value of these services
totaled approximately $9.

NOTE 9 -- HEDGING ACTIVITIES:

     We enter  into  hedging  transactions  to secure a price  for a portion  of
future  production  that is acceptable at the time at which the  transaction  is
entered.  These futures  contracts  qualify as hedging  activities.  The primary
objective of these  activities is to reduce our exposure to the  possibility  of
declining oil and gas prices during the term of the hedge.  We do not enter into
hedging  transactions  for  trading  purposes.   Monthly  settlements  of  these
contracts are reflected in revenue from oil and gas production.  Under generally
accepted accounting  principles in effect at year-end 2000, in order to consider
these futures contracts as hedges, (i) we must designate the futures contract as
a hedge of future production and (ii) the contract must be effective at reducing
our  exposure to the risk of changes in prices.  Changes in the market  value of
futures  contracts  treated as hedges  are not  recognized  in income  until the
hedged item is also recognized in income.  If the above criteria are not met, we
will  record  the  market  value of the  contract  at the end of each  month and
recognize a related  increase or decrease in oil and gas  revenue.  Any proceeds
received or paid related to  terminated  contracts  or contracts  that have been
sold are amortized  over the original  contract  period and reflected in revenue
from oil and gas production.

     At December 31, 2000, our oil puts were reflected as assets at a historical
cost of  $4,999.  Put  contracts  are  purchased  at a rate per  unit of  hedged
production  that fluctuates  with the commodity  futures market.  The historical
cost of the put  contracts  represents  our maximum  cash  exposure.  We are not
obligated to make any further  payments  under the put  contracts  regardless of
future commodity price fluctuations.  Under put contracts,  monthly payments are
made to us if NYMEX  prices  fall  below the  agreed  upon  floor  price,  while
allowing us to fully participate in commodity prices above that floor.

     In addition  to put  contracts,  we  utilized  fixed price swaps to hedge a
portion of our future gas production.  Fixed price swaps  typically  provide for
monthly  payments by us if NYMEX prices rise above the fixed swap price or to us
if NYMEX prices fall below the fixed swap price.

     Since over 90% of our  production  has  historically  been derived from the
Gulf Coast  Basin,  we believe  that  fluctuations  in NYMEX prices will closely
match changes in the market prices we receive for our production.  Oil contracts
typically  settle using the average of the daily  closing  prices for a calendar
month.  Natural gas contracts  typically settle using the average closing prices
for  near  month  NYMEX  futures  contracts  for the  three  days  prior  to the
settlement date.

    The following table shows our hedging position as of February 23, 2001.


                                                                               Puts
                                   ----------------------------------------------------------------------------------------------
                                                       Gas                                              Oil
                                   --------------------------------------------     ---------------------------------------------
                                     Volume                                            Volume
                                    (BBtus)           Floor            Cost            (Bbls)          Floor            Cost
                                   -----------     -----------     ------------     -----------    -------------    -------------
                                                                                                      
        2001 (1).................    22,000           $3.50           $1,265          1,277,500         $25.00          $1,847

        2002.....................    21,900           $3.50           $5,201          1,277,500         $24.00          $3,152

(1)  The hedged  volumes  related to the 2001 gas put  contracts  are from April 2001 - December 2001.


                                                 Fixed Price Gas Swaps
                                         -------------------------------------
                                          Volume (BBtus)            Price
                                         ----------------     ----------------
        2001......................             7,300                $2.33

        2002......................             3,650                $2.15

        2003......................             3,650                $2.15

     For the years ended  December  31,  2000,  1999 and 1998,  we realized  net
increases  (decreases) in oil and gas revenue related to hedging transactions of
($47,899), ($11,295) and $7,797, respectively.

NOTE 10 -- COMMON STOCK:

     In connection with the Basin merger,  our stockholders  approved a proposal
on  February  1,  2001 to amend our  certificate  of  incorporation  in order to
increase the number of authorized  shares of our common stock from 25,000,000 to
100,000,000.

     On July 28, 1999, Stone Energy completed an offering of 3,162,500 shares of
its common stock at a price to the public of $43.75 per share.  After payment of
the underwriting  discount and related expenses,  Stone received net proceeds of
$130,760.

     On June 23,  1999,  Basin  Exploration  completed  an offering of 4,312,500
shares  (approximately  1,713,788  shares post  merger) of its common stock at a
price to the  public of $16.50  per share  (approximately  $41.52 per share post
merger). After payment of the underwriting discount and related expenses,  Basin
received net proceeds of $66,638.

     In  connection  with the  acquisition  of Sterling  Energy  Corporation  in
November 1994, Basin issued warrants to purchase  300,000 shares  (approximately
119,220 shares post merger) of Basin common stock at an exercise price of $14.00
per share  (approximately  $35.23 per share post merger).  These warrants became
exercisable  on October  13,  1994.  During  1999 and 1998,  122,572  and 79,145
warrants  (approximately 48,710 and 31,452 warrants post merger) were exercised,
respectively.  The remaining 49,760 warrants (approximately 19,775 warrants post
merger) expired on December 31, 1999.

     During 1998, Stone Energy's Board of Directors authorized the adoption of a
stockholder  rights plan to protect and advance its  interests  and those of its
stockholders  in the event of a proposed  takeover.  The plan  provides  for the
issuance of one right for each  outstanding  share of common  stock.  The rights
will become  exercisable  only if a person or group  acquires 15% or more of the
combined  outstanding  voting stock or announces a tender or exchange offer that
would  result in  ownership of 15% or more of the  combined  voting  stock.  The
rights were issued on October 26, 1998 to Stone Energy stockholders of record on
that date, and expire on September 30, 2008.

NOTE 11 -- COMMITMENTS AND CONTINGENCIES:

     We lease office facilities in New Orleans, Louisiana,  Denver, Colorado and
at two locations in Houston, Texas under the terms of long-term,  non-cancelable
leases  expiring on April 4, 2003,  March 15, 2005 and December 31, 2004 and May
31,  2006,   respectively.   We  also  lease  automobiles  under  the  terms  of
non-cancelable  leases  expiring at various dates through 2003.  The minimum net
annual  commitments  under all leases,  subleases and  contracts  noted above at
December 31, 2000 were as follows:

            2001...............................      $1,165
            2002................................      1,269
            2003................................      1,248
            2004................................      1,268
            2005................................        508
            Thereafter..........................         98

     Payments related to our lease  obligations for the years ended December 31,
2000, 1999 and 1998 were approximately $1,146, $859 and $1,228, respectively. We
sublease  office space to third parties,  and for the years ended 2000, 1999 and
1998 we recorded related receipts of $181, $186 and $506, respectively.

     Until  December 31, 1999,  we were the  managing  general  partner of eight
partnerships  and are  contingently  liable  for any  recourse  debts  and other
liabilities that resulted from their operations  until  dissolution.  We are not
aware of the existence of any such liabilities that would have a material impact
on future operations.

     In August  1989,  we were  advised  by the EPA that it  believed  we were a
potentially  responsible  party (a "PRP") for the  cleanup of an oil field waste
disposal  facility  located  near  Abbeville,  Louisiana,  which was included on
CERCLA's National Priority List (the "Superfund List") by the EPA in March 1989.
Although  we did not  dispose  of wastes  or salt  water at this  site,  the EPA
contends that  transporters of salt water may have rinsed their trucks' tanks at
this site.  By letter  dated  December 9, 1998,  the EPA made demand for cleanup
costs on 23 of the PRP's,  including us, who had not previously settled with the
EPA. Since that time we,  together with other PRPs,  have been  negotiating  the
settlement of our respective potential liability for environmental conditions at
this site with the U.S. Department of Justice. Given the number of PRP's at this
site and the  current  satisfactory  progress of these  negotiations,  we do not
believe that any liability for this site would have a material adverse affect on
our financial  condition.  A tentative settlement has been reached with the U.S.
Department of Justice regarding our potential liability at this site. The amount
of this tentative settlement is immaterial to our financial statements. However,
the  settlement  has not been  formally  approved by all parties,  and we cannot
assure you that a settlement will be formally approved.

     We are contingently  liable to surety insurance  companies in the aggregate
amount of $19,346  relative to bonds  issued on behalf of Stone and Basin to the
MMS,  federal  and state  agencies  and  certain  third  parties  from  which we
purchased oil and gas working interests.  The bonds represent  guarantees by the
surety  insurance  companies that we will operate in accordance  with applicable
rules and regulations and perform certain  plugging and abandonment  obligations
as specified by applicable working interest purchase and sale agreements.

     We are also named as a  defendant  in certain  lawsuits  and are a party to
certain regulatory proceedings arising in the ordinary course of business. We do
not expect these matters,  individually or in the aggregate,  to have a material
adverse effect on our financial condition.

     OPA imposes  ongoing  requirements  on a responsible  party,  including the
preparation of oil spill response plans and proof of financial responsibility to
cover  environmental  cleanup  and  restoration  costs that could be incurred in
connection  with an oil spill.  Under OPA and the MMS's  August 1998 final rule,
responsible  parties of offshore  facilities must provide financial assurance in
the amount of $35,000 to cover  potential  OPA  liabilities.  This amount can be
increased up to $150,000 if a formal risk  assessment  indicates  that an amount
higher  than  $35,000  should be  required.  We do not  anticipate  that we will
experience  any difficulty in continuing to satisfy the MMS's  requirements  for
demonstrating  financial  responsibility  under the current OPA and MMS's August
1998 final rule.

NOTE 12 -- EMPLOYEE BENEFIT PLANS:

     We have entered into deferred  compensation and disability  agreements with
certain of our employees  whereby we have purchased  split-dollar life insurance
policies to provide certain  retirement and death benefits for our employees and
death  benefits  payable to us. The aggregate  death benefit of the policies was
$3,204 at December 31,  2000,  of which $1,975 was payable to employees or their
beneficiaries  and $1,229 was payable to us. Total cash  surrender  value of the
policies,   net  of  related   surrender  charges  at  December  31,  2000,  was
approximately $1,021. Additionally, the benefits under the deferred compensation
agreements vest after certain  periods of employment,  and at December 31, 2000,
the liability for such vested  benefits was  approximately  $847. The difference
between the actuarial determined liability for retirement benefits or the vested
amounts, where applicable, and the net cash surrender value has been recorded as
an other long-term asset.

     We have adopted a series of incentive  compensation plans designed to align
the interests of our directors and employees with those of our stockholders. The
following is a brief description of each of the plans:

     i.   The Annual Incentive  Compensation Program provides for an annual cash
          incentive  bonus  that ties  incentives  to the  annual  return on our
          common stock,  to a comparison of the price  performance of our common
          stock to the  average  quarterly  returns  on the shares of stock of a
          peer group of companies with which we compete and to the growth in our
          net earnings,  net cash flows and net asset value.  Incentive  bonuses
          are awarded to participants based upon individual performance factors.

     ii.  The Nonemployee Directors' Stock Option Plan provides for the issuance
          of up to  275,000  shares of common  stock upon the  exercise  of such
          options granted pursuant to this plan. Generally,  options outstanding
          under the Nonemployee Directors' Stock Option Plan: (a) are granted at
          prices  that equate to the fair  market  value of the common  stock on
          date of grant,  (b) vest  ratably  over a three year  service  vesting
          period, and (c) expire five years subsequent to award.

     iii. The 2000 Amended and Restated Stock Option Plan provides for 2,500,000
          shares of common stock to be reserved  for  issuance  pursuant to this
          plan.  Under this  plan,  we may grant both  incentive  stock  options
          qualifying  under Section 422 of the Internal Revenue Code and options
          that are not qualified as incentive  stock  options to all  employees.
          All such options: (a) must have an exercise price of not less than the
          fair market value of the common  stock on the date of grant,  (b) vest
          ratably over a five year service  vesting  period,  and (c) expire ten
          years subsequent to award.

     iv.  The  Stone  Energy  401(k)  Profit  Sharing  Plan  provides   eligible
          employees  with the  option to defer  receipt  of a  portion  of their
          compensation and we may, at our discretion,  match a portion or all of
          the employee's deferral.  The amounts held under the plan are invested
          in various  investment funds maintained by a third party in accordance
          with the  directions  of each  employee.  An employee is 20% vested in
          matching  contributions (if any) for each year of service and is fully
          vested upon five years of service.  For the years ended  December  31,
          2000,  1999  and  1998,  Stone   contributed   $445,  $313  and  $270,
          respectively, to the plan.

     The  following  Basin  benefit  plans  were in effect  during  the  periods
presented but were  terminated  upon  consummation  of the merger on February 1,
2001. The following share amounts do not reflect the conversion  factor of .3974
of a share of Stone common stock for each share of Basin common stock:

     i.   Basin  Exploration  had  a  401(k)  profit  sharing  plan.  All  Basin
          employees  who joined Stone were  eligible to  participate  in Stone's
          401(k) plan based on years of service with Basin.  During  2000,  1999
          and 1998, Basin contributed $383, $241 and $208, respectively,  to the
          Basin 401(k) profit sharing plan.

     ii.  Under the Equity  Incentive  Plan,  Basin's  officers,  key employees,
          consultants  and directors  were eligible to receive  incentive  stock
          options, non-qualified stock options, restricted stock and performance
          shares.  At December 31,  2000,  approximately  1,599,000  shares were
          available  for grant under the plan.  Of this total,  an  aggregate of
          1,283,000 shares of Basin common stock were subject to prior issuances
          under such plan,  including  182,000  non-vested  shares of restricted
          stock and performance shares and 1,100,000 outstanding stock options.

          Basin granted 19,000 and 59,000 shares of restricted stock during 2000
          and 1998,  respectively.  Approximately $291, $466 and $409 of related
          compensation  expense  was  recognized  during  2000,  1999 and  1998,
          respectively. Cumulatively through December 31, 2000, 98,000 shares of
          restricted  stock had been  forfeited,  101,000  shares were no longer
          subject to restriction and 101,000 shares of restricted stock remained
          subject to forfeiture.

          Basin  granted  50,000,  55,000 and 50,000  performance  shares during
          2000,  1999 and 1998,  respectively.  Expense was recognized  based on
          vesting schedules, projections of performance and changes in the price
          of Basin common stock during the applicable  vesting periods.  Related
          compensation  expense of $640,  $1,593 and $367 was recognized  during
          the years ended 2000, 1999 and 1998, respectively.

     During the third  quarter of 1998,  Stone's  Board of Directors  elected to
reprice all non-Director employee stock options that had an exercise price above
the then market value of $26.00 per share.  As a result,  265,000 stock options,
which were granted to non-Director employees during 1997 and 1998, were repriced
from a weighted  average  exercise  price of $29.35 per share to the then market
value of $26.00 per share.

     In October 1995, the FASB issued SFAS No. 123,  "Accounting for Stock-Based
Compensation," which became effective with respect to us in 1996. Under SFAS No.
123,  companies can either record expense based on the fair value of stock-based
compensation  upon  issuance  or elect to remain  under the  current  Accounting
Principles  Board Opinion No. 25 ("APB 25") method whereby no compensation  cost
is recognized upon grant if certain  requirements  are met. We have continued to
account for our stock-based  compensation under APB 25. However,  disclosures as
if we adopted the cost recognition requirements under SFAS No. 123 are presented
below.

     If the  compensation  cost  for  stock-based  compensation  plans  had been
determined  consistent  with SFAS No.  123,  our 2000,  1999 and 1998 net income
(loss)  and basic and  diluted  earnings  (loss)  per  common  share  would have
approximated the pro forma amounts below:


                                                                Year Ended December 31,
                                  --------------------------------------------------------------------------------
                                            2000                         1999                       1998
                                  -----------------------      -----------------------     -----------------------
                                  As Reported   Pro Forma      As Reported   Pro Forma     As Reported   Pro Forma
                                  -----------   ---------      -----------   ---------     ------------  ---------

                                                                                        
Net income (loss).............     $126,457      $121,248        $37,066       $33,957       ($66,524)    ($68,849)
Earnings (loss) per common
  share:
      Basic...................        $4.90         $4.70          $1.61         $1.48         ($3.23)      ($3.35)
      Diluted.................        $4.80         $4.60          $1.58         $1.45         ($3.23)      ($3.35)





     A summary  of stock  options as of  December  31,  2000,  1999 and 1998 and
changes during the years ended on those dates is presented below.



                                                                        Year Ended December 31,
                                      --------------------------------------------------------------------------------------------
                                                  2000                             1999                            1998
                                      ----------------------------     ----------------------------     --------------------------
                                                         Wgtd.                           Wgtd.                            Wgtd.
                                          Number         Avg.            Number           Avg.           Number           Avg.
                                            of           Exer.             of            Exer.             of             Exer.
                                         Options         Price          Options          Price           Options          Price
                                      -------------     --------     ---------------    ---------     --------------    --------
                                                                                                        
Outstanding at beginning of year....     1,771,668       $27.22         1,428,029         $21.95        1,267,389         $18.89
Granted.............................       455,045        51.92           530,197          37.47          237,103          36.25
Expired.............................       (13,000)       23.95           (34,923)         22.73             -               -
Exercised...........................      (333,636)       20.52          (151,635)         15.96          (76,463)         12.55
                                      -------------                 ---------------                  --------------
Outstanding at end of year..........     1,880,077       $34.39         1,771,668         $27.22        1,428,029         $21.95
Options exercisable at year-end.....       808,072        24.48           782,082          20.29          672,486          17.85
Options available for future grant..       957,250                        299,750                         346,000
Weighted average fair value of
   options granted during the year..        $28.65                         $22.87                          $21.18



     The weighted  average fair value of each option  granted during the periods
presented  is   estimated   on  the  date  of  grant  using  the   Black-Scholes
option-pricing model with the following  assumptions:  (a) dividend yield of 0%,
(b) expected volatility of 45.72%, 47.18% and 52.05% in the years 2000, 1999 and
1998, respectively, (c) risk-free interest rate of 6.76%, 6.07% and 5.64% in the
years 2000, 1999 and 1998,  respectively  and (d) expected life of six years for
employee options and four years for director options.

    The following table summarizes information regarding stock options
outstanding at December 31, 2000:


                          Options Outstanding                                    Options Exercisable
----------------------------------------------------------------------     ----------------------------
   Range of           Options          Wgtd. Avg.         Wgtd. Avg.           Options     Wgtd. Avg.
   Exercise         Outstanding         Remaining          Exercise          Exercisable    Exercise
    Prices          at 12/31/00     Contractual Life         Price           at 12/31/00     Price
----------------- --------------- --------------------- ---------------    -------------- -------------
                                                                               
   $9 - $20            254,767          4.1 years           $12.85              254,767       $12.85
   20 - 30             573,848          6.1 years            24.38              328,851        23.69
   30 - 40             518,887          7.3 years            35.53              160,413        35.57
   40 - 50             133,046          8.1 years            44.31               46,476        44.22
   50 - 61.93          399,529          8.7 years            57.74               17,565        54.28
                   --------------                                          --------------
                     1,880,077          6.9 years            34.39              808,072        24.48
                   ==============                                          ==============


NOTE 13 -- OIL AND GAS RESERVE INFORMATION - UNAUDITED:

     Our net  proved  oil and gas  reserves  at  December  31,  2000  have  been
estimated by independent  petroleum  consultants in accordance  with  guidelines
established by the Securities and Exchange Commission ("SEC").  Accordingly, the
following  reserve  estimates  are based upon  existing  economic and  operating
conditions at the respective dates.

     There are  numerous  uncertainties  inherent in  estimating  quantities  of
proved  reserves and in providing the future rates of  production  and timing of
development  expenditures.  The following reserve data represents estimates only
and should not be  construed as being exact.  In  addition,  the present  values
should not be construed as the market value of the oil and gas properties or the
cost that would be incurred to obtain equivalent reserves.




     The following  table sets forth an analysis of the estimated  quantities of
net proved and proved  developed  oil  (including  condensate)  and  natural gas
reserves,  all of which are located onshore and offshore the continental  United
States:


                                                                                     Oil in         Natural Gas
                                                                                      MBbls           in MMcf
                                                                                  --------------    -------------
                                                                                                
  Proved reserves as of December 31, 1997.....................................         25,917         278,773
      Revisions of previous estimates.........................................         (2,487)         (3,974)
      Extensions, discoveries and other additions.............................          6,410         128,824
      Purchase of producing properties........................................            904          18,046
      Production..............................................................         (3,601)        (50,897)
                                                                                  --------------    -------------
   Proved reserves as of December 31, 1998....................................         27,143         370,772
      Revisions of previous estimates.........................................          3,961          (7,027)
      Extensions, discoveries and other additions.............................          3,305          67,001
      Purchase of producing properties........................................          5,128          19,101
      Production (1)..........................................................         (4,324)        (64,180)
                                                                                  --------------    -------------
  Proved reserves as of December 31, 1999.....................................         35,213         385,667
      Revisions of previous estimates.........................................         (3,568)        (10,499)
      Extensions, discoveries and other additions.............................          6,375          85,534
      Purchase of producing properties........................................             54           7,394
      Production (1)..........................................................         (4,449)        (69,572)
                                                                                  --------------    -------------
  Proved reserves as of December 31, 2000.....................................         33,625         398,524
                                                                                  ==============    =============
  Proved developed reserves:

      as of December 31, 1998.................................................         18,594         304,244
                                                                                  ==============    =============
      as of December 31, 1999.................................................         25,194         309,696
                                                                                  ==============    =============
      as of December 31, 2000.................................................         25,374         307,320
                                                                                  ==============    =============


     (1) Excludes gas production  volumes  related to the volumetric  production
         payment. See "Note 6 - Production Payments."

     The following  tables present the  standardized  measure of future net cash
flows related to proved oil and gas reserves  together with changes therein,  as
defined by the FASB. You should not assume that the future net cash flows or the
discounted future net cash flows, referred to in the table below,  represent the
fair value of our  estimated  oil and gas  reserves.  As required by the SEC, we
determine  future cash flows using market prices for oil and gas on the last day
of the fiscal  period.  The average 2000 year-end  product prices for all of our
properties  were $27.30 per barrel of oil and $9.97 per Mcf of gas. During 2001,
market prices for oil and gas have decreased,  which would result in a reduction
of future cash flows if recomputed.  Future production and development costs are
based on current costs with no escalations.  Estimated  future cash flows net of
future income taxes have been  discounted to their present values based on a 10%
annual discount rate.



                                                                                        Standardized Measure
                                                                                       Year Ended December 31,
                                                                    ------------------------------------------------------------
                                                                          2000                  1999                  1998
                                                                    ----------------      ----------------      ----------------
                                                                                                          
Future cash flows..............................................       $4,902,297            $1,806,565             $1,012,979

Future production and development costs........................         (701,533)             (613,129)              (408,434)

Future income taxes............................................       (1,392,078)             (215,879)               (40,303)
                                                                    ----------------      ---------------      ---------------
Future net cash flows..........................................        2,808,686               977,557                564,242

10% annual discount............................................         (825,937)             (286,076)              (145,839)
                                                                    ----------------      ---------------      ---------------
Standardized measure of discounted future net cash flows.......       $1,982,749              $691,481               $418,403
                                                                    ================      ===============      ===============


                                                                               Changes in Standardized Measure
                                                                                   Year Ended December 31,
                                                                    -----------------------------------------------------
                                                                          2000              1999                1998
                                                                    --------------     --------------      --------------
                                                                                                       
Standardized measure at beginning of year......................          $691,481           $418,403            $431,822
Sales and transfers of oil and gas produced, net of
    production costs...........................................          (368,243)          (178,007)           (132,768)
Changes in price, net of future production costs...............         1,784,727            326,300            (207,964)
Extensions and discoveries, net of future production
    and development costs......................................           656,944            138,945             203,488
Changes in estimated future development costs, net of
    development costs incurred during the period...............            30,608             13,348              26,458
Revisions of quantity estimates................................          (162,462)            28,735             (12,563)
Accretion of discount..........................................            83,064             45,059              52,886
Net change in income taxes.....................................          (819,893)          (108,160)             66,070
Purchases of reserves in place.................................            48,752             60,065              17,858
Changes in production rates due to timing and other............            37,771            (53,207)            (26,884)
                                                                    --------------     --------------      --------------
Standardized measure at end of year............................        $1,982,749           $691,481            $418,403
                                                                    ==============     ==============      ==============





NOTE 14 -- SUMMARIZED QUARTERLY FINANCIAL INFORMATION - UNAUDITED:


                                                                                        Basic           Diluted
                                                                       Net            Earnings          Earnings
                                Revenues          Expenses            Income          Per Share         Per Share
                              -------------     -------------     -------------     -------------     -------------
                                                                                           
2000
    First Quarter...........       $70,869           $53,097           $17,772          $0.69             $0.68
    Second Quarter..........        84,302            59,007            25,295           0.98              0.96
    Third Quarter...........       109,547            72,165            37,382           1.45              1.42
    Fourth Quarter..........       121,448            75,440            46,008           1.78              1.74
                              -------------     -------------     -------------
                                  $386,166          $259,709          $126,457           4.90              4.80
                              =============     =============     =============

1999
    First Quarter...........       $43,977           $42,573            $1,404          $0.07             $0.07
    Second Quarter..........        56,585            48,468             8,117           0.39              0.38
    Third Quarter...........        60,490            48,082            12,408           0.50              0.49
    Fourth Quarter..........        59,712            44,575            15,137           0.59              0.58
                              -------------     -------------     -------------
                                  $220,764          $183,698           $37,066           1.61              1.58
                              =============     =============     =============


     The quarterly  financial  information for the first quarter of 2000 differs
from amounts  previously  filed due to a change in Stone's  treatment of its tax
valuation allowance.







ITEM 7.  FINANCIAL STATEMENTS AND EXHIBITS
------------------------------------------

    (c) Exhibits

           23.1   --  Consent of Arthur Andersen LLP.









                                    SIGNATURE

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


                                        STONE ENERGY CORPORATION



Date:  September 19, 2001               By:  /s/ James H. Prince
                                           ----------------------
                                                 James H. Prince
                                             Chief Financial Officer