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



                                    FORM 10-Q

                                   (Mark One)

     [X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
                              Exchange Act of 1934

                  For the quarterly period ended March 31, 2002

                                       or

     [ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities
                              Exchange Act of 1934

                        For the transition period from to

                         Commission file number 1-12074


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

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


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

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


     Indicate  by check mark  whether the  Registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

                                  Yes X No ___
                                      -

     As of May 6, 2002, there were 26,335,952 shares of the Registrant's  Common
Stock, par value $.01 per share, outstanding.





                                TABLE OF CONTENTS


                                                                         Page
                                                                         ----
PART I - FINANCIAL INFORMATION

Item 1.    Financial Statements:
            Condensed Consolidated Balance Sheet
             as of March 31, 2002 and December 31, 2001................    1

            Condensed Consolidated Statement of Operations
             for the Three Months Ended March 31, 2002 and 2001........    2

            Condensed Consolidated Statement of Cash Flows
             for the Three Months Ended March 31, 2002 and 2001........    3

            Notes to Condensed Consolidated Financial Statements.......    4

            Report of Independent Public Accountants...................    7

Item 2.    Management's Discussion and Analysis of Financial
            Condition and Results of Operations........................    8

Item 3.    Quantitative and Qualitative Disclosures About Market Risk..    11


PART II - OTHER INFORMATION

Item 6.    Exhibits and Reports on Form 8-K............................    12

           Signature...................................................    13








                            STONE ENERGY CORPORATION
                      CONDENSED CONSOLIDATED BALANCE SHEET
                                 (In thousands)



                                                                           MARCH 31,           DECEMBER 31,
                                ASSETS                                       2002                  2001
                                ------                                ------------------     ----------------
                                                                         (Unaudited)
                                                                                            
Current assets:
    Cash and cash equivalents....................................            $12,088              $13,155
    Accounts receivable..........................................             46,691               46,987
    Other current assets.........................................              1,261                1,832
    Put contracts................................................              8,218               26,207
                                                                      ------------------     ----------------
      Total current assets.......................................             68,258               88,181
                                                                      ------------------     ----------------
Oil and gas properties, net:
    Proved.......................................................            891,831              880,534
    Unevaluated..................................................            117,281              113,372
Building and land, net...........................................              5,320                5,352
Fixed assets, net................................................              5,665                4,883
Other assets, net................................................             10,140                9,461
                                                                      ------------------     ----------------

      Total assets...............................................         $1,098,495           $1,101,783
                                                                      ==================     ================

                 LIABILITIES AND STOCKHOLDERS' EQUITY
                 ------------------------------------
Current liabilities:
   Accounts payable to vendors ..................................            $59,115              $69,197
   Undistributed oil and gas proceeds............................             20,484               23,741
   Deferred taxes................................................              1,225                5,312
   Fair value of swap contracts..................................              4,542                2,194
   Other accrued liabilities.....................................              7,074                5,834
                                                                      ------------------     ----------------
      Total current liabilities..................................             92,440              106,278

Long-term debt...................................................            436,000              426,000
Production payments..............................................              2,778                4,323
Deferred taxes...................................................             31,986               30,244
Fair value of swap contracts.....................................              3,633                3,619
Other long-term liabilities......................................              2,126                1,294
                                                                      ------------------     ----------------
      Total liabilities..........................................            568,963              571,758
                                                                      ------------------     ----------------
Common stock.....................................................                263                  262
Additional paid in capital.......................................            452,063              449,111
Retained earnings................................................             81,380               75,213
Treasury stock...................................................             (1,706)              (2,057)
Other comprehensive income (loss)................................             (2,468)               7,496
                                                                      ------------------     ----------------
      Total stockholders' equity.................................            529,532              530,025
                                                                      ------------------     ----------------
      Total liabilities and stockholders' equity.................         $1,098,495           $1,101,783
                                                                      ==================     ================


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





                            STONE ENERGY CORPORATION
                 CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                    (In thousands, except per share amounts)
                                   (Unaudited)





                                                                                  THREE MONTHS ENDED
                                                                                        MARCH 31,
                                                                         -------------------------------------
                                                                              2002                  2001
                                                                         ---------------       ---------------

                                                                                               
Revenues:
    Oil and gas production.......................................               $80,530              $142,994
    Other revenue................................................                   878                 1,007
                                                                         ---------------       ---------------
      Total revenues.............................................                81,408               144,001
                                                                         ---------------       ---------------
Expenses:
    Normal lease operating expenses..............................                14,613                10,682
    Major maintenance expenses...................................                 1,289                 1,347
    Production taxes.............................................                 1,070                 1,862
    Depreciation, depletion and amortization.....................                40,749                36,636
    Interest.....................................................                 5,454                 1,075
    Salaries, general and administrative expenses................                 3,400                 2,724
    Incentive compensation plan..................................                   188                   523
    Non-cash derivative expenses.................................                 5,021                   455
    Merger expenses..............................................                  -                   25,523
                                                                         ---------------       ---------------
      Total expenses.............................................                71,784                80,827
                                                                         ---------------       ---------------
Net income before income taxes...................................                 9,624                63,174
                                                                         ---------------       ---------------
Provision for income taxes
    Current......................................................                  -                    2,726
    Deferred.....................................................                 3,368                21,189
                                                                         ---------------       ---------------
      Total income taxes.........................................                 3,368                23,915
                                                                         ---------------       ---------------
Net income.......................................................                $6,256               $39,259
                                                                         ===============       ===============
Earnings per common share:
    Basic earnings per share.....................................                 $0.24                 $1.51
                                                                         ===============       ===============
    Diluted earnings per share...................................                 $0.24                 $1.49
                                                                         ===============       ===============
    Average shares outstanding...................................                26,262                25,982
                                                                         ===============       ===============
    Average shares outstanding assuming dilution.................                26,447                26,437
                                                                         ===============       ===============

         The accompanying notes are an integral part of this statement.







                            STONE ENERGY CORPORATION
                 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                                 (In thousands)
                                   (Unaudited)


                                                                                  THREE MONTHS ENDED
                                                                                       MARCH 31,
                                                                         --------------------------------------
                                                                               2002                  2001
                                                                         ----------------      ----------------
                                                                                                
Cash flows from operating activities:
  Net income....................................................                 $6,256               $39,259
    Adjustments to reconcile net income to net cash
         provided by operating activities:
        Depreciation, depletion and amortization................                 40,749                36,636
        Provision for deferred income taxes.....................                  3,368                21,189
        Non-cash effect of production payments..................                 (1,492)               (1,585)
        Non-cash derivative expenses............................                  5,021                   455
        Other non-cash expenses.................................                    160                   726
                                                                         ----------------      ----------------
                                                                                 54,062                96,680

        Decrease in accounts receivable.........................                    296                 1,179
        Decrease in other current assets........................                    561                 1,999
        Increase (decrease) in other accrued liabilities........                 (2,017)               10,797
        Investment in put contracts.............................                   -                   (6,466)
        Other...................................................                    984                (1,334)
                                                                         ----------------      ----------------
Net cash provided by operating activities.......................                 53,886               102,855
                                                                         ----------------      ----------------
Cash flows from investing activities:
     Investment in oil and gas properties.......................               (65,512)               (97,342)
     Building additions and renovations.........................                    (3)                  (360)
     Sale of unevaluated properties.............................                  -                     1,366
     Increase in other assets ..................................                (2,146)                (2,428)
                                                                         ----------------      ----------------
Net cash used in investing activities...........................               (67,661)               (98,764)
                                                                         ----------------      ----------------
Cash flows from financing activities:
   Proceeds from bank borrowings................................                10,000                  5,000
   Repayment of debt............................................                  -                   (53,000)
   Deferred financing costs.....................................                  (162)                  -
   Issuance (purchase) of treasury stock........................                   351                    (45)
   Proceeds from the exercise of stock options..................                 2,519                    414
                                                                         ----------------      ----------------
Net cash provided by (used in) financing activities.............                12,708                (47,631)
                                                                         ----------------      ----------------

Net decrease in cash and cash equivalents.......................                (1,067)               (43,540)

Cash and cash equivalents, beginning of period..................                13,155                 78,557
                                                                         ----------------      ----------------
Cash and cash equivalents, end of period........................               $12,088                $35,017
                                                                         ================      ================

Supplemental disclosures of cash flow information:
 Cash paid during the period for:
      Interest (net of amount capitalized)......................                $3,433                 $3,218
      Income taxes..............................................                  -                     2,726


          The accompanying notes are an integral part of this statement.








                            STONE ENERGY CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - INTERIM FINANCIAL STATEMENTS

     The condensed consolidated financial statements of Stone Energy Corporation
at March 31, 2002 and for the  three-month  period then ended are  unaudited and
reflect all adjustments  (consisting only of normal recurring adjustments) which
are, in the opinion of  management,  necessary  for a fair  presentation  of the
financial  position and operating results for the interim period.  The condensed
consolidated  financial  statements  should  be read  in  conjunction  with  the
consolidated financial statements and notes thereto,  together with management's
discussion  and  analysis of  financial  condition  and  results of  operations,
contained  in our  Annual  Report on Form 10-K for the year ended  December  31,
2001. The results of operations for the three-month  period ended March 31, 2002
are not necessarily indicative of future financial results.

NOTE 2 - CONOCO PROPERTY ACQUISITION

     On December 31, 2001,  Stone  completed the  acquisition of eight producing
oil and gas  properties  and related  assets  located in the Gulf of Mexico from
Conoco.  The purchase price of approximately  $300 million was financed with net
proceeds  from the December 2001  issuance of $200 million  principal  amount of
8-1/4% Senior  Subordinated  Notes due 2011 and borrowings under the bank credit
facility.  This  acquisition  was  accounted  for under the  purchase  method of
accounting.

NOTE 3 - EARNINGS PER 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  period.  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 period plus the
weighted-average  number of dilutive stock options granted to outside  directors
and employees.  There were approximately 185,000 and 455,000 dilutive shares for
the first quarters of 2002 and 2001, respectively.

     Options that were considered antidilutive because the exercise price of the
option exceeded the average price of our stock for the applicable period totaled
approximately  1,040,000  and 389,000  shares in the first  quarters of 2002 and
2001, respectively.

NOTE 4 - HEDGING ACTIVITIES

     We adopted  Statement  of  Financial  Accounting  Standard  (SFAS) No. 133,
"Accounting  for  Derivative  Instruments  and  Hedging  Activities,"  effective
January 1, 2001.  Under SFAS No.  133, as  amended,  the nature of a  derivative
instrument  must be evaluated to determine if it qualifies for hedge  accounting
treatment.  If the instrument  qualifies for hedge accounting  treatment,  it is
recorded as either an asset or liability  measured at fair value and  subsequent
changes in the  derivative's  fair value are  recognized in equity through other
comprehensive   income,  to  the  extent  the  hedge  is  considered  effective.
Instruments  not qualifying for hedge  accounting  treatment are recorded in the
balance  sheet at fair  value  and  changes  in fair  value  are  recognized  in
earnings.

     We enter  into  hedging  transactions  to  secure a  commodity  price for a
portion of future  production that is acceptable at the time of the transaction.
The  primary  objective  of these  activities  is to reduce our  exposure to the
possibility  of  declining  oil and  natural  gas prices  during the term of the
hedge.  We do not enter into  hedging  transactions  for  trading  purposes.  We
currently utilize two forms of hedging contracts: fixed price swaps and puts.

     Under SFAS No. 133, our current oil and gas put  contracts  are  considered
effective cash flow hedges and therefore,  changes in fair value of the puts are
reflected in other  comprehensive  income. Put contracts are not costless;  they
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 price. Oil contracts  typically settle using the average
daily  closing  prices for a calendar  month.  Natural gas  contracts  typically
settle using the average  closing  prices of near month NYMEX futures  contracts
for the three days  prior to the  settlement  date.  Since the  majority  of our
properties are located in the Gulf Coast Basin, we believe that  fluctuations in
NYMEX prices will closely match changes in market prices for our production.

     In  addition  to put  contracts,  we utilize a fixed  price swap to hedge a
portion of our future  natural gas  production.  Fixed  price swaps  provide for
monthly payments by us or to us based on the difference between the strike price
and the  agreed-upon  average of NYMEX prices.  Our natural gas swap contract is
with a subsidiary of Enron Corp. Due to Enron's financial difficulties, there is
no assurance  that we will  receive full or partial  payment of any amounts that
may become  owed to us under  this  contract.  Accordingly,  this swap no longer
qualifies as an effective  hedge under SFAS No. 133. As a result,  the change in
fair value each  period is recorded  through  earnings  and  amounts  previously
recorded in other  comprehensive  income are amortized through earnings over the
remaining  life of the  swap.  At March 31,  2002,  other  comprehensive  income
included $3.7 million related to the  ineffective  natural gas swap that remains
to be amortized.

     During the first quarter of 2002 and 2001, we recognized  non-cash expenses
of  $5.0  million  and  $0.5   million,   respectively,   related  to  commodity
derivatives,  a  portion  of  which  represents  the  cost  associated  with put
contracts that settled during the respective periods.  Also included in non-cash
derivative  expense for the three  months ended March 31, 2002 is a $0.6 million
charge from amortization of other  comprehensive  income and a $2.4 million loss
related to the change in fair value of the natural gas swap.  At March 31, 2002,
the unsettled put  contracts  were recorded as assets  totaling $8.2 million and
the unsettled gas swap was recorded as a liability totaling $8.2 million.

     Our hedge positions for the period April 1, 2002 through  December 31, 2003
are summarized as follows. Currently, we have no open hedge positions subsequent
to December 31, 2003.



                                                                     PUTS
                        ----------------------------------------------------------------------------------------------
                                            GAS                                              OIL
                        ---------------------------------------------    ---------------------------------------------
                           VOLUME                           COST           VOLUME          AVERAGE           COST
                           (BBTUS)         FLOOR         (MILLIONS)        (BBLS)           FLOOR         (MILLIONS)
                        ------------    ------------    -------------    ------------    -------------    ------------
                                                                                           
   2002...............    16,500           $3.50            $3.9          3,902,500         $24.75           $7.2

                                     FIXED PRICE GAS SWAP
                                 ------------------------------
                                    VOLUME
                                   (BBTUS)            PRICE
                                 ------------     -------------
   2002....................         2,750            $2.15
   2003....................         3,650             2.15


     During  the first  quarters  of 2002 and 2001,  we  realized  net  increase
(decrease)  in oil and gas  revenues  related  to hedging  transactions  of $6.5
million and ($8.8) million, respectively.

NOTE 5 - LONG-TERM DEBT

         Long-term debt consisted of the following:

                                              MARCH 31,           DECEMBER 31,
                                                2002                 2001
                                            ------------          ------------
                                                       (In millions)

8 1/4% Senior Subordinated Notes due 2011..     $200                 $200
8 3/4% Senior Subordinated Notes due 2007..      100                  100
Bank debt..................................      136                  126
                                            ------------          ------------
     Total long-term debt..................     $436                 $426
                                            ============         =============


     On December  5, 2001,  we issued $200  million  principal  amount of 8 1/4%
Senior  Subordinated  Notes  due 2011.  The Notes  were sold at par value and we
received net  proceeds of $195.5  million.  At March 31, 2002,  $4.8 million had
been accrued in connection with the June 15, 2002 interest payment.

     Borrowings  outstanding  at March 31, 2002 under our bank  credit  facility
totaled  $136  million and letters of credit  totaling  $7.3  million  have been
issued  pursuant to the facility.  At March 31, 2002,  we had $106.7  million of
borrowings available under the credit facility and the weighted average interest
rate under the credit  facility  was  approximately  3.5%.  The credit  facility
matures on December 20, 2004.  The borrowing  base  limitation is  re-determined
periodically and is based on a borrowing amount established by the banks for our
oil and gas properties.

NOTE 6 - COMPREHENSIVE INCOME

     Prior to the adoption of SFAS No. 133, our only component of  comprehensive
income was net income.  Effective  January 1, 2001 we adopted  SFAS No. 133. The
impact of SFAS No. 133 created other  components of  comprehensive  income.  The
following  table presents the components of  comprehensive  income for the first
quarters of 2002 and 2001.


                                                                                  THREE MONTHS ENDED
                                                                                      MARCH 31,
                                                                         -------------------------------------
                                                                               2002                 2001
                                                                         ----------------      ---------------
                                                                                    (In millions)

                                                                                              
Net income..........................................................           $6.3                 $39.3
Other comprehensive income (loss), net of tax effect:
   Cumulative effect of accounting change for derivatives...........             -                  (26.1)
   Net change in fair value of derivatives..........................          (10.4)                  6.0
   Amortization of other comprehensive income from swap.............            0.4                    -
                                                                         ----------------      ---------------
                                                                              (10.0)                (20.1)
                                                                         ----------------      ---------------
Comprehensive income (loss)......................................             ($3.7)                $19.2
                                                                         ================     ================









                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



TO THE STOCKHOLDERS OF
STONE ENERGY CORPORATION:



     We have reviewed the accompanying  condensed  consolidated balance sheet of
Stone Energy Corporation (a Delaware corporation) and subsidiary as of March 31,
2002, and the related condensed  consolidated  statements of operations and cash
flows for the three-month periods ended March 31, 2002 and 2001. These financial
statements are the responsibility of the Company's management.

     We conducted our reviews in accordance  with  standards  established by the
American  Institute  of  Certified  Public  Accountants.  A  review  of  interim
financial  information consists principally of applying analytical procedures to
financial  data and making  inquiries of persons  responsible  for financial and
accounting matters. It is substantially less in scope than an audit conducted in
accordance with auditing standards  generally accepted in the United States, the
objective  of which is the  expression  of an opinion  regarding  the  financial
statements taken as a whole. Accordingly, we do not express such an opinion.

     Based on our reviews,  we are not aware of any material  modifications that
should be made to the financial  statements  referred to above for them to be in
conformity with accounting principles generally accepted in the United States.



                                                             ARTHUR ANDERSEN LLP

New Orleans, Louisiana
April 26, 2002





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

     Throughout  this  document  we  make  statements  that  are  classified  as
"forward-looking."  Please refer to the "Forward-Looking  Statements" section of
this document for an explanation of these types of assertions.  We use the terms
"Stone,"  "Stone  Energy,"  "Company,"  "we,"  "us" and  "our" to refer to Stone
Energy Corporation. Results for all periods reflect the combination of Stone and
Basin.

OVERVIEW

     Stone Energy Corporation is a leading, Gulf Coast Basin-focused independent
oil and gas  company  engaged in the  acquisition  and  subsequent  exploration,
development, production and operation of oil and gas properties.

     Our business  strategy,  which has remained  consistent  since 1990,  is to
increase  production,  cash  flow  and  reserves  through  the  acquisition  and
development of mature  properties.  Currently,  our property base consists of 91
active properties, 56 in the Gulf Coast Basin and 35 in the Rocky Mountains, and
38 primary term leases in the Gulf of Mexico.  We serve as operator on 55 of our
active  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.

RESULTS OF OPERATIONS

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



                                                                              THREE MONTHS ENDED
                                                                                  MARCH 31,
                                                                         ----------------------------
                                                                             2002            2001
                                                                         ------------    ------------
                                                                                         
PRODUCTION:
  Oil (MBbls)..............................................                    1,618           1,010
  Gas (MMcf)...............................................                   16,877          17,025
  Oil and gas (MMcfe)......................................                   26,585          23,085
SALES DATA (In thousands) (a):
  Oil......................................................                  $33,931         $29,588
  Gas......................................................                   46,599         113,406
  Total oil and gas sales..................................                   80,530         142,994
AVERAGE SALES PRICES (a):
  Oil (per Bbl)............................................                   $20.97          $29.30
  Gas (per Mcf)............................................                     2.76            6.66
  Oil and gas (per Mcfe)...................................                     3.03            6.19
EXPENSES (per Mcfe):
  Normal lease operating expenses (b)......................                    $0.55           $0.46
  Salaries, general and administrative expenses............                     0.13            0.12
  DD&A on oil and gas properties...........................                     1.51            1.57

    (a)  Includes the effects of hedging
    (b)  Excludes major maintenance expenses


     NET INCOME.  Net income for the first quarter of 2002 totaled $6.3 million,
or $0.24 per share,  compared to net income  reported  for the first  quarter of
2001 of $39.3 million, or $1.49 per share.

     PRICES.  Prices  realized  during the first quarter of 2002 averaged $20.97
per  barrel of oil and  $2.76  per Mcf of gas  compared  to first  quarter  2001
average  realized  prices of $29.30  per barrel of oil and $6.66 per Mcf of gas.
All unit  pricing  amounts  include  the  effects of  hedging.  During the first
quarter of 2002,  hedging  transactions  increased the average realized price we
received for gas by $0.34 per Mcf and  increased  the  realized  price of oil by
$0.48 per barrel. Hedging transactions in the first quarter of 2001 deceased the
average realized price of natural gas by $0.54 Mcf.

     PRODUCTION.  Oil production  during the first quarter of 2002 increased 60%
to approximately  1,618,000 barrels compared to first quarter 2001 production of
1,010,000 barrels, while natural gas production during the first quarter of 2002
totaled approximately 16.9 Bcf, compared to first quarter 2001 gas production of
17.0 Bcf. On a natural gas equivalent  basis,  production  volumes for the first
quarter of 2002 totaled 26.6 Bcfe compared to first  quarter 2001  production of
23.1 Bcfe.  The increase in production in the first quarter of 2002 is primarily
due to producing properties acquired from Conoco in December 2001.

     OIL AND GAS REVENUES.  As a result of lower realized prices,  first quarter
2002 oil and gas revenues totaled $80.5 million,  compared to first quarter 2001
oil and gas revenues of $143.0 million.

     EXPENSES. Normal operating costs during the first quarter of 2002 increased
to $14.6 million,  or $0.55 per Mcfe,  compared to $10.7  million,  or $0.46 per
Mcfe, for the comparable quarter in 2001. The increase in normal operating costs
is primarily attributable to the increase in the number of active properties. On
a sequential  basis,  normal operating costs per Mcfe decreased 3.5% from fourth
quarter 2001 normal operating costs of $0.57 per Mcfe.

     Salaries and general and  administrative  expenses for the first quarter of
2002 totaled $3.4  million,  or $0.13 per Mcfe,  compared to first  quarter 2001
amount of $2.7 million,  or $0.12 per Mcfe. The higher  salaries and general and
administrative  expenses  were  primarily  due to the  increase in the number of
employees resulting from 2001's merger and acquisition  activity.  First quarter
2002 salaries and general and administrative  expenses per unit,  however,  were
28%  lower  than  the  fourth   quarter  of  2001   salaries   and  general  and
administrative expenses of $0.18 per Mcfe.

     Depreciation,  depletion  and  amortization  (DD&A)  expense on oil and gas
properties  for the first  quarter of 2002 totaled $40.2  million,  or $1.51 per
Mcfe.  DD&A expense was $36.2 million,  or $1.57 per Mcfe, for the first quarter
of 2001.

     As a result of the Conoco  property  acquisition,  which was financed  with
$200.0 million principal amount of 8 1/4% Senior Subordinated Notes due 2011 and
borrowings  under  the bank  credit  facility,  interest  expense  for the first
quarter  of 2002 was $5.5  million  compared  to $1.1  million  during the first
quarter of 2001.

     In connection  with the February  2001 merger,  during the first quarter of
2001, we incurred merger expenses of $25.5 million, or $0.97 per share.

     In accordance  with SFAS No. 109,  "Accounting for Income Taxes," Stone has
determined its statutory  federal income tax rate to be 35%. However in 2001, we
estimated that  approximately  $5.2 million of merger-related  expenses were not
tax  deductible.  This resulted in an effective tax rate of 38% during the first
quarter of 2001.

NEW ACCOUNTING STANDARDS

     In July 2001,  the  Financial  Accounting  Standards  Board  (FASB)  issued
Statement  of  Financial   Accounting   Standard   (SFAS)  No.  141,   "Business
Combinations,"  and SFAS No. 142,  "Goodwill and Other Intangible  Assets." SFAS
No. 141 prohibits the use of the  pooling-of-interest  method of accounting  for
all business  combinations  initiated after June 30, 2001. SFAS No. 142 requires
that goodwill not be amortized in any  circumstances  and also requires goodwill
to be tested  annually  for  impairment  or when events or  circumstances  occur
between  annual tests  indicating  that  goodwill for a reporting  unit might be
impaired.  SFAS No.  142  establishes  a new  method for  testing  goodwill  for
impairment  based on a fair value  concept  and is  effective  for fiscal  years
beginning  after December 15, 2001. The adoption of SFAS Nos. 141 and 142 is not
expected to have a material  impact on our financial  statements,  because we do
not have any goodwill recorded.

     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
amortization. We have not yet determined the transition amounts.

HEDGING ACTIVITIES

     We adopted SFAS No. 133, "Accounting for Derivative Instruments and Hedging
Activities,"  effective  January 1, 2001.  Under SFAS No. 133,  as amended,  the
nature of a derivative instrument must be evaluated to determine if it qualifies
for hedge accounting treatment. If the instrument qualifies for hedge accounting
treatment, it is recorded as either an asset or liability measured at fair value
and subsequent  changes in the derivative's  fair value are recognized in equity
through  other  comprehensive  income,  to the  extent  the hedge is  considered
effective.  Instruments  not  qualifying  for  hedge  accounting  treatment  are
recorded  in the  balance  sheet at fair  value and  changes  in fair  value are
recognized in earnings.

     Our natural gas swap  contract is with a subsidiary  of Enron Corp.  Due to
Enron's financial difficulties,  there is no assurance that we will receive full
or  partial  payment  of any  amounts  that may  become  owed to us  under  this
contract. Accordingly, this swap no longer qualifies as an effective hedge under
SFAS No. 133. As a result,  the change in fair value for each period is recorded
through earnings and amounts previously recorded in other  comprehensive  income
are amortized  through  earnings over the  remaining  life of the swap.  For the
three  months  ended March 31,  2002,  we recorded  $0.4  million,  after taxes,
relative to the amortization of other comprehensive  income from the natural gas
swap contract.

     During the first quarters of 2002 and 2001, we recognized  $5.0 million and
$0.5 million,  respectively,  of non-cash derivative expense, a portion of which
represents  the cost  associated  with put  contracts  that  settled  during the
respective  periods.  Also included in non-cash derivative expense for the three
months ended March 31, 2002 is a $0.6 million charge from  amortization of other
comprehensive income and a $2.4 million loss related to the change in fair value
of the natural gas swap. At March 31, 2002,  the  unsettled  put contracts  were
recorded as assets totaling $8.2 million and the unsettled gas swap was recorded
as a liability  totaling  $8.2  million.  All changes in fair values of the puts
were recorded in equity through other comprehensive income.

     On April 3, 2002, we entered into  additional  oil put contracts with three
separate  counter-parties  totaling  12,000 barrels of oil per day at a price of
$25.00 per barrel. These contracts begin May 1, 2002 and extend through December
31, 2002. The cost of these  contracts  totaling $4.8 million will be charged to
earnings as the contracts  settle.  These contracts  qualify as effective hedges
under SFAS No. 133.

LIQUIDITY AND CAPITAL RESOURCES

     CASH FLOW. Net cash flow from operations before working capital changes for
the first  quarter of 2002 was $54.1  million,  or $2.04 per share,  compared to
$96.7 million, or $3.66 per share, reported for the same period of 2001.

     CAPITAL EXPENDITURES. Capital expenditures during the first quarter of 2002
totaled $55.4  million.  First quarter 2002 capital  expenditures  included $2.5
million of capitalized  salaries,  general and administrative  expenses and $2.1
million of capitalized  interest.  These  investments were financed by cash flow
from operations, working capital and bank borrowings.

     BUDGETED  CAPITAL   EXPENDITURES.   Our  current   estimated  2002  capital
expenditures budget of approximately $200 million is allocated 96% to Gulf Coast
operations  and 4% to Rocky  Mountain  activities.  We  expect to drill 50 gross
wells during 2002, 34 in the onshore and shallow water  offshore  regions of the
Gulf  Coast  Basin  and  16 in the  Rocky  Mountains.  While  the  2002  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 on oil and gas prices  and  production  rates,  we
expect cash flow from  operations to be  sufficient  to fund the remaining  2002
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 the capital  expenditures in
excess of operating cash flow.

     At March 31, 2002, we had $136 million of borrowings  outstanding under our
bank credit  facility.  Letters of credit totaling $7.3 million have been issued
pursuant to the facility. During December 2001, we increased our credit facility
to $350 million. We currently have a loan base under the credit facility of $250
million with availability of an additional $97.7 million in borrowings as of May
6, 2002. The credit  facility  matures on December 20, 2004.  Stone's  borrowing
base under the credit facility, which is re-determined periodically, is based on
an amount established by the bank group for Stone's oil and gas properties.

     FORWARD-LOOKING STATEMENTS. This Form 10-Q and the information incorporated
by reference  contain  statements that constitute  "forward-looking  statements"
within the meaning of Section 27A of the  Securities Act of 1933 and Section 21E
of the Securities  Exchange Act of 1934. The words "plan," "expect,"  "project,"
"estimate,"  "assume,"  "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.

     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.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

COMMODITY PRICE RISK

     Our major market risk  exposure  continues to be the pricing  applicable to
our oil and gas  production.  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.  Price volatility is expected
to continue.  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.

     Our hedging  policy  provides  that not more than one-half of our estimated
production  quantities  can be  hedged  without  the  consent  of the  Board  of
Directors. In April 2002, we entered into additional oil put contracts to secure
what we  believe  to be an  attractive  floor  price  for a  portion  of our oil
production  for the  remainder of 2002.  See Note 4 - Hedging  Activities  for a
detailed  discussion  of hedges in place to manage our  exposure  to oil and gas
price declines.

INTEREST RATE RISK

     At March 31, 2002, Stone had long-term debt outstanding of $436 million. Of
this amount, $300 million, or 69%, bears interest at fixed rates averaging 8.4%.
The remaining $136 million of debt  outstanding at March 31, 2002 bears interest
at a floating rate. Because the majority of our long-term debt at March 31, 2002
was at fixed rates,  we consider our interest  rate  exposure at such date to be
minimal.  At March 31, 2002,  we had no open  interest  rate hedge  positions to
reduce our exposure to changes in interest rates.

     Since the  filing of our  Annual  Report on Form  10-K,  there have been no
material  changes in reported  market  risk as it relates to interest  rates and
commodity prices.

                                     PART II

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

         (a)      Exhibits

                  *15.1 - Letter from Arthur Andersen LLP dated May 9, 2002,
                          regarding unaudited interim financial information.

         *        Filed herewith

         (b)      The following reports on Form 8-K were filed during the three
                  months ended March 31, 2002:

                         DATE OF EVENT REPORTED          ITEM REPORTED
                         ----------------------          -------------
                         February 14, 2002               Item 7 and 9









                                    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: May 9, 2002              By:   /s/James H. Prince
                                  ----------------------------
                                        James H. Prince
                                   Senior Vice President, Chief
                                  Financial Officer and Treasurer
                                   (Principal Financial Officer)