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

                                    FORM 10-Q


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

For the quarterly period ended                  June 30, 2000
                                -----------------------------------------------

                                   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:                              1-7940
                                -----------------------------------------------

                         Goodrich Petroleum Corporation
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

       Delaware                                             76-0466193
- --------------------------------------------------------------------------------
(State or other jurisdiction of                   (I.R.S. Employer ID. No.)
    incorporation or organization)

815 Walker Street, Suite 1040, Houston, Texas                  77002
- --------------------------------------------------------------------------------
(Address of principal executive offices)                    (Zip Code)

                                 (713) 780-9494
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

                                      None
- --------------------------------------------------------------------------------
              (Former name, former address and former fiscal year,
                         if changed since last report.)

     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. [ X ] Yes [ ] No

     At August 11,  2000,  there were  8,985,789  shares of  Goodrich  Petroleum
Corporation common stock outstanding.



                                       1




                         GOODRICH PETROLEUM CORPORATION
                                    FORM 10-Q
                                  June 30, 2000
                                      INDEX

                                                                       Page No.
                         PART 1 - FINANCIAL INFORMATION

Item 1.  Financial Statements.

Consolidated Balance Sheets
   June 30, 2000 (Unaudited) and December 31, 1999....................      3-4

Consolidated Statements of Operations (Unaudited)
   Six Months Ended June 30, 2000 and 1999............................        5

   Three Months Ended June 30, 2000 and 1999..........................        6

Consolidated Statements of Cash Flows (Unaudited)
   Six Months Ended June 30, 2000 and 1999............................        7

Consolidated Statements of Stockholders' Equity (Unaudited)
   Six Months Ended June 30, 2000 and 1999............................        8

Notes to Consolidated Financial Statements............................     9-12

Item 2.  Management's Discussion and Analysis of Financial

   Condition and Results of Operations.                                   13-16

Item 3. Quantitative and Qualitative Disclosures about Market Risk        16-18


                               PART II - OTHER INFORMATION                   19

Item 1.  Legal Proceedings.

Item 2.  Changes in Securities.

Item 3.  Defaults Upon Senior Securities.

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

Item 5.  Other Information.

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




                                       2


                 GOODRICH PETROLEUM CORPORATION AND SUBSIDIARIES
                           Consolidated Balance Sheets



                                                       June 30,     December 31,
                                                         2000           1999
                                                     ------------  -------------
                                                      (Unaudited)
                        ASSETS
                                                              
CURRENT ASSETS
 Cash and cash equivalents...........................$  4,952,434  $  5,929,229
 Accounts receivable
   Trade and other, net of allowance.................     808,837       669,741
   Accrued oil and gas revenue.......................   4,298,895     1,937,711
 Prepaid insurance and other.........................      25,050        53,806
                                                      -----------   -----------
       Total current assets..........................  10,085,216     8,590,487
                                                      -----------   -----------


PROPERTY AND EQUIPMENT
 Oil and gas properties (successful efforts method)..  71,459,022    65,401,168
 Furniture, fixtures and equipment...................     223,175       213,524
                                                      -----------   -----------
                                                       71,682,197    65,614,692
 Less accumulated depletion, depreciation
   and amortization.................................. (22,651,070)  (19,566,835)
                                                      ------------  -----------
       Net property and equipment....................  49,031,127    46,047,857
                                                      -----------   -----------

OTHER ASSETS
 Restricted Cash.....................................   1,320,000           ---
 Other ..............................................   1,425,765     1,620,208
                                                      -----------   -----------
       Total Other Assets............................   2,745,765     1,620,208
                                                      -----------   -----------

              TOTAL ASSETS...........................$ 61,862,108  $ 56,258,552
                                                      ===========   ===========


                 See notes to consolidated financial statements.


                                       3


                 GOODRICH PETROLEUM CORPORATION AND SUBSIDIARIES
                     Consolidated Balance Sheets (Continued)


                                                      June 30,      December 31,
                                                        2000            1999
                                                   -------------    ------------
                                                     Unaudited)

                      LIABILITIES AND STOCKHOLDERS' EQUITY
                                                              
CURRENT LIABILITIES
 Current portion of long term debt...............$   3,600,000    $   3,600,000
 Accounts payable................................    2,994,107        2,711,746
 Accrued liabilities.............................    1,677,391        1,326,995
 Current portion other non-current liabilities...      821,454        1,182,306
                                                   -----------      -----------
       Total current liabilities.................    9,092,952        8,821,047
                                                   -----------      -----------

LONG TERM DEBT    ...............................   31,712,853       33,353,117

OTHER NON-CURRENT LIABILITIES
 Production payment payable......................    1,342,462        1,630,784
 Accrued abandonment costs.......................    3,223,757        3,108,281
 Accrued interest long term debt.................      749,440          251,154

PREFERRED STOCKHOLDERS EQUITY IN A
 SUBSIDIARY COMPANY..............................          ---        2,683,125

STOCKHOLDERS' EQUITY
 Preferred stock; authorized 10,000,000 shares:
    Series A convertible preferred stock, par
       value $1.00 per share; issued and out-
       standing 796,318 shares (liquidation
       preference $10 per share, aggregating
       to $7,963,180)............................      796,318          796,318
    Series B convertible preferred stock, par
       value $1.00 per share; issued and out-
       standing 662,700 and 665,759 shares,
       respectively (liquidation preference $10
       per share, aggregating to $6,627,000).....      662,700          665,759
 Common stock, par value $0.20 per share;
       authorized 25,000,000 shares; issued
       and outstanding 8,985,789 shares..........    1,797,158        1,083,434
 Additional paid-in capital......................   25,115,768       18,156,114
 Accumulated deficit.............................  (12,631,300)     (14,290,581)
                                                   ------------     -----------
              Total stockholders' equity.........   15,740,644        6,411,044
                                                   ------------     -----------

  TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY.....$  61,862,108    $  56,258,552
                                                   ===========      ===========


             See notes to consolidated financial statements.




                                       4


                 GOODRICH PETROLEUM CORPORATION AND SUBSIDIARIES
                      Consolidated Statements of Operations
                                   (Unaudited)


                                                           Six Months Ended
                                                               June 30,
                                                      --------------------------
                                                         2000           1999
                                                      ----------     -----------
                                                               
REVENUES
 Oil and gas sales..................................$ 11,066,051      5,607,822
 Other..............................................     285,880        163,404
                                                      ----------     ----------
       Total revenues...............................  11,351,931      5,771,226
                                                      ----------     ----------

EXPENSES
 Lease operating expense and production taxes.......   3,044,567      1,367,534
 Depletion, depreciation and amortization...........   2,568,106      2,466,956
 Exploration........................................     726,187        822,074
 Interest expense...................................   2,391,993      1,082,172
 General and administrative.........................   1,197,257      1,125,260
 Preferred dividend requirements of  a subsidiary...      38,364            ---
                                                      ----------     ----------
       Total costs and expenses.....................   9,966,474      6,863,996
                                                      ----------     ----------

GAIN (LOSS) ON SALE OF ASSETS.......................     273,824       (519,495)
                                                      ----------     ----------

INCOME (LOSS) BEFORE INCOME TAXES...................   1,659,281     (1,612,265)
 Income taxes ......................................         ---            ---
                                                      ----------     ----------

NET INCOME (LOSS)...................................   1,659,281     (1,612,265)
 Preferred stock dividends
  (2000 and 1999 amounts in arrears)................     603,552        627,824
                                                      ----------     ----------

INCOME (LOSS) APPLICABLE TO COMMON STOCK............$  1,055,729     (2,240,089)
                                                      ==========     ==========

BASIC INCOME (LOSS) PER AVERAGE COMMON SHARE........$        .13           (.43)
                                                      ==========     ===========

DILUTED INCOME (LOSS) PER AVERAGE COMMON SHARE......$         .10          (.43)
                                                      ===========    ===========

AVERAGE COMMON SHARES OUTSTANDING - BASIC...........    7,972,848     5,254,501

AVERAGE COMMON SHARES OUTSTANDING - DILUTED.........   11,111,691     5,254,501



                 See notes to consolidated financial statements.

                                       5


                 GOODRICH PETROLEUM CORPORATION AND SUBSIDIARIES
                      Consolidated Statements of Operations
                                   (Unaudited)



                                                          Three Months Ended
                                                               June 30,
                                                     ---------------------------
                                                         2000            1999
                                                     -----------    ------------
                                                               
REVENUES
     Oil and gas sales..............................$  6,577,103      2,784,953
     Other.......     ..............................     101,038         44,577
                                                      ----------     ----------
           Total revenues...........................   6,678,141      2,829,530
                                                      ----------     ----------

EXPENSES
     Lease operating expense and production taxes...   1,703,902        700,780
     Depletion, depreciation and amortization.......   1,264,343      1,158,403
     Exploration....................................     365,373        423,293
     Interest expense...............................   1,209,555        561,692
     General and administrative.....................     718,242        561,378
                                                      ----------     ----------
           Total costs and expenses.................   5,261,415      3,405,546
                                                      ----------     ----------

GAIN ON SALE OF ASSETS..............................     273,261            ---
                                                      ----------     ----------

INCOME (LOSS) BEFORE INCOME TAXES...................   1,689,987       (576,016)
     Income taxes...................................         ---            ---
                                                      ----------     ----------

NET INCOME (LOSS)...................................   1,689,987       (576,016)
     Preferred stock dividends
       (2000 and 1999 amounts in arrears)...........     295,945        313,912
                                                      ----------     ----------

INCOME (LOSS) APPLICABLE TO COMMON STOCK............$  1,394,042       (889,928)
                                                      ==========     ==========

BASIC INCOME (LOSS) PER AVERAGE COMMON SHARE........$        .16           (.17)
                                                      ==========     ==========

DILUTED INCOME (LOSS) PER AVERAGE COMMON SHARE......$        .12           (.17)
                                                      ==========     ==========

AVERAGE COMMON SHARES OUTSTANDING - BASIC...........   8,892,668      5,261,221

AVERAGE COMMON SHARES OUTSTANDING - DILUTED.........  12,057,286      5,261,221



                 See notes to consolidated financial statements.

                                       6


                 GOODRICH PETROLEUM CORPORATION AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                                   (Unaudited)


                                                               Six Months
                                                             Ended June 30,
                                                        ------------------------
                                                           2000           1999
                                                        ----------   -----------
                                                               
OPERATING ACTIVITIES
 Net income (loss)......................................$ 1,659,281  (1,612,265)
 Adjustments to reconcile net income (loss) to
    net cash provided by operating activities:
     Depletion, depreciation and amortization...........  2,568,106   2,466,956
     Amortization of leasehold costs....................    516,130     563,506
     Amortization of deferred debt-financing............    226,178         ---
     Accrued interest on private placement borrowings...    498,286         ---
     Amortization of detachable stock purchase warrants.    285,000         ---
     Amortization of production payment discount........    121,410         ---
     Preferred dividends of subsidiary..................     38,364         ---
     (Gain) Loss on sale of asset.......................   (273,824)    519,495
     Director stock grant...............................     30,000      30,000
     Capital expenditures charged to income.............      4,709      43,922
                                                         ----------  ----------
                                                          5,673,640   2,011,614
 Net change in:
  Accounts receivable................................... (2,500,280)  1,667,852
  Prepaid insurance and other...........................     27,020     (41,669)
  Accounts payable......................................    282,361  (1,027,299)
  Accrued liabilities...................................    350,396    (774,712)
  Other Liabilities.....................................   (484,525)        ---
                                                         ----------  ----------
   Net cash provided by operating activities............  3,348,612   1,835,786
                                                         ----------  ----------

INVESTING ACTIVITIES
 Proceeds from sales of assets..........................    426,050     240,105
 Acquisition of oil and gas properties.................. (1,198,631)        ---
 Capital expenditures................................... (5,025,809) (1,525,583)
                                                          ---------  ----------
   Net cash used in investing activities................ (5,798,390) (1,285,478)
                                                          ---------  ----------

FINANCING ACTIVITIES
 Proceeds from private placement of common stock........  4,500,000         ---
 Principal payments of bank borrowings.................. (1,925,264)   (600,000)
 Exercise of stock purchase warrants....................    217,511         ---
 Exercise of employee stock options.....................    191,444         ---
 Exercise of director stock options.....................      9,875         ---
 Net change in restricted cash.......................... (1,320,000)        ---
 Production payments....................................   (170,583)        ---
 Payment of debt restructure costs......................    (30,000)        ---
                                                         ----------  ----------
   Net cash provided by (used in) financing activities..  1,472,983    (600,000)
                                                         ----------  ----------

NET DECREASE IN CASH AND CASH EQUIVALENTS  .............   (976,795)    (49,692)

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD........  5,929,229      95,630
                                                         ----------  ----------

CASH AND CASH EQUIVALENTS AT END OF PERIOD..............$ 4,952,434      45,938
                                                         ==========  ==========

                 See notes to consolidated financial statements.




                                       7


                 GOODRICH PETROLEUM CORPORATION AND SUBSIDIARIES
    Consolidated Statements of Stockholders' Equity and Comprehensive Income
                   Three Months Ended March 31, 2000 and 1999
                                   (Unaudited)


                                                    Series A*             Series B*
                                                 Preferred Stock       Preferred Stock           Common Stock
                                                 ---------------       ---------------           ------------
                                               Number of      Par      Number of     Par     Number of        Par
                                                 Shares      Value      Shares      Value     Shares         Value
                                                                                        
Balance at December 31, 1998                   796,318  $   796,318  750,000  $   750,000   5,247,705  $  1,049,541

Net Loss                                           ---          ---      ---          ---         ---           ---

Realized loss on sale of marketable securities     ---          ---      ---          ---         ---           ---

Total Comprehensive Income (Loss)                  ---          ---      ---          ---         ---           ---

Directors stock grant                              ---          ---      ---          ---      30,000         6,000

Balance at June 30, 1999                       796,318  $   796,318  750,000  $   750,000   5,277,705  $  1,055,541
                                               -------      -------  -------      -------   ---------     ---------
Balance at December 31, 1999                   796,318  $   796,318  665,759  $   665,759   5,417,171  $  1,083,434

Net Income                                         ---          ---      ---          ---         ---           ---

Total Comprehensive Income                         ---          ---      ---          ---         ---           ---

Issuance of Common Stock                           ---          ---      ---          ---   1,533,333       306,667

Conversion of preferred stock of
  subsidiary to common stock                       ---          ---      ---          ---   1,547 665       309,533

Exercise of director stock option                  ---          ---      ---          ---      12,500         2,500

Exercise of common stock purchase warrants         ---          ---      ---          ---     220,011        44,002

Exercise of employee stock option                  ---          ---      ---          ---     245,698        49,140

Director stock grant                               ---          ---      ---          ---       6,000         1,200

Conversion of Series B preferred
  stock to common stock                            ---          ---   (3,059)      (3,059)      3,411           682
                                               -------      -------  -------      -------   ---------     ---------
Balance at June 30, 2000                       796,318  $   796,318  662,700  $   662,700   8,985,789  $  1,797,158
                                               -------      -------  -------      -------   ---------     ---------

                 GOODRICH PETROLEUM CORPORATION AND SUBSIDIARIES
    Consolidated Statements of Stockholders' Equity and Comprehensive Income
                   Three Months Ended March 31, 2000 and 1999
                                   (Unaudited)


                                                                                   Accumulated
                                                                             Other Comprehensive Loss
                                                   Additional                 Unrealized Gain (Loss)      Total
                                                    Paid-In      Accumulated       on Marketable      Stockholders'
                                                    Capital        Deficit       Equity Securities       Equity
                                                    -------        -------       -----------------       ------
                                                                                              
Balance at December 31, 1998                   $15,226,027     $ (12,461,598)        $     (400,900)     $ 4,959,388

Net Loss                                               ---        (1,612,265)                   ---       (1,612,265)

Realized loss on sale of marketable securities         ---               ---                400,900          400,900

Total Comprehensive Income (Loss)                      ---               ---                    ---       (1,211,365)

Directors stock grant                                  ---               ---                    ---           30,000
                                                ----------       -----------        ---------------     ------------
Balance at June 30, 1999                       $15,250,027    $  (14,073,863)     $             ---   $    3,778,023
                                                ==========       ===========        ===============     ============
Balance at December 31, 1999                   $18,156,114    $  (14,290,581)     $             ---   $    6,411,044

Net Income                                             ---         1,659,281                    ---        1,659,281

Total Comprehensive Income                             ---               ---                    ---        1,659,281

Issuance of Common Stock                         4,193,333               ---                    ---        4,500,000

Conversion of preferred stock of
  subsidiary to common stock                     2,411,956               ---                    ---        2,721,489

Exercise of director stock option                    7,375               ---                    ---            9,875

Exercise of common stock purchase warrants         173,509               ---                    ---          217,511

Exercise of employee stock option                  142,304               ---                    ---          191,444

Director stock grant                                28,800               ---                    ---           30,000

Conversion of Series B preferred
  stock to common stock                              2,377               ---                    ---              ---
                                                ----------       -----------        ---------------     ------------
Balance at June 30, 2000                       $25,115,768    $  (12,631,300)     $             ---   $   15,740,644
                                                ==========       ===========        ===============     ============

  *Dividends are cumulative and arrearages amounted to $1,852,994 and $627,824
      or $0.23 and $.12 per share at June 30, 2000 and 1999 respectively.

                 See notes to consolidated financial statements.

                                       8


                 GOODRICH PETROLEUM CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                             June 30, 2000 and 1999
                                   (Unaudited)


NOTE A - Basis of Presentation
- ------------------------------
Certain  information  and footnote  disclosures  normally  included in financial
statements prepared in accordance with generally accepted accounting  principles
have  been  condensed  or  omitted  pursuant  to rules  and  regulations  of the
Securities  and  Exchange   Commission;   however,   the  Company  believes  the
disclosures  which are made are adequate to make the  information  presented not
misleading.  The financial  statements and footnotes  included in this Form 10-Q
should be read in  conjunction  with the financial  statements and notes thereto
included in the Company's annual report on Form 10-K for the year ended December
31, 1999.

In the opinion of the Company, the accompanying unaudited consolidated financial
statements  contain  all  adjustments   (consisting  of  only  normal  recurring
accruals)  necessary to present fairly the financial  position of the Company as
of June 30, 2000 and the results of its  operations for the six and three months
ended June 30, 2000 and 1999.

The results of  operations  for the six and three month  periods  ended June 30,
2000 are not  necessarily  indicative of the results to be expected for the full
year.

NOTE B - Conversion of Convertible Notes
- ----------------------------------------
On July 27,  2000,  the  Company  announced  its  intention  to call and convert
approximately  $12,900,000 in principal and interest in  convertible  notes into
common stock of the Company at $4.00 per share. The Company notified the holders
of the  convertible  notes that it intends to prepay the  principal  and accrued
interest,  plus a  prepayment  penalty of ten  percent  (10%)($645,000),  on the
Goodrich  Petroleum - Lafitte,  LLC portion of the notes, on August 17, 2000. In
lieu of taking cash for the notes, the noteholders have the right to convert all
of their  principal  and accrued  interest  into common  stock of the Company at
$4.00 per share. The conversion of the notes will increase  stockholders  equity
by approximately $10,100,000 to approximately $25,841,000.

The Company has secured an  underwriting  to assist in the purchase of the notes
of any of the noteholders that elect not to convert their principal and interest
into the Company's common stock. Any notes purchased by the underwriters will be
converted  into the common  stock of the Company at $4.00 per share.  Two of the
underwriters  are, or are affiliates of,  members of the Company's  board.  Each
underwriter  will receive 15,000 shares of the Company's  common as compensation
for their  services.  In  addition,  one of the  underwriters  will  receive  an
additional  15,000  shares  of  common  stock  for  their  role as agent for the
noteholders. The underwriters will then convert these notes into common stock of
the Company at $4.00 per share.


                                       9


NOTE C - Acquisition of Oil and Gas Properties
- ----------------------------------------------
On March 2, 2000, the Company  completed its acquisition of working interests in
the Burrwood and West Delta 83 Fields,  comprising approximately 8,600 acres, in
Plaquemines  Parish,  Louisiana for  $1,650,000 and the assumption of the fields
plugging  and  abandonment  obligation  estimated  at  $5,000,000.  The  Company
acquired an approximate  95% working  interest of all rights from the surface to
approximately  10,600' and an  approximate  47.5%  working  interest in the deep
rights below 10,600'.  In connection  with the acquisition the Company secured a
performance bond and established an escrow account to be used for the payment of
obligations  associated with the plugging and abandonment of the wells,  salvage
and removal of platforms and related equipment,  and the site restoration of the
fields.  Required  escrowed  outlays include an initial cash payment of $750,000
and monthly cash payments of $70,000 beginning June 1, 2000 and continuing until
June 1, 2005 subject to a  redetermination  at August 1, 2000.  In addition,  as
part of the  purchase  agreement,  the Company has agreed to shoot a 3-D seismic
survey  over the fields by June 30,  2001 or remit  payment to the seller in the
amount  of  $3,500,000.  The  cost  of  the  seismic  study  is  expected  to be
approximately $2,500,000 and the Company has escrowed cash compensating balances
of $500,000  with Compass Bank to be used solely for payments or  reimbursements
of amounts expended in satisfaction of the seismic requirement.

NOTE D - Private Placement
- --------------------------
On February 18, 2000, the Company completed a private placement of shares of its
common stock resulting in net proceeds to the Company of $4,500,000. The Company
issued 1,533,333  shares of common stock in an offering,  which began on January
28, 2000.  The  $4,500,000  in offering  proceeds,  in addition to the Company's
existing working capital and anticipated  cash flow from  operations,  have been
used to assist in the  acquisition of and will be used in the development of the
Burrwood  and West Delta 83 fields,  and to further  develop the  Lafitte  field
purchased in 1999. The Company owns an approximate  49% working  interest in the
Lafitte field in Jefferson  Parish,  Louisiana,  which was acquired in September
1999.

Note E - Conversion of Preferred Units
- --------------------------------------
On January 28, 2000, the Company notified holders of Goodrich Petroleum Company,
LLC's Series A Preferred  Units that it intended to call for  redemption all the
outstanding  units which were  convertible  into the  Company's  common stock at
$2.00 per share.  On February  17,  2000,  all of the  holders of the  Preferred
Units,  representing  one hundred  percent of the 300,000 of outstanding  Units,
converted the Units into  approximately  1,550,000 shares of the common stock of
Goodrich  Petroleum  Corporation.  The  conversion  of the  preferred  units and
private placement  increased the Company's  stockholders equity by approximately
$7,200,000.

NOTE F - Lafitte Field Acquisition
- ----------------------------------
On September 23, 1999 the Company  acquired an approximate 49% working  interest
in the Lafitte Field located in Jefferson Parish, Louisiana for $2,940,000.  The
field  encompasses  over 8,000 acres and is located  approximately  thirty miles
south of New Orleans. The Company commenced development activities in the fourth
quarter of 1999.

                                       10


The  consideration  granted  to  seller  included  a  production  payment  to be
satisfied  through the delivery of production  from the property.  In connection
with the  transaction,  the Company recorded a production  payment  liability of
approximately  $2,200,000,  representing  the  discounted  present  value of the
estimated production payments necessary to satisfy the obligation.

Additionally,  the Company  recorded a $3,800,000  liability for its interest in
the estimated  plugging and  abandonment  costs  assumed in connection  with the
purchase. It is expected that approximately $265,000 of the costs will be funded
within the next 12 months.

NOTE G - Commitments and Contingencies
- --------------------------------------
The U.S. Environmental Protection Agency ("EPA") has identified the Company as a
potentially  responsible  party  ("PRP") for the cost of clean-up of  "hazardous
substances" at an oil field waste disposal site in Vermilion Parish,  Louisiana.
The Company has estimated that the remaining  cost of long-term  clean up of the
site  will be  approximately  $3.5  million  with the  Company's  percentage  of
responsibility  to be approximately  3.05%. As of June 30, 2000, the Company has
paid approximately $321,000 in costs related to this matter and $122,500 accrued
for the  remaining  liability.  These  costs have not been  discounted  to their
present  value.  The EPA and the PRPs will  continue  to  evaluate  the site and
revise  estimates  for the  long-term  clean  up of the  site.  There  can be no
assurance that the cost of clean up and the Company's percentage  responsibility
will not be higher than  currently  estimated.  In  addition,  under the federal
environmental  laws,  the liability  costs for the clean-up of the site is joint
and several among all PRPs. Therefore,  the ultimate cost of the clean up to the
Company could be  significantly  higher than the amount  presently  estimated or
accrued for this liability.

NOTE H - Income (Loss) Per Share
- --------------------------------
Net income (loss) was used as the numerator in computing  both basic and diluted
income  (loss) per Common share for the three and six months ended June 30, 2000
and 1999. The following table reconciles the weighted-average shares outstanding
used for these computations.

                      Reconciliation of Shares Outstanding



                                     Three months               Six months
                                    ended June 30,             ended June 30,
                                ----------------------    ----------------------
                                   2000        1999          2000        1999
                                   ----        ----          ----        ----
                                                          
    Basic Method...............  8,892,668   5,261,221    7,972,848   5,254,501
    Dilutive Stock Warrants....  2,822,658         ---    2,641,459         ---
    Dilutive Stock Options.....    341,960         ---      497,384         ---
                               -----------   ---------    ---------  ----------

    Diluted Method............. 12,057,286   5,261,221   11,111,691   5,254,501



                                       11


The computations of earnings per share in the consolidated  Statements of Income
did not consider outstanding convertible notes convertible into 3,187,360 shares
of common stock and  convertible  preferred  stock  convertible  into  1,070,737
shares of common  stock for the three and six months ended June 30, 2000 because
the effects of these  convertible  securities  would have improved the Company's
earnings per share.

Beginning in 1999, the Company  suspended  dividend payments on its Series A and
Series B convertible preferred stock. Dividends on both classes of its preferred
stock are cumulative  and  arrearages  amounted to $603,000 and $628,000 for the
six  months  ended  June  30,  2000 and  1999,  respectively.  Total  cumulative
arrearages  amounted to  $1,853,000  at June 30, 2000.  Accordingly,  undeclared
dividends  held in arrears have been  considered  in computing per share amounts
applicable to common stockholders.

As of June  30,  2000,  the  Company  had not  paid  dividends  on the  Series A
preferred  stock  for  six  consecutive  quarters.  Accordingly,  the  Series  A
preferred  holders are entitled to elect two members to the  Company's  board of
directors.

NOTE I - Stock Option Plan
- --------------------------
At the March 29, 2000 Board of Directors  meeting,  the  Compensation  Committee
voted to  accelerate  the vesting  schedule on options  granted to  employees on
February 25, 1999. The vesting  period for the applicable  options was immediate
and the total number of options affected was 235,698.

NOTE J - Income Taxes
- ---------------------
No provision  for income taxes has been recorded for the Company for the six and
three  months  ended  June 30,  2000 and  1999  due to the  availability  of net
operating loss carry forwards in 2000 and its incurring a net operating loss for
the 1999 period.  A valuation  allowance has been provided for the amount of net
operating losses incurred in 1999.




                                       12


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


Changes in Results of Operations
- --------------------------------
      Six months ended June 30, 2000 versus six months ended June 30, 1999


Total  revenues for the six months ended June 30, 2000  amounted to  $11,352,000
and were $5,581,000 higher than the $5,771,000 for the six months ended June 30,
1999 due to  higher  oil and gas  revenues.  Oil and gas sales  were  $5,458,000
higher due  primarily  to higher  oil and gas  prices and higher oil  production
slightly  offset by lower gas  production.  Oil and gas sales  were  reduced  by
$1,038,000  in the six months ended June 30, 2000 as a result of  settlement  of
the Company's  outstanding  futures contracts.

The following table reflects the production volumes and pricing  information for
the periods presented.



                               Six months                       Six months
                          ended June 30, 2000              ended June 30, 1999
                      Production    Average Price    Production    Average Price
                                                              
   Gas (Mcf)........    1,489,061    $     3.18       1,564,419     $      1.95
   Oil (Bbls).......      262,025         24.15         203,326           12.60


Lease operating  expense and production taxes were $3,045,000 for the six months
ended June 30, 2000,  versus  $1,368,000 for the six months ended June 30, 1999,
or $1,677,000 higher due primarily to higher oil and gas sales, additional costs
associated  with  the  Company's  Lafitte  and  Burrwood/West   Delta  83  Field
acquisitions  and higher lease  operating  costs  associated with certain older,
mature  oil  and  gas  fields.  Depletion,  depreciation  and  amortization  was
$2,568,000 for the six months ended June 30, 2000, versus $2,467,000 for the six
months ended June 30, 1999, or $101,000 higher due to slightly higher  depletion
rates and higher oil volumes in the first six months of 2000 versus 1999.

Exploration  expense for the six months ended June 30, 2000 was $726,000  versus
$822,000 for the same period of 1999,  or $96,000 lower due primarily to seismic
costs and  prospect  depletion  of $5,000 and  $516,000 for the six months ended
June 30, 2000 versus $73,000 and $564,000 in the same period in 1999.

Interest  expense was  $2,392,000 in the six months ended June 30, 2000 compared
to $1,082,000 in the six months ended June 30, 1999 due to the Company  having a
higher  effective  interest rate and higher average debt outstanding for the six
months ended June 30, 2000 as a result of the September 1999 private  placement.
The 2000 amount  includes  $511,000  of non cash  expenses  associated  with the
amortization  of financing costs and detachable  common stock purchase  warrants
issued in connection with the September 1999 private  placement and amortization
of the discount  associated with the production  payment  liability  recorded in
connection with the Lafitte Field acquisition.

                                       13


General and  administrative  expenses  amounted to  $1,197,000 in the six months
ended June 30, 2000 versus $1,125,000 in the six months ended June 30, 1999.

The  Company  recorded  a gain  on the  sale  of  certain  non-core  oil and gas
properties located in Louisiana and Texas of $274,000 for the three months ended
June 30,  2000.  The Company  incurred a loss on the sale of  marketable  equity
securities of $519,000 for the six months ended June 30, 1999.

     Three months ended June 30, 2000 versus three months ended June 30,1999

Total  revenues for the three months ended June 30, 2000  amounted to $6,678,000
and were  $3,848,000  higher than the $2,830,000 for the three months ended June
30, 1999. Oil and gas sales were  $3,792,000  higher due primarily to higher oil
and gas  prices and  increased  oil and gas  production.  Oil and gas sales were
reduced by $553,000 in the three  months  ended June 30, 2000 as a result of the
settlement of the Company's outstanding futures contracts.

The following table reflects the production volumes and pricing  information for
the periods presented.


                               Six months                       Six months
                          ended June 30, 2000              ended June 30, 1999
                      Production    Average Price    Production    Average Price
                                                              
   Gas (Mcf)........    777,239      $     3.74       679,463       $      2.11
   Oil (Bbls).......    152,281           24.12        88,706             15.25


Lease  operating  expense and  production  taxes were  $1,704,000  for the three
months ended June 30, 2000,  versus $701,000 for the three months ended June 30,
1999, or $1,003,000 higher due primarily to higher oil and gas sales, additional
costs  associated with the Company's  Lafitte and  Burrwood/West  Delta 83 Field
acquisitions  and higher lease  operating  costs  associated with certain older,
mature  oil  and  gas  fields.  Depletion,   deprecation  and  amortization  was
$1,264,000 for the three months ended June 30, 2000,  versus  $1,158,000 for the
three months ended June 30, 1999, or $106,000  higher than the second quarter of
1999 due to higher production  volumes in the second quarter of 2000 versus 1999
offset by lower overall depletion rates.

The Company  incurred  $365,000 of exploration  expense in the second quarter of
2000,  compared  to  $423,000 in the second  quarter of 1999,  or $58,000  lower
primarily due to prospect depreciation and seismic costs of $242,000 and $4,000,
respectively in the three months ended June 30, 2000 versus $273,000 and $39,000
respectively, in the same period in 1999.

Interest expense was $1,210,000 in the three months ended June 30, 2000 compared
to $562,000 in the second quarter of 1999 due to higher average debt outstanding
for the quarter  ended June 30, 2000 as a result of the  September  1999 private
placement.  The 2000 amount  includes  $256,000 in non cash expenses  associated
with the  amortization of financing  costs and detachable  common stock purchase
warrants  issued in  connection  with the September  1999 private  placement and
amortization of the discount  associated with the production  payment  liability
recorded in connection with the Lafitte Field acquisition.

                                       14


General and  administrative  expenses  amounted to $718,000 in the three  months
ended  June 30,  2000  versus  $561,000  in the  second  quarter  of 1999 due to
increased legal costs and the timing of certain other expenses.


Liquidity and Capital Resources
- -------------------------------
Net cash provided by operating activities was $3,349,000 in the six months ended
June 30, 2000 compared to $1,836,000 in the six months ended June 30, 1999.  The
Company's  accompanying  consolidated  statements of cash flows  identify  major
differences between net income and net cash provided by operating activities for
each of the periods presented.

Net cash used in  investing  activities  totaled  $5,798,000  for the six months
ended June 30, 2000 compared to  $1,285,000  in 1999.  The six months ended June
30, 2000 reflects capital  expenditures paid totaling  $5,026,000,  cash paid in
connection  with the  acquisition of oil and gas  properties of $1,199,000,  and
proceeds  from the sale of oil and gas  properties  of $426,000.  The six months
ended June 30, 1999 reflects capital  expenditures paid totaling  $1,526,000 and
proceeds from the sales of marketable equitable securities of $240,000.

Net cash  provided by financing  activities  was  $1,473,000  for the six months
ended June 30,  2000 as  compared to net cash used in  financing  activities  of
$600,000 in the prior year period.  The 2000 amount  includes  proceeds from the
issuance of common stock of  $4,500,000  and  paydowns by the Company  under its
line of credit of  $1,925,000.  The 2000 amount  includes  changes in restricted
cash of $1,320,000,  proceeds from the exercise of stock  purchase  warrants and
director  options of 227,000  and the  exercise  of  employee  stock  options of
$191,000.  The 2000 amount also  includes  production  payments of $171,000  and
payment of debt financing  costs of $30,000.  The 1999 amount includes pay downs
of $600,000 by the Company under its line of credit.


Compass Credit Facility
- -----------------------
On March 2, 2000 the Company amended its credit agreement with Compass Bank. The
amended  facility  provides for a Borrowing Base of  $27,100,000  with continued
monthly reductions of $300,000, until July 1, 2001. On June 30, 2000, the amount
outstanding  under the credit  facility was  $25,165,000.  The maturity date for
amounts  drawn under the bank credit  facility is July 1, 2001 with no borrowing
base  redeterminations  conducted  prior to that  date.  Interest  on the credit
facility is the Compass Bank Index Rate plus 5/8%.

Substantially  all of the  Company's  assets are  pledged to secure  this credit
facility.

The revised credit facility  requires the net proceeds of asset sales be used to
extinguish   outstanding  principal  and  interest  under  the  borrowing  base.
Additionally,  under the terms of the credit facility,  the Company may not make
any  distributions  or pay  dividends,  including  dividends on any class of its
preferred stock without lender approval.

                                       15


Capital Expenditures
- --------------------
The Company had $6,224,000 in capital  expenditures in the six months ended June
30, 2000.  The  Company's  budget for 2000 capital  expenditures  was set at the
beginning  of the year at  $12,500,000.  Such  budget is under  constant  review
during  the year and  could  change  due to  actual  and  estimated  cash  flow,
commodity prices,  business opportunities and other factors. The Company expects
to fund capital expenditures for the remainder of 2000 from operating cash flow,
cash and other financing arrangements.

Stock Listing
- -------------
On July 28, 1999 the Company was notified by the New York Stock Exchange that it
had revised its minimum  financial  criteria for listed  companies  and the time
frame  required for listed  companies  to become  compliant.  In  addition,  the
Company was informed  that it was not in compliance  with the revised  criteria.
The Company  submitted a revised  twelve-month  business plan to the Exchange in
response to the notice on September 10, 1999.  The business plan was accepted by
the  New  York  Stock  Exchange  and is  being  monitored  by the  Exchange  for
compliance on a quarterly basis. The short-term  nature of the business plan may
make it difficult to adhere to this  business  plan.  If the Company fails to do
so, there can be no assurance  that the New York Stock  Exchange will not delist
the Company's common stock.

Accounting Matters
- ------------------
The Financial  Accounting  Standards  Board issued SFAS No. 133,  Accounting for
Derivative  Instruments  and Hedging  Activities,  in June 1997.  This statement
established  accounting and reporting  standards for derivative  instruments and
hedging  activities.  Effective  January 1, 2001, the Company must recognize the
fair value of all derivative  instruments as either assets or liabilities in its
Consolidated Balance Sheet. As derivative instruments meeting certain conditions
may be designated as a hedge of a specific exposure, accounting for changes in a
derivative's  fair value will depend on the intended use of the  derivative  and
the resulting  designation.  Any transition  adjustments resulting from adopting
this statement will be reported in net income or other comprehensive  income, as
appropriate,  as the  cumulative  effect  of a change  in  accounting  principle
period. As described under the heading "Quantitative and Qualitative Disclosures
About  Market  Risk" below of this Form 10-Q  report,  the Company  makes use of
derivative  instruments to hedge specific market risks.  The Company has not yet
determined  the effects  that SFAS No. 133 will have on its future  consolidated
financial  statements or the amount of the  cumulative  adjustment  that will be
made upon adopting this new standard.


                                       16

           Quantitative and Qualitative Disclosures about Market Risk
           ----------------------------------------------------------

Debt and debt-related derivatives
- ---------------------------------

The Company is exposed to interest rate risk on its long-term debt with variable
interest  rates.  Based on the overall  interest  rate exposure on variable rate
debt at June 30,  2000 a  hypothetical  2% change in the  interest  rates  would
increase annual interest expense by approximately $503,000.

Hedging Activity
- ----------------
The Company  engages in futures  contracts  ("Agreements")  with  certain of its
production.  The Company considers these to be hedging  activities and, as such,
monthly  settlements on these  contracts are reflected in oil and gas sales.  In
order to consider  these  futures  contracts  as hedges,  (i) the  Company  must
designate  the  futures  contract as a hedge of future  production  and (ii) the
contract  must reduce the  Company's  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,  the Company  will record the market  value of the
contract at the end of each month and recognize a related gain or loss. Proceeds
received or paid  relating to terminated  contracts or contracts  that have been
sold are amortized  over the original  contract  period and reflected in oil and
gas sales.  The Company  enters into  hedging  activities  in order to secure an
acceptable future price relating to a portion of future production.  The primary
objective of the activities is to protect against  decreases in price during the
term of the hedge.

The  Agreements  provide for  separate  contracts  tied to the NYMEX light sweet
crude oil and natural gas futures  contracts.  The Company has  contracts  which
contain specific  contracted  prices ("Swaps") or price ranges  ("Collars") that
are settled monthly based on the differences between the contract price or price
ranges  and the  average  NYMEX  prices for each  month  applied to the  related
contract  volumes.  To the extent the average  NYMEX price  exceeds the contract
price, the Company pays the spread, and to the extent the contract price exceeds
the average NYMEX price the Company receives the spread.

As of June 30, 2000,  the  Company's  open forward  position on its  outstanding
crude oil hedging contracts was as follows:

(a)  350 barrels of oil per day with a no cost "collar" of $19.00 and $21.00 per
     barrel through December 2000;

(b)  150 barrels of oil per day with a no cost "collar" of $18.20 and $20.20 per
     barrel through December 2000; and.

(c)  500 barrels of oil per day with a no cost "collar" of $21.00 and $29.00 per
     barrel beginning May 2000 through September 2000.

(d)  500 barrels of oil per day with a no cost "collar" of $20.00 and $28.40 per
     barrel beginning January 2001 through December 2001.

At June 30, 2000 the Company's open forward  position on its  outstanding  crude
oil hedging  contracts was 1,000 bbl per day at an average price of $25.06.  The
fair value of the crude oil hedging contracts in place at June 30, 2000 resulted
in a liability of $933,000.

                                       17


Subsequent  to June  30,  2000  the  Company  entered  into  additional  futures
contracts as follows:

(a)  500 barrels of oil per day with a no cost  "collar" of $25.00 to $32.44 per
     day beginning October 2000 through December 2000, and

(b)  300 barrels of oil per day with a no cost "collar" of $23.00 and $29.55 per
     barrel beginning January 2001 through December 2001.

As of June 30, 2000,  the  Company's  open forward  position on its  outstanding
natural gas hedging contracts was as follows:

(a)  5,000 Mcf per day with a "floor"  price of $2.50 per Mcf through  September
     2000.  The cost of the  "floor"  contract  hedge is $0.23  per Mcf over the
     "floor" price;

(b)  6500  MMBtu of gas per day with a no cost  "collar"  of $3.70 and $4.53 per
     MMBtu beginning October 2000 through December 2000; and

(c)  5000  MMBtu of gas per day with a no cost  "collar"  of $3.05 and $4.45 per
     MMBtu beginning January 2001 through December 2001.

At June 30, 2000 the average price on its outstanding gas hedging  contracts was
$3.90. The fair value of the natural gas hedging  contracts in place at June 30,
2000 resulted in a liability of $113,000.

Price fluctuations and the volatile nature of markets
- -----------------------------------------------------
Despite the measures  taken by the Company to attempt to control price risk, the
Company  remains subject to price  fluctuations  for natural gas and oil sold in
the spot  market.  Prices  received  for natural gas sold on the spot market are
volatile due primarily to  seasonality  of demand and other  factors  beyond the
Company's  control.  Domestic oil and gas prices  could have a material  adverse
effect on the Company's financial position, results of operations and quantities
of reserves recoverable on an economic basis.

Disclosure Regarding Forward-Looking Statement
- ----------------------------------------------
Certain  statements  in this  quarterly  report  on Form 10-Q  regarding  future
expectations and plans for future activities may be regarded as "forward looking
statements"  within the meaning of Private  Securities  Litigation Reform Act of
1995. They are subject to various risks,  such as financial  market  conditions,
operating hazards, drilling risks and the inherent uncertainties in interpreting
engineering  data relating to underground  accumulations of oil and gas, as well
as other risks  discussed in detail in the Company's  Annual Report on Form 10-K
and other  filings with the  Securities  and Exchange  Commission.  Although the
Company  believes  that  the  expectations  reflected  in  such  forward-looking
statements are reasonable,  it can give no assurance that such expectations will
prove to be correct.




                                       18


                           PART II. OTHER INFORMATION

Item 1.  Legal Proceedings.

     On February 28, 2000, the Company commenced a suit against the operator and
joint owner of the Lafitte  Field,  alleging  certain  items of  misconduct  and
violations of the letter agreement  associated with the joint  acquisition.  The
suit is in its early  stages  and it is too early to  predict a likely  outcome,
however,  as the Company is the  plaintiff  in this  action,  this action is not
expected to have a  significantly  adverse  impact on the operation or financial
position of the Company.

Item 2.  Changes in Securities.

          None

Item 3.  Defaults Upon Senior Securities.

          None.

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

         The Annual Meeting of  Shareholders  of the Company was held on May 18,
2000.  Set forth below is a brief  description  of each matter acted upon at the
meeting and the number of votes cast for, against or withheld, and abstaining or
not voting as to each matter.

Election of Class II Directors
- ------------------------------


                                           FOR                    WITHHELD
                                           ---                    --------
                                                              
Henry Goodrich                           6,481,660                  53,582
Patrick E. Malloy, III                   6,486,221                  49,021


Ratification  of the  amendment  to the  Company's  1995  Stock  Option  Plan to
- --------------------------------------------------------------------------------
increase  the  number of shares of common  stock  available  for  issuance  from
- --------------------------------------------------------------------------------
375,000 to 1,175,000
- --------------------
               FOR                       AGAINST                        WITHHELD
               ---                       -------                        --------

             4,237,448                   161,228                         43,473

Ratification of the appointment of KPMG Peat Marwick LLP as the Company's
- -------------------------------------------------------------------------------
independent auditors for 2000
- -----------------------------

                      FOR                   AGAINST                WITHHELD
                      ---                   -------                --------
                   6,514,962                 16,670                 3,610


                                       19


Item 5.  Other Information.

           Not applicable.

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

          (a)     Exhibits

          (b)     Reports on Form 8-K

                  None.






                                       20





                                   SIGNATURES


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






                                              GOODRICH PETROLEUM CORPORATION
                                                       (registrant)



                                              /s/  Walter G. Goodrich
- -----------------------------------           -------------------------
                Date                          Walter G. Goodrich, President and
                                                       Chief Executive Officer


                                              /s/  Roland L. Frautschi
- -----------------------------------           -------------------------
                Date                          Roland L. Frautschi, Senior Vice
                                              President, Chief Financial Officer
                                                        and Treasurer


                                       21