1
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 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, 2001

                                       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: 1-10671


                       THE MERIDIAN RESOURCE CORPORATION
             (Exact name of registrant as specified in its charter)


             TEXAS                                    76-0319553
(State or other jurisdiction of          (I.R.S. Employer Identification No.)
 incorporation or organization)

1401 ENCLAVE PARKWAY, SUITE 300, HOUSTON, TEXAS          77077
  (Address of principal executive offices)             (Zip Code)

        Registrant's telephone number, including area code: 281-597-7000


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 and 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
                                       ---     ---

Number of shares of common stock outstanding at May 4, 2001          47,867,129


                                  Page 1 of 17


   2


                        THE MERIDIAN RESOURCE CORPORATION
                          QUARTERLY REPORT ON FORM 10-Q



                                      INDEX




                                                                                 Page
                                                                                Number
PART I  -  FINANCIAL INFORMATION                                                ------
                                                                          
     Item 1.  Financial Statements

                Consolidated Statements of Operations (unaudited) for the
                  Three Months Ended March 31, 2001 and 2000                       3

                Consolidated Balance Sheets as of March 31, 2001 (unaudited)
                  and December 31, 2000                                            4

                Consolidated Statements of Cash Flows (unaudited) for the
                  Three Months Ended March 31, 2001 and 2000                       6

                Notes to Consolidated Financial Statements (unaudited)             7

     Item 2.  Management's Discussion and Analysis of Financial
                  Condition and Results of Operations                              9

     Item 3.  Quantitative and Qualitative Disclosures about Market Risk          15


PART II  -  OTHER INFORMATION

     Item 1.  Legal Proceedings                                                   16

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

SIGNATURES                                                                        17



                                        2

   3


                         PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

               THE MERIDIAN RESOURCE CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
              (thousands of dollars, except per share information)
                                   (unaudited)





                                                               THREE MONTHS ENDED
                                                                   MARCH 31,
                                                               ------------------
REVENUES:                                                        2001      2000
                                                               -------   -------
                                                                   
      Oil and natural gas                                      $69,334   $47,930
      Interest and other                                           735       131
                                                               -------   -------
                                                                70,069    48,061
                                                               -------   -------

OPERATING COSTS AND EXPENSES:

      Oil and natural gas operating                              4,812     4,425
      Severance and ad valorem taxes                             3,675     4,240
      Depletion and depreciation                                17,186    18,300
      General and administrative                                 4,981     3,913
                                                               -------   -------
                                                                30,654    30,878
                                                               -------   -------

EARNINGS BEFORE INTEREST
      AND INCOME TAXES                                          39,415    17,183

OTHER EXPENSES:
      Interest expense                                           6,418     6,332
      Taxes on income                                           12,900        --
                                                               -------   -------

                                                                19,318     6,332
                                                               -------   -------
NET EARNINGS                                                    20,097    10,851
DIVIDENDS ON PREFERRED STOCK                                       429     1,350
                                                               -------   -------
NET EARNINGS APPLICABLE
      TO COMMON STOCKHOLDERS                                   $19,668   $ 9,501
                                                               =======   =======

NET EARNINGS PER SHARE:
      Basic                                                    $  0.40   $  0.20
                                                               =======   =======
      Diluted                                                  $  0.34   $  0.18
                                                               =======   =======

WEIGHTED AVERAGE NUMBER OF
      COMMON SHARES:
      Outstanding                                               49,699    46,456
                                                               =======   =======
      Assuming dilution                                         60,881    64,120
                                                               =======   =======



                 See notes to consolidated financial statements.

                                        3

   4


               THE MERIDIAN RESOURCE CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                             (thousands of dollars)
                                   (unaudited)




                                                                  MARCH 31,    DECEMBER 31,
                                                                    2001           2000
                                                                 ----------    -----------
                                                                         
ASSETS

CURRENT ASSETS:

      Cash and cash equivalents                                  $   31,999     $   95,122
      Accounts receivable, less allowance for doubtful
          accounts $891 [2001 and 2000]                              34,453         36,073
      Prepaid expenses and other                                      1,668          1,103
                                                                 ----------     ----------
                           Total current assets                      68,120        132,298
                                                                 ----------     ----------

PROPERTY AND EQUIPMENT:

      Oil and natural gas properties, full cost method
          (including $49,717 [2001] and
          $47,027 [2000] not subject to depletion)                1,016,858        982,566
      Land                                                              478            478
      Equipment                                                      10,534         10,283
                                                                 ----------     ----------
                                                                  1,027,870        993,327
      Accumulated depletion and depreciation                        576,019        558,843
                                                                 ----------     ----------
                                                                    451,851        434,484
                                                                 ----------     ----------

OTHER ASSETS                                                          4,092          4,139
                                                                 ----------     ----------
                                                                 $  524,063     $  570,921
                                                                 ==========     ==========



                 See notes to consolidated financial statements.

                                       4

   5


               THE MERIDIAN RESOURCE CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED BALANCE SHEETS (continued)
                             (thousands of dollars)
                                   (unaudited)







                                                                      MARCH 31,     DECEMBER 31,
                                                                        2001           2000
                                                                      ---------     ------------
                                                                           
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
     Accounts payable                                                 $  23,683      $  17,833
     Revenues and royalties payable                                       2,775          1,453
     Due to affiliates                                                      791            756
     Notes payable                                                       25,129            383
     Accrued liabilities                                                 22,305         19,774
     Current income taxes payable                                         3,425          1,900
                                                                      ---------      ---------
         Total current liabilities                                       78,108         42,099
                                                                      ---------      ---------
LONG-TERM DEBT                                                          230,000        230,000
                                                                      ---------      ---------
9 1/2% CONVERTIBLE SUBORDINATED NOTES                                    20,000         20,000
                                                                      ---------      ---------
DEFERRED INCOME TAXES                                                    19,100          8,500
                                                                      ---------      ---------
STOCKHOLDERS' EQUITY:
     Preferred stock, $1.00 par value (25,000,000 shares
         authorized, 3,982,906 [2000]
         shares of Series A Cumulative
         Convertible Preferred Stock issued at stated value)                 --        135,000
     Common stock, $0.01 par value (200,000,000 shares
         authorized, 47,858,544 [2001] and
         53,763,285 [2000] issued)                                          551            550
     Additional paid-in capital                                         385,647        315,603
     Accumulated deficit                                               (160,608)      (180,277)
     Unrealized loss on securities held for resale                         (185)          (185)
     Unamortized deferred compensation                                     (370)          (369)
                                                                      ---------      ---------
                                                                        225,035        270,322
     Less treasury stock, at cost                                       (48,180)            --
                                                                      ---------      ---------
Total stockholders' equity                                              176,855        270,322
                                                                      ---------      ---------
                                                                      $ 524,063      $ 570,921
                                                                      =========      =========



                 See notes to consolidated financial statements.

                                        5

   6


               THE MERIDIAN RESOURCE CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (thousands of dollars)
                                   (unaudited)




                                                                   THREE MONTHS ENDED
                                                                        MARCH 31,
                                                                   2001            2000
                                                                 ---------      ---------
                                                                          
CASH FLOWS FROM OPERATING ACTIVITIES:
Net earnings                                                     $  20,097      $  10,851
Adjustments to reconcile net earnings to net cash
     provided by operating activities:
     Depletion and depreciation                                     17,186         18,300
     Amortization of other assets                                      515            322
     Non-cash compensation                                             402            395
     Deferred income taxes                                          10,600             --
Changes in assets and liabilities:
     Accounts receivable                                             1,620         (3,873)
     Due to/from affiliates                                             35         (1,031)
     Prepaid expenses and other                                       (565)           (21)
     Accounts payable                                                5,850         (3,140)
     Revenues and royalties payable                                  1,322            405
     Notes payable                                                  24,746            151
     Accrued liabilities and other                                   6,757         (1,923)
                                                                 ---------      ---------
Net cash provided by operating activities                           88,565         20,436
                                                                 ---------      ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
     Additions to property and equipment                           (34,553)       (22,212)
     Sale of property and equipment                                     --            614
                                                                 ---------      ---------
Net cash used in investing activities                              (34,553)       (21,598)
                                                                 ---------      ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from long-term debt                                       --          2,000
     Reductions in long-term debt                                       --         (2,000)
     Repurchase of stock                                          (114,000)            --
     Issuance of stock/exercise of stock options                       462             --
     Preferred dividends                                            (3,129)        (1,350)
     Additions to deferred loan costs                                 (468)            47
                                                                 ---------      ---------
Net cash used in financing activities                             (117,135)        (1,303)
                                                                 ---------      ---------
NET CHANGE IN CASH AND CASH EQUIVALENTS                            (63,123)        (2,465)
     Cash and cash equivalents at beginning of period               95,122          6,617
                                                                 ---------      ---------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                       $  31,999      $   4,152
                                                                 =========      =========



                 See notes to consolidated financial statements.

                                        6

   7


               THE MERIDIAN RESOURCE CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)

1.       BASIS OF PRESENTATION

The consolidated financial statements reflect the accounts of The Meridian
Resource Corporation and its subsidiaries (the "Company") after elimination of
all significant intercompany transactions and balances. The financial statements
should be read in conjunction with the consolidated financial statements and
notes thereto included in the Company's Annual Report on Form 10-K for the year
ended December 31, 2000, as filed with the Securities and Exchange Commission.

The financial statements included herein as of March 31, 2001, and for the three
month periods ended March 31, 2001 and 2000, are unaudited, and in the opinion
of management, the information furnished reflects all material adjustments,
consisting of normal recurring adjustments, necessary for a fair statement of
the results for the interim periods presented. Certain minor reclassifications
of prior period statements have been made to conform to current reporting
practices.

2.       NOTES PAYABLE

SHORT-TERM NOTE AGREEMENT

The Company entered into a short-term subordinated credit agreement with Fortis
Capital Corporation for $25 million, effective January 5, 2001. The interest
rate is the London interbank offered rate ("LIBOR") plus 3.5%, with interest
payments due on the last day of March, June, September and December. The note
matures on December 31, 2001.

3.       DEBT

LONG-TERM DEBT

In May 1998, the Company amended and restated its credit facility with The Chase
Manhattan Bank as Administrative Agent (the "Credit Facility") to provide for
maximum borrowings, subject to borrowing base limitations, of up to $250
million. The borrowing base on March 31, 2001, was set at $230 million;
subsequently, a $10 million payment was made reducing the borrowing base to
$220 million. The next scheduled redetermination is set for September 30, 2001.

4.       COMMITMENTS AND CONTINGENCIES

LITIGATION

There are no material legal proceedings to which Meridian or any of its
subsidiaries or partnerships is a party or by which any of its property is
subject, other than ordinary and routine litigation incidental to the business
of producing and exploring for crude oil and natural gas.


                                        7

   8
5.       EARNINGS PER SHARE
         (in thousands, except per share)

The following tables set forth the computation of basic and diluted net earnings
per share:





                                                             THREE MONTHS ENDED MARCH 31,
                                                             ----------------------------
                                                                  2001         2000
                                                                 -------     -------
                                                                       
Numerator:
     Net earnings applicable to common stockholders              $19,668     $ 9,501
     Plus income impact of assumed conversions:
         Preferred stock dividends                                   429       1,350
         Interest on convertible subordinated notes                  309         480
     Net earnings applicable to common stockholders
         plus assumed conversions                                $20,406     $11,331
Denominator:
     Denominator for basic net earnings per
         share - weighted average shares outstanding              49,699      46,456
Effect of potentially dilutive common shares:
     Convertible preferred stock                                   3,994      12,837
     Convertible subordinated notes                                2,857       2,857
     Employee and director stock options                           1,850         225
     Warrants                                                      2,481       1,745
                                                                 -------     -------
     Denominator for diluted net earnings per
         share - weighted average shares outstanding
         and assumed conversions                                  60,881      64,120
                                                                 =======     =======
Basic net earnings per share                                     $  0.40     $  0.20
                                                                 =======     =======
Diluted net earnings per share                                   $  0.34     $  0.18
                                                                 =======     =======


6.       STOCKHOLDERS' EQUITY

Pursuant to the Option and Standstill Agreement (the "Option Agreement"), on
January 29, 2001, the Company completed the repurchase of all of the outstanding
Preferred Stock (convertible into 12.8 million shares of Common Stock) and six
million shares of Common Stock from Shell for $114 million. Cash to complete the
$114 million stock buyback was generated using a balanced financing structure
including $38.7 million in net proceeds from the issuance of Common Stock at
$6 5/8 per share; $25 million in subordinated debt; and $50.3 million of
available cash flow and proceeds from the sale of non-core properties. Shell
remains Meridian's largest common shareholder, with approximately 7.1 million
shares of Common Stock.

                                       8

   9


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

The following is a discussion of Meridian's financial operations for the three
months ended March 31, 2001 and 2000. The notes to the Company's consolidated
financial statements included in this report, as well as our Annual Report on
Form 10-K for the year ended December 31, 2000 (and the notes attached thereto),
should be read in conjunction with this discussion.

GENERAL

BUSINESS ACTIVITIES. During the first quarter of 2001, Meridian's drilling
activities have been focused in the Company's East Lake Arthur, North Turtle
Bayou/Ramos, Weeks Island and Thornwell Fields. We anticipate drilling
activities in these areas will comprise the majority of our capital expenditure
budget for 2001, currently set at $100 million.

Current drilling activities are as follows:

East Lake Arthur Prospect Area: Completion operations are approaching the
testing stage at the Hughes No. 1 well in the East Lake Arthur Field, in
Jefferson Davis Parish, Louisiana. The deepest Bol Mex 6 sand at 18,670 feet
will be tested first, which is expected to occur in late May 2001. Installation
is nearing completion for surface facilities and the sales pipeline. East Lake
Arthur is a new field discovery; Meridian is the operator and owns an
approximately 90% interest in the well.

North Turtle Bayou/Ramos Prospect Area: The Avoca 47-2 ST No. 1 well has been
drilled to a total depth of 20,675 feet and logged, but the objective Operc 5
sand was faulted out. It is expected that the Operc 5 target will be re-tested
at a nearby location at a later date after re-evaluation of the seismic and
subsurface information. As a result, operations are underway to use the well
bore to drill the Thibodaux No. 25-1 to test the Operc 3 sand in an adjacent
fault block to the Avoca 47-1 and the Thibodaux No. 3 wells, which are currently
producing from the Operc 3 sand. The North Turtle Bayou/Ramos field is in St.
Mary Parish, Louisiana, where the Company has four wells producing a total of
approximately 46.5 MMcfe/d gross (24.1 MMcfe/d net), with two additional wells
planned. Meridian is the operator and owns an average working interest in the
field of approximately 75%.

Thornwell Prospect Area: The Parker 28-2 well in the South Thornwell field, in
Jefferson Davis Parish, Louisiana, was completed on April 23rd and is currently
producing from the Marg Idio sands at a rate of approximately 7.9 MMcf/d plus
378 barrels of oil per day, on a 13/64ths inch choke with a flowing tubing
pressure of 6,600 pounds per square inch. This is the second successful
completion during 2001, which brings the total to 12 out of 14 successful wells
drilled to date. The Company has scheduled a minimum of two additional wells in
this area for the remainder of 2001. Meridian owns an approximately 28% interest
in the Parker 28-2 well.

Thornwell/Lakeside Prospect Area: Drilling operations continue at the SL 15223
No. 1 well in the Lakeside area in Cameron Parish, Louisiana. The Company has
set a drilling liner at approximately 14,700 feet and the well is currently
drilling below 16,000 feet, with an expected total depth of approximately 18,000
feet. Meridian is the operator and holds a 74% working interest in the well.

REPURCHASE OF STOCK. Pursuant to the Option and Standstill Agreement (the
"Option Agreement"), on January 29, 2001, the Company completed the repurchase
of all of the outstanding Preferred Stock (convertible into 12.8 million shares
of Common Stock) and six million shares of Common Stock from Shell for $114
million. The $114 million stock buyback price was generated through a balanced
financing structure including $38.7 million in net proceeds from the issuance of
Common Stock at $6 5/8 per share;

                                        9

   10


$25 million in subordinated debt; and $50.3 million of cash flow and proceeds
from the sale of non-core properties. The repurchase of these shares resulted in
an immediate reduction in the fully diluted share count of more than 25%. Shell
remains Meridian's largest shareholder, with approximately 7.1 million shares of
Common Stock.

The stock buyback benefits common stockholders in several ways. The six million
shares of Common Stock were repurchased into the Company's Treasury Stock
account at a value of $48.2 million (using the closing price of Meridian's
Common Stock on the transaction date). In addition, the buyback of the six
million common shares along with the retirement of the Preferred Stock resulted
in an immediate reduction in the fully diluted share count of more than 25%.
Finally, since the face value of the Preferred Stock was $135 million, the
repurchase at a discounted price of $114 million provided an immediate $21.0
million benefit to the equity of all common stockholders.

The $21.0 million benefit to common stockholders, combined with the high
quarterly earnings of $19.7 million, resulted in a net increase in common
stockholders' equity of $41.6 million, from $135.3 at December 31, 2000, to
$176.9 million at March 31, 2001.

INDUSTRY CONDITIONS. Revenues, profitability and future growth rates of Meridian
are substantially dependent upon prevailing prices for oil and natural gas. Oil
and natural gas prices have been extremely volatile in recent years and are
affected by many factors outside of our control. In this regard, average
worldwide oil and natural gas prices have increased substantially from levels in
early 2000. Our average oil price for the three months ended March 31, 2001, was
$28.97 per barrel compared to $32.01 per barrel for the three months ended
December 31, 2000, and $24.30 per barrel for the three months ended March 31,
2000. Our average natural gas price for the three months ended March 31, 2001,
was $7.78 per Mcf compared to $5.93 per Mcf for the three months ended December
31, 2000, and $2.69 per Mcf for the three months ended March 31, 2000.
Fluctuations in prevailing prices for oil and natural gas have several important
consequences to us, including affecting the level of cash flow received from our
producing properties, the timing of exploration of certain prospects and our
access to capital markets, which could impact our revenues, profitability and
ability to maintain or increase our exploration and development program.

                                       10

   11


RESULTS OF OPERATIONS

THREE MONTHS ENDED MARCH 31, 2001 COMPARED TO THREE MONTHS ENDED MARCH 31, 2000

OPERATING REVENUES. First quarter 2001 oil and natural gas revenues increased
$21.4 million as compared to first quarter 2000 revenues, primarily due to
average commodity prices increasing 94%, partially offset by a 25% decrease in
production volumes, both on a natural gas equivalent basis. The decrease in
production is a result of the property sales during the year 2000 and natural
production declines, partially offset by new wells brought on.

The following table summarizes the Company's operating revenues, production
volumes and average sales prices for the three months ended March 31, 2001 and
2000:




                                                       THREE MONTHS ENDED
                                                            MARCH 31,
                                                            ---------            INCREASE
                                                         2001        2000       (DECREASE)
                                                       -------     -------      ----------
                                                             
Production Volumes:
     Oil (Mbbl)                                            779       1,140         (32%)
     Natural gas (Mmcf)                                  6,010       7,505         (20%)
     MMCFE                                              10,684      14,347         (25%)


Average Sales Prices:
     Oil (per Bbl)                                     $ 28.97     $ 24.30          19%
     Natural gas (per Mcf)                             $  7.78     $  2.69         189%
     MMCFE                                             $  6.49     $  3.34          94%


Operating Revenues (000's):
     Oil                                               $22,568     $27,711         (19%)
     Natural gas                                        46,766      20,219         131%
                                                       -------     -------
     Total Operating Revenues                          $69,334     $47,930          45%
                                                       =======     =======


OPERATING EXPENSES. Oil and natural gas operating expenses increased $0.4
million to $4.8 million for the three months ended March 31, 2001, compared to
$4.4 million for the same period in 2000. This increase was primarily due to the
non-recurring expenses from an expanded well workover program, higher lifting
costs on marginal wells and completion delays from scheduled operations on new
wells, partially offset by a decrease in the number of wells from the sale of
non-core properties.

SEVERANCE AND AD VALOREM TAXES. Severance and ad valorem taxes decreased $0.5
million to $3.7 million for the first quarter of 2001, compared to $4.2 million
during the same period in 2000. Meridian's oil and natural gas production is
primarily from southern Louisiana, and is therefore subject to Louisiana
severance tax. The severance tax rates for Louisiana are 12.5% of gross oil
revenues and $0.097 per Mcf for natural gas, an increase from $0.078 per Mcf
effective in July 2000. Our first quarter decrease was primarily due to the
decrease in oil and natural gas production over the same period in 2000
partially offset by the 19% increase in the average sales price of oil over 2000
and the increase in the natural gas tax rate.

                                       11

   12


DEPLETION AND DEPRECIATION. Depletion and depreciation expense decreased $1.1
million during the first quarter of 2001 to $17.2 million from $18.3 million for
the same period of 2000. This was primarily a result of the decrease in
production volumes in 2001 from 2000 levels partially offset by an increase in
the depletion rate, reflecting the sale of non-core properties and completion
delays of new wells for which reserves have not yet been booked.

GENERAL AND ADMINISTRATIVE EXPENSE. General and administrative expense increased
by $1.1 million to $5.0 million for three months ended March 31, 2001, compared
to $3.9 million during the comparable period last year. The increase was
primarily a result of increases in salaries, wages, and other compensation
related to the provisions of the 1998 net profits and well bonus plans. The
plans provide for bonus payments to employees, which are calculated using a
formula derived from the actual net profits on each well in the plan for the
previous year. The formula has remained unchanged, however, increased payouts
have resulted due to increased commodity prices and profitability of the
Company.

INTEREST EXPENSE. Interest expense increased $0.1 million to $6.4 million during
the first quarter of 2001 compared to $6.3 million in the comparable period in
2000. The increase is primarily a result of an increase in the average interest
rate charged on the revolving credit as compared to the first quarter of 2000
and the issuance of the short-term notes payable issued in January 2001,
partially offset by a decrease in the balance outstanding for the revolving
credit line.

LIQUIDITY AND CAPITAL RESOURCES

WORKING CAPITAL. During the first quarter of 2001, Meridian's capital
expenditures were internally financed with cash from operations. As of March 31,
2001, we had a cash balance of $32.0 million and a working capital deficit of
$10 million, including the $25 million short-term note payable.

CREDIT FACILITY. We entered into an amended and restated credit facility with
The Chase Manhattan Bank as Administrative Agent (the "Credit Facility") to
provide for maximum borrowings, subject to borrowing base limitations, of up to
$250 million. The borrowing base on March 31, 2001, was $230 million;
subsequently, a $10 million payment has been made and the borrowing base has
been reduced to $220 million. The next scheduled redetermination is set for
September 30, 2001.

Under the Credit Facility, as amended, the Company may secure either (i) an
alternative base rate loan that bears interest at a rate per annum equal to the
greater of the administrative agent's prime rate, a certificate of deposit-based
rate or a federal funds-based rate plus 0.25% to 1.0% or (ii) a Eurodollar base
rate loan that bears interest, generally, at a rate per annum equal to the
London interbank offered rate ("LIBOR") plus 1.25% to 2.5%, depending on the
ratio of the aggregate outstanding loans and letters of credit to the borrowing
base. The Credit Facility also provides for commitment fees ranging from 0.3% to
0.5% per annum.

SHORT-TERM NOTE AGREEMENT. The Company entered into a short-term subordinated
credit agreement with Fortis Capital Corporation for $25 million, effective
January 5, 2001. The interest rate is LIBOR plus 3.5%, and interest payments are
due on the last day of March, June, September and December. The note matures at
December 31, 2001, and the Company expects that adequate cash resources will be
available to meet the obligation.

9 1/2% CONVERTIBLE SUBORDINATED NOTES. During June 1999, the Company completed
private placements of an aggregate of $20 million of its 9 1/2% Convertible
Subordinated Notes due June 18, 2005 (the "Notes"). The Notes are unsecured and
contain customary events of default, but do not contain any maintenance or other
restrictive covenants. Interest is payable on a quarterly basis.

                                       12

   13


The Notes are convertible at any time by the holders of the Notes into shares of
our common stock, $.01 par value ("Common Stock"), utilizing a conversion price
of $7.00 per share (the "Conversion Price"). The Conversion Price is subject to
customary anti-dilution provisions. The holders of the Notes have been granted
registration rights with respect to the shares of Common Stock that are issued
upon conversion of the Notes or issuance of the warrants discussed below.

The Company may prepay the Notes at any time without penalty or premium;
however, in the event we redeem or prepay the Notes on or before June 21, 2001,
we will issue to the holders of the Notes warrants to purchase that number of
shares of Common Stock into which such Notes would have been convertible on the
date of prepayment. Such warrants will have exercise prices equal to the
Conversion Price in effect on the date of issuance and will expire on June 21,
2001, regardless of the date such warrants are issued.

CAPITAL EXPENDITURES. To date, Meridian's drilling activities have been focused
in the Company's East Lake Arthur, North Turtle Bayou/Ramos, Weeks Island and
Thornwell Fields. We anticipate drilling activities in these areas will comprise
the majority of our 2001 capital expenditure budget of $100 million.

DIVIDENDS. It is Company policy to retain its existing cash for reinvestment in
its business, and therefore, it does not anticipate that dividends will be paid
with respect to the Common Stock in the foreseeable future. The Preferred Stock
held by Shell accrued dividends on a pro-rata basis up until the exercise of the
option on January 29, 2001, of $429,010. All outstanding obligations of
dividends payable have been paid and no additional amounts are to be accrued on
the preferred stock.

FORWARD-LOOKING INFORMATION

From time to time, we may make certain statements that contain "forward-looking"
information as defined in the Private Securities Litigation Reform Act of 1995
and that involve risk and uncertainty. These forward-looking statements may
include, but are not limited to exploration and seismic acquisition plans,
anticipated results from current and future exploration prospects, future
capital expenditure plans, anticipated results from third party disputes and
litigation, expectations regarding compliance with our credit facility, the
anticipated results of wells based on logging data and production tests, future
sales of production, earnings, margins, production levels and costs, market
trends in the oil and natural gas industry and the exploration and development
sector thereof, environmental and other expenditures and various business
trends. Forward-looking statements may be made by management orally or in
writing including, but not limited to, the Management's Discussion and Analysis
of Financial Condition and Results of Operations section and other sections of
our filings with the Securities and Exchange Commission under the Securities Act
of 1933, as amended, and the Securities Exchange Act of 1934, as amended.

Actual results and trends in the future may differ materially depending on a
variety of factors including, but not limited to the following:

Changes in the price of oil and natural gas. The prices we receive for our oil
and natural gas production and the level of such production are subject to wide
fluctuations and depend on numerous factors that we do not control, including
seasonality, worldwide economic conditions, the condition of the United States
economy (particularly the manufacturing sector), foreign imports, political
conditions in other oil-producing and natural-gas-producing countries, the
actions of the Organization of Petroleum Exporting Countries and domestic
government regulation, legislation and policies. Material declines in the prices
received for oil and natural gas could make the actual results differ from those
reflected in our forward-looking statements.

                                       13

   14


Operating Risks. The occurrence of a significant event for which we are not
fully insured against could have a material adverse effect on our financial
position and results of operations. Our operations are subject to all of the
risks normally incident to the exploration for and the production of oil and
natural gas, including uncontrollable flows of oil, natural gas, brine or well
fluids into the environment (including groundwater and shoreline contamination),
blowouts, cratering, mechanical difficulties, fires, explosions, unusual or
unexpected formation pressures, pollution and environmental hazards, each of
which could result in damage to or destruction of oil and natural gas wells,
production facilities or other property, or injury to persons. In addition, we
are subject to other operating and production risks such as title problems,
weather conditions, compliance with government permitting requirements,
shortages of or delays in obtaining equipment, reductions in product prices,
limitations in the market for products, litigation and disputes in the ordinary
course of business. Although we maintain insurance coverage considered to be
customary in the industry, we are not fully insured against certain of these
risks either because such insurance is not available or because of high premium
costs. We cannot predict if or when any such risks could affect our operations.
The occurrence of a significant event for which we are not adequately insured
could cause our actual results to differ from those reflected in our
forward-looking statements.

Drilling Risks. Our decision to purchase, explore, develop or otherwise exploit
a prospect or property will depend in part on the evaluation of data obtained
through geophysical and geological analysis, production data and engineering
studies, which are inherently imprecise. Therefore, we cannot assure you that
all of our drilling activities will be successful or that we will not drill
uneconomical wells. The occurrence of unexpected drilling results could cause
the actual results to differ from those reflected in our forward-looking
statements.

Uncertainties in Estimating Reserves and Future Net Cash Flows. Reserve
engineering is a subjective process of estimating the recovery from underground
accumulations of oil and natural gas that cannot be measured in an exact manner,
and the accuracy of any reserve estimate is a function of the quality of
available data and of engineering and geological interpretation and judgement.
Reserve estimates are inherently imprecise and may be expected to change as
additional information becomes available. There are numerous uncertainties
inherent in estimating quantities and values of proved reserves and in
projecting future rates of production and timing of development expenditures,
including many factors beyond our control. Because all reserve estimates are to
some degree speculative, the quantities of oil and natural gas that we
ultimately recover, production and operating costs, the amount and timing of
future development expenditures and future oil and natural gas sales prices may
differ from those assumed in these estimates. Significant downward revisions to
our existing reserve estimates could cause the actual results to differ from
those reflected in our forward-looking statements.

                                       14

   15


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company is currently exposed to market risk from hedging contracts changes
and changes in interest rates. A discussion of the market risk exposure in
financial instruments follows.

INTEREST RATES

We are subject to interest rate risk on our long-term fixed interest rate debt
and variable interest rate borrowings. Our long-term borrowings primarily
consist of borrowings under the Credit Facility and the $20 million principal of
9 1/2% Convertible Subordinated Notes due June 18, 2005. Since interest charged
borrowings under the Credit Facility floats with prevailing interest rates
(except for the applicable interest period for Eurodollar loans), the carrying
value of borrowings under the Credit Facility should approximate the fair market
value of such debt. Changes in interest rates, however, will change the cost of
borrowing. Assuming $220 million remains borrowed under the Credit Facility, we
estimate our annual interest expense will change by $2.2 million for each 100
basis point change in the applicable interest rates utilized under the Credit
Facility. Changes in interest rates would, assuming all other things being
equal, cause the fair market value of debt with a fixed interest rate, such as
the Notes, to increase or decrease, and thus increase or decrease the amount
required to refinance the debt. The fair value of the Notes is dependent on
prevailing interest rates and our current stock price as it relates to the
conversion price of $7.00 per share of our Common Stock.

HEDGING CONTRACTS

Meridian may address market risk by selecting instruments whose value
fluctuations correlate strongly with the underlying commodity being hedged. From
time to time, we may enter into swaps and other derivative contracts to hedge
the price risks associated with a portion of anticipated future oil and gas
production. While the use of hedging arrangements limits the downside risk of
adverse price movements, it may also limit future gains from favorable
movements. Under these agreements, payments are received or made based on the
differential between a fixed and a variable product price. These agreements are
settled in cash at or prior to expiration or exchanged for physical delivery
contracts. Meridian does not obtain collateral to support the agreements, but
monitors the financial viability of counter-parties and believes its credit risk
is minimal on these transactions. In the event of nonperformance, we would be
exposed to price risk. Meridian has some risk of accounting loss since the price
received for the product at the actual physical delivery point may differ from
the prevailing price at the delivery point required for settlement of the
hedging transaction.

                                       15

   16


                           PART II - OTHER INFORMATION


ITEM 1.  LEGAL PROCEEDINGS

There are no material legal proceedings to which Meridian or any of its
subsidiaries or partnerships is a party or by which any of its property is
subject, other than ordinary and routine litigation incidental to the business
of producing and exploring for crude oil and natural gas.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)      Exhibits.

         4.1      Termination Agreement, dated January 29, 2001, by and between
                  the Company and Shell Louisiana Onshore Properties Inc.
                  (incorporated by reference from the Company's Current Report
                  on Form 8-K, dated January 29, 2001).

         4.2      Registration Rights Agreement, dated January 29, 2001, by and
                  between the Company and Shell Louisiana Onshore Properties
                  Inc. (incorporated by reference from the Company's Current
                  Report on Form 8-K, dated January 29, 2001).

         4.3      Amendment No. 1, dated as of January 29, 2001, to Rights
                  Agreement, dated as of May 5, 1999, by and between the Company
                  and American Stock Transfer & Trust Co., as rights agent
                  (incorporated by reference from the Company's Current Report
                  on Form 8-K, dated January 29, 2001).

(b)      The Company filed a Current Report on Form 8-K, dated January 29, 2001,
         regarding the exercise by the Company of the option to purchase from an
         affiliate of Shell Oil Company all of the Company's outstanding
         preferred stock and six million shares of the Company's common stock.

                                       16

   17


                                   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.





               THE MERIDIAN RESOURCE CORPORATION AND SUBSIDIARIES
               --------------------------------------------------
                                  (Registrant)




Date: May 14, 2001                   By:     P. RICHARD GESSINGER
                                         --------------------------------------
                                         P. Richard Gessinger
                                         Executive Vice President and
                                         Chief Financial Officer


                                     By:     LLOYD V. DELANO
                                         --------------------------------------
                                         Lloyd V. DeLano
                                         Vice President
                                         Chief Accounting Officer

                                       17