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, 2005

                          Commission File Number 1-8754
                                 --------------
                              SWIFT ENERGY COMPANY
             (Exact Name of Registrant as Specified in its Charter)
                                 --------------

              TEXAS                                  74-2073055
    (State of Incorporation)               (I.R.S. Employer Identification No.)
16825 Northchase Drive, Suite 400

                              Houston, Texas 77060
               (Address of principal executive offices) (Zip Code)

                                 (281) 874-2700
              (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the  Securities  and  Exchange Act of 1934
during the preceding 12 months (or for such shorter  period that the  Registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days.
                                 Yes |X| No |_|

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).
                                 Yes |X| No |_|

            Indicate the number of shares outstanding of each of the
      Issuer's classes of common stock, as of the latest practicable date.


      Common Stock                                28,595,381 Shares
    ($.01 Par Value)                        (Outstanding at July 31, 2005)
    (Class of Stock)


                                       1





                              SWIFT ENERGY COMPANY

                                    FORM 10-Q

                  FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2005


                                      INDEX



                                                                                                      
PART I.  FINANCIAL INFORMATION                                                                           PAGE

            Item 1.    Condensed Consolidated Financial Statements

                       Condensed Consolidated Balance Sheets                                                3
                       - June 30, 2005 and December 31, 2004

                       Condensed Consolidated Statements of Income                                          4
                       - For the Three month and Six month periods ended June 30, 2005 and 2004

                       Condensed Consolidated Statements of Stockholders' Equity                            5
                       - For the Six month period ended June 30, 2005 and
                         year ended December 31, 2004

                       Condensed Consolidated Statements of Cash Flows                                      6
                       - For the Six month periods ended June 30, 2005 and 2004

                       Notes to Condensed Consolidated Financial Statements                                 7

            Item 2.    Management's Discussion and Analysis of Financial Condition                         19
                         and Results of Operations

            Item 3.    Quantitative and Qualitative Disclosures About Market Risk                          31

            Item 4.    Controls and Procedures                                                             32

PART II. OTHER INFORMATION

            Item 1.    Legal Proceedings                                                                   33
            Item 2.    Unregistered Sales of Equity Securities and Use of Proceeds                       None
            Item 3.    Defaults Upon Senior Securities                                                   None
            Item 4.    Submission of Matters to a Vote of Security Holders                                 33
            Item 5.    Other Information                                                                 None
            Item 6.    Exhibits                                                                            33

SIGNATURES                                                                                                 34



                                       2





                      CONDENSED CONSOLIDATED BALANCE SHEETS
                              SWIFT ENERGY COMPANY



                                                                   June 30, 2005        December 31, 2004
                                                                -------------------     ------------------
                                                   ASSETS
                                                                                 
Current Assets:
      Cash and cash equivalents                                 $        27,728,290    $         4,920,118
      Accounts receivable -
        Oil and gas sales                                                46,260,907             38,029,409
        Joint interest owners                                               606,591              1,013,938
      Other current assets                                               15,064,295             10,422,531
                                                                -------------------    -------------------
              Total Current Assets                                       89,660,083             54,385,996
                                                                -------------------    -------------------

Property and Equipment:
      Oil and gas, using full-cost accounting
           Proved properties being amortized                          1,581,386,007          1,479,681,903
           Unproved properties not being amortized                       80,994,868             80,121,509
                                                                -------------------    -------------------
                                                                      1,662,380,875          1,559,803,412
Furniture, Fixtures, and Other Equipment                                 14,099,878             12,820,622
                                                                -------------------    -------------------
                                                                      1,676,480,753          1,572,624,034
Less-Accumulated Depreciation, Depletion, and Amortization             (702,299,352)          (649,185,874)
                                                                -------------------    -------------------
                                                                        974,181,401            923,438,160
                                                                -------------------    -------------------
Other Assets:
      Deferred income taxes                                                     ---              1,666,058
      Debt issuance costs                                                 8,598,414              9,148,977
      Restricted assets                                                   1,914,856              1,933,956
                                                                -------------------    -------------------
                                                                         10,513,270             12,748,991
                                                                ------------------     -------------------
                                                                $     1,074,354,754    $       990,573,147
                                                                ===================    ===================

                                    LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
      Accounts payable and accrued liabilities                  $        29,411,912    $        29,406,877
      Accrued capital costs                                              30,243,537             22,489,467
      Accrued interest                                                    8,506,743              9,209,192
      Undistributed oil and gas revenues                                  7,840,625              7,512,755
                                                                -------------------    -------------------
             Total Current Liabilities                                   76,002,817             68,618,291

Long-Term Debt                                                          350,000,000            357,500,000
Deferred Income Taxes                                                    97,876,922             73,106,580
Asset Retirement Obligation                                              16,584,569             17,176,136
Lease Incentive Obligation                                                  158,724                    ---

Commitments and Contingencies

Stockholders' Equity:
      Preferred stock, $.01 par value, 5,000,000
        shares authorized, none outstanding                                     ---                    ---
      Common stock, $.01 par value, 85,000,000 share
      authorized,
        29,005,618 and 28,570,632 shares issued, and
        28,556,174 and 28,089,764 shares outstanding,
        respectively                                                        290,056                285,706
      Additional paid-in capital                                        350,179,003            343,536,298
      Treasury stock held, at cost, 449,444 and
        480,868 shares, respectively                                     (6,445,586)            (6,896,245)
Unearned Compensation                                                    (2,059,168)            (1,728,585)
Retained Earnings                                                       192,095,111            138,524,301
Accumulated Other Comprehensive Income (Loss), Net of Taxes                (327,694)               450,665
                                                                -------------------    -------------------
                                                                        533,731,722            474,172,140
                                                                -------------------    -------------------
                                                                $     1,074,354,754    $       990,573,147
                                                                ===================    ==--===============



     See accompanying notes to condensed consolidated financial statements.


                                       3





                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                              SWIFT ENERGY COMPANY



                                                       Three Months Ended                Six Months Ended
                                                  ------------------------------  -------------------------------
                                                    06/30/05         06/30/04        06/30/05         06/30/04
                                                  -------------   --------------  --------------  ---------------
                                                                                      
Revenues:
  Oil and gas sales                               $ 104,922,400   $   71,824,789  $  200,443,733  $   137,778,559
  Price-risk management and other, net                 (622,475)        (781,054)       (523,124)      (1,379,094)
                                                  -------------   --------------  --------------  ---------------
                                                    104,299,925       71,043,735     199,920,609      136,399,465
                                                  -------------   --------------  --------------  ---------------

Costs and Expenses:
  General and administrative, net                     4,995,887        4,175,559       9,870,195        8,205,233
  Depreciation, depletion and amortization           28,777,631       19,509,056      52,983,009       37,804,740
  Accretion of asset retirement obligation              187,495          160,259         374,002          330,735
  Lease operating costs                              11,565,223       10,435,813      22,614,005       20,061,793
  Severance and other taxes                          10,708,754        6,927,269      19,911,835       13,173,828
  Interest expense, net                               6,286,894        7,143,389      12,630,903       14,044,564
  Debt retirement cost                                      ---        2,691,243             ---        2,691,243
                                                  -------------   --------------  --------------  ---------------
                                                     62,521,884       51,042,588     118,383,949       96,312,136
                                                  -------------   --------------  --------------  ---------------

Income Before Income Taxes                           41,778,041       20,001,147      81,536,660       40,087,329

Provision for Income Taxes                           13,896,383        7,103,220      27,965,850       12,601,548

                                                  -------------   --------------  --------------  ---------------
        Net Income                                $  27,881,658   $   12,897,927  $   53,570,810  $    27,485,781
                                                  =============   ==============  ==============  ===============

Per Share Amounts

        Basic:  Net Income                        $        0.98   $         0.46  $         1.90  $          0.99
                                                  =============   ==============  ==============  ===============

        Dilute:  Net Income                       $        0.96   $         0.46  $         1.86  $          0.98
                                                  =============   ==============  ==============  ===============

Weighted Average Shares Outstanding                  28,376,518       27,742,444      28,268,733       27,647,636
                                                  =============   ==============  ==============  ===============


     See accompanying notes to condensed consolidated financial statements.


                                       4





            CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                              SWIFT ENERGY COMPANY


                                                    Additional                                            Other
                                          Common     Paid-In      Treasury     Unearned     Retained   Comprehensive
                                          Stock(1)   Capital        Stock    Compensation   Earnings    Income(Loss)     Total
                                         --------- ------------ ------------ ------------ ------------ ------------- -------------
                                                                                                
Balance December 31, 2003                $ 280,111 $334,865,204 $ (7,558,093)$        --- $ 70,073,384 $    (269,342)$ 397,391,264
                                         ========= ============ ============ ============ ============ ============= =============

Stock issued for benefit plans (46,150
shares)                                        ---      166,298      661,848         ---           ---           ---       828,146
Stock options exercised (509,105 shares)     5,091    4,260,882          ---         ---           ---           ---     4,265,973
Tax benefits from exercise of stock
   options                                     ---    1,956,555          ---         ---           ---           ---     1,956,555
Employee stock purchase plan (50,418
   shares)                                     504      502,097          ---         ---           ---           ---       502,604
Issuance of restricted stock                   ---    1,785,262          ---   (1,785,262)         ---           ---           ---
Amortization of restricted stock               ---          ---          ---       56,677          ---           ---        56,677
Net income                                     ---          ---          ---         ---    68,450,917           ---    68,450,917
Other comprehensive income                     ---          ---          ---         ---           ---       720,007       720,007
                                                                                                       ------------- -------------
       Total Comprehensive Income                                                                                       69,170,924
                                         --------- ------------ ------------ ------------ ------------ ------------- -------------
Balance December 31, 2004                $ 285,706 $343,536,298 $ (6,896,245)$ (1,728,585)$138,524,301 $     450,665 $ 474,172,140
                                         ========= ============ ============ ============ ============ ============= =============

Stock issued for benefit plans (31,424
   shares)                                     ---      435,134      450,659          ---          ---           ---       885,793
Stock options exercised (403,550 shares)     4,036    3,489,967          ---          ---          ---           ---     3,494,003
Tax benefits from exercise of stock
   options                                            1,213,728                                                          1,213,728
Issuance of restricted stock                   ---      861,522          ---     (600,719)         ---           ---       260,803
Employee stock purchase plan (31,436
   shares)                                     314      642,354          ---          ---          ---           ---       642,668
Amortization of restricted stock               ---          ---          ---      270,136          ---           ---       270,136
Net income                                     ---          ---          ---          ---   53,570,810           ---    53,570,810
Other Comprehensive Loss                       ---          ---          ---          ---          ---      (778,359)     (778,359)
                                                                                                                     -------------
       Total Comprehensive Income                                                                                       52,792,451
                                         --------- ------------ ------------ ------------ ------------ ------------- -------------
Balance June 30, 2005                    $ 290,056 $350,179,003 $ (6,445,586)$ (2,059,168)$192,095,111 $    (327,694)$ 533,731,722
                                         ========= ============ ============ ============ ============ ============= =============


(1) $.01 Par Value




     See accompanying notes to condensed consolidated financial statements.


                                       5





                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                              SWIFT ENERGY COMPANY



                                                                            Period Ended June 30,
                                                                ------------------------------------------
                                                                         2005                   2004
                                                                --------------------   -------------------
                                                                                 
Cash Flows From Operating Activities:
  Net income                                                    $         53,570,810   $        27,485,781
  Adjustments to reconcile net income to net cash provided
      by operating activities -
    Depreciation, depletion, and amortization                             52,983,009            37,804,740
    Accretion of asset retirement obligation                                 374,002               330,735
    Deferred income taxes                                                 27,565,850            12,195,548
    Debt retirement cost                                                         ---             2,691,243
    Other                                                                    117,924               363,958
    Change in assets and liabilities -
      Increase in accounts receivable                                     (4,738,848)           (3,445,623)
      Increase in accounts payable and accrued liabilities                   113,433               962,744
      Decrease in accrued interest                                          (702,449)           (1,300,178)
                                                                --------------------   -------------------

        Net Cash Provided by Operating Activities                        129,283,731            77,088,948
                                                                --------------------   -------------------

Cash Flows From Investing Activities:
  Additions to property and equipment                                   (101,766,582)          (85,926,359)
  Proceeds from the sale of property and equipment                         2,339,634             1,274,935
  Net cash distributed as operator of oil and gas properties              (3,840,937)           (5,781,399)
  Net cash received as operator of
    partnerships and joint ventures                                          243,286               224,482
  Other                                                                       50,105               (17,607)
                                                                --------------------   -------------------

        Net Cash Used in Investing Activities                           (102,974,494)          (90,225,948)
                                                                --------------------   -------------------

Cash Flows From Financing Activities:
  Proceeds from long-term debt                                                   ---           150,000,000
  Payments of long-term debt                                                     ---           (32,076,000)
  Net payments of bank borrowings                                         (7,500,000)          (15,900,000)
  Net proceeds from issuances of common stock                              3,998,935             2,923,516
  Payments of debt retirement costs                                              ---            (1,792,017)
  Payments of debt issuance costs                                                ---            (4,205,542)
                                                                --------------------   -------------------

        Net Cash Provided by (Used in) Financing Activities               (3,501,065)           98,949,957
                                                                --------------------   -------------------

Net Increase in Cash and Cash Equivalents                                 22,808,172            85,812,957
                                                                =====================  ===================

Cash and Cash Equivalents at Beginning of Period                           4,920,118             1,066,280
                                                                ---------------------  -------------------

Cash and Cash Equivalents at End of Period                      $         27,728,290   $        86,879,237
                                                                =====================  ===================

Supplemental Disclosures of Cash Flow Information:


Cash Paid During Period for Interest, Net of
  Amounts Capitalized                                           $         12,798,576   $        14,774,142
Cash Paid During Period for Income Taxes                        $            400,000   $           406,000


     See accompanying notes to condensed consolidated financial statements.


                                       6





              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              SWIFT ENERGY COMPANY


(1)  General Information

              The condensed  consolidated  financial  statements included herein
         have been  prepared  by Swift  Energy  Company  and  reflect  necessary
         adjustments,  all of which were of a recurring  nature,  and are in the
         opinion of our management  necessary for a fair  presentation.  Certain
         information  and footnote  disclosures  normally  included in financial
         statements prepared in accordance with accounting  principles generally
         accepted in the United  States have been omitted  pursuant to the rules
         and regulations of the Securities and Exchange  Commission.  We believe
         that the  disclosures  presented are adequate to allow the  information
         presented not to be misleading.  The condensed  consolidated  financial
         statements  should be read in  conjunction  with the audited  financial
         statements  and the notes thereto  included in the latest Form 10-K and
         Annual Report.

(2)  Summary of Significant Accounting Policies

         Property and Equipment

              We follow the  "full-cost"  method of  accounting  for oil and gas
         property and  equipment  costs.  Under this method of  accounting,  all
         productive  and  nonproductive   costs  incurred  in  the  exploration,
         development,  and acquisition of oil and gas reserves are  capitalized.
         Such costs may be incurred both prior to and after the acquisition of a
         property and include lease  acquisitions,  geological  and  geophysical
         services, drilling,  completion, and equipment. Internal costs incurred
         that  are  directly  identified  with  exploration,   development,  and
         acquisition  activities undertaken by us for our own account, and which
         are not related to production,  general corporate overhead,  or similar
         activities,  are also  capitalized.  For the six months  ended June 30,
         2005 and 2004, such internal costs capitalized totaled $8.8 million and
         $6.2 million,  respectively.  Interest  costs are also  capitalized  to
         unproved oil and gas properties. For the six months ended June 30, 2005
         and 2004,  capitalized  interest on unproved  properties  totaled  $3.5
         million, and $3.2 million,  respectively.  Interest not capitalized and
         general and  administrative  costs  related to  production  and general
         overhead are expensed as incurred.

              No gains or losses are recognized  upon the sale or disposition of
         oil and gas properties,  except in transactions involving a significant
         amount of reserves or where the  proceeds  from the sale of oil and gas
         properties  would   significantly   alter  the   relationship   between
         capitalized  costs and proved reserves of oil and gas attributable to a
         cost center.  Internal  costs  associated  with selling  properties are
         expensed as incurred.

              Future development costs are estimated  property-by-property based
         on current  economic  conditions  and are  amortized  to expense as our
         capitalized oil and gas property costs are amortized.

              We  compute  the  provision  for  depreciation,   depletion,   and
         amortization    ("DD&A")   of   oil   and   gas   properties   by   the
         unit-of-production  method. Under this method, we compute the provision
         by   multiplying   the   total   unamortized   costs  of  oil  and  gas
         properties--including   future   development   costs,   gas  processing
         facilities,  and both  capitalized  asset  retirement  obligations  and
         undiscounted  abandonment costs of wells to be drilled,  net of salvage
         values, but excluding costs of unproved  properties--by an overall rate
         determined  by  dividing  the  physical  units of oil and gas  produced
         during  the period by the total  estimated  units of proved oil and gas
         reserves at the beginning of the period.  This calculation is done on a
         country-by-country  basis,  and the period over which we will  amortize
         these  properties is dependent on our production from these  properties
         in future years. Furniture,  fixtures, and other equipment, recorded at
         cost, are depreciated by the straight-line method at rates based on the
         estimated  useful lives of the property,  which range between three and
         20 years.  Repairs and  maintenance are charged to expense as incurred.
         Renewals and betterments are capitalized.

              Geological  and  geophysical  ("G&G") costs  incurred on developed
         properties are recorded in "Proved Properties" and therefore subject to
         amortization.  G&G costs  incurred  that are directly  associated  with
         specific unproved  properties are capitalized in "Unproved  properties"
         and evaluated as part of the total  capitalized costs associated with a
         prospect.

              The cost of unproved  properties  not being  amortized is assessed
         quarterly,  on a  country-by-country  basis, to determine  whether such
         properties have been impaired. In determining whether such costs should


                                       7





         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                              SWIFT ENERGY COMPANY

         be impaired,  we evaluate  current drilling  results,  lease expiration
         dates, current oil and gas industry conditions,  international economic
         conditions, capital availability,  foreign currency exchange rates, the
         political  stability in the  countries in which we have an  investment,
         and available  geological and geophysical  information.  Any impairment
         assessed is added to the cost of proved properties being amortized.  To
         the extent  costs  accumulate  in  countries  where there are no proved
         reserves, any costs determined by management to be impaired are charged
         to expense.

         Full-Cost Ceiling Test

              At the end of each quarterly  reporting  period,  the  unamortized
         cost of oil and gas  properties,  including gas processing  facilities,
         capitalized asset retirement obligations, net of related salvage values
         and  deferred  income  taxes,   and  excluding  the  recognized   asset
         retirement  obligation liability is limited to the sum of the estimated
         future net revenues  from proved  properties,  excluding  cash outflows
         from  recognized   asset  retirement   obligations,   including  future
         development  and  abandonment  costs  of  wells  to be  drilled,  using
         period-end prices,  adjusted for the effects of hedging,  discounted at
         10%,  and the  lower  of cost or fair  value  of  unproved  properties,
         adjusted for related income tax effects ("Ceiling Test"). Our hedges at
         June 30, 2005  consisted of natural gas and crude oil price floors with
         strike  prices  lower  than  the  period  end  price  and  thus did not
         materially affect prices used in this calculation.  This calculation is
         done on a country-by-country basis.

              The  calculation  of the Ceiling  Test and  provision  for DD&A is
         based on estimates of proved reserves. There are numerous uncertainties
         inherent in estimating  quantities of proved reserves and in projecting
         the future rates of production,  timing,  and plan of development.  The
         accuracy  of any  reserves  estimate  is a function  of the  quality of
         available data and of engineering  and  geological  interpretation  and
         judgment.  Results of drilling,  testing, and production  subsequent to
         the  date of the  estimate  may  justify  revision  of such  estimates.
         Accordingly, reserves estimates are often different from the quantities
         of oil and gas that are ultimately  recovered.  Our reserves  estimates
         are  prepared in  accordance  with  Securites  and  Exhange  Commission
         guidelines;  and,  are audited on an annual basis at year-end by a firm
         of  independent   petroleum  engineers  in  accordance  with  standards
         approved  by the  Board  of  Directors  of  the  Society  of  Petroleum
         Engineers.

              Given  the  volatility  of oil and gas  prices,  it is  reasonably
         possible  that our  estimate of  discounted  future net cash flows from
         proved oil and gas reserves  could change in the near term.  If oil and
         gas prices decline from our period-end prices used in the Ceiling Test,
         even  if  only  for a  short  period,  it  is  possible  that  non-cash
         write-downs of oil and gas properties could occur in the future.

         Principles of Consolidation

              The accompanying  consolidated  financial  statements  include the
         accounts of Swift  Energy  Company and our wholly  owned  subsidiaries,
         which are engaged in the  exploration,  development,  acquisition,  and
         operation  of oil and  natural gas  properties,  with a focus on inland
         waters and onshore oil and natural gas reserves in Louisiana and Texas,
         as well as oil and natural gas reserves in New Zealand.  Our  undivided
         interests in gas processing  plants, and investments in six oil and gas
         limited partnerships where we are the general partner are accounted for
         using the proportionate consolidation method, whereby our proportionate
         share of each entity's assets, liabilities,  revenues, and expenses are
         included  in  the  appropriate   classifications  in  the  accompanying
         consolidated   financial   statements.    Intercompany   balances   and
         transactions   have  been  eliminated  in  preparing  the  accompanying
         consolidated financial statements.

         Revenue Recognition

              Oil and gas revenues are recognized  when  production is sold to a
         purchaser at a fixed or determinable  price, when delivery has occurred
         and title has  transferred,  and if  collectibility  of the  revenue is
         probable.  Processing  costs for  natural  gas and  natural gas liquids
         ("NGLs") that are paid in-kind are deducted from revenues.  The Company
         uses  the  entitlement  method  of  accounting  in  which  the  Company
         recognizes  its ownership  interest in  production  as revenue.  If our
         sales  exceed  our  ownership  share of  production,  the  natural  gas
         balancing  payables  are  reported  in  "Accounts  payable  and accrued
         liabilities" on the accompanying  balance sheet.  Natural gas balancing
         receivables are reported in "Other current assets" on the  accompanying
         balance sheet when our ownership share of production  exceeds sales. As
         of June 30, 2005, we did not have any material natural gas imbalances.


                                       8





         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                              SWIFT ENERGY COMPANY


         Accounts Receivable

              Included in the "Accounts receivable" balance, which totaled $46.9
         million  and $39.0  million at June 30,  2005 and  December  31,  2004,
         respectively,  on the accompanying  balance sheets,  are  approximately
         $2.3 million of  receivables  related to hydrocarbon  volumes  produced
         from 2001 and 2002  that have been  disputed  since  early  2003.  As a
         result of the dispute,  we did not record a  receivable  with regard to
         any 2003  disputed  volumes  and our  contract  governing  these  sales
         expired in 2003. Based on settlement discussions,  we settled our claim
         with this  counter-party  in July 2005 by  receiving a cash payment for
         less than our gross receivable.  Accordingly,  in the second quarter of
         2005,  we increased  our reserve for this claim by  approximately  $0.6
         million, which is recorded in "Price-risk management and other, net" on
         the accompanying statements of income.

              We assess the collectibility of accounts receivable,  and based on
         our judgment,  we accrue a reserve when we believe a receivable may not
         be  collected.  At June  30,  2005 and  December  31,  2004,  we had an
         allowance  for  doubtful  accounts of $1.0  million  and $0.5  million,
         respectively.  The  allowance  for doubtful  accounts has been deducted
         from the  total  "Accounts  receivable"  balances  on the  accompanying
         balance sheets.

         Inventories

              We value inventories at the lower of cost or market value. Cost of
         crude oil inventory is determined using the weighted average method and
         all other  inventory  is  accounted  for using the first in,  first out
         method  ("FIFO").  The  major  categories  of  inventories,  which  are
         included in "Other current assets" on the accompanying  balance sheets,
         are shown as follows:


                                        Balance at           Balance at
                                      June 30, 2005       December 31, 2004
                                          (000's)              (000's)
                                     -----------------   ------------------

   Materials, Supplies and Tubulars  $          10,759   $            6,417
   Crude Oil                                       829                  770
                                     -----------------   ------------------
               Total                 $          11,588   $            7,187
                                     =================   ==================



         Use of Estimates

              The  preparation  of  financial   statements  in  conformity  with
         accounting  principles  generally  accepted in the United States (GAAP)
         requires us to make estimates and assumptions  that affect the reported
         amount of certain assets and  liabilities  and the reported  amounts of
         certain revenues and expenses during each reporting  period. We believe
         our estimates and assumptions are reasonable;  however,  such estimates
         and assumptions are subject to a number of risks and uncertainties that
         may cause  actual  results to differ  materially  from such  estimates.
         Significant estimates underlying these financial statements include:

         o        the estimated quantities of proved oil and natural gas
                  reserves used to compute depletion of oil and natural gas
                  properties and the related present value of estimated future
                  net cash flows there from,

         o        accruals related to oil and gas revenues, capital expenditures
                  and lease operating expenses,

         o        the estimated future cost and timing of asset retirement
                  obligations, and

         o        estimates made in our income tax calculations.

              While we are not  aware of any  material  revisions  to any of our
         estimates,  there  will  likely be future  revisions  to our  estimates
         resulting from matters such as changes in ownership interests, payouts,
         joint venture  audits,  re-allocations  by purchasers or pipelines,  or
         other  corrections and adjustments  common in the oil and gas industry,
         many  of  which  require  retroactive   application.   These  types  of
         adjustments  cannot be currently  estimated and will be recorded in the
         period during which the adjustment occurs.


                                       9





         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                              SWIFT ENERGY COMPANY


         Income Taxes

              Under SFAS No. 109,  "Accounting for Income Taxes," deferred taxes
         are determined based on the estimated future tax effects of differences
         between  the   financial   statement   and  tax  basis  of  assets  and
         liabilities,  given  the  provisions  of  the  enacted  tax  laws.  The
         effective tax rates for both the first six months of 2005 and 2004 were
         lower than the statutory tax rates primarily due to reductions from the
         New Zealand  statutory rate  attributable to the currency effect on the
         New Zealand deferred tax calculation and corrections to the New Zealand
         tax basis calculations.  In the first six months of 2005, these amounts
         were partially  offset by higher deferred state income taxes. The first
         six months of 2004 included favorable  corrections to tax basis amounts
         discovered  while preparing the prior year's tax returns.  The tax laws
         in the  jurisdictions  we  operate  in are  continuously  changing  and
         professional  judgments  regarding  such laws can  differ.  The Company
         continues to evaluate the impact of the recently  enacted American Jobs
         Creation  Act of 2004.  We do not believe this act will have a material
         impact  in the  near-term  on our  financial  position  or  results  of
         operations.

         Accounts Payable and Accrued Liabilities

              Included in  "Accounts  payable and accrued  liabilities,"  on the
         accompanying balance sheets, at June 30, 2005 and December 31, 2004 are
         liabilities   of   approximately   $5.4   million  and  $6.9   million,
         respectively,  representing the amount by which checks issued,  but not
         presented to the Company's banks for collection,  exceeded  balances in
         the applicable disbursement bank accounts.

         Accumulated Other Comprehensive Income (Loss), Net of Income Tax

              We follow the provisions of SFAS No. 130, "Reporting Comprehensive
         Income,"  which  establishes  standards  for  reporting   comprehensive
         income.  In  addition  to net  income,  comprehensive  income  or  loss
         includes all changes to equity during a period,  except those resulting
         from  investments and  distributions  to the owners of the Company.  At
         June 30, 2005, we recorded $0.3 million,  net of taxes of $0.2 million,
         of derivative losses in "Accumulated other comprehensive income (loss),
         net of income tax" on the accompanying balance sheet. The components of
         accumulated other  comprehensive  income (loss) and related tax effects
         for the period ending June 30, 2005 were as follows:


                                                                                                  Net of
                                                          Gross Value        Tax Effect         Tax Value
                                                        ---------------    --------------    ---------------
                                                                                    
        Other comprehensive income at                                                                     
             December 31, 2004                          $       710,828    $     (260,163)   $       450,665
        Change in fair value of cash flow hedges               (797,939)          292,045           (505,894)
        Effect of cash flow hedges settled
             during the period                                 (429,756)          157,291           (272,465)
                                                        ---------------    --------------    ---------------
        Other comprehensive loss at June 30, 2005       $      (516,867)   $      189,173    $      (327,694)
                                                        ===============    ==============    ==============



              Total comprehensive income was $28.1 million and $13.0 million for
         the second quarters of 2005 and 2004, respectively. Total comprehensive
         income was $52.8  million and $27.6 million for the first six months of
         2005 and 2004, respectively.

         Stock Based Compensation

              We  account  for two  stock-based  compensation  plans  under  the
         recognition  and   measurement   principles  of  APB  Opinion  No.  25,
         "Accounting    for   Stock   Issued   to   Employees,"    and   related
         interpretations.  We issued restricted stock to employees for the first
         time in the fourth quarter of 2004, and then to directors in the second
         quarter of 2005,  and for the period  ended June 30,  2005 we  recorded
         expense  related  to these  shares  of $0.3  million  in  "General  and
         administrative,  net" on the  accompanying  statements  of  income.  No
         stock-based  employee  compensation cost is reflected in net income for
         employee  stock options,  as all options  granted under our plan had an
         exercise price equal to the market value of the underlying common stock
         on the date of the grant; or in the case of the employee stock purchase
         plan, as the purchase price is 85% of the lower of the closing price of
         our  common  stock as  quoted  on the New York  Stock  Exchange  at the
         beginning  or end of the plan year or a date  during the year chosen by
         the  participant.   Had  compensation  expense  for  these  plans  been
         determined based on the fair value of the options  consistent with SFAS
         


                                       10





         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                              SWIFT ENERGY COMPANY



         No. 123, "Accounting for Stock-Based  Compensation," our net income and
         earnings per share would have been  adjusted to the following pro forma
         amounts:



                                                                              Three Months Ended June 30,
                                                                           ----------------------------------
                                                                                2005               2004
                                                                           ----------------    --------------
                                                                                         
           Net Income:          As Reported                                     $27,881,658       $12,897,927
                                Stock-based employee compensation
                                expense determined under fair value
                                method for all  awards, net of tax               (1,113,938)       (1,088,520)
                                                                           ----------------    --------------
                                Pro Forma                                       $26,767,720       $11,809,407

           Basic EPS:           As Reported                                        $.98               $.46
                                Pro Forma                                          $.94               $.43

           Diluted EPS:         As Reported                                        $.96               $.46
                                Pro Forma                                          $.92               $.42


                                                                               Six Months Ended June 30,
                                                                           ---------------------------------
                                                                                2005              2004
                                                                           ----------------    --------------

           Net Income:          As Reported                                     $53,570,810       $27,485,781
                                Stock-based employee compensation                                           
                                expense determined under fair value
                                method for all  awards, net of tax               (1,973,089)       (2,110,826)
                                                                           ----------------    --------------
                                Pro Forma                                       $51,597,721       $25,374,955

           Basic EPS:           As Reported                                       $1.90              $.99
                                Pro Forma                                         $1.83              $.92

           Diluted EPS:         As Reported                                       $1.86              $.98
                                Pro Forma                                         $1.79              $.90


              Pro  forma   compensation   cost   reflected   above  may  not  be
         representative  of the cost to be expected in future periods.  The fair
         value of each option  grant is estimated on the date of grant using the
         Black-Scholes  option-pricing  model.  We  view  all  awards  of  stock
         compensation  as a single  award  with an  expected  life  equal to the
         average  expected life of component  awards and amortize the award on a
         straight-line basis over the life of the award.

         Price-Risk Management Activities

              The Company  follows SFAS No. 133,  which requires that changes in
         the derivative's fair value are recognized currently in earnings unless
         specific  hedge  accounting   criteria  are  met.  The  statement  also
         establishes  accounting  and reporting  standards  requiring that every
         derivative   instrument   (including  certain  derivative   instruments
         embedded in other contracts) is recorded in the balance sheet as either
         an asset or a liability  measured at its fair value.  Hedge  accounting
         for a qualifying  hedge allows the gains and losses on  derivatives  to
         offset related results on the hedged item in the income  statements and
         requires that a company formally  document,  designate,  and assess the
         effectiveness of transactions that receive hedge accounting. Changes in
         the fair value of  derivatives  that do not meet the criteria for hedge
         accounting,  and the ineffective  portion of the hedge,  are recognized
         currently in income.

              We  have  a  price-risk   management   policy  to  use  derivative
         instruments to protect against  declines in oil and gas prices,  mainly
         through the  purchase of price  floors and  collars.  During the second


                                       11





         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                              SWIFT ENERGY COMPANY

         quarters of 2005 and 2004, we recognized net losses of $0.4 million and
         $0.5  million,  respectively,  relating to our  derivative  activities.
         During the first six months of 2005 and 2004, we recognized  net losses
         of  $0.5  million  and  $1.1  million,  respectively,  relating  to our
         derivative  activities.   This  activity  is  recorded  in  "Price-risk
         management and other, net" on the accompanying statements of income. At
         June 30, 2005,  the Company had recorded $0.3 million,  net of taxes of
         $0.2 million,  of derivative losses in "Accumulated other comprehensive
         income (loss),  net of income tax" on the  accompanying  balance sheet.
         This  amount  represents  the  change in fair  value for the  effective
         portion of our hedging transactions that qualified as cash flow hedges.
         The ineffectiveness  reported in "Price-risk management and other, net"
         for the first six months of 2005 and 2004 was not  material.  We expect
         to  reclassify  all  amounts  currently  held  in  "Accumulated   other
         comprehensive  income (loss),  net of income tax" into the statement of
         income  within the next six months when the  forecasted  sale of hedged
         production occurs.

              At June 30, 2005,  we had in place price floors in effect for July
         2005 through the December  2005  contract  month for natural gas,  that
         cover a portion of our domestic natural gas production for July 2005 to
         December 2005.  The natural gas price floors cover notional  volumes of
         2,300,000  MMBtu,  with a  weighted  average  floor  price of $5.71 per
         MMBtu.  Our  natural  gas price  floors  in place at June 30,  2005 are
         expected to cover  approximately  30% to 35% of our estimated  domestic
         natural gas production from July 2005 to December 2005.

              When we entered into these transactions discussed above, they were
         designated as a hedge of the variability in cash flows  associated with
         the  forecasted  sale of natural  gas  production.  Changes in the fair
         value  of a hedge  that  is  highly  effective  and is  designated  and
         documented  and qualifies as a cash flow hedge,  to the extent that the
         hedge is effective,  are recorded in "Accumulated  other  comprehensive
         income  (loss),  net of income tax." When the hedged  transactions  are
         recorded  upon the actual sale of oil and natural  gas,  these gains or
         losses are reclassified from "Accumulated  other  comprehensive  income
         (loss),  net of income tax" and recorded in "Price-risk  management and
         other, net" on the accompanying  statement of income. The fair value of
         our  derivatives  is computed  using the  Black-Scholes  option pricing
         model and is  periodically  verified  against quotes from brokers.  The
         fair value of these  instruments  at June 30, 2005,  was less than $0.1
         million and is recognized on the  accompanying  balance sheet in "Other
         current assets."

         Supervision Fees

              Consistent with industry practice,  we charge a supervision fee to
         the wells we operate  including  our wells in which we own up to a 100%
         working  interest.  Supervision  fees are  recorded as a  reduction  to
         general  and  administrative,  net based on our  estimate  of the costs
         incurred to operate the wells.  The total  amount of  supervision  fees
         charged to the wells we operate was $3.8  million  and $2.5  million in
         the first six months of 2005 and 2004, respectively.

         Asset Retirement Obligation

              In June 2001,  the  Financial  Accounting  Standards  Board (FASB)
         issued SFAS No. 143, "Accounting for Asset Retirement Obligations." The
         statement requires entities to record the fair value of a liability for
         legal  obligations   associated  with  the  retirement  obligations  of
         tangible long-lived assets in the period in which it is incurred.  When
         the liability is initially recorded, the carrying amount of the related
         long-lived  asset is increased.  The  liability is discounted  from the
         year the well is  expected  to  deplete.  Over time,  accretion  of the
         liability  is  recognized  each  period,  and the  capitalized  cost is
         depreciated on a  unit-of-production  basis over the useful life of the
         related  asset.  Upon  settlement  of the  liability,  an entity either
         settles the obligation for its recorded amount or incurs a gain or loss
         upon  settlement.  This standard  requires us to record a liability for
         the fair value of our  dismantlement and abandonment  costs,  excluding
         salvage values. Based on our experience and analysis of the oil and gas
         services industry,  we have not factored a market risk premium into our
         asset retirement  obligation.  SFAS No. 143 was adopted by us effective
         January 1, 2003.  The following  provides a  roll-forward  of our asset
         retirement obligation:


                                       12





         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                              SWIFT ENERGY COMPANY



                                                                                  2005              2004
                                                                           ----------------   ---------------
                                                                                        
         Asset Retirement Obligation recorded as of January 1              $     17,639,136   $    10,137,473
           Accretion expense for the six months ended June 30                       374,002           330,735
           Liabilities incurred for new wells and facilities construction            54,622           191,491
           Reductions due to sold, or plugged and abandoned wells                  (277,604)         (216,484)
           Decrease due to currency exchange rate fluctuations                      (19,087)          (14,274)
                                                                           ----------------   ---------------
         Asset Retirement Obligation as of June 30                         $     17,771,069   $    10,428,941
                                                                           ----------------   ---------------



              At June 30, 2005 and December 31, 2004, approximately $1.2 million
         and $0.5 million,  respectively,  of our asset retirement obligation is
         classified  as a current  liability  in  "Accounts  payable and accrued
         liabilities" on the accompanying balance sheets.

         New Accounting Pronouncements

              In September and November 2004, and March 2005, the EITF discussed
         a proposed  framework for addressing when a limited  partnership should
         be consolidated by its general  partner,  EITF Issue 04-5. The proposed
         framework presumes that a sole general partner in a limited partnership
         controls the limited partnership,  and therefore should consolidate the
         limited partnership.  The presumption of control can be overcome if the
         limited  partners have (a) the  substantive  ability to remove the sole
         general  partner or otherwise  dissolve the limited  partnership or (b)
         substantive   participating   rights.  The  EITF  reached  a  tentative
         conclusion  on the  circumstances  in which either  kick-out  rights or
         participating  rights  would be  considered  substantive  and  preclude
         consolidation by the general partner and what limited  partner's rights
         would  be   considered   participating   rights  that  would   preclude
         consolidation  by the general partner.  The EITF tentatively  concluded
         that for kick-out rights to be considered  substantive,  the conditions
         specified in paragraph B20 of FIN 46R should be met. With regard to the
         definition of participating rights that would preclude consolidation by
         the general  partner,  the EITF  concluded that the definition of those
         rights  should be consistent  with those in EITF Issue 96-16.  The EITF
         also reached a tentative  conclusion on the transition for Issue 04-05.
         The FASB ratified the EITF consensus at the June 2005 EITF meeting.  We
         do  not  believe  this  EITF  will  have  a  material   impact  on  our
         consolidated  financial  statements  because  we  believe  our  limited
         partners have  substantive  kick-out  rights under paragraph B20 of FIN
         46R.

              In  December  2004,  the FASB issued  SFAS No.  123R,  Share-Based
         Payment.  SFAS No. 123R is a revision of SFAS No. 123,  Accounting  for
         Stock-Based Compensation, and supercedes APB Opinion No. 25, Accounting
         for Stock  Issued to  Employees,  and amends SFAS No. 95,  Statement of
         Cash Flows. SFAS No. 123R requires all employee  share-based  payments,
         including  grants of employee  stock  options,  to be recognized in the
         financial   statements  based  on  their  fair  values.  SFAS  No.  123
         discontinues the ability to account for these equity  instruments under
         the intrinsic value method as described in APB Opinion No. 25. SFAS No.
         123R requires the use of an option  pricing model for  estimating  fair
         value,  which is  amortized to expense  over the service  periods.  The
         requirements  of  SFAS  No.  123R  are  effective  for  fiscal  periods
         beginning after June 15, 2005.  SFAS No. 123R permits public  companies
         to adopt its requirements using one of two methods:

         o    A  "modified  prospective"  method in which  compensation  cost is
              recognized   beginning  with  the  effective  date  based  on  the
              requirements of SFAS No. 123R for all share-based payments granted
              after the effective date and based on the requirements of SFAS No.
              123 for all awards granted to employees prior to the adoption date
              of SFAS No. 123R that remain unvested on the adoption date.

         o    A "modified  retrospective" method which includes the requirements
              of the  modified  prospective  method  described  above,  but also
              permits entities to restate either all prior periods  presented or
              prior interim periods of the year of adoption based on the amounts
              previously recognized under SFAS No. 123 for purposes of pro forma
              disclosures.

              In April 2005, the SEC issued a release  announcing  that it would
         provide for a phased-in  implementation process for SFAS No. 123R. As a
         result,  our  required  date to adopt SFAS No.  123R is now  January 1,
         2006. Also in April 2005, the SEC issued Staff Accounting Bulleting No.


                                       13





         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                              SWIFT ENERGY COMPANY


         107, Share-Based Payment, which provides guidance on the implementation
         of SFAS No.  123R.  SAB No. 107 provides  guidance on valuing  options,
         estimating  volatility  and expected  terms of the option  awards,  and
         discusses  the SEC's views on  share-based  payment  transactions  with
         non-employees,  the  capitalization of compensation cost and accounting
         for  income  tax  effects  of  share-based  payment  arrangements  upon
         adoption of SFAS No. 123R.

              We have  elected  to adopt  the  provisions  of SFAS  No.  123R on
         January 1, 2006 using the modified  prospective method. As permitted by
         Statement 123, the Company currently accounts for share-based  payments
         to employees  using APB Opinion No. 25's intrinsic value method and, as
         such,  generally  recognizes no  compensation  cost for employee  stock
         options.  Accordingly,  the adoption of Statement No. 123R's fair value
         method is  expected  to have a  significant  impact on our  results  of
         operations.  However,  it will have no impact on our overall  financial
         position.  We currently use the  Black-Scholes  formula to estimate the
         value of stock  options  granted to employees and expect to continue to
         use this acceptable  option valuation model upon the required  adoption
         of SFAS No.  123R.  The  significance  of the impact of  adoption  will
         depend on levels of outstanding  unvested  share-based  payments on the
         date of  adoption  and  share-based  payments  granted  in the  future.
         However, had we adopted Statement No. 123R in prior periods, the impact
         of that standard  would have  approximated  the impact of Statement No.
         123 as described in the disclosure of pro forma net income and earnings
         per share under "Stock Based Compensation" above.

              In May 2005, the FASB issued SFAS No. 154,  Accounting Changes and
         Error  Corrections:  a  replacement  of APB  Opinion  No.  20 and  FASB
         Statement No. 3. SFAS No. 154 requires  voluntary changes in accounting
         principles to be applied  retrospectively,  unless it is impracticable.
         SFAS No. 154's retrospective  application requirement replaces APB 20's
         requirement to recognize most voluntary changes in accounting principle
         by including  in net income of the period of the change the  cumulative
         effect of changing to the new accounting  principle.  If  retrospective
         application for all prior periods is impracticable,  the method used to
         report  the change and the  reason  the  retrospective  application  is
         impracticable are to be disclosed.

              Under  SFAS  No.  154,  retrospective   application  will  be  the
         transition   method  in  the  unusual  instance  that  a  newly  issued
         accounting pronouncement does not provide specific transition guidance.
         It is expected that many pronouncements will specify transition methods
         other than  retrospective.  SFAS No. 154 is  effective  for  accounting
         changes made in fiscal years beginning after December 15, 2005, and the
         adoption  of this  statement  is  expected  to have  no  impact  on our
         financial position or results of operations.

              In July 2005,  the FASB issued an exposure draft  "Accounting  for
         Uncertain Tax Positions,  a proposed  interpretation  of FASB Statement
         No.  109."  The  proposed  interpretation  would  apply to all open tax
         positions  under FASB No. 109. The  conclusions in this  interpretation
         include:   initial   recognition  of  tax  benefits,   recognition  and
         de-recognition  of  tax  positions,  measurement  of tax  benefits  and
         classifications of tax liabilities. The comment period on this exposure
         draft  ends in  September  2005,  and we are  currently  assessing  the
         impact,  if any, that this  interpretation  would have on our financial
         position and results of operations.  The proposal  enactment date would
         require application effective December 31, 2005.

(3)  Earnings Per Share

              Basic  earnings per share ("Basic  EPS") have been computed  using
         the weighted  average  number of common shares  outstanding  during the
         respective periods.  Diluted earnings per share ("Diluted EPS") for all
         periods also assumes,  as of the  beginning of the period,  exercise of
         stock  options  and  restricted  stock  grants to  employees  using the
         treasury  stock  method.  Certain  of our  stock  options,  that  could
         potentially dilute Basic EPS in the future,  were anti-dilutive for the
         three-month and six-month periods ended June 30, 2005 and 2004, and are
         discussed below.

              The  following  is  a   reconciliation   of  the   numerators  and
         denominators  used in the  calculation of Basic and Diluted EPS for the
         three-month and six-month periods ended June 30, 2005 and 2004:


                                       14





         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                              SWIFT ENERGY COMPANY




                                                              Three Months Ended June 30,
                                      ----------------------------------------------------------------------------
                                                      2005                                   2004
                                      -------------------------------------- -------------------------------------
                                          Net                    Per Share        Net                  Per Share
                                         Income      Shares        Amount       Income       Shares      Amount
                                      ------------ ----------- ------------- ------------  ---------- ------------
                                                                                    
      Basic EPS:
        Net Income and Share Amounts  $ 27,881,658  28,376,518 $        0.98 $ 12,897,927  27,742,444 $       0.46
        Dilutive Securities:
        Restricted Stock                       ---      30,579                        ---         ---
        Stock Options                          ---     601,835                        ---     555,300
                                      ------------ -----------               ------------  ----------
      Diluted EPS:
        Net Income and Assumed Share
          Conversions                 $ 27,881,658  29,008,932 $       0.96  $ 12,897,927  28,297,744 $       0.46
                                      ------------ -----------               ------------  ----------


                                                               Six Months Ended June 30,
                                      ----------------------------------------------------------------------------
                                                      2005                                   2004
                                      -------------------------------------- -------------------------------------
                                           Net                   Per Share        Net                   Per Share
                                         Income      Shares        Amount       Income       Shares       Amount
                                      ------------ ----------- ------------- ------------  ---------- ------------
 
      Basic EPS:
        Net Income and Share Amounts  $ 53,570,810  28,268,733 $        1.90 $ 27,485,781  27,647,636 $      0.99
        Dilutive Securities:
        Restricted Stock                      ---       25,781                        ---         ---
        Stock Options                         ---      554,986                        ---     504,626
                                      ------------ -----------               ------------  ----------
      Diluted EPS:
        Net Income and Assumed Share
          Conversions                 $ 53,570,810  28,849,500 $        1.86 $ 27,485,781  28,152,262 $      0.98
                                      ------------ -----------               ------------  ----------


              Options to purchase approximately 2.6 million shares at an average
         exercise  price of $20.10  were  outstanding  at June 30,  2005,  while
         options to purchase 2.9 million shares at an average  exercise price of
         $17.37 were outstanding at June 30, 2004. Approximately 0.3 million and
         0.9  million  options  to  purchase  shares  were not  included  in the
         computation of Diluted EPS for the  three-month  periods ended June 30,
         2005 and 2004,  respectively,  and  approximately  0.7  million and 1.0
         million options to purchase shares were not included in the computation
         of Diluted EPS for the six-month  periods ended June 30, 2005 and 2004,
         respectively,  because  these  options  were  antidilutive  in that the
         option price was greater than the average  closing market price for the
         common  shares  during  those  periods.   Restricted  stock  grants  to
         consultants of 15,000  shares,  which were issued in the second half of
         2004,  were not  included  in the  computation  of Diluted  EPS for the
         three-month  and six-month  periods ended June 30, 2005, as performance
         conditions surrounding the vesting of these shares had not occurred.

(4) Long-Term Debt

              Our long-term debt, including the current portion, as of June 30,
         2005 and December 31, 2004, was as follows (in thousands):



                                                                June 30,               December 31,
                                                                  2005                     2004
                                                           ------------------      -------------------
                                                                             
          Bank Borrowings                                  $              ---      $             7,500
          7-5/8% senior notes due 2011                                150,000                  150,000
          9-3/8% senior subordinated notes due 2012                   200,000                  200,000
                                                           ------------------      -------------------
                    Long-Term Debt                         $          350,000      $           357,500
                                                           ------------------      -------------------



                                       15





         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                              SWIFT ENERGY COMPANY


         Bank Borrowings

              At June 30,  2005,  we had no  outstanding  borrowings  under  our
         $400.0 million credit facility with a syndicate of ten banks that has a
         borrowing  base of $250.0  million  and  expires  in October  2008.  At
         December 31, 2004, we had $7.5 million in outstanding  borrowings under
         our credit  facility.  The interest  rate is either (a) the lead bank's
         prime  rate  (6.25%  at June  30,  2005),  or (b) the  adjusted  London
         Interbank  Offered Rate ("LIBOR") plus the applicable  margin depending
         on the level of outstanding debt. The applicable margin is based on the
         ratio of the outstanding balance to the last calculated borrowing base.
         In June 2004, we renewed this credit facility,  increasing the facility
         to $400 million  from $300  million and  extending  its  expiration  to
         October 1, 2008 from  October 1,  2005.  The other  terms of the credit
         facility,  such as the  borrowing  base amount and  commitment  amount,
         stayed largely the same. The covenants  related to this credit facility
         changed  somewhat  with the extension of the facility and are discussed
         below.  We incurred $0.4 million of debt issuance  costs related to the
         renewal of this facility in 2004,  which is included in "Debt  issuance
         costs" on the  accompanying  balance  sheets and will be  amortized  to
         interest expense over the life of the facility.

              The  terms  of  our   credit   facility   include,   among   other
         restrictions,  a  limitation  on the  level of cash  dividends  (not to
         exceed  $5.0  million  in  any  fiscal  year),  a  remaining  aggregate
         limitation on purchases of our stock of $15.0 million,  requirements as
         to  maintenance  of  certain  minimum  financial  ratios   (principally
         pertaining  to  adjusted  working  capital  ratios  and  EBITDAX),  and
         limitations on incurring other debt or  repurchasing  our 7-5/8% senior
         notes  due 2011 or 9-3/8%  senior  subordinated  notes due 2012.  Since
         inception, no cash dividends have been declared on our common stock. We
         are currently in compliance with the provisions of this agreement.  The
         credit facility is secured by our domestic oil and gas  properties.  We
         have also pledged 65% of the stock in our two New Zealand  subsidiaries
         as  collateral  for  this  credit  facility.   The  borrowing  base  is
         re-determined at least every six months and was reconfirmed by our bank
         group at $250.0  million  effective  May 1, 2005.  At our request,  the
         commitment  amount  with our bank group was  reduced to $150.0  million
         effective May 9, 2003, and continues at this amount. Under the terms of
         the credit facility, we can increase this commitment amount back to the
         total amount of the borrowing  base at our  discretion,  subject to the
         terms of the credit agreement. The next scheduled borrowing base review
         is in November 2005.

              Interest expense on the credit facility, including commitment fees
         and amortization of debt issuance costs,  totaled $0.2 million and $0.5
         million   for  the   three-months   ended  June  30,   2005  and  2004,
         respectively,  and $0.6  million and $0.9  million  for the  six-months
         ended June 30, 2005 and 2004,  respectively.  The amount of  commitment
         fees  included in interest  expense,  net was $0.1 million for both the
         three-months  ended  June 30,  2005 and  2004,  respectively,  and $0.3
         million  and $0.2  million for the  six-months  ended June 30, 2005 and
         2004, respectively.

               Senior Notes Due 2011

              These notes  consist of $150.0  million of 7-5/8% senior notes due
         2011,  which  were  issued  on June 23,  2004 at 100% of the  principal
         amount and will mature on July 15, 2011. The notes are senior unsecured
         obligations  that rank  equally  with all of our  existing  and  future
         senior unsecured indebtedness,  are effectively subordinated to all our
         existing and future secured  indebtedness to the extent of the value of
         the collateral  securing such indebtedness,  including  borrowing under
         our bank credit  facility,  and rank senior to all of our  existing and
         future  subordinated  indebtedness.  Interest on these notes is payable
         semi-annually  on January 15 and July 15, and  commenced on January 15,
         2005.  On or after  July 15,  2008,  we may  redeem  some or all of the
         notes, with certain  restrictions,  at a redemption price, plus accrued
         and unpaid  interest,  of 103.813% of  principal,  declining to 100% in
         2010 and thereafter. In addition, prior to July 15, 2007, we may redeem
         up to 35% of the notes with the net proceeds of qualified  offerings of
         our equity at a redemption price of 107.625% of the principal amount of
         the notes, plus accrued and unpaid interest. We incurred  approximately
         $3.9 million of debt issuance  costs  related to these notes,  which is
         included in "Debt issuance  costs" on the  accompanying  balance sheets
         and will be  amortized  to interest  expense,  net over the life of the
         notes using the  effective  interest  method.  Upon certain  changes in
         control of Swift  Energy,  each  holder of notes will have the right to
         require  us to  repurchase  all or any part of the notes at a  purchase
         price in cash equal to 101% of the principal  amount,  plus accrued and
         unpaid  interest  to the date of  purchase.  The  terms of these  notes


                                       16





         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                              SWIFT ENERGY COMPANY

         include, among other restrictions,  a limitation on how much of our own
         common stock we may repurchase. We are currently in compliance with the
         provisions of the indenture governing these senior notes.

              Interest  expense on the 7-5/8%  senior notes due 2011,  including
         amortization  of debt  issuance  costs  totaled  $3.0  million and $0.2
         million   for  the   three-months   ended  June  30,   2005  and  2004,
         respectively,  and $5.9  million and $0.2  million  for the  six-months
         ended June 30, 2005 and 2004, respectively.

         Senior Subordinated Notes Due 2012

              These   notes   consist  of  $200.0   million  of  9-3/8%   senior
         subordinated  notes due May 2012,  which were issued on April 16, 2002,
         and  will  mature  on May 1,  2012.  The  notes  are  unsecured  senior
         subordinated  obligations  and are  subordinated in right of payment to
         all our existing  and future  senior  debt,  including  our bank credit
         facility and 7-5/8%  senior  notes.  Interest on these notes is payable
         semiannually  on May 1 and  November  1, and  commenced  on November 1,
         2002. On or after May 1, 2007, we may redeem these notes,  with certain
         restrictions,  at a redemption price, plus accrued and unpaid interest,
         of 104.688% of principal, declining to 100% in 2010. In addition, prior
         to May 1, 2005, we could have redeemed up to 33.33% of these notes with
         the net  proceeds of  qualified  offerings of our equity at 109.375% of
         the principal amount of these notes,  plus accrued and unpaid interest.
         Upon certain  changes in control of Swift Energy,  each holder of these
         notes will have the right to require  us to  repurchase  the notes at a
         purchase  price in cash  equal to 101% of the  principal  amount,  plus
         accrued and unpaid interest to the date of purchase. The terms of these
         notes include,  among other  restrictions,  a limitation on how much of
         our own common stock we may repurchase.  We are currently in compliance
         with the  provisions  of the  indenture  governing  these  subordinated
         notes.

              Interest expense on the 9-3/8% senior subordinated notes due 2012,
         including  amortization of debt issuance costs totaled $4.8 million for
         both the  three-months  ended June 30, 2005 and 2004,  and $9.6 million
         for both the six-months ended June 30, 2005 and 2004.

         Other

              The aggregate  maturities  on our long-term  debt are $150 million
         for 2011 and $200 million for 2012.

              We have  capitalized  interest on our unproved  properties  in the
         amount of $1.7 million and $1.6 million for the three-months ended June
         30, 2005 and 2004, respectively,  and $3.5 million and $3.2 million for
         the six-months ended June 30, 2005.

(5) Foreign Activities

              As of June 30, 2005,  our gross  capitalized  oil and gas property
         costs   in  New   Zealand   totaled   approximately   $263.1   million.
         Approximately   $228.9   million  has  been  included  in  the  "Proved
         properties" portion of our oil and gas properties,  while $34.2 million
         is included as "Unproved  properties."  Our functional  currency in New
         Zealand is the U.S.  Dollar.  Net assets of our New Zealand  operations
         total $228.7 million at June 30, 2005. In April 2005,  Swift Energy New
         Zealand ("SENZ") was awarded  petroleum mining permit ("PMP") 38155 and
         petroleum   exploration   permit  ("PEP")  38495  by  the  New  Zealand
         Government.  PMP 38155 is for the  development  of our  Kauri  Sand and
         Manutahi Sand discoveries and covers 8,708 acres and allows us to fully
         develop our Kauri area for a primary  term of 30 years.  Following  the
         award of PEP 38495,  SENZ  initiated  a farm-in  agreement  with Mighty
         River Power ("MRP"),  whereby SENZ agreed to transfer a 50% interest in
         the permit to MRP in return for MRP funding various seismic  operations
         during 2005 and 2006.  PEP 38495 is located  offshore  in the  southern
         portion  of the  basin  to the  south  and  west of our PEP  38719  and
         encompasses approximately 600 square miles.

(6) Acquisitions and Dispositions

              In late  December  2004,  we acquired  interests  in two fields in
         South  Louisiana,  the Bay de Chene and Cote Blanche Island fields.  We
         paid  approximately  $27.7 million in cash for these  interests.  After
         taking into account  internal  acquisition  costs of $2.8 million,  our
         total  cost was  $30.5  million.  We  allocated  $27.8  million  of the
         acquisition price to "Proved properties," and $5.1 million to "Unproved
         properties." We also recorded $0.5 million to "Restricted  assets," and
         recorded a liability of $2.9 million to "Asset  retirement  obligation"
         on our accompanying  balance sheet.  This acquisition was accounted for


                                       17




         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-Continued
                              SWIFT ENERGY COMPANY


         by the  purchase  method of  accounting.  We made this  acquisition  to
         increase  our  exploration  and  development   opportunities  in  South
         Louisiana.  The revenues and expenses from these  properties  have been
         included  in our  accompanying  statements  of income  from the date of
         acquisition  forward,  however,  given  the  acquisition  was  in  late
         December 2004, these amounts were immaterial for 2004.

(7) Segment Information

              The Company has two  reportable  segments,  one  domestic  and one
         foreign,  which  are in the  business  of  crude  oil and  natural  gas
         exploration and production. The accounting policies of the segments are
         the same as those  described in the summary of  significant  accounting
         policies.  We evaluate our performance based on profit or loss from oil
         and gas operations before price-risk management and other, net, general
         and  administrative,  net, and interest  expense,  net. Our  reportable
         segments are managed  separately based on their  geographic  locations.
         Financial information by operating segment is presented below:


                                                              Three Months Ended June 30,
                                  -----------------------------------------------------------------------------------
                                                    2005                                       2004
                                  -----------------------------------------  ----------------------------------------
                                                    New                                         New
                                     Domestic     Zealand        Total          Domestic     Zealand        Total
                                  ------------- ------------ --------------  -------------  -----------  ------------
                                                                                       
Oil and gas sales                 $  89,931,241 $ 14,991,159 $  104,922,400  $  59,755,056  $12,069,733  $ 71,824,789

Costs and Expenses:
    Depreciation, depletion and
      amortization                   22,558,462    6,219,169     28,777,631     14,903,238    4,605,818    19,509,056
    Accretion of asset                  
      retirement obligation             154,166       33,329        187,495        119,699       40,560       160,259
    Lease operating costs             8,503,723    3,061,500     11,565,223      7,935,048    2,500,764    10,435,812
    Severance and other taxes         9,728,291      980,463     10,708,754      6,062,585      864,685     6,927,270
                                  ------------- ------------ --------------  -------------  -----------  ------------
Income from oil and gas
    operations                    $ 48,986,599  $  4,696,698 $   53,683,297  $  30,734,486  $ 4,057,906  $ 34,792,392

    Price-risk management and
      other, net                                                   (622,475)                                 (781,054)

    General and administrative,
      net                                                         4,995,887                                 4,175,559
    Interest expense, net                                         6,286,894                                 7,143,389
    Debt retirement cost                                                ---                                 2,691,243
                                                             --------------                              ------------
Income Before Income Taxes                                   $   41,778,041                              $ 20,001,147
                                                             ==============                              ============


                                                               Six Months Ended June 30,
                                  -----------------------------------------------------------------------------------
                                                    2005                                       2004
                                  -----------------------------------------  ----------------------------------------
                                                    New                                        New
                                     Domestic     Zealand        Total          Domestic     Zealand        Total
                                  ------------- ------------ --------------  -------------  -----------  ------------

Oil and gas sales                 $ 166,707,010 $33,736,723  $  200,443,733  $  114,421,220 $23,357,339  $137,778,559

Costs and Expenses:
    Depreciation, depletion and
      amortization                   40,232,160   12,750,849     52,983,009     29,421,187    8,383,553    37,804,740
    Accretion of asset
      retirement obligation             308,023       65,979        374,002        250,247       80,488       330,735
    Lease operating costs            16,747,940    5,866,065     22,614,005     14,854,330    5,207,463    20,061,793
    Severance and other taxes        17,758,977    2,152,858     19,911,835     11,481,465    1,692,363    13,173,828
                                  ------------- ------------ --------------  -------------  -----------  ------------


Income from oil and gas
    operations                    $  91,659,910 $ 12,900,972 $  104,560,882  $  58,413,991  $ 7,993,472  $ 66,407,463

    Price-risk management and
      other, net                                                   (523,124)                               (1,379,094)

    General and administrative,
      net                                                         9,870,195                                 8,205,233
    Interest expense, net                                        12,630,903                                14,044,564
    Debt retirement cost                                                ---                                 2,691,243
                                                             --------------                              ------------

Income Before Income Taxes                                   $   81,536,660                              $ 40,087,329
                                                             ==============                              ============

Total Assets                      $ 845,685,920 $228,668,834 $1,074,354,754  $ 784,300,416  $201,019,347 $985,319,763
                                  ============= ============ ==============  =============  ===========  ============



                                       18





                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                              SWIFT ENERGY COMPANY


              You  should  read  the  following   discussion   and  analysis  in
         conjunction   with  our   financial   information   and  our  condensed
         consolidated  financial  statements and notes thereto  included in this
         report  and our Form 10-K for the year ended  December  31,  2004.  The
         following  information  contains  forward-looking   statements.  For  a
         discussion of limitations inherent in forward-looking  statements,  see
         "Forward-Looking Statements" on page 30 of this report.

         Overview

              For the second quarter of 2005, our revenues were $104 million,  a
         47% increase, and our production was 15.9 Bcfe, a 12% increase, in both
         cases as compared to second  quarter  2004  results.  For the first six
         months of 2005,  we had revenues of $199.9  million and  production  of
         31.4 Bcfe,  which is a 47%  increase in revenues  and a 10% increase in
         production   over  first  half  of  2004  results.   This   performance
         constitutes  a record  quarter  and record  six-month  period for Swift
         Energy.  Our  revenues  for the first  half of 2005 were  supported  by
         record high oil and gas prices in the industry, while at the same time,
         our  production  increased  to a historical  high for the Company.  Our
         efforts and capital  throughout the first half of 2005 remained focused
         on  infrastructure   improvements,   increased   production,   and  the
         development of long-lived reserves through exploration and exploitation
         activities  primarily  in  southern  Louisiana,  South  Texas  and  New
         Zealand. We expect to continue this focus throughout 2005.

              Our overall costs and expenses have increased, and we expect costs
         and  expenses  to continue to  increase  throughout  2005.  The primary
         increase in these costs and expenses is due to increased  depreciation,
         depletion and amortization  expense as a result of increased  estimates
         for future development costs and additional capital expenditures during
         the year. The other primary factor for our increased costs and expenses
         is due to increased  production  in Lake  Washington  along with higher
         severance taxes due to increased  revenues.  Higher severance taxes are
         driven by higher production and revenue. We've also seen an increase in
         our general and administrative  expenses due to an increased workforce,
         but our lease operating costs were less than originally anticipated due
         to lower than expected  chemical,  repair and maintenance costs as well
         as no significant work-over activity.

              Our financial position remains strong and flexible, allowing us to
         take  advantage  of future  opportunities  in  organic  growth  through
         drilling or strategic growth through acquisitions. Our financial ratios
         have also improved  recently,  our debt to PV-10 ratio decreased to 13%
         at June 30, 2005  compared to 18% at December 31,  2004,  due to higher
         crude oil and  natural  gas prices and a slight  decrease  in our total
         debt.  Higher commodity prices have increased our PV-10 value. Our debt
         to  capitalization  ratio was 40% at June 30,  2005  compared to 43% at
         year-end 2004, as debt levels  decreased  slightly in 2005 and retained
         earnings increased as a result of the current period profit.

              There are a number of factors  that  support our belief that Swift
         Energy's  performance  for the  second  half of 2005  will be strong as
         well.  We believe that strong  commodity  prices will continue over the
         foreseeable  future,  based  in  part  on  forward-strip  pricing.  The
         capacity  increase of the facilities in Lake  Washington is on schedule
         to be completed late in the third quarter of 2005, as planned.  Our 3-D
         seismic  data  study  of  southern  Louisiana  has  yielded  its  first
         exploration  success,  although further delineation is planned,  and an
         apparent  Palau  discovery  in New Zealand has early  results  that are
         encouraging,  although  we  remain  cautious  as the  well  needs to be
         completed  and tested.  Significant  work-over  activity is expected to
         take place in the second half of 2005, particularly in the Bay de Chene
         and Cote Blanche Island fields in southern  Louisiana.  Our diversified
         drilling portfolio positions us for higher impact exploration  drilling
         as well as expanded  exploitation efforts in both the last half of 2005
         and into 2006.

         Results of Operations - Three Months Ended June 30, 2005 and 2004

              Revenues.  Our revenues in the second quarter of 2005 increased by
         47% compared to revenues in the same period in 2004,  due  primarily to
         an increase in commodity prices and our overall production volumes. Our
         production  increase  was  primarily  a result of  increased  crude oil
         production from our Lake  Washington area and, to a lesser extent,  the
         Rimu/Kauri  area.  Revenues  from  our  oil  and  gas  sales  comprised
         substantially  all of our net revenues  for the second  quarter of both
         2005 and 2004. In the second quarter of 2005,  oil  production  made up
         54% of total  production,  natural gas made up 38%, and NGL represented
         8%. In the second quarter of 2004, oil production  made up 48% of total
         production, natural gas made up 41%,


                                       19





                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS-(Continued)
                              SWIFT ENERGY COMPANY


         and NGL  represented  11%. The increase in the  percentage of our total
         production  from oil is  because  production  from Lake  Washington  is
         almost  entirely  crude oil,  production  from this area has  increased
         significantly as a result of our continued development in the field.

              Our second quarter of 2005 weighted  average prices  increased 31%
         to $6.60 per Mcfe from  $5.04 in the second  quarter of 2004,  with per
         barrel oil prices  appreciating  35% to $50.24 from  $37.24  during the
         same  period in 2004,  per Mcfe  natural gas prices  increasing  12% to
         $4.67 from  $4.19,  and per barrel NGL prices  rose 22% to $22.95  from
         $18.84.

              The following table sets forth our revenues from oil and gas sales
         and the  volumes  underlying  those  sales  from our core areas for the
         three  months  ended June 30, 2005 and 2004,  illustrating  the changes
         between the two periods:



                                                            Three Months Ended June 30,
                                    ---------------------------------------------------------------------------
     Area                            Oil and Gas Sales (In Millions)      Net Oil and Gas Sales Volumes (Bcfe)
     ----
                                    ----------------------------------    -------------------------------------
                                               2005               2004              2005                   2004
                                               ----               ----              ----                   ----
                                                                                               
     AWP Olmos                              $  13.0             $ 12.5               1.9                    2.1
     Brookeland                                 4.1                4.7               0.7                    0.9
     Lake Washington                           62.1               32.8               7.8                    5.5
     Masters Creek                              4.4                5.4               0.7                    1.0
     Other                                      6.3                4.4               0.8                    0.7
                                    ---------------   ----------------    --------------   --------------------
             Total Domestic                 $  89.9             $ 59.8              11.9                   10.2
                                    ---------------   ----------------    ---------------  --------------------
     Rimu/Kauri                                 9.2                5.2               1.9                    1.2
     TAWN                                       5.8                6.8               2.1                    2.9
                                    ---------------   ----------------    ---------------  --------------------
             Total New Zealand              $  15.0             $ 12.0               4.0                    4.1
                                    ---------------   ----------------    ---------------  --------------------
     Total                                  $ 104.9             $ 71.8              15.9                   14.3
                                    ===============   ================    ===============  ====================


              The following table breaks down our sales volumes by commodity and
         provides  average  sales  prices for each  commodity  for the  quarters
         ending June 30, 2005 and 2004:



                                                         Sales Volume                    Average Sales Price
                                             ------------------------------------    --------------------------
                                                Oil      NGL     Gas    Combined      Oil      NGL       Gas
                                              (MBbl)   (MBbl)   (Bcf)    (Bcfe)      (Bbl)    (Bbl)     (Mcf)
                                             --------  -------  ------  ---------    ------   ------   --------
         2005
         ----
                                                                                     
         Three Months Ended June 30:
              Domestic                          1,339      118     3.2       11.9    $50.21   $25.74      $6.13
              New Zealand                          87       91     2.9        4.0    $50.82   $19.30      $3.05
                                             --------  -------  ------  ---------

                    Total                       1,426      209     6.1       15.9    $50.24   $22.95      $4.67
                                             ========  =======  ======  =========
         2004
         ----
         Three Months Ended June 30:
              Domestic                          1,021      179     3.0       10.2    $37.22   $19.42      $6.09
              New Zealand                         122       90     2.8        4.1    $37.37   $17.69      $2.13
                                             --------  -------  ------  ---------
                    Total                       1,143      269     5.8       14.3    $37.24   $18.84      $4.19
                                             ========  =======  ======  =========



                                       20





                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS-(Continued)
                              SWIFT ENERGY COMPANY


              In the second quarter of 2005, our $33.1 million  increase in oil,
         NGL, and natural gas sales over the same period in 2004 resulted from:

         o    Price  variances  that had a $22.4  million  favorable  impact  on
              sales, of which $18.6 million was attributable to the 35% increase
              in average oil prices  received,  $2.9 million was attributable to
              the 12% increase in average gas prices received,  and $0.9 million
              was  attributable  to the  22%  increase  in  average  NGL  prices
              received; and

         o    Volume  variances  that had a $10.7  million  favorable  impact on
              sales, with $10.5 million of increases coming from the 284,000 Bbl
              increase in oil sales  volumes,  $1.3 million of increases  due to
              the 0.3 Bcf increase in gas sales volumes,  partially  offset by a
              $1.1 million  decrease  attributable to the 60,000 Bbl decrease in
              NGL sales volumes.

         Costs  and  Expenses.  Our  expenses  in the  second  quarter  of  2005
         increased  $11.5  million,  or 22%,  compared  to  expenses in the same
         period of 2004. The increase was mainly due to a $9.3 million  increase
         in DD&A and a $3.8 million increase in severance and other taxes,  both
         of which are primarily due to increased production volumes and high oil
         and gas prices in the second  quarter of 2005.  These cost increases in
         the second  quarter of 2005 were  partially  offset by debt  retirement
         costs that were incurred in the second  quarter of 2004,  which totaled
         $2.7 million.

              Our second quarter 2005 general and administrative  expenses, net,
         increased $0.8 million,  or 20%, from the level of such expenses in the
         same 2004 period.  This  increase was  primarily  due to an increase in
         workforce, resulting in increased salaries and benefits, and due to the
         continued costs of compliance initiatives related to the Sarbanes-Oxley
         Act.  Our net general and  administrative  expenses  per Mcfe  produced
         increased  to $0.31 per Mcfe in the  second  quarter of 2005 from $0.29
         per Mcfe in the same 2004 period.  For the second  quarters of 2005 and
         2004, our  capitalized  general and  administrative  costs totaled $4.7
         million and $3.3 million, respectively. The portion of supervision fees
         recorded as a reduction to general and administrative expenses was $2.1
         million  for the second  quarter of 2005 and $1.2  million for the 2004
         period.

              DD&A increased $9.3 million, or 48%, in the second quarter of 2005
         from  the  level  of  those  expenses  in  the  same  period  of  2004.
         Domestically, DD&A increased $7.7 million in the second quarter of 2005
         predominantly  due to increases in our  depletable oil and gas property
         base including future development costs,  higher production in the 2005
         period and, to a lesser extent,  lower reserve volumes than in the same
         2004  period.  In New  Zealand,  DD&A  increased by $1.6 million in the
         second  quarter of 2005 due to increases in the  depletable oil and gas
         property base and lower  reserve  volumes than in the same 2004 period.
         Our DD&A rate per Mcfe of production  was $1.81 and $1.37 in the second
         quarters of 2005 and 2004, respectively.

              We recorded  $0.2 million of  accretions  to our asset  retirement
         obligation in both the second quarters of 2005 and 2004.

              Our lease operating costs per Mcfe produced were $0.73 in both the
         second quarter of 2005 and 2004. Our second quarter 2005 level of lease
         operating costs was better than  anticipated due to lower than expected
         chemical,  repair  and  maintenance  costs,  as well as no  significant
         domestic  work-over  activity  taking place in the  quarter.  Our lease
         operating  costs in the second  quarter of 2005 increased $1.1 million,
         or 11%,  over the  level of such  expenses  in the  same  2004  period.
         Approximately  $0.6  of  the  increase  was  related  to  our  domestic
         operations, which increased primarily due to higher production from our
         Lake  Washington  area.  Our  lease  operating  costs  in  New  Zealand
         increased  in the second  quarter of 2005 by $0.5 million due to higher
         plant  operating  expenses  and an increase  in the New Zealand  dollar
         exchange rate.

              In the second quarter of 2005, severance and other taxes increased
         $3.8 million,  or 55%, over levels in the second  quarter of 2004.  The
         increase was due  primarily to higher  commodity  prices and  increased
         Lake Washington and, to a lesser extent,  Rimu/Kauri  production in the
         period.  Severance  taxes on oil in  Louisiana  are 12.5% of oil sales,
         which is higher than in the other states where we have  production.  As
         our  percentage of oil production in Louisiana  increases,  the overall
         percentage of severance  costs to sales also will  increase.  Severance
         and  other  taxes,  as  a  percentage  of  oil  and  gas  sales,   were
         approximately  10.2% and 9.6% in the second  quarters of 2005 and 2004,
         respectively.


                                       21





                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS-(Continued)
                              SWIFT ENERGY COMPANY


              Interest  expense on our 7-5/8%  senior  notes due 2011  issued in
         June 2004, including  amortization of debt issuance costs, totaled $3.0
         million in the second  quarter  of 2005,  and $0.2  million in the same
         period in 2004.  Interest  expense  on our 9-3/8%  senior  subordinated
         notes due 2012 issued in April  2002,  including  amortization  of debt
         issuance costs, totaled $4.8 million in both the second quarter of 2005
         and 2004.  Interest  expense on our 10-1/4% senior  subordinated  notes
         issued in August 1999 and retired in 2004,  including  amortization  of
         debt  issuance  costs,  totaled $3.3  million in the second  quarter of
         2004.   Interest  expense  on  our  bank  credit  facility,   including
         commitment fees and  amortization of debt issuance costs,  totaled $0.2
         million  in the  second  quarter  of 2005 and $0.5  million in the same
         period in 2004.  Our total  interest cost in the second quarter of 2005
         was $8.0  million,  of which $1.7  million was  capitalized.  Our total
         interest cost in the second quarter of 2004 was $8.8 million,  of which
         $1.6  million  was  capitalized.  We  capitalize  a portion of interest
         related to unproved properties. The decrease of interest expense in the
         second quarter of 2005 was primarily attributable to the replacement of
         our 10-1/4% senior subordinated notes with our 7-5/8% senior notes.

              In the second  quarter of 2004,  we incurred  $2.7 million of debt
         retirement  costs related to the repurchase of a portion of our 10-1/4%
         senior  subordinated  notes due 2009  pursuant to a tender  offer.  The
         costs were comprised of approximately  $1.8 million of premiums paid to
         repurchase  the notes,  $0.6  million  to  write-off  unamortized  debt
         issuance costs, $0.2 million to write-off unamortized debt discount and
         $0.1 million of other costs.

              Our overall  effective tax rate was 33.3% in the second quarter of
         2005 and 35.5% in the same 2004 period.  The effective  income tax rate
         for both the  second  quarter  of 2005  and  2004  was  lower  than the
         statutory tax rates  primarily  due to reductions  from the New Zealand
         statutory rate  attributable  to the currency effect on the New Zealand
         deferred tax calculation. Additionally, the second quarter of 2005 rate
         is lower due to a favorable  correction in the New Zealand tax basis of
         oil and gas properties.

              Net  Income.  For the second  quarter  of 2005,  our net income of
         $27.9 million was 116% higher,  and Basic EPS of $0.98 was 111% higher,
         than our second  quarter of 2004 net income of $12.9  million and Basic
         EPS of $0.46.  Our Diluted  EPS in the second  quarter of 2005 of $0.96
         was 111%  higher  than our second  quarter  2004  Diluted EPS of $0.46.
         These higher  amounts are due to our  increased  oil and gas  revenues,
         which in turn were higher due to continued  strong commodity prices and
         our increased production during the second quarter of 2005.

         Results of Operations - Six Months Ended June 30, 2005 and 2004

         Revenues. Our revenues in the first six months of 2005 increased by 47%
         compared to revenues in the same period in 2004,  due  primarily  to an
         increase in commodity  prices and production  from our Lake  Washington
         area and, to a lesser extent,  Rimu/Kauri  area.  Revenues from our oil
         and gas sales comprised substantially all of net revenues for the first
         half of 2005 and 2004. In the first six months of 2005,  oil production
         made up 52% of  total  production,  natural  gas  made up 39%,  and NGL
         represented 9%. In the first six months of 2004, oil production made up
         48% of total  production,  natural gas made up 41%, and NGL represented
         11%. The increase in the percentage of our total production from oil is
         because  production  from Lake Washington is almost entirely crude oil,
         and production from this area has increased  significantly  as a result
         of our continued development in the field.

              Our first six months of 2005 weighted average prices increased 32%
         to $6.38 per Mcfe from $4.83 in the first six months of 2004,  with per
         barrel oil prices  appreciating  37% to $49.00 from  $35.70  during the
         first half of 2004, per Mcfe natural gas prices increasing 14% to $4.46
         from $3.91, and per barrel NGL prices rose 21% to $24.94 from $20.60.


                                       22





                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             FINANCIAL CONDITION AND RESULTS OF OPERATIONS-Continued
                              SWIFT ENERGY COMPANY


              The following  table sets forth our revenue from oil and gas sales
         and the volumes  underlying those sales from each of our core areas for
         the six months ended June 30, 2005 and 2004,  illustrating  the changes
         between the two periods:



                                                             Six Months Ended June 30,
                                    ---------------------------------------------------------------------------
     Area                            Oil and Gas Sales (In Millions)      Net Oil and Gas Sales Volumes (Bcfe)
     ----
                                    ----------------------------------   --------------------------------------
                                               2005               2004              2005                   2004
                                               ----               ----              ----                   ----
                                                                                               
     AWP Olmos                             $   24.3           $   24.3               3.8                    4.8
     Brookeland                                 8.1                9.3               1.4                    1.9
     Lake Washington                          113.5               61.6              14.6                   10.6
     Masters Creek                              9.1               10.6               1.5                    2.0
     Other                                     11.7                8.6               1.6                    1.3
                                    ---------------    ---------------   ---------------   --------------------
             Total Domestic                 $ 166.7            $ 114.4              22.9                   20.6
                                    ---------------    ---------------   ---------------   --------------------
     Rimu/Kauri                                21.7                9.5               4.3                    2.2
     TAWN                                      12.0               13.8               4.2                    5.7
                                    ---------------    ---------------   ---------------   --------------------
             Total New Zealand               $ 33.7           $   23.4               8.5                    7.9
                                    ---------------    ---------------   ---------------   --------------------
     Total                                  $ 200.4            $ 137.8              31.4                   28.5
                                    ===============    ===============   ===============   ====================



              The following table breaks down our sales volumes by commodity and
         provides  average  sales prices for each  commodity  for the six months
         ending June 30, 2005 and 2004:



                                                         Sales Volume                   Average Sales Price
                                             ------------------------------------   -------------------------
                                                Oil      NGL     Gas    Combined      Oil      NGL      Gas
                                              (MBbl)   (MBbl)   (Bcf)    (Bcfe)      (Bbl)    (Bbl)    (Mcf)
                                             --------  -------  ------  ---------   ------- -------- --------
         2005
         ----
                                                                                   
         Six Months Ended June 30:
              Domestic                          2,523      262     6.2       22.9    $48.79   $29.05    $5.78
              New Zealand                         224      170     6.2        8.5    $51.35   $18.60    $3.11
                                             --------  -------  ------  ---------
                    Total                       2,747      432    12.4       31.4    $49.00   $24.94    $4.46
                                             ========  =======  ======  =========
         2004
         ----
         Six Months Ended June 30:
              Domestic                          2,039      390     6.1       20.6    $35.59   $22.06    $5.49
              New Zealand                         228      157     5.6        7.9    $36.74   $16.97    $2.20
                                             --------  -------  ------  ---------
                    Total                       2,267      547    11.7       28.5    $35.70   $20.60    $3.91
                                             ========  =======  ======= =========



              In the first six months of 2005,  our $62.7  million  increase  in
         oil, NGL, and natural gas sales resulted from:

         o    Price  variances  that had a $45.2  million  favorable  impact  on
              sales, of which $36.5 million was attributable to the 37% increase
              in average oil prices  received,  $6.8 million was attributable to
              the 14% increase in average gas prices received,  and $1.9 million
              was  attributable  to the  21%  increase  in  average  NGL  prices
              received; and

         o    Volume  variances  that had a $17.5  million  favorable  impact on
              sales, with $17.1 million of increases coming from the 480,000 Bbl


                                       23





                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS-(Continued)
                              SWIFT ENERGY COMPANY


              increase in oil sales  volumes,  $2.7 million of increases  due to
              the 0.7 Bcf increase in gas sales volumes,  partially  offset by a
              $2.4 million decrease  attributable to the 115,000 Bbl decrease in
              NGL sales volumes.

         Costs and  Expenses.  Our  expenses  in the  first  six  months of 2005
         increased  $22.1  million,  or 23%,  compared  to  expenses in the same
         period of 2004.  The  increase was due to a $15.2  million  increase in
         DD&A, a $6.7 million  increase in severance and other taxes, and a $2.6
         million  increase in lease operating  costs, all of which are primarily
         due to increased  production volumes and high oil and gas prices in the
         first six months of 2005.  These cost increases in the first six months
         of 2005  were  partially  offset  by debt  retirement  costs  that were
         incurred in the first six months of 2004, which totaled $2.7 million.

              Our first six months of 2005 general and administrative  expenses,
         net, increased $1.7 million, or 20%, from the level of such expenses in
         the same 2004 period. This increase was primarily due to an increase in
         workforce, resulting in increased salaries and benefits, and due to the
         continued costs of compliance initiatives related to the Sarbanes-Oxley
         Act.  Our net general and  administrative  expenses  per Mcfe  produced
         increased  to $0.31 per Mcfe in the first  half of 2005 from  $0.29 per
         Mcfe in the same 2004  period.  For the  first  six  months of 2005 and
         2004, our  capitalized  general and  administrative  costs totaled $8.8
         million and $6.2 million, respectively. The portion of supervision fees
         recorded as a reduction to general and administrative expenses was $3.8
         million for the first six months of 2005 and $2.5  million for the 2004
         period.

              DD&A increased  $15.2 million,  or 40%, in the first six months of
         2005  from the  level of those  expenses  in the same  period  of 2004.
         Domestically,  DD&A  increased  $10.8 million in the first half of 2005
         due to increases in the  depletable oil and gas property base including
         future  development  costs and higher production in the 2005 period. In
         New Zealand,  DD&A  increased by $4.4 million in the first half of 2005
         due to increases in the depletable  oil and gas property  base,  higher
         production  in the 2005 period and lower  reserve  volumes  than in the
         same 2004 period.  Our DD&A rate per Mcfe of  production  was $1.69 and
         $1.32 in the first six months of 2005 and 2004, respectively.

              We recorded  $0.4 million of  accretions  to our asset  retirement
         obligation in the first six months of 2005 and $0.3 million in the same
         period of 2004.

              Our lease  operating  costs per Mcfe  produced  were  $0.72 in the
         first  six  months  of 2005 and  $0.70 in the 2004  period.  Our  lease
         operating  costs in the first half of 2005 increased  $2.6 million,  or
         13%,  over  the  level  of  such  expenses  in the  same  2004  period.
         Approximately  $1.9 million of the increase was related to our domestic
         operations, which increased primarily due to higher production from our
         Lake  Washington  area.  Our  lease  operating  costs  in  New  Zealand
         increased in the first half of 2005 by $0.7 million due to higher plant
         operating expenses, an increase in the New Zealand dollar exchange rate
         and higher  production in the Rimu/Kauri  area partially  offset by the
         decline in the TAWN area.

              In the  first  six  months  of 2005,  severance  and  other  taxes
         increased $6.7 million,  or 51%, over levels in the first six months of
         2004.  The increase was due  primarily to higher  commodity  prices and
         increased  Lake  Washington  and  Rimu/Kauri  production in the period.
         Severance  taxes on oil in Louisiana  are 12.5% of oil sales,  which is
         higher  than in the  other  states  where  we have  production.  As our
         percentage  of oil  production  in  Louisiana  increases,  the  overall
         percentage of severance  costs to sales also  increases.  Severance and
         other taxes, as a percentage of oil and gas sales,  were  approximately
         9.9% and 9.6% in the first half of 2005 and 2004, respectively.

              Interest  expense on our 7-5/8%  senior  notes due 2011  issued in
         June 2004, including  amortization of debt issuance costs, totaled $5.9
         million  in the first six  months of 2005 and $0.2  million in the same
         2004  period,  which was the period  these  notes  were  issued and the
         10-1/4% senior subordinated notes were retired. Interest expense on our
         9-3/8%  senior  subordinated  notes  due 2012  issued  in  April  2002,
         including  amortization of debt issuance costs, totaled $9.6 million in
         both the first six  months of 2005 and 2004.  Interest  expense  on our
         10-1/4% senior  subordinated notes issued in August 1999 and retired in
         2004,  including  amortization  of debt  issuance  costs,  totaled $6.6
         million in the first six months of 2004.  Interest  expense on our bank
         credit  facility,  including  commitment fees and  amortization of debt
         issuance  costs,  totaled  $0.6 million in the first six months of 2005


                                       24





                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS-(Continued)
                              SWIFT ENERGY COMPANY


         and $0.9 million in the same period in 2004. Our total interest cost in
         the first six months of 2005 was $16.1  million,  of which $3.5 million
         was  capitalized.  Our total  interest  cost in the first six months of
         2004 was $17.3  million,  of which $3.2  million  was  capitalized.  We
         capitalize a portion of interest  related to unproved  properties.  The
         decrease  of  interest  expense  in the  first  six  months of 2005 was
         primarily  attributable  to  the  replacement  of  our  10-1/4%  senior
         subordinated notes with our 7-5/8% senior notes.

              In the first six months of 2004,  we incurred $2.7 million of debt
         retirement  costs related to the repurchase of a portion of our 10-1/4%
         senior  subordinated  notes pursuant to a tender offer.  The costs were
         comprised of approximately  $1.8 million of premiums paid to repurchase
         the notes,  $0.6 million to write-off  unamortized debt issuance costs,
         $0.2 million to write-off unamortized debt discount and $0.1 million of
         other costs.

              Our overall  effective  tax rate was 34.3% in the first six months
         of 2005 and 31.4% in the same 2004  period.  The  effective  income tax
         rate for both the first six  months of 2005 and 2004 was lower than the
         statutory tax rates  primarily  due to reductions  from the New Zealand
         statutory rate  attributable  to the currency effect on the New Zealand
         deferred  tax  calculation.  Both the first six months of 2005 and 2004
         also included  reductions in tax expense  primarily  attributable to an
         adjustment of the tax basis of the TAWN properties, which were acquired
         in 2002.

              Net  Income.  For the first six months of 2005,  our net income of
         $53.6  million was 95%  higher,  and Basic EPS of $1.90 was 91% higher,
         than our first half of 2004 net income of $27.5  million  and Basic EPS
         of $0.99.  Our Diluted EPS in the first six months of 2005 of $1.86 was
         90% higher than our first half 2004 Diluted EPS of $0.98.  These higher
         amounts are due to our increased  oil and gas  revenues,  which in turn
         were higher due to continued  strong commodity prices and our increased
         production during the first six months of 2005.

         Contractual Commitments and Obligations

              We had no  material  changes in our  contractual  commitments  and
         obligations  from  December 31, 2004 amounts  referenced  in our Annual
         Report on Form 10-K for the period ending December 31, 2004.

         Commodity Price Trends and Uncertainties

              Oil and natural gas prices historically have been volatile and are
         expected to continue to be volatile in the future. The price of oil has
         increased over the last two years and is currently at record highs when
         compared to longer-term historical prices. Factors such as geopolitical
         activities,   worldwide   supply   disruptions,    worldwide   economic
         conditions,  weather conditions, actions taken by OPEC, and fluctuating
         currency  exchange  rates can cause wide  fluctuations  in the price of
         oil.  Domestic natural gas prices continue to remain high when compared
         to longer-term  historical prices.  North American weather  conditions,
         the industrial and consumer  demand for natural gas,  storage levels of
         natural  gas, and the  availability  and  accessibility  of natural gas
         deposits in North  America can cause  significant  fluctuations  in the
         price of natural gas. Such factors are beyond our control.

         Income Tax Regulations

              The tax laws in the  jurisdictions  we operate in are continuously
         changing and professional judgments regarding such tax laws can differ.
         We do not believe the recently  enacted  American  Jobs Creation Act of
         2004 will have a material impact on our financial position or cash flow
         from operations in the near-term.

         Liquidity and Capital Resources

              During the first six months of 2005,  we relied  upon our net cash
         provided by  operating  activities  of $129.3  million to fund  capital
         expenditures  of $101.8 million and to pay down our bank  borrowings by
         $7.5 million.  During the first six months of 2004,  we largely  relied
         upon our net cash provided by operating activities of $77.1 million and
         proceeds  from the  offering  of our  7-5/8%  senior  notes due 2011 of
         $150.0  million  to  fund  capital   expenditures   of  $85.9  million,


                                    25





                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS-(Continued)
                              SWIFT ENERGY COMPANY


         repurchase $32.1 million of our 10-1/4% senior  subordinated  notes due
         2009,  and repay all  outstanding  indebtedness  under our bank  credit
         facility.

              Net Cash  Provided  by  Operating  Activities.  For the  first six
         months of 2005,  our net cash  provided  by  operating  activities  was
         $129.3  million,  representing  a 68%  increase  as  compared  to $77.1
         million  generated  during  the same 2004  period.  The  $52.2  million
         increase  in the  first  six  months  of 2005 was  primarily  due to an
         increase of $62.7 million in oil and gas sales,  attributable to higher
         commodity  prices  and  production,  offset  in  part by  higher  lease
         operating costs due to higher production and severance taxes.

              Accounts  Receivable.   Included  in  the  "Accounts   receivable"
         balance, which totaled $46.9 million and $39.0 million at June 30, 2005
         and  December  31,  2004,  respectively,  on the  accompanying  balance
         sheets,  is  approximately  $2.3  million  of  receivables  related  to
         hydrocarbon volumes produced from 2001 and 2002 that have been disputed
         since  early  2003.  As a result of the  dispute,  we did not  record a
         receivable  with regard to any 2003  disputed  volumes and our contract
         governing these sales expired in 2003. Based on settlement discussions,
         we settled our claim with this  counter-party in July 2005 by receiving
         a cash payment for less than our gross receivable.  Accordingly, in the
         second  quarter of 2005,  we  increased  our  reserve for this claim by
         approximately $0.6 million, which is recorded in "Price-risk management
         and other, net" on the accompanying statements of income.

              We assess the collectibility of accounts receivable,  and based on
         our judgment,  we accrue a reserve when we believe a receivable may not
         be  collected.  At June  30,  2005 and  December  31,  2004,  we had an
         allowance  for  doubtful  accounts of $1.0  million  and $0.5  million,
         respectively.  The  allowance  for doubtful  accounts has been deducted
         from the  total  "Accounts  receivable"  balances  on the  accompanying
         balance sheets.

              Bank Credit  Facility.  We had no borrowings under our bank credit
         facility at June 30, 2005, and $7.5 million in  outstanding  borrowings
         at  December  31,  2004.  Our bank  credit  facility  at June 30,  2005
         consisted of a $400.0  million  revolving  line of credit with a $250.0
         million  borrowing base. The borrowing base is  re-determined  at least
         every  six  months  and was  reaffirmed  by our bank  group  at  $250.0
         million,  effective May 1, 2005. We maintained the commitment amount at
         $150.0  million,  which amount was set at our request  effective May 9,
         2003. We can increase this commitment amount to the total amount of the
         borrowing  base at our  discretion,  subject to the terms of the credit
         agreement.   Our  revolving  credit  facility  includes,   among  other
         restrictions  that  changed  somewhat as the  facility  was renewed and
         extended,  requirements to maintain  certain minimum  financial  ratios
         (principally   pertaining  to  adjusted   working  capital  ratios  and
         EBITDAX), and limitations on incurring other debt. We are in compliance
         with the provisions of this agreement.

              Our  access to funds from our credit  facility  is not  restricted
         under any "material adverse  condition" clause, a clause that is common
         for credit agreements to include. A "material adverse condition" clause
         can remove the  obligation  of the banks to fund the credit line if any
         condition or event would  reasonably  be expected to have an adverse or
         material effect on our operations,  financial  condition,  prospects or
         properties,   and  would   impair  our  ability  to  make  timely  debt
         repayments.  Our credit facility includes  covenants that require us to
         report events or  conditions  having a material  adverse  effect on our
         financial  condition.  The  obligation  of the banks to fund the credit
         facility  is not  conditioned  on the  absence  of a  material  adverse
         effect.

              Debt  Maturities.  Our credit  facility  extends  until October 1,
         2008.  Our $150.0  million of 7-5/8% senior notes mature July 15, 2011,
         and our $200.0 million of 9-3/8% senior  subordinated  notes mature May
         1, 2012.

              Working  Capital.  Our working capital  improved from a deficit of
         $14.2  million at December 31, 2004,  to a surplus of $13.7  million at
         June 30, 2005. The improvement  primarily  resulted from an increase in
         our cash balances due to increased cash flows from operating activities
         and an  increases  in oil and gas sales  receivables  due to  increased
         production and commodity pricing from year-end 2004 levels.


                                       26





                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS-(Continued)
                              SWIFT ENERGY COMPANY

              Capital  Expenditures.  In the first six months of 2005, we relied
         upon our net cash provided by operating activities of $129.3 million to
         fund  total  capital  expenditures  of $101.8  million in the first six
         months of 2005, which included:

              Domestic expenditures of $67.6 million as follows:

                 o   $54.7  million  for  drilling  and  developmental  activity
                     costs, predominantly in our Lake Washington and AWP areas;

                 o   $11.6  million  of  domestic  prospect  costs,  principally
                     prospect  leasehold,  activity,  and  geological  costs  of
                     unproved prospects;

                 o   $1.2  million   primarily  for  a  field  office  building,
                     computer equipment, software, furniture, and fixtures;

                 o   less  than $0.1  million  on gas  processing  plants in the
                     Brookeland and Masters Creek areas.

              New Zealand expenditures of $34.2 million as follows:

                 o   $ 30.0  million for  drilling  and  developmental  activity
                     costs;

                 o   $3.7  million on  prospect  costs and  geological  costs of
                     unproved properties;

                 o   $0.4 million on gas processing plants;

                 o   and  $0.1   million  for  computer   equipment,   software,
                     furniture, and fixtures.

              We  successfully  completed 27 of 39 wells in the first six months
         of 2005, for a success rate of 69%. Domestically, we completed 23 of 29
         development wells for a success rate of 79% and completed three of four
         exploration  wells during the first six months of 2005. During the same
         period,  a total of 24 wells were drilled in the Lake Washington  area,
         of which 17 were  completed;  eight wells were drilled in the AWP Olmos
         area and all were completed,  and one non-operated  well was drilled in
         the Brookeland area and was completed.  In New Zealand during the first
         six  months  of  2005,  we  drilled  five  development  wells,  one was
         successful, and one exploratory well which was unsuccessful.

              For the last  six  months  of  2005,  we  expect  to make  capital
         expenditures  of  approximately  $120  to  $140  million.  Our  current
         estimated   total  capital   expenditures   for  2005  continue  to  be
         approximately $220 to $240 million, excluding acquisition costs and net
         of  approximately  $5  million  to $15  million  in  non-core  property
         dispositions.  These  estimated  2005  amounts  include an  increase of
         approximately  $20 million due to higher  drilling and  services  costs
         over  prior  year  levels.  Capital  expenditures  for 2004  were  $198
         million.

              If producing  property  acquisitions  become attractive during the
         remaining  six months of 2005,  we will  explore the use of debt and/or
         equity offerings,  along with using our cash flows in excess of capital
         expenditures, to fund any such acquisition.

              During  the last six months of 2005,  we  anticipate  drilling  or
         participating  in the drilling of up to an additional 13 to 17 wells in
         the Lake  Washington  area, an additional 4 to 7 wells in the AWP Olmos
         area,  and several  additional  wells,  with varying  working  interest
         percentages,  mainly in South Texas. In addition, we plan on drilling 4
         to 6 wells in New Zealand.

              Our 2005 capital expenditures continue to be focused on developing
         and producing  long-lived  reserves in our Lake Washington,  AWP Olmos,
         and  Rimu/Kauri  area. We expect our 2005 total  production to increase
         over 2004 levels,  primarily  from the Lake  Washington,  Bay de Chene,
         Cote Blanche Island and Rimu/Kauri  areas. We expect  production in our
         other core areas to  decrease  as limited  new  drilling  is  currently
         budgeted to offset the natural  production decline of these properties.
         For 2005,  based upon our progress to date and planned  activities  for


                                       27





                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS-(Continued)
                              SWIFT ENERGY COMPANY


         the remainder of the year, we estimate our total production to increase
         10% to 14%, or approximately  64.0 Bcfe to 66.5 Bcfe, and estimate that
         proved reserves will increase 5% to 10%, both over 2004 levels.

         New Accounting Pronouncements

              In September and November 2004, and March 2005, the EITF discussed
         a proposed  framework for addressing when a limited  partnership should
         be consolidated by its general  partner,  EITF Issue 04-5. The proposed
         framework presumes that a sole general partner in a limited partnership
         controls the limited partnership,  and therefore should consolidate the
         limited partnership.  The presumption of control can be overcome if the
         limited  partners have (a) the  substantive  ability to remove the sole
         general  partner or otherwise  dissolve the limited  partnership or (b)
         substantive   participating   rights.  The  EITF  reached  a  tentative
         conclusion  on the  circumstances  in which either  kick-out  rights or
         participating  rights  would be  considered  substantive  and  preclude
         consolidation by the general partner and what limited  partner's rights
         would  be   considered   participating   rights  that  would   preclude
         consolidation  by the general partner.  The EITF tentatively  concluded
         that for kick-out rights to be considered  substantive,  the conditions
         specified in paragraph B20 of FIN 46R should be met. With regard to the
         definition of participating rights that would preclude consolidation by
         the general  partner,  the EITF  concluded that the definition of those
         rights  should be consistent  with those in EITF Issue 96-16.  The EITF
         also reached a tentative  conclusion on the transition for Issue 04-05.
         The FASB ratified the EITF consensus at the June 2005 EITF meeting.  We
         do  not  believe  this  EITF  will  have  a  material   impact  on  our
         consolidated  financial  statements  because  we  believe  our  limited
         partners have  substantive  kick-out  rights under paragraph B20 of FIN
         46R.

              In  December  2004,  the FASB issued  SFAS No.  123R,  Share-Based
         Payment.  SFAS No. 123R is a revision of SFAS No. 123,  Accounting  for
         Stock-Based Compensation, and supercedes APB Opinion No. 25, Accounting
         for Stock  Issued to  Employees,  and amends SFAS No. 95,  Statement of
         Cash Flows. SFAS No. 123R requires all employee  share-based  payments,
         including  grants of employee  stock  options,  to be recognized in the
         financial   statements  based  on  their  fair  values.  SFAS  No.  123
         discontinues the ability to account for these equity  instruments under
         the intrinsic value method as described in APB Opinion No. 25. SFAS No.
         123R requires the use of an option  pricing model for  estimating  fair
         value,  which is  amortized to expense  over the service  periods.  The
         requirements  of  SFAS  No.  123R  are  effective  for  fiscal  periods
         beginning after June 15, 2005.  SFAS No. 123R permits public  companies
         to adopt its requirements using one of two methods:

         o    A  "modified  prospective"  method in which  compensation  cost is
              recognized   beginning  with  the  effective  date  based  on  the
              requirements of SFAS No. 123R for all share-based payments granted
              after the effective date and based on the requirements of SFAS No.
              123 for all awards granted to employees prior to the adoption date
              of SFAS No. 123R that remain unvested on the adoption date.

         o    A "modified  retrospective" method which includes the requirements
              of the  modified  prospective  method  described  above,  but also
              permits entities to restate either all prior periods  presented or
              prior interim periods of the year of adoption based on the amounts
              previously recognized under SFAS No. 123 for purposes of pro forma
              disclosures.

              In April 2005, the SEC issued a release  announcing  that it would
         provide for a phased-in  implementation process for SFAS No. 123R. As a
         result,  our  required  date to adopt SFAS No.  123R is now  January 1,
         2006. Also in April 2005, the SEC issued Staff Accounting Bulleting No.
         107, Share-Based Payment, which provides guidance on the implementation
         of SFAS No.  123R.  SAB No. 107 provides  guidance on valuing  options,
         estimating  volatility  and expected  terms of the option  awards,  and
         discusses  the SEC's views on  share-based  payment  transactions  with
         non-employees,  the  capitalization of compensation cost and accounting
         for  income  tax  effects  of  share-based  payment  arrangements  upon
         adoption of SFAS No. 123R.

              We have  elected  to adopt  the  provisions  of SFAS  No.  123R on
         January 1, 2006 using the modified  prospective method. As permitted by
         Statement 123, the Company currently accounts for share-based  payments
         to employees  using APB Opinion No. 25's intrinsic value method and, as


                                       28





                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS-(Continued)
                              SWIFT ENERGY COMPANY


         such,  generally  recognizes no  compensation  cost for employee  stock
         options.  Accordingly,  the adoption of Statement No. 123R's fair value
         method is  expected  to have a  significant  impact on our  results  of
         operations.  However,  it will have no impact on our overall  financial
         position.  We currently use the  Black-Scholes  formula to estimate the
         value of stock  options  granted to employees and expect to continue to
         use this acceptable  option valuation model upon the required  adoption
         of SFAS No.  123R.  The  significance  of the impact of  adoption  will
         depend on levels of outstanding  unvested  share-based  payments on the
         date of  adoption  and  share-based  payments  granted  in the  future.
         However, had we adopted Statement No. 123R in prior periods, the impact
         of that standard  would have  approximated  the impact of Statement No.
         123 as described in the disclosure of pro forma net income and earnings
         per share under "Stock Based Compensation" above.

              In May 2005, the FASB issued SFAS No. 154,  Accounting Changes and
         Error  Corrections:  a  replacement  of APB  Opinion  No.  20 and  FASB
         Statement No. 3. SFAS No. 154 requires  voluntary changes in accounting
         principles to be applied  retrospectively,  unless it is impracticable.
         SFAS No. 154's retrospective  application requirement replaces APB 20's
         requirement to recognize most voluntary changes in accounting principle
         by including  in net income of the period of the change the  cumulative
         effect of changing to the new accounting  principle.  If  retrospective
         application for all prior periods is impracticable,  the method used to
         report  the change and the  reason  the  retrospective  application  is
         impracticable are to be disclosed.

              Under  SFAS  No.  154,  retrospective   application  will  be  the
         transition   method  in  the  unusual  instance  that  a  newly  issued
         accounting pronouncement does not provide specific transition guidance.
         It is expected that many pronouncements will specify transition methods
         other than  retrospective.  SFAS No. 154 is  effective  for  accounting
         changes made in fiscal years beginning after December 15, 2005, and the
         adoption  of this  statement  is  expected  to have  no  impact  on our
         financial position or results of operations.

              In July 2005,  the FASB issued an exposure draft  "Accounting  for
         Uncertain Tax Positions,  a proposed  interpretation  of FASB Statement
         No.  109."  The  proposed  interpretation  would  apply to all open tax
         positions  under FASB No. 109. The  conclusions in this  interpretation
         include:   initial   recognition  of  tax  benefits,   recognition  and
         de-recognition  of  tax  positions,  measurement  of tax  benefits  and
         classifications of tax liabilities. The comment period on this exposure
         draft  ends in  September  2005,  and we are  currently  assessing  the
         impact,  if any, that this  interpretation  would have on our financial
         position and results of operations.  The proposal  enactment date would
         require application effective December 31, 2005.


         New Developments

              Petroleum Mining Permit 38155. In April 2005, Swift Energy New
         Zealand ("SENZ") was awarded petroleum mining permit ("PMP") 38155 by
         the New Zealand Government, for the development of our Kauri Sand and
         Manutahi Sand discoveries. The PMP 38155 mining permit covers 8,708
         acres and allows us to fully develop our Kauri area for a primary term
         of 30 years.

              Petroleum  Exploration  Permit 38495. In April 2005,  Swift Energy
         New Zealand ("SENZ") was awarded petroleum  exploration  permit ("PEP")
         38495 by the New Zealand Government.  Following the award of PEP 38495,
         SENZ  initiated a farm-in  agreement  with Mighty River Power  ("MRP"),
         whereby  SENZ agreed to transfer a 50% interest in the permit to MRP in
         return for MRP funding various seismic operations during 2005 and 2006.
         PEP 38495 is located  offshore in the southern  portion of the basin to
         the south and west of our PEP 38719 and encompasses  approximately  600
         square miles.


                                       29






                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS-(Continued)
                              SWIFT ENERGY COMPANY


                           Forward Looking Statements

              The  statements  contained in this report that are not  historical
         facts are forward-looking statements as that term is defined in Section
         21E of the  Securities  and  Exchange  Act of 1934,  as  amended.  Such
         forward-looking   statements   may  pertain  to,  among  other  things,
         financial results, capital expenditures, drilling activity, development
         activities, cost savings,  production efforts and volumes,  hydrocarbon
         reserves,   hydrocarbon  prices,  liquidity,   regulatory  matters  and
         competition.  Such forward-looking statements generally are accompanied
         by words  such as "plan,"  "future,"  "estimate,"  "expect,"  "budget,"
         "predict,"  "anticipate,"  "projected,"  "should,"  "believe"  or other
         words that convey the  uncertainty  of future events or outcomes.  Such
         forward-looking  information is based upon management's  current plans,
         expectations,   estimates   and   assumptions,   upon  current   market
         conditions,  and upon engineering and geologic information available at
         this  time,  and is  subject  to  change  and to a number  of risks and
         uncertainties, and therefore, actual results may differ materially.

              Among the  factors  that  could  cause  actual  results  to differ
         materially  are the  uncertainty of finding,  replacing,  developing or
         acquiring  reserves;  the  uncertainty of drilling  results and reserve
         estimates;   damage  to  operations  or  decreased  production  due  to
         hurricanes  or tropical  storms;  operating  hazards;  availability  of
         equipment,  services or  supplies;  changes in geologic or  engineering
         information;  geopolitical  events;  volatility  in oil and gas prices;
         fluctuations  of demand for our oil and natural gas;  changes in market
         conditions;  increased competition; and government regulations; as well
         as the risks and uncertainties set forth from time to time in our other
         public reports,  filings and public  statements.  Also,  because of the
         volatility  in oil and gas prices,  expected  increases in  development
         costs and other factors, interim results are not necessarily indicative
         of those for a full year.


                                       30





         ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS

         Commodity Risk

              Our major market risk exposure is the volatile  commodity  pricing
         applicable to our oil and natural gas  production.  Realized  commodity
         prices  received  for  such  production  are  primarily  driven  by the
         prevailing  worldwide price for crude oil and spot prices applicable to
         natural  gas. The effects of such  pricing  volatility  are expected to
         continue.

              Our  price-risk  management  policy  permits  the  utilization  of
         derivative instruments (such as futures, forward contracts,  swaps, and
         option  contracts  such as floors and  collars) to mitigate  price risk
         associated with fluctuations in oil and natural gas prices.  Below is a
         description of the derivative instruments we have utilized to hedge our
         exposure to price risk.

         oPrice  Floors - At June 30,  2005,  we had in place  price  floors  in
            effect  through the December  2005  contract  month for natural gas,
            which  cover  30%  to  35% of our  estimated  domestic  natural  gas
            production  for July 2005 to  December  2005.  The natural gas price
            floors  cover  notional  volumes of 2,300,000  MMBtu,  and expire at
            various  dates  from July 2005 to  December  2005,  with a  weighted
            average floor price of $5.71 per MMBtu.

         oNew Zealand Gas  Contracts - Almost all of our current gas  production
            in New  Zealand  is  sold  under  long-term,  fixed-price  contracts
            denominated in New Zealand dollars.  These contracts protect against
            price  volatility,  and our revenue from these  contracts  will vary
            only due to production fluctuations and foreign exchange rates.

         Customer Credit Risk

              We are  exposed  to  the  risk  of  financial  non-performance  by
         customers.  Our  ability  to  collect  on  sales  to our  customers  is
         dependent on the  liquidity of our customer  base.  To manage  customer
         credit  risk,  we  monitor  credit  ratings  of  customers  and seek to
         minimize exposure to any one customer where other customers are readily
         available.  Due to availability of other purchasers,  we do not believe
         that the loss of any single oil or gas  customer  would have a material
         adverse effect on our financial position or results of operations.

         Foreign Currency Risk

              We are exposed to the risk of fluctuations in foreign  currencies,
         most notably the New Zealand dollar.  Fluctuations in rates between the
         New Zealand  dollar and U.S.  dollar may impact our  financial  results
         from  our  New  Zealand   subsidiaries   since  we  have   receivables,
         liabilities,  natural  gas and NGL  sales  contracts,  and New  Zealand
         income tax calculations, all denominated in New Zealand dollars.

         Interest Rate Risk

              Our 7-5/8%  senior notes due 2011 and 9-3/8%  senior  subordinated
         notes due 2012  have  fixed  interest  rates,  consequently  we are not
         exposed to cash flow risk from market  interest  rate  changes on these
         notes. However,  there is a risk that market rates will decline and the
         required  interest  payments on these notes may exceed  those  payments
         based  on  the  current  market  rate.  At  June  30,  2005,  we had no
         borrowings  under our credit  facility,  which is  subject to  floating
         rates and  therefore  susceptible  to interest rate  fluctuations.  The
         result of a 10% fluctuation in the bank's base rate would constitute 60
         basis points and would not have a material  adverse  effect on our 2005
         cash flows based on this same level or a modest level of borrowing.


                                       31





         ITEM 4. CONTROLS AND PROCEDURES

         Disclosure Controls and Procedures

              We maintain  disclosure controls and procedures designed to ensure
         that  information  required to be  disclosed  in our filings  under the
         Securities and Exchange Act of 1934 is recorded, processed,  summarized
         and reported  within the time periods  specified in the  Securities and
         Exchange  Commission rules and forms.  Our chief executive  officer and
         chief  financial  officer have  evaluated our  disclosure  controls and
         procedures as of the end of the period  covered by this report and have
         concluded that such disclosure controls and procedures are effective in
         ensuring  that  material  information  required to be disclosed in this
         report is accumulated  and  communicated  to them and our management to
         allow timely decisions regarding required disclosure.

         Internal Control Over Financial Reporting

              There  was  no  change  in our  internal  control  over  financial
         reporting  during  the  second  quarter  of 2005  that  has  materially
         affected,  or is reasonably likely to materially  affect,  our internal
         control over financial reporting.


                                       32





                              SWIFT ENERGY COMPANY


                          PART II. - OTHER INFORMATION

Item 1.       Legal Proceedings

No  material  legal  proceedings  are  pending  other  than  ordinary,   routine
litigation incidental to the Company's business.

Item 2.       Unregistered Sales of Equity Securities and Use of Proceeds - None

Item 3.       Defaults Upon Senior Securities - None

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


Our annual meeting of shareholders was held on May 10, 2005. At the record date,
28,222,966  shares of common stock were outstanding and entitled to one vote per
share upon all matters  submitted at the meeting.  At the annual meeting,  three
nominees  were  elected to serve as  Directors  of Swift for three year terms to
expire at the 2008 annual meeting of shareholders:

                                              FOR             WITHHELD
             NOMINEES FOR DIRECTORS

           Deanna L. Cannon                23,693,494        2,562,363
           Douglas J. Lanier               23,691,491        2,564,366
           Bruce H. Vincent                20,663,780        5,592,077

The terms of directors  Raymond E. Galvin,  Clyde W. Smith,  Jr., Terry E. Swift
expire at the 2006 annual meeting and the terms of directors A. Earl Swift, Greg
Matiuk and Henry C. Montgomery expire at the 2007 annual meeting.


Item 5.       Other Information - None


Item 6.         Exhibits

                  31.1   Certification  of Chief Executive  Officer  pursuant to
                              Section 302 of the Sarbanes-Oxley Act of 2002.

                  31.2   Certification  of Chief Financial  Officer  pursuant to
                              Section 302 of the Sarbanes-Oxley Act of 2002.

                  32     Certification  of Chief  Executive  Officer  and  Chief
                              Financial  Officer  pursuant  to  Section  906  of
                              the Sarbanes-Oxley Act of 2002.


                                       33






                                   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.


                                         SWIFT ENERGY COMPANY
                                         (Registrant)

Date:       August 5, 2005               By:     (original signed by)

           ------------------                  ---------------------------------
                                         Alton D. Heckaman, Jr.
                                         Executive Vice President 
                                         Chief Financial Officer




Date:       August 5, 2005               By:     (original signed by)

           ------------------                  ---------------------------------
                                         David W. Wesson
                                         Controller and Principal 
                                         Accounting Officer


                                       34





                                                                    Exhibit 31.1


                                  CERTIFICATION

I, Terry E. Swift, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q for the period ended June
30, 2005, of Swift Energy Company;

2. Based on my knowledge, this report does not contain any untrue statement of a
material fact or omit to state a material fact necessary to make the statements
made, in light of the circumstances under which such statements were made, not
misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial
information included in this report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as
of, and for, the periods presented in this report;

4. The registrant's other certifying officer and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial
reporting (as defined in Exchange Act Rules 13a-15(f) and 15(d)-15(f)) for the
registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure
controls and procedures to be designed under our supervision, to ensure that
material information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities, particularly
during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such
internal control over financial reporting, to be designed under our supervision,
to provide reasonable assurance regarding the reliability of financial reporting
and the preparation of financial statements for external purposes in accordance
with generally accepted accounting principles;

c) Evaluated the effectiveness of the registrant's disclosure controls and
procedures and presented in this report our conclusions about the effectiveness
of the disclosure controls and procedures, as of the end of the period covered
by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant's internal control over
financial reporting that occurred during the registrant's most recent fiscal
quarter (the registrant's fourth fiscal quarter in the case of an annual report)
that has materially affected, or is reasonably likely to materially affect, the
registrant's internal control over financial reporting; and

5. The registrant's other certifying officer and I have disclosed, based on our
most recent evaluation of internal control over financial reporting, to the
registrant's auditors and the audit committee of the registrant's board of
directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or
operation of internal control over financial reporting which are reasonably
likely to adversely affect the registrant's ability to record, process,
summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal control over
financial reporting.


Date: August 5, 2005                         /s/ Terry E. Swift
                            ----------------------------------------------------
                                               Terry E. Swift
                                          Chief Executive Officer


                                       35





                                                                    Exhibit 31.2


                                  CERTIFICATION

I, Alton D. Heckaman, Jr., certify that:

1. I have reviewed this Quarterly Report on Form 10-Q for the period ended June
30, 2005, of Swift Energy Company;

2. Based on my knowledge, this report does not contain any untrue statement of a
material fact or omit to state a material fact necessary to make the statements
made, in light of the circumstances under which such statements were made, not
misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial
information included in this report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as
of, and for, the periods presented in this report;

4. The registrant's other certifying officer and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial
reporting (as defined in Exchange Act Rules 13a-15(f) and 15(d)-15(f)) for the
registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure
controls and procedures to be designed under our supervision, to ensure that
material information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities, particularly
during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such
internal control over financial reporting, to be designed under our supervision,
to provide reasonable assurance regarding the reliability of financial reporting
and the preparation of financial statements for external purposes in accordance
with generally accepted accounting principles;

c) Evaluated the effectiveness of the registrant's disclosure controls and
procedures and presented in this report our conclusions about the effectiveness
of the disclosure controls and procedures, as of the end of the period covered
by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant's internal control over
financial reporting that occurred during the registrant's most recent fiscal
quarter (the registrant's fourth fiscal quarter in the case of an annual report)
that has materially affected, or is reasonably likely to materially affect, the
registrant's internal control over financial reporting; and

5. The registrant's other certifying officer and I have disclosed, based on our
most recent evaluation of internal control over financial reporting, to the
registrant's auditors and the audit committee of the registrant's board of
directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or
operation of internal control over financial reporting which are reasonably
likely to adversely affect the registrant's ability to record, process,
summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal control over
financial reporting.


Date: August 5, 2005                    /s/ Alton D. Heckaman, Jr.
                          ------------------------------------------------------
                                          Alton D. Heckaman, Jr.
                            Executive Vice President - Chief Financial Officer


                                       36





                                                                      Exhibit 32


      Certification of Chief Executive Officer and Chief Financial Officer


            Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

In connection with the accompanying Quarterly Report on Form 10-Q for the period
ended June 30, 2005 (the "Report") of Swift Energy Company ("Swift") as filed
with the Securities and Exchange Commission on August 5, 2005, the undersigned,
in his capacity as an officer of Swift, hereby certifies pursuant to 18 U.S.C.
Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002, that to his knowledge:

1. The Report fully complies with the requirements of Section 13(a) or 15(d) of
the Securities Exchange Act of 1934, as amended; and

2. The information contained in the Report fairly presents, in all material
respects, the financial condition and results of operations of Swift.


Dated:  August 5, 2005
                                           /s/ Alton D. Heckaman, Jr.
                               -------------------------------------------------
                                             Alton D. Heckaman, Jr.
                              Executive Vice President - Chief Financial Officer




Dated:  August 5, 2005
                                               /s/ Terry E. Swift
                              -------------------------------------------------
                                                 Terry E. Swift
                                            Chief Executive Officer


                                       37