Attached files
| file | filename |
|---|---|
| 8-K - 8-K - CARRIZO OIL & GAS INC | carrizo3q148-k.htm |
Exhibit 99.1
CARRIZO OIL & GAS, INC. News
PRESS RELEASE Contact: Jeffrey P. Hayden, CFA, VP - Investor Relations
(713) 328-1044
David L. Pitts, Chief Financial Officer
(713) 328-1000
CARRIZO OIL & GAS, INC. ANNOUNCES RECORD OIL PRODUCTION, TOTAL PRODUCTION, REVENUE, AND ADJUSTED EBITDA FOR THE THIRD QUARTER 2014 AND RAISES 2014 OIL PRODUCTION GROWTH TARGET TO 63%
HOUSTON, November 6, 2014 - Carrizo Oil & Gas, Inc. (Nasdaq: CRZO) today announced the Company’s financial results for the third quarter of 2014 and provided an operational update, which included the following highlights:
• | Record Oil Production of 20,000 Bbls/d, 64% above the third quarter of 2013 |
• | Record Total Production of 33,587 Boe/d, 12% above the third quarter of 2013 |
• | Record Oil Revenue of $173.3 million, representing 88% of total revenue, and 47% above the third quarter of 2013 |
• | Record Total Revenue of $196.2 million, 36% above the third quarter of 2013 |
• | Income From Continuing Operations of $83.0 million, or $1.80 per diluted share, and Adjusted Net Income (as defined below) of $31.8 million, or $0.69 per diluted share |
• | Record Adjusted EBITDA (as defined below) of $146.4 million, 27% above the third quarter of 2013 |
• | Raising 2014 crude oil production growth target to 63% |
Carrizo reported third quarter of 2014 income from continuing operations of $83.0 million, or $1.83 and $1.80 per basic and diluted share, respectively, as compared to income from continuing operations of $5.7 million, or $0.14 per basic and diluted share in the third quarter of 2013. The income from continuing operations for the third quarter of 2014 includes certain items typically excluded from published estimates by the investment community. Adjusted net income, which excludes the impact of these items as described in the statements of income included below, for the third quarter of 2014 was $31.8 million, or $0.70 and $0.69 per basic and diluted share, respectively, compared to $29.3 million, or $0.72 per basic and diluted share in the third quarter of 2013.
For the third quarter of 2014, adjusted earnings before interest, income taxes, depreciation, and depletion and amortization, as described in the statements of income included below (“Adjusted EBITDA”), was $146.4 million, an increase of 27% from the prior year quarter.
Production volumes during the third quarter of 2014 were 3,090 MBoe, or 33,587 Boe/d, an increase of 12% versus the third quarter of 2013 and 1% versus the prior quarter. The year-over-year production growth was driven by strong results in each of the Company’s operating regions, which more than offset the sale of the Company’s remaining natural-gas-weighted Barnett Shale properties during the fourth quarter of 2013. Oil production during the third quarter of 2014 averaged 20,000 Bbls/d, an increase of 64% versus the third quarter of 2013 and 8% versus the prior quarter; natural gas and NGL production averaged 81,500 Mcfe/d during the third quarter of 2014. Third quarter of 2014 production exceeded the high end of Company guidance due primarily to strong performance from the Company’s Eagle Ford Shale assets and a lower-than-expected amount of voluntary production curtailments in its Marcellus Shale assets.
Drilling and completion capital expenditures for the third quarter of 2014 were $159.7 million. Approximately 74% of the third quarter drilling and completion spending was in the Eagle Ford Shale. Land and seismic expenditures during the quarter were $23.0
million. Carrizo is maintaining its full-year 2014 drilling and completion capital expenditure guidance range at $690.0-710.0 million despite adding capital to cover the additional Eagle Ford Shale working interest obtained through the recent Eagle Ford Minerals (“EFM”) acquisition. Carrizo is revising its 2014 land and seismic capital expenditure guidance to $150.0 million from $130.0 million as it has continued to be successful bolting on acreage to its core positions. These numbers exclude the $243.0 million net acquisition price for the EFM transaction.
Due to the continued strong performance from the Company’s Eagle Ford Shale assets combined with the impact of the EFM acquisition, Carrizo is increasing its 2014 oil production guidance to 18,800-18,900 Bbls/d from 18,100-18,300 Bbls/d. Using the midpoints of these ranges, the Company’s 2014 oil production growth guidance increases to 63% from 57%. Excluding the impact of the recent EFM acquisition, the Company’s 2014 oil production growth guidance would have increased to 59% from 57%. For natural gas and NGLs, Carrizo is increasing its 2014 guidance to 80-83 MMcfe/d from 67-75 MMcfe/d due primarily to a lower-than-expected amount of voluntary production curtailments in the Marcellus Shale. For the fourth quarter of 2014, Carrizo expects oil production to be 21,800-22,100 Bbls/d and natural gas and NGL production to be 80-90 MMcfe/d. The new guidance ranges include the impact of the EFM acquisition as of the closing date of October 24. A summary of Carrizo’s production and cost guidance is provided in the attached tables.
S.P. “Chip” Johnson, IV, Carrizo’s President and CEO, commented on the results, “This was another record quarter for Carrizo as we once again delivered crude oil production growth that exceeded our forecast. The continued outperformance versus our forecast not only is the result of strong performance from our wells, but also reflects our operating personnel’s ability to drive efficiencies throughout the entire development process.”
“We remain very optimistic about our growth prospects going forward as our core asset, the Eagle Ford Shale, generates an average 70% return at $85/Bbl oil and still generates an average return of approximately 40% at $70/Bbl oil. And the recent EFM acquisition enhances our growth potential in the play as it adds a 25% working interest in three of our four highest return areas as well as 93 net undeveloped drilling locations based on our current development plan. In addition to this acquisition, we continue to expand our Eagle Ford Shale inventory through bolt-on acreage acquisitions. Since the last update, we have added approximately 2,600 net bolt-on acres to our Eagle Ford position, bringing our leasing activity to more than 12,000 net acres for the year, exceeding our initial target of 10,000 incremental net acres for 2014. As a result, we’ve increased our drilling inventory in the Eagle Ford Shale to approximately 16 years based on our 2014 activity level.”
“We’re currently evaluating a number of different commodity price environments as we put together a budget for next year. While we expect 2015 to be another year of excellent production growth for Carrizo, we do not plan to lose focus on our balance sheet, and are still targeting a net-debt-to-EBITDA ratio around 2.0x. We have a significant amount of operational flexibility within our portfolio, allowing us to be nimble with respect to drilling and completion activity. And our recent notes offering and borrowing base increase, coupled with the cash flow support provided by our strong crude oil hedge position in 2015, gives us ample liquidity to fund an increase in our activity level even at lower prices. As a result, we believe the Company is well positioned for either a high or low commodity price environment.”
Operational Update
In the Eagle Ford Shale, Carrizo drilled 15 gross (13.1 net) operated wells during the third quarter, and completed 20 gross (15.8 net) wells. Crude oil production from the play rose to approximately 17,700 Bbls/d for the quarter, an increase of roughly 10% versus the prior quarter. At the end of the quarter, Carrizo had 16 gross (13.0 net) operated Eagle Ford Shale wells waiting on completion, equating to net crude oil production potential of approximately 4,900 Bbls/d. The Company recently added a fourth rig in the Eagle Ford Shale on a short-term contract, which is expected to be released around year-end. Carrizo expects to receive delivery of two new-build drilling rigs by the second quarter of 2015, and has the option to drop up to two of its existing three rigs at that time. Carrizo currently expects to drill approximately 71 gross (59 net) operated wells in the play during 2014.
Carrizo is currently developing its Eagle Ford Shale acreage on a combination of 330 ft. and 500 ft. spacing. To date, the Company has brought online 12 wells from 4 pads on 330 ft. spacing. Carrizo continues to be pleased with the performance of its wells drilled on 330 ft. spacing as it has yet to see any interference between the wells. The Company’s current plans include developing approximately 60% of its acreage on 330 ft. spacing. The Company plans to test 330 ft. spacing on its remaining properties to determine if downspacing tighter than 500 ft. is needed to efficiently drain the reservoir in these areas. Downspacing to 330 ft. on the Company’s remaining Eagle Ford Shale acreage would add another approximately 105 net locations to the Company’s inventory. The Company has also begun testing a stagger stack concept in the Eagle Ford Shale. Based on results from various lateral placements across the Eagle Ford section, Carrizo believes there may be an opportunity to further reduce effective lateral spacing in the lower Eagle Ford below 330 ft. using this technique.
Carrizo has continued to add bolt-on acres to its position in the Eagle Ford Shale, with the added acreage located within the volatile oil window primarily in LaSalle County. The Company’s position in the trend now stands at more than 81,000 net acres. This represents an increase of approximately 2,600 net acres compared to the Company’s last update, excluding the impact of the EFM acquisition. Carrizo continues to actively lease acreage in the core volatile oil window of the Eagle Ford Shale.
In the Utica Shale, Carrizo had negligible condensate production during the quarter as its first well in the play, the Rector 1H in Guernsey County, Ohio, has been shut-in since the second quarter. Carrizo expects to bring the Rector 1H back online in 2015 once infrastructure is in place.
Carrizo received the larger rig for its Utica Shale program late in the third quarter, and it is currently drilling the second well of its 2014 drilling program, the Wagler 2H in northern Guernsey County. Carrizo is the operator of the Wagler 2H well, and holds a 67% working interest in it. In addition to the larger rig, Carrizo is also running one spudder rig in the play. This should allow the Company to drill 5 gross (4 net) operated Utica Shale wells this year.
The Company recently began completion operations at its second operated well in the Utica Shale, the Brown 1H in northern Guernsey County. The well was drilled with an effective lateral of 6,254 ft., and is expected to be completed with 26 stages. Carrizo plans to rest the well for approximately 60 days before commencing flowback operations. Carrizo is the operator of the Brown 1H well, and holds a 50% working interest in it.
The Company continues to evaluate midstream solutions for its Utica production. Negotiations are at an advanced stage, and Carrizo hopes to have a deal signed in the near future. As a result, the Company expects to have some midstream infrastructure in place by the end of the second quarter of 2015.
Carrizo continues to expand its position in the condensate window of the Utica Shale play through bolt-on acquisitions. The Company’s acreage position in the play now stands at approximately 27,300 net acres. The additional bolt-on acreage is located primarily in Guernsey County.
In the Niobrara Formation, Carrizo drilled 9 gross (3.5 net) operated wells during the third quarter, and completed 7 gross (3.3 net) wells. Crude oil production from the Niobrara was approximately 2,300 Bbls/d for the quarter, an increase of 5% versus the prior quarter. Carrizo is operating one rig in the Niobrara and currently expects to drill 33 gross (11 net) operated wells during 2014.
During the third quarter, Carrizo continued to test multiple geologic benches of the Niobrara formation as well as downspacing within the B bench. The Company continues to be pleased with the results from its initial eight-well downspacing pilot in its Bringelson Ranch area in Weld County, Colorado, which tested both B-A-B and B-B-B lateral orientations spaced approximately 300 ft. apart, equating to 40-acre spacing. Carrizo operates these wells with an approximate 29% working interest. Oil tracer data indicates little or no communication between the A and B bench wells, confirming that the two benches can be developed as independent reservoirs. The oil tracer work indicated a similar lack of communication at 40-acre spacing within the B bench. During the third quarter, the Company began production from two additional multiple-geologic-bench pilots. In the Hemberger area, also located in Weld County, Carrizo began production from a five-well pilot which tested a B-A-B lateral orientation spaced approximately 300 ft. apart. Limited early production from these five wells indicates the A bench wells are slightly outperforming the B bench wells. Carrizo operates these wells with an approximate 56% working interest. Carrizo also recently began production from its initial C bench test in the Niobrara. The pilot consisted of two wells in the Company’s Bringelson Ranch area that tested a B-C lateral orientation spaced approximately 300 ft. apart. Carrizo operates these wells with an approximate 26% working interest. While production data from this pilot is limited, the Company is encouraged by the early results.
In the Marcellus Shale, Carrizo did not complete any operated wells during the third quarter. Natural gas production from the Marcellus was 44.1 MMcf/d in the third quarter, down from 59.4 MMcf/d in the prior quarter due to voluntary production curtailments as local market prices in Appalachia remain challenging. Due to the voluntary curtailments and infrastructure limitations, Carrizo is currently producing below its productive capacity, which the Company estimates to be more than 95 MMcf/d. As a result, the Company believes it can keep production relatively flat for several years with minimal capital. For the remainder of 2014, Carrizo expects to have only a minimal level of completion activity in the Marcellus Shale.
Financial Position and Liquidity
As of September 30, 2014, Carrizo had total debt outstanding of $1,023.4 million and cash and cash equivalents of $7.2 million. Net Debt to Adjusted EBITDA (based on the trailing four quarters) was 2.0x for the third quarter. The borrowing base on the Company’s senior credit facility is currently $800.0 million, with an elected commitment level of $685.0 million, and as of October 31, 2014, Carrizo had nothing drawn on the facility.
Hedging Activity
Carrizo currently has hedges in place for over 65% of estimated crude oil production for the fourth quarter of 2014 (based on the midpoint of guidance). For the fourth quarter, the Company has hedged approximately 15,000 Bbls/d of crude oil at a weighted average floor price of $92.22/Bbl (comprised of 11,500 Bbls/d of swaps at an average price of $93.55/Bbl and 3,500 Bbls/d of collars at an average floor price of $87.85/Bbl). For 2015, Carrizo has hedged approximately 12,070 Bbls/d of crude oil at a weighted average floor price of $92.14/Bbl (comprised of 10,370 Bbls/d of swaps at an average price of $92.97/Bbl and 1,700 Bbls/d of collars at an average floor price of $87.06/Bbl); this equates to approximately 55% of the Company’s estimated fourth quarter of 2014 production.
Carrizo also has hedges in place for over 60% of estimated natural gas and NGL production for the fourth quarter of 2014 (based on the midpoint of guidance). For the fourth quarter, the Company has swaps on approximately 54,380 MMBtu/d at a weighted average price of $4.16/MMBtu. For 2015, the Company has swaps on approximately 30,000 MMBtu/d at a weighted average price of $4.29/MMBtu. (Please refer to the attached tables for a detailed summary of the Company’s derivative contracts.)
Conference Call Details
The Company will hold a conference call to discuss 2014 third quarter financial results on Thursday, November 6, 2014 at 10:00 AM Central Standard Time. To participate in the call, please dial (800) 754-1382 (U.S. & Canada) or +1 (212) 231-2932 (Intl./Local) ten minutes before the call is scheduled to begin. A replay of the call will be available through Thursday, November 13, 2014 at 11:59 AM Central Standard Time at (800) 633-8284 (U.S. & Canada) or +1 (402) 977-9140 (Intl./Local). The reservation number for the replay is 21738600 for U.S., Canadian and International callers.
A simultaneous webcast of the call may be accessed over the internet by visiting our website at http://www.carrizo.com, clicking on “Investor Relations”, and then clicking on “2014 Third Quarter Conference Call Webcast.” To listen, please go to the website in time to register and install any necessary software. The webcast will be archived for replay on the Carrizo website for 15 days.
Carrizo Oil & Gas, Inc. is a Houston-based energy company actively engaged in the exploration, development, and production of oil and gas from resource plays located in the United States. Our current operations are principally focused in proven, producing oil and gas plays primarily in the Eagle Ford Shale in South Texas, the Utica Shale in Ohio, the Niobrara Formation in Colorado, and the Marcellus Shale in Pennsylvania.
Statements in this release that are not historical facts, including but not limited to those related to capital requirements, capital expenditure and other spending plans, production, average well returns, effects of transactions, targeted ratios and other metrics, the ability to acquire additional acreage, midstream infrastructure availability and capacity, timing and levels of production, downspacing, crude oil production potential and growth, oil and gas prices, downspacing results, drilling and completion activities, drilling inventory, including timing thereof, production mix, development plans, growth, midstream matters, use of proceeds, hedging activity, the Company’s or management’s intentions, beliefs, expectations, hopes, projections, assessment of risks, estimations, plans or predictions for the future, results of the Company’s strategies, expected income tax rates and other statements that are not historical facts are forward-looking statements that are based on current expectations. Although the Company believes that its expectations are based on reasonable assumptions, it can give no assurance that these expectations will prove correct. Important factors that could cause actual results to differ materially from those in the forward-looking statements include assumptions regarding well costs, estimated recoveries, pricing and other factors affecting average well returns, results of wells and production testing, failure of actual production to meet expectations, performance of rig operators, availability of gathering systems, actions by governmental authorities, joint venture partners, industry partners, lenders and other third parties, actions by purchasers of properties, satisfaction of closing conditions, integration of acquisitions, market and other conditions, availability of well connects, capital needs and uses, commodity price changes, effects of the global economy on exploration activity, results of and dependence on exploratory drilling activities, operating risks, right-of-way and other land issues, availability of capital and equipment, weather, and other risks described in the Company’s Form 10-K for the year ended December 31, 2013 and its other filings with the U.S. Securities and Exchange Commission. There can be no assurance any transaction described in this press release will occur on the terms or timing described, or at all.
(Financial Highlights to Follow)
CARRIZO OIL & GAS, INC. | ||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||
(in thousands, except per share data) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Revenues | ||||||||||||||||
Crude oil | $173,277 | $117,797 | $469,601 | $311,084 | ||||||||||||
Natural gas liquids | 7,798 | 6,025 | 19,669 | 11,532 | ||||||||||||
Natural gas | 15,150 | 20,507 | 57,642 | 67,838 | ||||||||||||
Total revenues | 196,225 | 144,329 | 546,912 | 390,454 | ||||||||||||
Net cash from derivative settlements | (7,711 | ) | 1,163 | (25,499 | ) | 10,283 | ||||||||||
Adjusted total revenues | 188,514 | 145,492 | 521,413 | 400,737 | ||||||||||||
Costs and Expenses | ||||||||||||||||
Lease operating | 21,019 | 12,934 | 51,002 | 34,926 | ||||||||||||
Production taxes | 8,393 | 5,590 | 22,666 | 14,687 | ||||||||||||
Ad valorem taxes | 2,235 | 2,125 | 5,569 | 6,848 | ||||||||||||
General and administrative | 10,468 | 9,843 | 37,272 | 33,384 | ||||||||||||
Total costs and expenses | 42,115 | 30,492 | 116,509 | 89,845 | ||||||||||||
Adjusted EBITDA, as defined | $146,399 | $115,000 | $404,904 | $310,892 | ||||||||||||
Adjusted EBITDA per common share-Basic | $3.23 | $2.85 | $8.94 | $7.76 | ||||||||||||
Adjusted EBITDA per common share-Diluted | $3.18 | $2.81 | $8.78 | $7.66 | ||||||||||||
Other items of expense included in Adjusted Net Income, as defined | ||||||||||||||||
Depreciation, depletion and amortization | ($83,572 | ) | ($55,362 | ) | ($228,912 | ) | ($151,587 | ) | ||||||||
Interest expense, net | (12,201 | ) | (13,402 | ) | (36,557 | ) | (42,367 | ) | ||||||||
Adjusted income before income taxes | 50,626 | 46,236 | 139,435 | 116,938 | ||||||||||||
Adjusted income tax expense | (18,782 | ) | (16,968 | ) | (51,730 | ) | (42,916 | ) | ||||||||
Adjusted Net Income, as defined | $31,844 | $29,268 | $87,705 | $74,022 | ||||||||||||
Adjusted net income per common share-Basic | $0.70 | $0.72 | $1.94 | $1.85 | ||||||||||||
Adjusted net income per common share-Diluted | $0.69 | $0.72 | $1.90 | $1.82 | ||||||||||||
Other items of income (expense) included in Income From Continuing Operations | ||||||||||||||||
Non-cash gain (loss) on derivatives, net | $79,494 | ($28,821 | ) | $36,652 | ($26,769 | ) | ||||||||||
Stock-based compensation (expense) benefit, net | 930 | (9,872 | ) | (28,209 | ) | (19,338 | ) | |||||||||
Other income (expense), net | (549 | ) | 28 | (1,536 | ) | (905 | ) | |||||||||
Income From Continuing Operations Before Income Taxes | 130,501 | 7,571 | 146,342 | 69,926 | ||||||||||||
Income tax expense | (47,504 | ) | (1,859 | ) | (53,510 | ) | (25,853 | ) | ||||||||
Income From Continuing Operations | 82,997 | 5,712 | 92,832 | 44,073 | ||||||||||||
Income (Loss) From Discontinued Operations, Net of Income Taxes | 792 | (1,191 | ) | (748 | ) | 23,599 | ||||||||||
Net Income | $83,789 | $4,521 | $92,084 | $67,672 | ||||||||||||
Net Income (Loss) Per Common Share - Basic | ||||||||||||||||
Income from continuing operations | $1.83 | $0.14 | $2.05 | $1.10 | ||||||||||||
Income (loss) from discontinued operations, net of income taxes | 0.02 | (0.03 | ) | (0.02 | ) | 0.59 | ||||||||||
Net income | $1.85 | $0.11 | $2.03 | $1.69 | ||||||||||||
Net Income (Loss) Per Common Share - Diluted | ||||||||||||||||
Income from continuing operations | $1.80 | $0.14 | $2.01 | $1.09 | ||||||||||||
Income (loss) from discontinued operations, net of income taxes | 0.02 | (0.03 | ) | (0.01 | ) | 0.58 | ||||||||||
Net income | $1.82 | $0.11 | $2.00 | $1.67 | ||||||||||||
Weighted Average Common Shares Outstanding | ||||||||||||||||
Basic | 45,257 | 40,386 | 45,277 | 40,083 | ||||||||||||
Diluted | 46,029 | 40,927 | 46,109 | 40,601 | ||||||||||||
CARRIZO OIL & GAS, INC. | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
(in thousands, except share and per share data) | ||||||||
(Unaudited) | ||||||||
September 30, 2014 | December 31, 2013 | |||||||
Assets | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $7,161 | $157,439 | ||||||
Accounts receivable, net | 113,107 | 111,195 | ||||||
Derivative assets | 20,594 | — | ||||||
Deferred income taxes | — | 4,201 | ||||||
Other current assets | 4,297 | 6,926 | ||||||
Total current assets | 145,159 | 279,761 | ||||||
Property and equipment | ||||||||
Oil and gas properties, full cost method | ||||||||
Proved properties, net | 1,747,845 | 1,408,484 | ||||||
Unproved properties, not being amortized | 499,722 | 377,437 | ||||||
Other property and equipment, net | 7,580 | 8,294 | ||||||
Total property and equipment, net | 2,255,147 | 1,794,215 | ||||||
Debt issuance costs | 20,631 | 22,899 | ||||||
Other assets | 19,897 | 13,885 | ||||||
Total Assets | $2,440,834 | $2,110,760 | ||||||
Liabilities and Shareholders’ Equity | ||||||||
Current liabilities | ||||||||
Accounts payable | $102,579 | $57,146 | ||||||
Revenues and royalties payable | 85,943 | 79,136 | ||||||
Accrued capital expenditures | 89,022 | 87,031 | ||||||
Accrued interest | 24,899 | 17,430 | ||||||
Advances for joint operations | 4,391 | 19,967 | ||||||
Liabilities of discontinued operations | 8,017 | 10,936 | ||||||
Derivative liabilities | 135 | 9,947 | ||||||
Deferred income taxes | 3,659 | — | ||||||
Other current liabilities | 54,881 | 41,242 | ||||||
Total current liabilities | 373,526 | 322,835 | ||||||
Long-term debt | 1,019,791 | 900,247 | ||||||
Liabilities of discontinued operations | 12,785 | 17,336 | ||||||
Deferred income taxes | 58,151 | 16,856 | ||||||
Asset retirement obligations | 10,041 | 6,576 | ||||||
Other liabilities | 4,661 | 5,306 | ||||||
Total liabilities | 1,478,955 | 1,269,156 | ||||||
Commitments and contingencies | ||||||||
Shareholders’ equity | ||||||||
Common stock, $0.01 par value, 90,000,000 shares authorized; 46,087,406 issued and outstanding as of September 30, 2014 and 45,468,675 issued and outstanding as of December 31, 2013 | 461 | 455 | ||||||
Additional paid-in capital | 908,133 | 879,948 | ||||||
Retained earnings (Accumulated deficit) | 53,285 | (38,799 | ) | |||||
Total shareholders’ equity | 961,879 | 841,604 | ||||||
Total Liabilities and Shareholders’ Equity | $2,440,834 | $2,110,760 | ||||||
CARRIZO OIL & GAS, INC. | ||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||||||||||
(in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Cash Flows From Operating Activities | ||||||||||||||||
Net income | $83,789 | $4,521 | $92,084 | $67,672 | ||||||||||||
(Income) loss from discontinued operations, net of income taxes | (792 | ) | 1,191 | 748 | (23,599 | ) | ||||||||||
Adjustments to reconcile income from continuing operations to net cash provided by operating activities from continuing operations | ||||||||||||||||
Depreciation, depletion and amortization | 83,572 | 55,362 | 228,912 | 151,587 | ||||||||||||
Non-cash (gain) loss on derivatives, net | (79,494 | ) | 28,972 | (36,652 | ) | 25,806 | ||||||||||
Stock-based compensation | (930 | ) | 9,872 | 28,209 | 19,338 | |||||||||||
Deferred income taxes | 48,603 | 1,859 | 48,908 | 25,853 | ||||||||||||
Non-cash interest expense, net | 675 | 831 | 2,021 | 3,217 | ||||||||||||
Other, net | (3,299 | ) | 1,538 | (1,705 | ) | 1,789 | ||||||||||
Changes in operating assets and liabilities- | ||||||||||||||||
Accounts receivable | 21,372 | 6,848 | (1,767 | ) | 1,910 | |||||||||||
Accounts payable | 28,498 | (34,928 | ) | 33,024 | 38,843 | |||||||||||
Accrued liabilities | 13,269 | 21,084 | (771 | ) | 2,049 | |||||||||||
Other, net | (2,222 | ) | (619 | ) | (4,324 | ) | (4,212 | ) | ||||||||
Net cash provided by operating activities from continuing operations | $193,041 | $96,531 | $388,687 | $310,253 | ||||||||||||
Changes in working capital attributable to operating activities and other non-recurring items, net | (61,993 | ) | 7,615 | (20,877 | ) | (38,590 | ) | |||||||||
Discretionary cash flows from continuing operations | $131,048 | $104,146 | $367,810 | $271,663 | ||||||||||||
CARRIZO OIL & GAS, INC. | ||||||||||||||||
PRODUCTION VOLUMES AND PRICES | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Total production volumes - | ||||||||||||||||
Crude oil (MBbls) | 1,840 | 1,125 | 4,870 | 3,032 | ||||||||||||
NGLs (MBbls) | 274 | 202 | 648 | 408 | ||||||||||||
Natural gas (MMcf) | 5,854 | 8,603 | 17,951 | 25,680 | ||||||||||||
Total Natural gas and NGLs (MMcfe) | 7,498 | 9,815 | 21,839 | 28,128 | ||||||||||||
Total barrels of oil equivalent (MBoe) | 3,090 | 2,761 | 8,510 | 7,720 | ||||||||||||
Daily production volumes by product - | ||||||||||||||||
Crude oil (Bbls/d) | 20,000 | 12,228 | 17,839 | 11,106 | ||||||||||||
NGLs (Bbls/d) | 2,978 | 2,196 | 2,374 | 1,495 | ||||||||||||
Natural gas (Mcf/d) | 63,630 | 93,511 | 65,755 | 94,066 | ||||||||||||
Total Natural gas and NGLs (Mcfe/d) | 81,500 | 106,685 | 79,996 | 103,033 | ||||||||||||
Total barrels of oil equivalent (Boe/d) | 33,587 | 30,011 | 31,172 | 28,278 | ||||||||||||
Daily production volumes by region (Boe/d) - | ||||||||||||||||
Eagle Ford | 23,153 | 13,960 | 19,753 | 12,184 | ||||||||||||
Niobrara | 2,790 | 2,061 | 2,497 | 1,621 | ||||||||||||
Barnett | — | 7,609 | — | 8,131 | ||||||||||||
Marcellus | 7,348 | 6,069 | 8,222 | 6,016 | ||||||||||||
Utica and other | 296 | 312 | 700 | 326 | ||||||||||||
Total barrels of oil equivalent (Boe/d) | 33,587 | 30,011 | 31,172 | 28,278 | ||||||||||||
Average realized prices - | ||||||||||||||||
Crude oil ($ per Bbl) | $94.17 | $104.71 | $96.43 | $102.60 | ||||||||||||
Crude oil ($ per Bbl) - including impact of derivative settlements | $89.39 | $101.26 | $92.23 | $101.61 | ||||||||||||
NGLs ($ per Bbl) | $28.46 | $29.83 | $30.35 | $28.26 | ||||||||||||
Natural gas ($ per Mcf) | $2.59 | $2.38 | $3.21 | $2.64 | ||||||||||||
Natural gas ($ per Mcf) - including impact of derivative settlements | $2.77 | $2.97 | $2.93 | $3.16 | ||||||||||||
Natural gas and NGLs ($ per Mcfe) | $3.06 | $2.70 | $3.54 | $2.82 | ||||||||||||
CARRIZO OIL & GAS, INC. | |||||||||||
COMMODITY DERIVATIVE CONTRACTS | |||||||||||
AS OF OCTOBER 31, 2014 | |||||||||||
(Unaudited) | |||||||||||
CRUDE OIL DERIVATIVE CONTRACTS | |||||||||||
Weighted | Weighted | Weighted | |||||||||
Average | Average | Average | |||||||||
Volume | Floor Price | Ceiling Price | Sold Put Price | ||||||||
Period | Type of Contract | (in Bbls/d) | ($/Bbl) | ($/Bbl) | ($/Bbl) | ||||||
Q4 2014 | Total Volume | 15,000 | |||||||||
Fixed Price Swaps | 11,500 | $93.55 | |||||||||
Costless Collars | 3,000 | $88.33 | $104.26 | ||||||||
Three-way Collars | 500 | $85.00 | $107.75 | $65.00 | |||||||
FY 2015 | Total Volume | 12,070 | |||||||||
Fixed Price Swaps | 10,370 | $92.97 | |||||||||
Costless Collars | 700 | $90.00 | $100.65 | ||||||||
Three-way Collars | 1,000 | $85.00 | $105.00 | $65.00 | |||||||
FY 2016 | Total Volume | 3,667 | |||||||||
Fixed Price Swaps | 3,000 | $91.09 | |||||||||
Three-way Collars | 667 | $85.00 | $104.00 | $65.00 | |||||||
NATURAL GAS DERIVATIVE CONTRACTS | |||||||||||
Weighted | Weighted | ||||||||||
Average | Average | ||||||||||
Volume | Floor Price | Ceiling Price | |||||||||
Period | Type of Contract | (in MMBtu/d) | ($/MMBtu) | ($/MMBtu) | |||||||
Q4 2014 | Total Volume | 64,380 | |||||||||
Fixed Price Swaps | 54,380 | $4.16 | |||||||||
Calls | 10,000 | $5.50 | |||||||||
FY 2015 | Total Volume | 30,000 | |||||||||
Fixed Price Swaps | 30,000 | $4.29 | |||||||||
CARRIZO OIL & GAS, INC. | |||||
FOURTH QUARTER AND FULL YEAR 2014 GUIDANCE SUMMARY | |||||
Fourth Quarter 2014 | Full Year 2014 | ||||
Daily Production Volumes - | |||||
Crude oil (Bbls/d) | 21,800 - 22,100 | 18,800 - 18,900 | |||
Natural gas and NGLs (Mcfe/d) | 80,000 - 90,000 | 80,000 - 83,000 | |||
Total (Boe/d) | 35,133 - 37,100 | 32,133 - 32,733 | |||
Costs and Expenses - | |||||
Lease operating ($/Boe) | $6.75 - $7.50 | $6.20 - $6.45 | |||
Production taxes (% of total revenues) | 4.00% - 4.50% | 4.00% - 4.25% | |||
Ad valorem taxes (in millions) | $2.4 - $2.9 | $8.0 - $8.5 | |||
General and administrative (in millions) | $13.8 - $14.3 | $51.1 - $51.6 | |||
DD&A ($/Boe) | $26.50 - $27.50 | $26.75 - $27.25 | |||
Drilling and completion capital expenditures (in millions) | N/A | $690.0 - $710.0 | |||