Condensed Consolidating Financial Information | 3 Months Ended |
Mar. 31, 2015 |
Condensed Consolidating Financial Information [Abstract] | |
Condensed Consolidating Financial Information | 12. Condensed Consolidating Financial Information |
The rules of the SEC require that condensed consolidating financial information be provided for a subsidiary that has guaranteed the debt of a registrant issued in a public offering, where the guarantee is full, unconditional and joint and several and where the voting interest of the subsidiary is 100% owned by the registrant. The Company is, therefore, presenting condensed consolidating financial information as of March 31, 2015 and December 31, 2014, and for the three months ended March 31, 2015 and 2014 on a parent company, combined guarantor subsidiaries, combined non-guarantor subsidiaries and consolidated basis and should be read in conjunction with the consolidated financial statements. The financial information may not necessarily be indicative of results of operations, cash flows, or financial position had such guarantor subsidiaries operated as independent entities. |
Investments in subsidiaries are accounted for by the respective parent company using the equity method for purposes of this presentation. Results of operations of subsidiaries are therefore reflected in the parent company’s investment accounts and earnings. The principal elimination entries set forth below eliminate investments in subsidiaries and intercompany balances and transactions. Typically in a condensed consolidating financial statement, the net income and equity of the parent company equals the net income and equity of the consolidated entity. The Company’s oil and gas properties are accounted for using the full cost method of accounting whereby impairments and DD&A are calculated and recorded on a country by country basis. However, when calculated separately on a legal entity basis, the combined totals of parent company and subsidiary impairments and DD&A can be more or less than the consolidated total as a result of differences in the properties each entity owns including amounts of costs incurred, production rates, reserve mix, future development costs, etc. Accordingly, elimination entries are required to eliminate any differences between consolidated and parent company and subsidiary company combined impairments and DD&A. |
CARRIZO OIL & GAS, INC. |
CONDENSED CONSOLIDATING BALANCE SHEETS |
(In thousands) |
(Unaudited) |
|
| | | | | | | | | | | | | | | | | | | | |
| | March 31, 2015 |
| | Parent | | Combined | | Combined | | Eliminations | | Consolidated |
Company | Guarantor | Non- |
| Subsidiaries | Guarantor |
| | Subsidiaries |
Assets | | | | | | | | | | |
Total current assets | | | $2,398,242 | | | | $79,273 | | | | $51 | | | | ($2,228,137 | ) | | | $249,429 | |
|
Total property and equipment, net | | 17,410 | | | 2,639,926 | | | 58,171 | | | 25,345 | | | 2,740,852 | |
|
Investment in subsidiaries | | 229,488 | | | — | | | — | | | (229,488 | ) | | — | |
|
Other assets | | 128,415 | | | — | | | 55 | | | (67,520 | ) | | 60,950 | |
|
Total Assets | | | $2,773,555 | | | | $2,719,199 | | | | $58,277 | | | | ($2,499,800 | ) | | | $3,051,231 | |
|
| | | | | | | | | | |
Liabilities and Shareholders’ Equity | | | | | | | | | | |
Current liabilities | | | $206,383 | | | | $2,351,032 | | | | $58,225 | | | | ($2,231,156 | ) | | | $384,484 | |
|
Long-term liabilities | | 1,256,689 | | | 138,670 | | | 61 | | | (48,229 | ) | | 1,347,191 | |
|
Total shareholders’ equity | | 1,310,483 | | | 229,497 | | | (9 | ) | | (220,415 | ) | | 1,319,556 | |
|
Total Liabilities and Shareholders’ Equity | | | $2,773,555 | | | | $2,719,199 | | | | $58,277 | | | | ($2,499,800 | ) | | | $3,051,231 | |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | December 31, 2014 |
| | Parent | | Combined | | Combined | | Eliminations | | Consolidated |
Company | Guarantor | Non- |
| Subsidiaries | Guarantor |
| | Subsidiaries |
Assets | | | | | | | | | | |
Total current assets | | | $2,380,445 | | | | $245,051 | | | | $111 | | | | ($2,346,986 | ) | | | $278,621 | |
|
Total property and equipment, net | | 613 | | | 2,562,029 | | | 39,939 | | | 26,672 | | | 2,629,253 | |
|
Investment in subsidiaries | | 233,173 | | | — | | | — | | | (233,173 | ) | | — | |
|
Other assets | | 140,774 | | | — | | | — | | | (67,172 | ) | | 73,602 | |
|
Total Assets | | | $2,755,005 | | | | $2,807,080 | | | | $40,050 | | | | ($2,620,659 | ) | | | $2,981,476 | |
|
| | | | | | | | | | |
Liabilities and Shareholders’ Equity | | | | | | | | | | |
Current liabilities | | | $296,686 | | | | $2,434,649 | | | | $39,955 | | | | ($2,346,986 | ) | | | $424,304 | |
|
Long-term liabilities | | 1,364,793 | | | 139,353 | | | — | | | (50,415 | ) | | 1,453,731 | |
|
Total shareholders’ equity | | 1,093,526 | | | 233,078 | | | 95 | | | (223,258 | ) | | 1,103,441 | |
|
Total Liabilities and Shareholders’ Equity | | | $2,755,005 | | | | $2,807,080 | | | | $40,050 | | | | ($2,620,659 | ) | | | $2,981,476 | |
|
CARRIZO OIL & GAS, INC. |
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS |
(In thousands) |
(Unaudited) |
|
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended March 31, 2015 |
| | Parent | | Combined | | Combined | | Eliminations | | Consolidated |
Company | Guarantor | Non- |
| Subsidiaries | Guarantor |
| | Subsidiaries |
Total revenues | | | $590 | | | | $99,403 | | | | $57 | | | | $— | | | | $100,050 | |
|
Total costs and expenses | | 26,668 | | | 104,912 | | | 216 | | | 1,168 | | | 132,964 | |
|
Loss from continuing operations before income taxes | | (26,078 | ) | | (5,509 | ) | | (159 | ) | | (1,168 | ) | | (32,914 | ) |
Income tax benefit | | 9,128 | | | 1,928 | | | 55 | | | 327 | | | 11,438 | |
|
Deficit in income of subsidiaries | | (3,685 | ) | | — | | | — | | | 3,685 | | | — | |
|
Loss from continuing operations | | (20,635 | ) | | (3,581 | ) | | (104 | ) | | 2,844 | | | (21,476 | ) |
|
Income from discontinued operations, net of income taxes | | 266 | | | — | | | — | | | — | | | 266 | |
|
Net loss | | | ($20,369 | ) | | | ($3,581 | ) | | | ($104 | ) | | | $2,844 | | | | ($21,210 | ) |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended March 31, 2014 |
| | Parent | | Combined | | Combined | | Eliminations | | Consolidated |
Company | Guarantor | Non- |
| Subsidiaries | Guarantor |
| | Subsidiaries |
Total revenues | | | $1,566 | | | | $155,646 | | | | $— | | | | $— | | | | $157,212 | |
|
Total costs and expenses | | 55,551 | | | 89,909 | | | — | | | 1,198 | | | 146,658 | |
|
Income (loss) from continuing operations before income taxes | | (53,985 | ) | | 65,737 | | | — | | | (1,198 | ) | | 10,554 | |
|
Income tax (expense) benefit | | 18,895 | | | (22,740 | ) | | — | | | (88 | ) | | (3,933 | ) |
|
Equity in income of subsidiaries | | 42,997 | | | — | | | — | | | (42,997 | ) | | — | |
|
Income from continuing operations | | 7,907 | | | 42,997 | | | — | | | (44,283 | ) | | 6,621 | |
|
Loss from discontinued operations, net of income taxes | | (645 | ) | | — | | | — | | | — | | | (645 | ) |
|
Net income | | | $7,262 | | | | $42,997 | | | | $— | | | | ($44,283 | ) | | | $5,976 | |
|
CARRIZO OIL & GAS, INC. |
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS |
(In thousands) |
(Unaudited) |
|
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended March 31, 2015 |
| | Parent | | Combined | | Combined | | Eliminations | | Consolidated |
Company | Guarantor | Non- |
| Subsidiaries | Guarantor |
| | Subsidiaries |
Net cash provided by (used in) operating activities from continuing operations | | | ($17,989 | ) | | | $91,452 | | | | $4 | | | | $— | | | | $73,467 | |
|
Net cash used in investing activities from continuing operations | | (270,404 | ) | | (191,193 | ) | | (18,345 | ) | | 268,081 | | | (211,861 | ) |
|
Net cash provided by financing activities from continuing operations | | 280,397 | | | 99,741 | | | 18,341 | | | (268,081 | ) | | 130,398 | |
|
Net cash used in discontinued operations | | (304 | ) | | — | | | — | | | — | | | (304 | ) |
|
Net decrease in cash and cash equivalents | | (8,300 | ) | | — | | | — | | | — | | | (8,300 | ) |
|
Cash and cash equivalents, beginning of period | | 10,838 | | | — | | | — | | | — | | | 10,838 | |
|
Cash and cash equivalents, end of period | | | $2,538 | | | | $— | | | | $— | | | | $— | | | | $2,538 | |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended March 31, 2014 |
| | Parent | | Combined | | Combined | | Eliminations | | Consolidated |
Company | Guarantor | Non- |
| Subsidiaries | Guarantor |
| | Subsidiaries |
Net cash provided by (used in) operating activities from continuing operations | | | ($47,345 | ) | | | $150,192 | | | | $— | | | | $— | | | | $102,847 | |
|
Net cash used in investing activities from continuing operations | | (44,880 | ) | | (200,230 | ) | | (303 | ) | | 50,341 | | | (195,072 | ) |
|
Net cash provided by (used in) financing activities from continuing operations | | (109 | ) | | 50,038 | | | 303 | | | (50,341 | ) | | (109 | ) |
|
Net cash used in discontinued operations | | (2,685 | ) | | — | | | — | | | — | | | (2,685 | ) |
|
Net decrease in cash and cash equivalents | | (95,019 | ) | | — | | | — | | | — | | | (95,019 | ) |
|
Cash and cash equivalents, beginning of period | | 157,439 | | | — | | | — | | | — | | | 157,439 | |
|
Cash and cash equivalents, end of period | | | $62,420 | | | | $— | | | | $— | | | | $— | | | | $62,420 | |
|
| | | | | | | | | | | | | | | | | | | | | |