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 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) June 30, 2015 Parent Company Combined Guarantor Subsidiaries Combined Non- Guarantor Subsidiaries Eliminations Consolidated Assets Total current assets $2,404,178 $79,119 $— ($2,281,833 ) $201,464 Total property and equipment, net 31,995 2,757,601 3,028 31,821 2,824,445 Investment in subsidiaries 240,306 — — (240,306 ) — Other assets 142,362 — — (90,521 ) 51,841 Total Assets $2,818,841 $2,836,720 $3,028 ($2,580,839 ) $3,077,750 Liabilities and Shareholders’ Equity Current liabilities $173,022 $2,449,862 $3,028 ($2,284,846 ) $341,066 Long-term liabilities 1,379,611 146,552 — (69,492 ) 1,456,671 Total shareholders’ equity 1,266,208 240,306 — (226,501 ) 1,280,013 Total Liabilities and Shareholders’ Equity $2,818,841 $2,836,720 $3,028 ($2,580,839 ) $3,077,750 December 31, 2014 Parent Company Combined Guarantor Subsidiaries Combined Non- Guarantor Subsidiaries Eliminations Consolidated 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 June 30, 2015 Parent Company Combined Guarantor Subsidiaries Combined Non- Guarantor Subsidiaries Eliminations Consolidated Total revenues $660 $122,891 ($57 ) $— $123,494 Total costs and expenses 96,843 106,409 (216 ) (6,469 ) 196,567 Income (loss) from continuing operations before income taxes (96,183 ) 16,482 159 6,469 (73,073 ) Income tax (expense) benefit 33,664 (5,769 ) (55 ) (1,737 ) 26,103 Equity in income of subsidiaries 10,817 — — (10,817 ) — Income (loss) from continuing operations (51,702 ) 10,713 104 (6,085 ) (46,970 ) Income from discontinued operations, net of income taxes 838 — — — 838 Net income (loss) ($50,864 ) $10,713 $104 ($6,085 ) ($46,132 ) Three Months Ended June 30, 2014 Parent Company Combined Guarantor Subsidiaries Combined Non- Guarantor Subsidiaries Eliminations Consolidated Total revenues $1,206 $192,269 $— $— $193,475 Total costs and expenses 78,089 109,088 — 1,011 188,188 Income (loss) from continuing operations before income taxes (76,883 ) 83,181 — (1,011 ) 5,287 Income tax (expense) benefit 26,908 (29,381 ) — 400 (2,073 ) Equity in income of subsidiaries 53,800 — — (53,800 ) — Income from continuing operations 3,825 53,800 — (54,411 ) 3,214 Loss from discontinued operations, net of income taxes (895 ) — — — (895 ) Net income $2,930 $53,800 $— ($54,411 ) $2,319 CARRIZO OIL & GAS, INC. CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (In thousands) (Unaudited) Six Months Ended June 30, 2015 Parent Company Combined Guarantor Subsidiaries Combined Non- Guarantor Subsidiaries Eliminations Consolidated Total revenues $1,250 $222,294 $— $— $223,544 Total costs and expenses 123,511 211,321 — (5,301 ) 329,531 Income (loss) from continuing operations before income taxes (122,261 ) 10,973 — 5,301 (105,987 ) Income tax (expense) benefit 42,792 (3,841 ) — (1,410 ) 37,541 Equity in income of subsidiaries 7,132 — — (7,132 ) — Income (loss) from continuing operations (72,337 ) 7,132 — (3,241 ) (68,446 ) Income from discontinued operations, net of income taxes 1,104 — — — 1,104 Net income (loss) ($71,233 ) $7,132 $— ($3,241 ) ($67,342 ) Six Months Ended June 30, 2014 Parent Company Combined Guarantor Subsidiaries Combined Non- Guarantor Subsidiaries Eliminations Consolidated Total revenues $2,772 $347,915 $— $— $350,687 Total costs and expenses 133,640 198,997 — 2,209 334,846 Income (loss) from continuing operations before (130,868 ) 148,918 — (2,209 ) 15,841 Income tax (expense) benefit 45,803 (52,121 ) — 312 (6,006 ) Equity in income of subsidiaries 96,797 — — (96,797 ) — Income from continuing operations 11,732 96,797 — (98,694 ) 9,835 Loss from discontinued operations, net of income taxes (1,540 ) — — — (1,540 ) Net income $10,192 $96,797 $— ($98,694 ) $8,295 CARRIZO OIL & GAS, INC. CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (In thousands) (Unaudited) Six Months Ended June 30, 2015 Parent Company Combined Guarantor Subsidiaries Combined Non- Guarantor Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities from ($29,397 ) $195,049 $— $— $165,652 Net cash used in investing activities from continuing operations (337,518 ) (342,695 ) — 297,646 (382,567 ) Net cash provided by financing activities from 360,238 147,646 — (297,646 ) 210,238 Net cash used in discontinued operations (2,157 ) — — — (2,157 ) Net decrease in cash and cash equivalents (8,834 ) — — — (8,834 ) Cash and cash equivalents, beginning of period 10,838 — — — 10,838 Cash and cash equivalents, end of period $2,004 $— $— $— $2,004 Six Months Ended June 30, 2014 Parent Company Combined Guarantor Subsidiaries Combined Non- Guarantor Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities from continuing operations ($122,961 ) $318,607 $— $— $195,646 Net cash used in investing activities from (146,432 ) (464,288 ) (21,554 ) 167,235 (465,039 ) Net cash provided by financing activities from continuing operations 126,158 145,681 21,554 (167,235 ) 126,158 Net cash used in discontinued operations (5,582 ) — — — (5,582 ) Net decrease in cash and cash equivalents (148,817 ) — — — (148,817 ) Cash and cash equivalents, beginning of period 157,439 — — — 157,439 Cash and cash equivalents, end of period $8,622 $— $— $— $8,622 |