HOUSTON, May 04, 2016 (GLOBE NEWSWIRE) -- Carrizo Oil & Gas, Inc. (Nasdaq:CRZO) today announced
the Company’s financial results for the first quarter of 2016 and provided an operational update, which includes the following
highlights:
• Record Oil Production of 25,806 Bbls/d, 21% above the first
quarter of 2015
• Record Total Production of 42,025 Boe/d, 21% above the first
quarter of 2015
• Loss From Continuing Operations of $311.4 million, or
($5.34) per diluted share, and Adjusted Net Income (as defined below) of $9.2 million, or $0.16 per diluted share
• Adjusted EBITDA (as defined below) of $92.5
million
• Acquired 4,000 net bolt-on acres in the Eagle Ford
Shale
• Reduced Eagle Ford well cost expectations to $4.1
million
• Increasing 2016 crude oil production growth target to
9%
Carrizo reported a first quarter of 2016 loss from continuing operations of $311.4 million, or $5.34 per basic
and diluted share compared to a loss from continuing operations of $21.5 million, or $0.46 per basic and diluted share in the first
quarter of 2015. The loss from continuing operations for the first quarter of 2016 includes certain items typically excluded from
published estimates by the investment community, including the full cost ceiling test impairment recognized this quarter. Adjusted
net income, which excludes the impact of these items as described in the statements of operations included below, for the first
quarter of 2016 was $9.2 million, or $0.16 per basic and diluted share compared to $6.4 million, or $0.14 per basic and diluted
share in the first quarter of 2015.
For the first quarter of 2016, adjusted earnings before interest, income taxes, depreciation, depletion, and
amortization, as described in the statements of operations included below (“Adjusted EBITDA”), was $92.5 million, a decrease of 9%
from the prior year quarter as the impact of lower commodity prices more than offset the impact of higher production volumes.
Production volumes during the first quarter of 2016 were 3,824 MBoe, or 42,025 Boe/d, an increase of 21% versus
the first quarter of 2015. The year-over-year production growth was driven by strong results from the Company’s Eagle Ford assets.
Oil production during the first quarter of 2016 averaged 25,806 Bbls/d, an increase of 21% versus the first quarter of 2015 and 3%
versus the prior quarter; natural gas and NGL production averaged 70,033 Mcf/d and 4,547 Bbls/d, respectively, during the first
quarter of 2016. First quarter of 2016 production exceeded the high end of Company guidance due primarily to stronger-than-expected
performance from the Company’s Eagle Ford Shale assets as well as higher-than-expected non-operated production.
Drilling and completion capital expenditures for the first quarter of 2016 were $84.8 million. More than 85% of
the first quarter drilling and completion spending was in the Eagle Ford Shale, with the balance weighted towards the Delaware
Basin. Land and seismic expenditures during the quarter were $5.9 million. For the year, Carrizo is maintaining its drilling and
completion capital expenditure guidance of $270-$290 million. However, given additional efficiencies and cost reductions realized
during the first quarter, the Company has been able to increase its planned drilling activity in the Eagle Ford Shale and Delaware
Basin during the year. As the Company does not currently plan to increase completion activity in 2016, the additional activity is
not expected to have a material impact on 2016 production. The Company is increasing its land and seismic capital expenditure
guidance to $20 million from $15 million for the year based on its outlook for continued bolt-on acquisitions. Additionally, the
Company recently acquired approximately 4,000 net bolt-on acres in the Eagle Ford Shale, which was funded by the simultaneous sale
of undeveloped acreage in a non-core exploration play.
Carrizo is increasing its 2016 oil production guidance to 24,800-25,300 Bbls/d from 24,700-25,300 Bbls/d
previously. Using the midpoint of this range, the Company’s 2016 oil production growth guidance is 9%. For natural gas and NGLs,
Carrizo is increasing its 2016 guidance to 54-60 MMcf/d and 4,000-4,200 Bbls/d, respectively, from 45-60 MMcf/d and 3,700-4,000
Bbls/d. For the second quarter of 2016, Carrizo expects oil production to be 23,600-24,000 Bbls/d, and natural gas and NGL
production to be 56-60 MMcf/d and 3,700-3,900 Bbls/d, respectively. The forecast sequential decline in production during the second
quarter results from the planned shut-in of a significant number of wells in the Eagle Ford Shale due to offsetting completion
activity coupled with a limited number of wells brought online in the prior quarter. A summary of Carrizo’s production, commodity
price realization, and cost guidance is provided in the attached tables.
S.P. “Chip” Johnson, IV, Carrizo’s President and CEO, commented on the results, “We delivered another strong
quarter operationally, with production again exceeding our forecast and operating expenses coming in below our forecast.
Additionally, we remain well positioned to prudently manage the current commodity price downturn. We have a strong financial
position with an excellent 2016 hedge book and ample liquidity available on our revolver. This, coupled with our deep inventory of
economical drilling locations, should allow us to quickly ramp up our activity and production once we get an appropriate commodity
price signal.
“Our focus on reducing costs and increasing efficiencies continues to pay off. Well cost expectations in the
Eagle Ford are now down to $4.1 million from $4.6 million previously. This has allowed us to increase our activity in the Delaware
Basin and Eagle Ford Shale without increasing our planned capex for the year. In the Delaware Basin, we now plan to drill two
additional wells this year, with one expected to be completed during 2016. One of the new wells is an offset to our recent
Liberator State 1H well that tested at a peak 24-hour rate of 1,950 Boe/d. In the Eagle Ford, we now plan to drill eight additional
wells during 2016; while we do not currently plan to complete any of the additional wells during the year, we could easily increase
completion activity if commodity prices continue to strengthen.
“During the quarter, we added approximately 4,000 high-quality net acres to our Eagle Ford Shale position in
LaSalle County, which should increase net drilling locations in our Core acreage position by 5%-10%. The deal also highlights the
creativity of our team as we were able to fund the acquisition by selling undeveloped acreage in a non-core exploration play. We
continue to seek quality acquisition opportunities during the current commodity price downturn as we believe these will result in
the creation of significant long-term value for our shareholders.”
Operational Update
In the Eagle Ford Shale, Carrizo drilled 18 gross (17.0 net) operated wells during the first quarter and
completed 14 gross (12.5 net) wells. Crude oil production from the play rose to approximately 22,800 Bbls/d for the quarter, up 2%
versus the prior quarter. At the end of the quarter, Carrizo had 33 gross (31.8 net) operated Eagle Ford wells waiting on
completion, equating to net crude oil production potential of more than 11,900 Bbls/d. The Company is operating two rigs in the
Eagle Ford and currently expects to drill approximately 57 gross (53 net) operated wells and complete 55 gross (52 net) operated
wells in the play during 2016.
Due to a combination of further efficiency gains and service cost reductions, the Company has been able to
reduce well costs in the Eagle Ford Shale since year-end. Completed well costs for a 6,100 ft. lateral well are currently expected
to average approximately $4.1 million, down from $4.6 million previously.
Carrizo continues to test multiple initiatives aimed at significantly increasing its Lower Eagle Ford drilling
inventory, which is currently based on a combination of 330 ft. and 500 ft. spacing. The most potentially impactful of these are
the Company's stagger-stack tests, which have the potential to add approximately 220-880 net locations to the Company's inventory.
Carrizo currently has three pilots online that are testing effective lateral spacing ranging from 165 ft. to 280 ft., and is
currently completing two additional pilots. Early results are in line with the Company's expectations and Carrizo plans to provide
a detailed update on the results of these initiatives later this year.
Since year-end, Carrizo has added approximately 4,000 net acres to its position in the Eagle Ford, bringing it
to approximately 88,000 net acres. The acquired acreage is contiguous to the Company's North LaSalle acreage position, where
Carrizo estimates wells to have a NYMEX PV10 breakeven price of less than $35/Bbl. Carrizo estimates that the new acreage block
adds approximately 45 net high-quality locations to its drilling inventory assuming 500 ft. spacing, which is the current inventory
assumption for its nearby acreage, and an approximate 7,300 ft. lateral (or approximately 55 net locations if the planned lateral
length was normalized to the Company's Eagle Ford average of 6,100 ft.).
In the Delaware Basin, Carrizo completed its third operated well, the Liberator State 1H, during the quarter.
The well was drilled with an approximate 7,000 ft. lateral and completed with 31 frac stages. The Company produced the well for 23
days before shutting it in pending infrastructure and the full restart of a third-party operated midstream facility that had been
offline due to a fire in December. While the Liberator State well was still cleaning up prior to being shut-in, it tested at a peak
24-hour rate of approximately 1,950 Boe/d (37% oil, 37% NGL, 26% gas). Carrizo operates the Liberator State 1H with a 100% working
interest. The Company currently expects to drill two wells and complete three wells in the Delaware Basin during 2016.
Carrizo recently acquired an interest in two sections offsetting the Liberator State 1H well that had a
near-term drilling obligation. As a result, one of the Company's incremental wells, the Corsair State 3H, is planned to be spud on
the acreage later this quarter. Carrizo expects to hold a 100% working interest in the Corsair State 3H.
Due to the third-party operated midstream facility being offline, crude oil production from the Company's
initial two wells in the Delaware Basin was shut-in during the first quarter. In early April, the facility had a limited restart,
which allowed Carrizo to return its Mustang State 1H well to production. Production from the well resumed at similar rates to what
it was producing prior to being shut-in.
In the Niobrara Formation, Carrizo did not drill or complete any operated wells during the first quarter. Crude
oil production from the Niobrara was more than 2,400 Bbls/d for the quarter, up from approximately 1,900 Bbls/d in the prior
quarter due to increased non-operated production. For 2016, Carrizo has allocated a small amount of capital to the Niobrara for the
completion of several drilled-but-uncompleted wells in addition to continued non-operated activity.
In Appalachia, which encompasses the Company's Utica Shale and Marcellus Shale positions, Carrizo did not drill
or complete any operated wells during the first quarter. Oil and condensate production from the Utica during the quarter was
approximately 465 Bbls/d, roughly flat with the fourth quarter as no new operated wells were added in the play. In the dry gas
window of the Marcellus, the Company's production was 36.2 MMcf/d, down from 41.6 MMcf/d in the prior quarter as the Company
increased its voluntary production curtailments. Carrizo expects to vary its 2016 Marcellus production based on local market
pricing. If pricing deteriorates materially from current levels, the Company would expect to increase its level of voluntary
curtailments. However, if regional pricing were to materially improve, the Company could significantly ramp up its Marcellus
production. Carrizo does not currently plan to drill or complete any operated wells in Appalachia during 2016.
Financial Position and Liquidity
On May 3, 2016, Carrizo's banking syndicate, led by Wells Fargo as administrative agent, completed its
semi-annual borrowing base redetermination, resulting in a borrowing base of $600.0 million, down from $685.0 million
previously. The reduction in the borrowing base results primarily from a bank price deck significantly below the one used in the
prior redetermination. In connection with the redetermination, the Company's Net Debt to Adjusted EBITDA covenant was removed,
while a Secured Debt to Adjusted EBITDA covenant of no more than 2.0x and an Adjusted EBITDA to Interest Expense covenant of no
less than 2.5x were added. For the first quarter, the ratios of Secured Debt to Adjusted EBITDA and Adjusted EBITDA to Interest
Expense were 0.1x and 4.8x, respectively. The next redetermination of the borrowing base is expected in the fall of 2016.
As of March 31, 2016, Carrizo had total debt outstanding of $1,285.0 million and cash and cash equivalents
of $2.2 million. Net Debt to Adjusted EBITDA was 2.9x for the first quarter. As of April 29, 2016, Carrizo had $51.0 million drawn
on the facility.
Hedging Activity
Carrizo currently has hedges in place for more than 55% of estimated crude oil production for the balance of
2016 (based on the midpoint of guidance). For the remainder of the year, the Company has hedges covering 13,750 Bbls/d of crude oil
(comprised of 9,750 Bbls/d of swaps at an average price of $60.03/Bbl and 4,000 Bbls/d of collars at a weighted average floor price
of $50.00/Bbl and a weighted average ceiling price of $76.50/Bbl). Additionally, Carrizo will receive $20.8 million of cash flow
for the remainder of 2016 relating to prior commodity derivative transactions.
For the first half of 2017, Carrizo has swaps covering 12,000 Bbls/d of crude oil at an average fixed price of
$50.13/Bbl. Additionally, Carrizo will receive $1.8 million of cash flow during the first half of 2017 relating to prior commodity
derivative transactions. (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 2016 first quarter financial results on Wednesday, May 4,
2016 at 10:00 AM Central Daylight Time. To participate in the call, please dial (800) 706-4417 (U.S. & Canada) or +1 (303)
223-4367 (Intl.) ten minutes before the call is scheduled to begin. A replay of the call will be available through Wednesday, May
11, 2016 at 12:00 PM Central Daylight Time at (800) 633-8284 (U.S. & Canada) or +1 (402) 977-9140 (Intl.). The
reservation number for the replay is 21810200 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 “Upcoming Events”, and
then clicking on the “First Quarter 2016 Earnings Call” link. 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 7 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 Delaware Basin in West Texas, the
Niobrara Formation in Colorado, the Utica Shale in Ohio, 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, economical basis of wells or inventory, rig program, effect of
transactions offsetting hedge positions, production, average well returns, acquisitions, effects of transactions, targeted ratios
and other metrics, the ability to acquire additional acreage, midstream infrastructure availability and capacity, timing, levels of
and potential production, downspacing, crude oil production potential and growth, oil and gas prices, drilling and completion
activities, drilling inventory, including timing thereof, resource potential, well costs, breakeven prices, production mix,
development plans, growth, midstream matters, use of proceeds, hedging activity, the ability to maintain a sound financial
position, 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 testing,
failure of actual production to meet expectations, performance of rig operators, spacing test results, availability of gathering
systems, costs of oilfield services, actions by governmental authorities, joint venture partners, industry partners, lenders and
other third parties, actions by purchasers or sellers of properties, satisfaction of closing conditions, integration and effects 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, 2015 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 OPERATIONS |
(in thousands, except per share data) |
(Unaudited) |
|
|
|
|
|
Three Months
Ended March 31, |
|
2016 |
|
2015 |
Revenues |
|
|
|
Crude oil |
$ |
67,996 |
|
|
$ |
83,058 |
|
Natural gas liquids |
|
3,440 |
|
|
|
4,473 |
|
Natural gas |
|
9,826 |
|
|
|
12,519 |
|
Total revenues |
|
81,262 |
|
|
|
100,050 |
|
Cash received for derivative settlements, net |
|
51,163 |
|
|
|
49,064 |
|
Adjusted total revenues |
|
132,425 |
|
|
|
149,114 |
|
Costs and Expenses |
|
|
|
Lease operating |
|
23,675 |
|
|
|
21,716 |
|
Production taxes |
|
3,431 |
|
|
|
4,018 |
|
Ad valorem taxes |
|
2,070 |
|
|
|
3,033 |
|
Cash general and administrative, net |
|
10,723 |
|
|
|
18,500 |
|
Total costs and expenses |
|
39,899 |
|
|
|
47,267 |
|
Adjusted EBITDA, as defined |
$ |
92,526 |
|
|
$ |
101,847 |
|
Adjusted EBITDA per common share-Basic |
$ |
1.59 |
|
|
$ |
2.19 |
|
Adjusted EBITDA per common share-Diluted |
$ |
1.57 |
|
|
$ |
2.16 |
|
|
|
|
|
Other items of expense included in Adjusted Net Income, as
defined |
|
|
|
Depreciation, depletion and amortization |
$ |
59,577 |
|
|
$ |
73,871 |
|
Interest expense, net |
|
18,713 |
|
|
|
18,196 |
|
Adjusted income before income taxes |
|
14,236 |
|
|
|
9,780 |
|
Adjusted income tax expense |
|
(5,082 |
) |
|
|
(3,403 |
) |
Adjusted Net Income, as defined |
$ |
9,154 |
|
|
$ |
6,377 |
|
Adjusted net income per common share-Basic |
$ |
0.16 |
|
|
$ |
0.14 |
|
Adjusted net income per common share-Diluted |
$ |
0.16 |
|
|
$ |
0.14 |
|
|
|
|
|
Other items of income (expense) included in Loss From Continuing
Operations |
|
|
|
Non-cash gain (loss) on derivatives, net |
($ |
40,610 |
) |
|
($ |
22,625 |
) |
Non-cash general and administrative expense, net |
|
(11,758 |
) |
|
|
(13,077 |
) |
Impairment of proved oil and gas properties |
|
(274,413 |
) |
|
— |
|
Other income (expense), net |
|
1,271 |
|
|
|
(6,992 |
) |
Loss From Continuing Operations Before Income Taxes |
|
(311,274 |
) |
|
|
(32,914 |
) |
Income tax (expense) benefit |
|
(121 |
) |
|
|
11,438 |
|
Loss From Continuing Operations |
($ |
311,395 |
) |
|
($ |
21,476 |
) |
Income From Discontinued Operations, Net of Income Taxes |
— |
|
|
|
266 |
|
Net Loss |
($ |
311,395 |
) |
|
($ |
21,210 |
) |
|
|
|
|
Net Loss Per Common Share - Basic |
|
|
|
Loss from continuing operations |
($ |
5.34 |
) |
|
($ |
0.46 |
) |
Income from discontinued operations, net of income taxes |
— |
|
|
— |
|
Net loss |
($ |
5.34 |
) |
|
($ |
0.46 |
) |
|
|
|
|
Net Loss Per Common Share - Diluted |
|
|
|
Loss from continuing operations |
($ |
5.34 |
) |
|
($ |
0.46 |
) |
Income from discontinued operations, net of income taxes |
— |
|
|
— |
|
Net loss |
($ |
5.34 |
) |
|
($ |
0.46 |
) |
|
|
|
|
Weighted Average Common Shares Outstanding |
|
|
|
Basic |
|
58,360 |
|
|
|
46,403 |
|
Diluted |
|
58,985 |
|
|
|
47,227 |
|
CARRIZO OIL & GAS, INC. |
CONDENSED CONSOLIDATED BALANCE SHEETS |
(in thousands, except share and per share data) |
(Unaudited) |
|
|
|
|
|
|
|
March 31,
2016 |
|
December 31,
2015 |
Assets |
|
|
|
|
Current assets |
|
|
|
|
Cash and cash equivalents |
|
$ |
2,158 |
|
|
$ |
42,918 |
|
Accounts receivable, net |
|
|
56,557 |
|
|
|
54,721 |
|
Derivative assets |
|
|
96,175 |
|
|
|
131,100 |
|
Other current assets |
|
|
3,665 |
|
|
|
3,443 |
|
Total current assets |
|
|
158,555 |
|
|
|
232,182 |
|
Property and equipment |
|
|
|
|
Oil and gas properties, full cost method |
|
|
|
|
Proved properties, net |
|
|
1,160,698 |
|
|
|
1,369,151 |
|
Unproved properties, not being amortized |
|
|
310,859 |
|
|
|
335,452 |
|
Other property and equipment, net |
|
|
12,031 |
|
|
|
12,258 |
|
Total property and equipment, net |
|
|
1,483,588 |
|
|
|
1,716,861 |
|
Deferred income taxes |
|
— |
|
|
|
46,758 |
|
Derivative assets |
|
— |
|
|
|
1,115 |
|
Other assets |
|
|
8,789 |
|
|
|
10,330 |
|
Total Assets |
|
$ |
1,650,932 |
|
|
$ |
2,007,246 |
|
|
|
|
|
|
Liabilities and Shareholders’ Equity |
|
|
|
|
Current liabilities |
|
|
|
|
Accounts payable |
|
$ |
32,716 |
|
|
$ |
74,065 |
|
Revenues and royalties payable |
|
|
56,557 |
|
|
|
67,808 |
|
Accrued capital expenditures |
|
|
45,081 |
|
|
|
39,225 |
|
Accrued interest |
|
|
20,941 |
|
|
|
21,981 |
|
Deferred income taxes |
|
— |
|
|
|
46,758 |
|
Other current liabilities |
|
|
36,331 |
|
|
|
35,647 |
|
Total current liabilities |
|
|
191,626 |
|
|
|
285,484 |
|
Long-term debt |
|
|
1,267,151 |
|
|
|
1,236,017 |
|
Asset retirement obligations |
|
|
16,911 |
|
|
|
16,183 |
|
Derivative liabilities |
|
|
17,235 |
|
|
|
12,648 |
|
Other liabilities |
|
|
13,105 |
|
|
|
12,860 |
|
Total liabilities |
|
|
1,506,028 |
|
|
|
1,563,192 |
|
Commitments and contingencies |
|
|
|
|
Shareholders’ equity |
|
|
|
|
Common stock, $0.01 par value, 90,000,000 shares authorized; 58,778,280 issued and outstanding
as of March 31, 2016 and 58,332,993 issued and outstanding as of December 31, 2015 |
|
|
588 |
|
|
|
583 |
|
Additional paid-in capital |
|
|
1,423,321 |
|
|
|
1,411,081 |
|
Retained earnings (Accumulated deficit) |
|
|
(1,279,005 |
) |
|
|
(967,610 |
) |
Total shareholders’ equity |
|
|
144,904 |
|
|
|
444,054 |
|
Total Liabilities and Shareholders’ Equity |
|
$ |
1,650,932 |
|
|
$ |
2,007,246 |
|
CARRIZO OIL & GAS, INC. |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS FROM
OPERATING ACTIVITIES |
(in thousands) |
(Unaudited) |
|
|
|
|
|
Three Months
Ended March 31, |
|
2016 |
|
2015 |
|
|
|
|
Cash Flows From Operating Activities |
|
|
|
Net loss |
($ |
311,395 |
) |
|
($ |
21,210 |
) |
Income from discontinued operations, net of income taxes |
— |
|
|
|
(266 |
) |
Adjustments to reconcile loss from continuing operations to net cash provided by
operating activities from continuing operations |
|
|
|
Depreciation, depletion and amortization |
|
59,577 |
|
|
|
73,871 |
|
Impairment of proved oil and gas properties |
|
274,413 |
|
|
— |
|
(Gain) loss on derivatives, net |
|
(10,553 |
) |
|
|
(26,439 |
) |
Cash received for derivative settlements, net |
|
51,163 |
|
|
|
49,064 |
|
Stock-based compensation expense, net |
|
11,522 |
|
|
|
9,853 |
|
Deferred income taxes |
— |
|
|
|
(11,531 |
) |
Non-cash interest expense, net |
|
1,160 |
|
|
|
1,971 |
|
Other, net |
|
1,116 |
|
|
|
8,248 |
|
Changes in operating assets and liabilities- |
|
|
|
Accounts receivable |
|
(2,065 |
) |
|
|
6,517 |
|
Accounts payable |
|
(18,711 |
) |
|
|
(13,670 |
) |
Accrued liabilities |
|
(1,667 |
) |
|
|
(1,991 |
) |
Other, net |
|
(692 |
) |
|
|
(950 |
) |
Net cash provided by operating activities from continuing
operations |
$ |
53,868 |
|
|
$ |
73,467 |
|
Changes in working capital attributable to operating activities and other non-recurring items,
net |
|
21,957 |
|
|
|
10,094 |
|
Discretionary cash flows from continuing operations |
$ |
75,825 |
|
|
$ |
83,561 |
|
CARRIZO OIL & GAS, INC. |
PRODUCTION VOLUMES AND REALIZED PRICES |
(Unaudited) |
|
|
|
Three Months
Ended March 31, |
|
|
2016 |
|
2015 |
Total production volumes - |
|
|
|
|
Crude oil (MBbls) |
|
|
2,348 |
|
|
|
|
1,924 |
|
|
NGLs (MBbls) |
|
|
414 |
|
|
|
|
318 |
|
|
Natural gas (MMcf) |
|
|
6,373 |
|
|
|
|
5,234 |
|
|
Total barrels of oil equivalent (MBoe) |
|
|
3,824 |
|
|
|
|
3,114 |
|
|
|
|
|
|
|
Daily production volumes by product - |
|
|
|
|
Crude oil (Bbls/d) |
|
|
25,806 |
|
|
|
|
21,373 |
|
|
NGLs (Bbls/d) |
|
|
4,547 |
|
|
|
|
3,529 |
|
|
Natural gas (Mcf/d) |
|
|
70,033 |
|
|
|
|
58,159 |
|
|
Total barrels of oil equivalent (Boe/d) |
|
|
42,025 |
|
|
|
|
34,595 |
|
|
|
|
|
|
|
Daily production volumes by region (Boe/d) - |
|
|
|
|
Eagle Ford |
|
|
30,971 |
|
|
|
|
24,504 |
|
|
Niobrara |
|
|
3,186 |
|
|
|
|
3,028 |
|
|
Marcellus |
|
|
6,026 |
|
|
|
|
5,973 |
|
|
Utica |
|
|
1,223 |
|
|
|
|
726 |
|
|
Delaware Basin and other |
|
|
619 |
|
|
|
|
364 |
|
|
Total barrels of oil equivalent (Boe/d) |
|
|
42,025 |
|
|
|
|
34,595 |
|
|
|
|
|
|
|
Realized prices - |
|
|
|
|
Crude oil ($ per Bbl) |
|
$ |
28.96 |
|
|
|
$ |
43.17 |
|
|
Crude oil ($ per Bbl) - including impact of derivative
settlements |
|
$ |
50.75 |
|
|
|
$ |
66.84 |
|
|
NGLs ($ per Bbl) |
|
$ |
8.31 |
|
|
|
$ |
14.07 |
|
|
Natural gas ($ per Mcf) |
|
$ |
1.54 |
|
|
|
$ |
2.39 |
|
|
Natural gas ($ per Mcf) - including impact of derivative settlements |
|
$ |
1.54 |
|
|
|
$ |
3.06 |
|
|
CARRIZO OIL & GAS, INC. |
COMMODITY DERIVATIVE CONTRACTS - AS OF APRIL 29,
2016 |
(Unaudited) |
|
|
|
|
|
|
|
|
|
CRUDE OIL DERIVATIVE CONTRACTS
(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average |
|
Weighted Average |
|
|
|
|
Volume |
|
Floor Price |
|
Ceiling Price |
Period |
|
Type of Contract |
|
(in Bbls/d) |
|
($/Bbl) |
|
($/Bbl) |
Q2 2016 |
|
Fixed Price Swaps |
|
9,750 |
|
$ |
60.03 |
|
|
|
|
|
Costless Collars |
|
4,000 |
|
$ |
50.00 |
|
|
$ |
76.50 |
|
Q3 2016 |
|
Fixed Price Swaps |
|
9,750 |
|
$ |
60.03 |
|
|
|
|
|
Costless Collars |
|
4,000 |
|
$ |
50.00 |
|
|
$ |
76.50 |
|
Q4 2016 |
|
Fixed Price Swaps |
|
9,750 |
|
$ |
60.03 |
|
|
|
|
|
Costless Collars |
|
4,000 |
|
$ |
50.00 |
|
|
$ |
76.50 |
|
|
|
|
|
|
|
|
|
|
Q1 - Q2 2017 |
|
Fixed Price Swaps |
|
12,000 |
|
$ |
50.13 |
|
|
|
|
|
|
|
|
|
|
|
|
FY 2018 |
|
Sold Call Options |
|
3,388 |
|
|
|
$ |
63.98 |
|
|
|
|
|
|
|
|
|
|
FY 2019 |
|
Sold Call Options |
|
3,875 |
|
|
|
$ |
65.98 |
|
|
|
|
|
|
|
|
|
|
FY 2020 |
|
Sold Call Options |
|
4,575 |
|
|
|
$ |
67.95 |
|
NATURAL GAS DERIVATIVE CONTRACTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average |
|
|
|
|
Volume |
|
Ceiling Price |
Period |
|
Type of Contract |
|
(in MMBtu/d) |
|
($/MMBtu) |
FY 2017 |
|
Sold Call Options |
|
33,000 |
|
$ |
3.00 |
|
|
|
|
|
|
|
|
FY 2018 |
|
Sold Call Options |
|
33,000 |
|
$ |
3.25 |
|
|
|
|
|
|
|
|
FY 2019 |
|
Sold Call Options |
|
33,000 |
|
$ |
3.25 |
|
|
|
|
|
|
|
|
FY 2020 |
|
Sold Call Options |
|
33,000 |
|
$ |
3.50 |
|
(1) On February 11, 2015, Carrizo entered into derivative transactions offsetting its existing crude oil derivative contracts
covering the periods from March 2015 through December 2016 locking in $166.4 million of cash flows, of which $18.3 million was
received in the first quarter of 2016. Both the existing crude oil derivative contracts as well as the offsetting positions have
been excluded from the table above. In the fourth quarter of 2015 and the first quarter of 2016, Carrizo entered into derivative
transactions (volumes are included in the table above) which included premiums to be paid in future periods. In addition to the net
cash to be paid or received from settlements of the derivative contracts shown in the tables above, Carrizo will receive net cash
and will recognize revenue and Adjusted EBITDA related to the transactions described in this footnote as follows:
FIXED REVENUE AND ADJUSTED EBITDA
FROM PRIOR HEDGE TRANSACTIONS |
|
|
|
Period |
|
Net Cash from
Derivative Settlements
(in thousands) |
Q2 2016 |
|
$ |
6,444 |
|
Q3 2016 |
|
$ |
6,458 |
|
Q4 2016 |
|
$ |
7,912 |
|
|
|
|
Q1 - Q2 2017 |
|
$ |
1,766 |
|
CARRIZO OIL & GAS, INC. |
SECOND QUARTER AND FULL YEAR 2016 GUIDANCE
SUMMARY |
|
|
|
|
|
|
|
|
|
Second Quarter 2016 |
|
Full Year 2016 |
Daily Production Volumes - |
|
|
|
|
|
Crude oil (Bbls/d) |
|
23,600 - 24,000 |
|
24,800 - 25,300 |
|
NGLs (Bbls/d) |
|
3,700 - 3,900 |
|
4,000 - 4,200 |
|
Natural gas (Mcf/d) |
|
56,000 - 60,000 |
|
54,000 - 60,000 |
|
Total (Boe/d) |
|
36,633 - 37,900 |
|
37,800 - 39,500 |
|
|
|
|
|
|
Unhedged Commodity Price Realizations - |
|
|
|
|
|
Crude oil (% of NYMEX oil) |
|
90.0% - 92.0% |
|
N/A |
|
NGLs (% of NYMEX oil) |
|
20.0% - 25.0% |
|
N/A |
|
Natural gas (% of NYMEX gas) |
|
60.0% - 65.0% |
|
N/A |
|
|
|
|
|
|
Cash received for derivative settlements, net (in millions) |
|
$26.5 - $29.5 |
|
N/A |
|
|
|
|
|
|
Costs and Expenses - |
|
|
|
|
|
Lease operating ($/Boe) |
|
$6.50 - $7.00 |
|
$6.50 - $7.25 |
|
Production taxes (% of total revenues) |
|
4.25% - 4.50% |
|
4.25% - 4.75% |
|
Ad valorem taxes (in millions) |
|
$2.0 - $2.5 |
|
$8.5 - $10.5 |
|
Cash general and administrative, net (in millions) |
|
$9.5 - $10.0 |
|
$41.0 - $42.5 |
|
DD&A ($/Boe) |
|
$14.25 - $15.25 |
|
$14.00 - $16.00 |
|
Interest expense, net (in millions) |
|
$19.0 - $21.0 |
|
N/A |
|
|
|
|
|
|
Capitalized Items - |
|
|
|
|
|
Drilling and completion capital expenditures (in millions) |
|
N/A |
|
$270.0 - $290.0 |
|
Capitalized interest (in millions) |
|
$4.0 - $5.0 |
|
N/A |
Contact: Jeffrey P. Hayden, CFA, VP - Investor Relations (713) 328-1044 Kim Pinyopusarerk, Manager - Investor Relations (713) 358-6430