10 Year Financial Data of Carrizo Oil & Gas, Inc. (CRZO)

27.2 (1y: +2%)

Market Cap	1.07 B	P/E(ttm)	15.10
Enterprise Value	1.97 B	P/B	1.87

CRZO- NAS (USA)
Carrizo Oil & Gas, Inc.

Currently 1/5

Business Predictability Rank: 1-Star
Back Testing Results:
Average gain of all 1-Star stocks: 1.1% per year.
% of Stocks that are in still loss if held for 10yrs: 45%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$27.20

2 Severe Warning Signs 2 Medium Warning Signs 1 Good Sign

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	12.8	8.5	66.2
EBITDA Growth (%)	0	0	91.5
Free Cash Flow Growth (%)	0	15.2	0
Book Value Growth (%)	13	5.4	16.7

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	2.31	2.35	3.21	3.24	4.64	7.22	3.68	4.07	5.10	9.20	9.97	2.02	2.09	2.43	2.68	2.77
EBITDA per Share	1.55	1.59	2.32	2.00	3.02	0.33	-9.26	1.99	3.09	6.60	7.22	1.35	1.45	1.78	2.03	1.96
Free Cashflow per Share	0.10	-2.36	-3.95	-5.33	-5.60	-14.08	-1.60	-7.39	-8.81	-12.18	-12.71	-2.99	-3.61	-4.21	-1.42	-3.47
Earnings per Share ($)	0.43	0.48	0.42	0.71	0.57	-0.60	-6.61	0.29	0.92	1.39	1.80	0.24	0.71	-0.02	0.46	0.65
Book Value per Share	4.56	5.54	6.38	8.30	11.46	14.23	7.99	13.31	12.85	14.62	15.29	13.10	13.92	14.17	14.58	15.29
Month End Stock Price	7.20	11.30	24.70	29.02	54.75	16.10	26.51	34.49	26.35	20.92	25.77	28.26	23.49	25.01	20.92	25.77
Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	10.40	9.00	6.80	8.60	5.00	-4.20	-82.70	2.20	7.20	9.50	16.80	7.20	20.40	-0.80	12.80	16.80
Return on Assets %	5.00	4.60	2.80	3.70	2.20	-1.60	-23.70	0.90	2.40	2.90	5.60	2.40	6.80	-0.40	4.00	5.60
Return on Capital - Joel Greenblatt %	11.40	10.10	11.80	4.70	6.80	-5.00	-49.70	2.30	3.40	7.20	8.80	6.80	4.80	6.40	10.80	8.80
Debt to Equity	0.48	0.52	0.96	0.89	0.82	1.25	2.10	1.22	1.43	1.71	1.57	1.66	1.50	1.81	1.71	1.57

Gross Margin %	82.50	83.70	86.60	80.20	80.40	79.50	72.20	76.80	81.40	85.10	85.20	81.20	85.10	86.60	86.70	85.20
Operating Margin %	36.20	37.50	44.80	24.10	31.80	-22.30	-297	15.20	18.70	26.80	29.90	27.60	17.60	25.10	34.90	29.90
Net Margin %	20.50	21.10	13.60	22.00	12.30	-8.30	-180	7.10	18.10	15.10	23.40	11.70	34.00	-1.00	17.20	23.40

Days Sales Outstanding	85.00	90.50	116	114	76.60	41.60	68.30	80.90	98.90	122	105	85.10	93.80	120	104	105

Debt to Revenue	0.94	1.23	1.91	2.28	2.02	2.46	4.56	4.00	3.61	2.72	8.66	10.78	9.94	10.54	9.32	8.66
COGS to Revenue	0.17	0.16	0.13	0.20	0.20	0.21	0.28	0.23	0.19	0.15	0.15	0.19	0.15	0.13	0.13	0.15
Interest Exp. to Revenue %	-0.05	-1.21	-12.97	-21.82	-11.13	-3.52	-16.28	-16.14	-14.56	-13.08	-13.35	-14.02	-11.77	-12.63	-13.78	-13.35

Asset Turnover	0.25	0.22	0.20	0.17	0.18	0.20	0.13	0.12	0.13	0.20	0.06	0.05	0.05	0.05	0.06	0.06
Buyback Ratio	-8.60	-215	-22.40	-187	-472	754	--	-1,895	--	--	--	--	--	--	--	--
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	38.51	51.37	78.16	82.95	126	217	114	139	202	368	399	80.72	83.82	96.20	107	112
Cost of Goods Sold	6.72	8.39	10.44	16.43	24.66	44.46	31.70	32.35	37.64	54.83	56.26	15.14	12.46	12.92	14.31	16.57
Gross Profit	31.78	42.98	67.72	66.52	101	172	82.38	107	165	313	343	65.58	71.36	83.28	93.14	95.33

Selling, General, &Admin. Expense	5.95	8.26	11.31	15.41	18.91	23.43	30.44	35.91	41.78	48.71	53.34	11.54	13.09	12.41	11.66	16.17
Earnings Before DDA	25.79	34.70	56.41	51.11	81.84	10.05	-287	68.26	122	264	289	53.86	58.10	70.67	81.64	79.05

Depreciation, Depletion and Amortization	11.87	15.46	21.37	31.13	41.90	58.31	52.01	47.03	84.61	166	180	31.56	43.38	46.52	44.16	45.59

Operating Income	13.92	19.24	35.03	19.98	39.94	-48.26	-339	21.23	37.83	98.65	110	22.30	14.72	24.16	37.48	33.46
Interest Income/Expense	-0.02	-0.62	-10.14	-18.10	-13.99	-7.64	-18.58	-22.52	-29.43	-48.16	-51.77	-11.31	-9.87	-12.15	-14.81	-14.94
Net Income	7.91	10.85	10.63	18.25	15.47	-17.94	-205	9.95	36.63	55.49	72.25	9.42	28.50	-0.93	18.49	26.18

Preferred dividends	0.74	0.35	--	--	--	--	--	--	--	--	--	--	--	--	--	--
Earnings per Share ($)	0.43	0.48	0.42	0.71	0.57	-0.60	-6.61	0.29	0.92	1.39	1.80	0.24	0.71	-0.02	0.46	0.65
Total Shares Outstanding	16.68	21.82	24.36	25.57	27.12	30.01	31.01	34.31	39.67	40.03	40.33	39.92	40.04	39.63	40.13	40.33
Balance Sheet	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	3.32	5.67	28.73	5.41	8.03	5.18	3.84	4.13	55.99	52.10	71.65	48.53	55.60	37.41	52.10	71.65
Accounts Receivable	8.97	12.74	24.90	25.87	26.41	24.68	21.34	30.90	54.78	123	129	75.49	86.42	127	123	129
Other Current Assets	2.03	3.23	6.56	9.78	7.82	26.46	10.22	25.31	9.63	33.97	30.53	8.27	6.13	6.85	33.97	30.53
Total Current Assets	14.33	21.63	60.18	41.06	42.26	56.32	35.40	60.33	120	209	231	132	148	171	209	231

Property, Plant and Equipment	135	205	314	445	647	1,022	734	983	1,311	1,488	1,672	1,485	1,464	1,604	1,488	1,672
Other Long Term Assets	7.21	6.92	8.84	8.29	20.60	30.07	94.01	101	96.77	188	34.31	81.92	92.35	81.63	188	34.31
Total Assets	157	234	383	495	710	1,108	863	1,144	1,528	1,884	1,937	1,700	1,705	1,857	1,884	1,937

Accounts Payable	20.57	28.87	40.89	53.46	85.79	101	77.59	106	207	207	255	257	264	246	207	255
Current Portion of Long-Term Debt	2.14	0.09	1.54	1.51	2.25	0.17	0.15	0.16	--	33.80	--	--	16.65	21.15	33.80	--
Other Current Liabilities	3.43	1.81	7.45	3.11	4.27	12.92	4.99	12.60	64.35	58.54	66.53	30.35	34.49	20.24	58.54	66.53
Total Current Liabilities	26.14	30.77	49.88	58.07	92.31	114	82.73	119	271	299	322	287	315	287	299	322

Long-Term Debt	34.11	62.88	148	187	252	533	520	558	729	968	969	870	816	993	968	969
Other Long-Term Liabilities	20.48	19.52	30.08	37.20	54.39	34.05	12.58	10.40	17.21	32.25	30.16	18.66	16.16	14.97	32.25	30.16
Total Liabilities	80.73	113	228	283	399	681	615	687	1,018	1,299	1,320	1,176	1,147	1,295	1,299	1,320

Common Stock	0.15	0.22	0.24	0.26	0.28	0.31	0.31	0.39	0.40	0.40	0.40	0.40	0.40	0.40	0.40	0.40
Retained Earnings	10.23	20.73	31.63	49.88	65.34	47.41	-185	-175	-138	-82.48	-56.30	-129	-100	-101	-82.48	-56.30
Additional Paid-In Capital	65.10	99.77	125	168	246	381	432	631	647	667	673	651	657	662	667	673
Total Equity	76.07	121	155	212	311	427	248	457	510	585	617	523	557	562	585	617
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	8.04	10.85	10.63	18.25	15.47	-17.94	-205	9.95	36.63	--	53.76	9.42	28.50	-0.93	--	26.18
Depreciation, Depletion and Amortization	11.87	15.46	21.37	31.13	41.90	58.31	52.01	47.03	84.61	166	180	31.56	43.38	46.52	44.16	45.59
Cash Flow from Others	15.15	6.18	6.83	16.06	37.86	108	286	37.44	33.10	86.61	26.70	42.26	-10.03	-14.45	31.83	19.35
Cash Flow from Operations	35.06	32.50	38.84	65.44	95.23	149	133	94.42	154	252	260	83.24	61.86	31.14	75.99	91.12

Investment for Property, Plant & Equipement	-33.36	-83.89	-135	-202	-247	-571	-183	-348	-504	-740	-768	-203	-206	-198	-133	-231
Cash Flow from Investing	-31.10	-80.29	-111	-162	-228	-555	-162	-270	-286	-507	-356	-227	-26.82	-212	-41.75	-75.78

Net Issuance of Stock	0.69	23.30	2.38	34.13	72.96	135	--	189	--	--	--	--	--	--	--	--
Net Issuance of Debt	-5.95	26.46	82.60	39.46	62.15	268	31.65	-0.84	168	245	105	139	-37.82	180	-36.77	--
Other Financing	-0.12	0.38	10.65	-0.77	--	0.00	-3.92	-11.52	-12.79	34.92	38.84	-0.22	-0.02	-5.70	40.86	3.69
Cash Flow from Financing	-5.38	50.14	95.64	72.82	135	404	27.73	176	156	280	144	139	-37.84	174	4.09	3.69

Net Change in Cash	-1.42	2.35	23.06	-23.32	2.62	-2.84	-1.35	0.29	23.98	24.50	48.08	-4.54	-2.80	-6.48	38.33	19.03

Free Cash Flow	1.70	-51.39	-96.32	-136	-152	-423	-49.54	-253	-350	-488	-508	-119	-144	-167	-56.80	-140
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

CRZO Quarterly/Annuals Reports

CRZO: 10-Q - CARRIZO OIL & GAS INC (0001040593) (Filer): (10-Q) - 2010-05-07
CRZO: 10-Q/A - CARRIZO OIL & GAS INC (0001040593) (Filer): (10-Q/A) - 2009-11-20
CRZO: Quarterly report: (10-Q) - 2009-08-17
CRZO: Quarterly report: (10-Q) - 2009-05-11
CRZO: Annual report: (10-K) - 2009-03-13

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles

CRZO Quarterly/Annuals Reports