XML 62 R8.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities      
Net income $ 635,491us-gaap_NetIncomeLoss $ 409,597us-gaap_NetIncomeLoss $ 525,360us-gaap_NetIncomeLoss
Adjustments to reconcile net income to cash flows from operating activities      
Depletion, depreciation, and amortization 592,972us-gaap_DepreciationDepletionAndAmortization 509,943us-gaap_DepreciationDepletionAndAmortization 507,538us-gaap_DepreciationDepletionAndAmortization
Deferred income taxes 429,973us-gaap_DeferredIncomeTaxExpenseBenefit 222,526us-gaap_DeferredIncomeTaxExpenseBenefit 255,743us-gaap_DeferredIncomeTaxExpenseBenefit
Stock-based compensation 30,513us-gaap_ShareBasedCompensation 33,003us-gaap_ShareBasedCompensation 29,310us-gaap_ShareBasedCompensation
Commodity derivatives expense (income) (555,255)us-gaap_GainLossOnOilAndGasHedgingActivity 41,024us-gaap_GainLossOnOilAndGasHedgingActivity (4,834)us-gaap_GainLossOnOilAndGasHedgingActivity
Settlements of commodity derivatives 1,421dnr_SettlementsofCommodityDerivatives (662)dnr_SettlementsofCommodityDerivatives 17,880dnr_SettlementsofCommodityDerivatives
Loss on early extinguishment of debt 113,908us-gaap_GainsLossesOnExtinguishmentOfDebt 44,651us-gaap_GainsLossesOnExtinguishmentOfDebt 0us-gaap_GainsLossesOnExtinguishmentOfDebt
Amortization of debt issuance costs and discounts 13,476us-gaap_AmortizationOfFinancingCostsAndDiscounts 14,023us-gaap_AmortizationOfFinancingCostsAndDiscounts 14,695us-gaap_AmortizationOfFinancingCostsAndDiscounts
Impairment of assets 0us-gaap_OtherAssetImpairmentCharges 0us-gaap_OtherAssetImpairmentCharges 17,515us-gaap_OtherAssetImpairmentCharges
Other, net 6,311us-gaap_OtherNoncashIncomeExpense (2,318)us-gaap_OtherNoncashIncomeExpense 16,917us-gaap_OtherNoncashIncomeExpense
Changes in assets and liabilities, net of effects from acquisitions      
Accrued production receivable 80,285us-gaap_IncreaseDecreaseInOtherReceivables (15,085)us-gaap_IncreaseDecreaseInOtherReceivables 36,234us-gaap_IncreaseDecreaseInOtherReceivables
Trade and other receivables (78,469)us-gaap_IncreaseDecreaseInReceivables 4,981us-gaap_IncreaseDecreaseInReceivables 45,836us-gaap_IncreaseDecreaseInReceivables
Other current and long-term assets 3,174us-gaap_IncreaseDecreaseInOtherOperatingAssets 10,462us-gaap_IncreaseDecreaseInOtherOperatingAssets 7,688us-gaap_IncreaseDecreaseInOtherOperatingAssets
Accounts payable and accrued liabilities 501us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 91,816us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 5,828us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Oil and natural gas production payable (46,506)us-gaap_IncreaseDecreaseInOtherAccountsPayable 12,731us-gaap_IncreaseDecreaseInOtherAccountsPayable (23,460)us-gaap_IncreaseDecreaseInOtherAccountsPayable
Other liabilities (4,970)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities (15,497)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities (41,359)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Net cash provided by operating activities 1,222,825us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 1,361,195us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 1,410,891us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash flows from investing activities      
Oil and natural gas capital expenditures (946,846)us-gaap_PaymentsToExploreAndDevelopOilAndGasProperties (900,221)us-gaap_PaymentsToExploreAndDevelopOilAndGasProperties (1,122,615)us-gaap_PaymentsToExploreAndDevelopOilAndGasProperties
Acquisitions of oil and natural gas properties (8,773)us-gaap_PaymentsToAcquireOilAndGasProperty (9,243)us-gaap_PaymentsToAcquireOilAndGasProperty (156,082)us-gaap_PaymentsToAcquireOilAndGasProperty
Bakken exchange transaction 0dnr_CashProceedsFromPaymentsForAnExchangeOfOilAndGasPropertyAndEquipment (10,385)dnr_CashProceedsFromPaymentsForAnExchangeOfOilAndGasPropertyAndEquipment 281,669dnr_CashProceedsFromPaymentsForAnExchangeOfOilAndGasPropertyAndEquipment
CO2 capital expenditures (48,134)dnr_PaymentsToConstructExploreAndDevelopCO2OtherProducts (93,744)dnr_PaymentsToConstructExploreAndDevelopCO2OtherProducts (131,043)dnr_PaymentsToConstructExploreAndDevelopCO2OtherProducts
Pipelines and plants capital expenditures (72,151)dnr_PaymentsToConstructAndDevelopPipelinesAndPlants (184,286)dnr_PaymentsToConstructAndDevelopPipelinesAndPlants (330,417)dnr_PaymentsToConstructAndDevelopPipelinesAndPlants
Purchases of other assets (3,197)us-gaap_PaymentsToAcquireOtherProductiveAssets (65,987)us-gaap_PaymentsToAcquireOtherProductiveAssets (25,765)us-gaap_PaymentsToAcquireOtherProductiveAssets
Net proceeds from sales of oil and natural gas properties and equipment 3,453us-gaap_ProceedsFromSaleOfOilAndGasPropertyAndEquipment 8,037us-gaap_ProceedsFromSaleOfOilAndGasPropertyAndEquipment 34,750us-gaap_ProceedsFromSaleOfOilAndGasPropertyAndEquipment
Net proceeds from sale of short-term investments 0us-gaap_ProceedsFromSaleOfAvailableForSaleSecuritiesEquity 0us-gaap_ProceedsFromSaleOfAvailableForSaleSecuritiesEquity 83,545us-gaap_ProceedsFromSaleOfAvailableForSaleSecuritiesEquity
Other (1,107)us-gaap_PaymentsForProceedsFromOtherInvestingActivities (19,480)us-gaap_PaymentsForProceedsFromOtherInvestingActivities (10,883)us-gaap_PaymentsForProceedsFromOtherInvestingActivities
Net cash used in investing activities (1,076,755)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (1,275,309)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (1,376,841)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from financing activities      
Bank repayments (2,609,000)us-gaap_RepaymentsOfBankDebt (1,550,000)us-gaap_RepaymentsOfBankDebt (1,555,000)us-gaap_RepaymentsOfBankDebt
Bank borrowings 2,664,000us-gaap_ProceedsFromBankDebt 1,190,000us-gaap_ProceedsFromBankDebt 1,870,000us-gaap_ProceedsFromBankDebt
Repayment of senior subordinated notes (997,345)us-gaap_RepaymentsOfSubordinatedDebt (651,270)us-gaap_RepaymentsOfSubordinatedDebt 0us-gaap_RepaymentsOfSubordinatedDebt
Premium paid on repayment of senior subordinated notes (101,342)dnr_PaymentOfPremiumOnRepaymentOfSeniorSubordinatedDebt (36,475)dnr_PaymentOfPremiumOnRepaymentOfSeniorSubordinatedDebt 0dnr_PaymentOfPremiumOnRepaymentOfSeniorSubordinatedDebt
Net proceeds from issuance of senior subordinated notes 1,250,000us-gaap_ProceedsFromIssuanceOfSubordinatedLongTermDebt 1,200,000us-gaap_ProceedsFromIssuanceOfSubordinatedLongTermDebt 0us-gaap_ProceedsFromIssuanceOfSubordinatedLongTermDebt
Costs of debt financing (24,407)us-gaap_PaymentsOfFinancingCosts (20,161)us-gaap_PaymentsOfFinancingCosts (34)us-gaap_PaymentsOfFinancingCosts
Common stock repurchase program (211,356)us-gaap_PaymentsForRepurchaseOfCommonStock (281,958)us-gaap_PaymentsForRepurchaseOfCommonStock (251,480)us-gaap_PaymentsForRepurchaseOfCommonStock
Cash dividends paid (87,044)us-gaap_PaymentsOfDividendsCommonStock 0us-gaap_PaymentsOfDividendsCommonStock 0us-gaap_PaymentsOfDividendsCommonStock
Other (18,610)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities (22,346)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities (17,718)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities
Net cash provided by (used in) financing activities (135,104)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (172,210)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 45,768us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net increase (decrease) in cash and cash equivalents 10,966us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (86,324)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 79,818us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of year 12,187us-gaap_CashAndCashEquivalentsAtCarryingValue 98,511us-gaap_CashAndCashEquivalentsAtCarryingValue 18,693us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of year $ 23,153us-gaap_CashAndCashEquivalentsAtCarryingValue $ 12,187us-gaap_CashAndCashEquivalentsAtCarryingValue $ 98,511us-gaap_CashAndCashEquivalentsAtCarryingValue