FINANCIAL AND STATISTICAL DATA TABLES AND RECONCILIATION SCHEDULES

Following are unaudited financial highlights for the comparative three and six-month periods ended June 30, 2020 and 2019 and the three-month period ended March 31, 2020. All production volumes and dollars are expressed on a net revenue interest basis with gas volumes converted to equivalent barrels at 6:1.


DENBURY RESOURCES INC.
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

The following information is based on GAAP reported earnings (along with additional required disclosures) included or to be included in the Company’s periodic reports:
 
 
Three Months Ended
 
Six Months Ended
 
 
June 30,
 
March 31,
 
June 30,
In thousands, except per-share data
 
2020
 
2019
 
2020
 
2020
 
2019
Revenues and other income
 
 
 
 
 
 
 
 
 
 
Oil sales
 
$
108,538

 
$
328,571

 
$
228,577

 
$
337,115

 
$
620,536

Natural gas sales
 
849

 
1,850

 
1,047

 
1,896

 
4,462

CO2 sales and transportation fees
 
6,504

 
7,986

 
8,028

 
14,532

 
16,556

Purchased oil sales
 
1,490

 
2,591

 
3,721

 
5,211

 
2,806

Other income
 
494

 
2,367

 
828

 
1,322

 
4,457

Total revenues and other income
 
117,875

 
343,365

 
242,201

 
360,076

 
648,817

Expenses
 
 
 
 
 
 
 
 
 
 
Lease operating expenses
 
81,293

 
117,932

 
109,270

 
190,563

 
243,355

Transportation and marketing expenses
 
9,388

 
11,236

 
9,621

 
19,009

 
22,009

CO2 discovery and operating expenses
 
885

 
581

 
752

 
1,637

 
1,137

Taxes other than income
 
10,372

 
25,517

 
19,686

 
30,058

 
49,302

Purchased oil expenses
 
1,450

 
2,564

 
3,661

 
5,111

 
2,777

General and administrative expenses
 
23,776

 
17,506

 
9,733

 
33,509

 
36,431

Interest, net of amounts capitalized of $8,729, $8,238, $9,452, $18,181 and $18,772, respectively
 
20,617

 
20,416

 
19,946

 
40,563

 
37,814

Depletion, depreciation, and amortization
 
55,414

 
58,264

 
96,862

 
152,276

 
115,561

Commodity derivatives expense (income)
 
40,130

 
(24,760
)
 
(146,771
)
 
(106,641
)
 
58,617

Gain on debt extinguishment
 
—

 
(100,346
)
 
(18,994
)
 
(18,994
)
 
(100,346
)
Write-down of oil and natural gas properties
 
662,440

 
—

 
72,541

 
734,981

 
—

Other expenses
 
11,290

 
2,386

 
2,494

 
13,784

 
6,524

Total expenses
 
917,055

 
131,296

 
178,801

 
1,095,856

 
473,181

Income (loss) before income taxes
 
(799,180
)
 
212,069

 
63,400

 
(735,780
)
 
175,636

Income tax provision (benefit)
 
 
 
 
 
 
 
 
 
 
Current income taxes
 
598

 
3,354

 
(6,407
)
 
(5,809
)
 
2,073

Deferred income taxes
 
(102,304
)
 
62,023

 
(4,209
)
 
(106,513
)
 
52,545

Net income (loss)
 
$
(697,474
)
 
$
146,692

 
$
74,016

 
$
(623,458
)
 
$
121,018

 
 
 
 
 
 
 
 
 
 
 
Net income (loss) per common share
 
 
 
 
 
 
 
 
 
 
Basic
 
$
(1.41
)
 
$
0.32

 
$
0.15

 
$
(1.26
)
 
$
0.27

Diluted
 
$
(1.41
)
 
$
0.32

 
$
0.14

 
$
(1.26
)
 
$
0.26

 
 
 
 
 
 
 
 
 
 
 
Weighted average common shares outstanding
 
 
 
 
 
 
 
 
 
 
Basic
 
495,245

 
452,612

 
494,259

 
494,752

 
452,169

Diluted
 
495,245

 
467,427

 
586,190

 
494,752

 
461,460




1

DENBURY RESOURCES INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
 
 
Six Months Ended
 
 
June 30,
In thousands
 
2020
 
2019
Cash flows from operating activities
 
 
 
 
Net income (loss)
 
$
(623,458
)
 
$
121,018

Adjustments to reconcile net income (loss) to cash flows from operating activities
 
 
 
 

Depletion, depreciation, and amortization
 
152,276

 
115,561

Write-down of oil and natural gas properties
 
734,981

 
—

Deferred income taxes
 
(106,513
)
 
52,545

Stock-based compensation
 
3,540

 
6,865

Commodity derivatives expense (income)
 
(106,641
)
 
58,617

Receipt on settlements of commodity derivatives
 
70,267

 
6,657

Gain on debt extinguishment
 
(18,994
)
 
(100,346
)
Debt issuance costs and discounts
 
9,921

 
2,901

Other, net
 
(1,642
)
 
(57
)
Changes in assets and liabilities, net of effects from acquisitions
 
 

 
 

Accrued production receivable
 
62,063

 
(9,909
)
Trade and other receivables
 
(16,162
)
 
(271
)
Other current and long-term assets
 
(4,552
)
 
(3,389
)
Accounts payable and accrued liabilities
 
(60,295
)
 
(33,320
)
Oil and natural gas production payable
 
(22,217
)
 
1,746

Other liabilities
 
237

 
(5,618
)
Net cash provided by operating activities
 
72,811

 
213,000

 
 
 
 
 
Cash flows from investing activities
 
 

 
 

Oil and natural gas capital expenditures
 
(79,897
)
 
(148,254
)
Pipelines and plants capital expenditures
 
(10,962
)
 
(10,591
)
Net proceeds from sales of oil and natural gas properties and equipment
 
40,971

 
431

Other
 
(105
)
 
(725
)
Net cash used in investing activities
 
(49,993
)
 
(159,139
)
 
 
 
 
 
Cash flows from financing activities
 
 

 
 

Bank repayments
 
(226,000
)
 
(281,000
)
Bank borrowings
 
491,000

 
361,000

Interest payments treated as a reduction of debt
 
(42,506
)
 
(42,558
)
Cash paid in conjunction with debt repurchases
 
(14,171
)
 
—

Cash paid in conjunction with debt exchange
 
—

 
(120,007
)
Costs of debt financing
 
(299
)
 
(9,332
)
Pipeline financing and capital lease debt repayments
 
(7,015
)
 
(7,273
)
Other
 
(9,230
)
 
12,899

Net cash provided by (used in) financing activities
 
191,779

 
(86,271
)
Net increase (decrease) in cash, cash equivalents, and restricted cash
 
214,597

 
(32,410
)
Cash, cash equivalents, and restricted cash at beginning of period
 
33,045

 
54,949

Cash, cash equivalents, and restricted cash at end of period
 
$
247,642

 
$
22,539



2

DENBURY RESOURCES INC.
SUPPLEMENTAL NON-GAAP FINANCIAL MEASURES (UNAUDITED)

Reconciliation of net income (loss) (GAAP measure) to adjusted net income (loss) (non-GAAP measure)

Adjusted net income (loss) is a non-GAAP measure provided as a supplement to present an alternative net income (loss) measure which excludes expense and income items (and their related tax effects) not directly related to the Company’s ongoing operations. Management believes that adjusted net income (loss) may be helpful to investors by eliminating the impact of noncash and/or special or unusual items not indicative of the Company’s performance from period to period, and is widely used by the investment community, while also being used by management, in evaluating the comparability of the Company’s ongoing operational results and trends. Adjusted net income (loss) should not be considered in isolation, as a substitute for, or more meaningful than, net income (loss) or any other measure reported in accordance with GAAP, but rather to provide additional information useful in evaluating the Company’s operational trends and performance.
 
 
Three Months Ended
 
 
June 30,
 
March 31,
 
 
2020
 
2019
 
2020
In thousands, except per-share data
 
Amount
 
Per Diluted Share
 
Amount
 
Per Diluted Share
 
Amount
 
Per Diluted Share
Net income (loss) (GAAP measure)(1)
 
$
(697,474
)
 
$
(1.41
)
 
$
146,692

 
$
0.32

 
$
74,016

 
$
0.14

Adjustments to reconcile to adjusted net income (loss) (non-GAAP measure)
 
 
 
 
 
 
 
 
 
 
 
 
Noncash fair value losses (gains) on commodity derivatives(2)
 
85,759

 
0.17

 
(26,309
)
 
(0.06
)
 
(122,133
)
 
(0.21
)
Write-down of oil and natural gas properties(3)
 
662,440

 
1.34

 
—

 
—

 
72,541

 
0.12

Accelerated depreciation charge(4)
 
—

 
—

 
—

 
—

 
37,368

 
0.06

Gain on debt extinguishment(5)
 
—

 
—

 
(100,346
)
 
(0.21
)
 
(18,994
)
 
(0.03
)
Severance-related expense included in general and administrative expenses(6)
 
2,361

 
0.00

 
—

 
—

 
—

 
—

Expense associated with restructuring(7)
 
7,875

 
0.02

 
—

 
—

 
—

 
—

Other adjustments(8)
 
1,206

 
0.00

 
1,399

 
0.00

 
1,404

 
0.00

Estimated income taxes on above adjustments to net income (loss) and other discrete tax items(9)
 
(94,529
)
 
(0.19
)
 
37,692

 
0.08

 
(16,782
)
 
(0.02
)
Adjusted net income (loss) (non-GAAP measure)
 
$
(32,362
)
 
$
(0.07
)
 
$
59,128

 
$
0.13

 
$
27,420

 
$
0.06


 
 
Six Months Ended
 
 
June 30,
 
 
2020
 
2019
In thousands, except per-share data
 
Amount
 
Per Diluted Share
 
Amount
 
Per Diluted Share
Net income (loss) (GAAP measure)(1)
 
$
(623,458
)
 
$
(1.26
)
 
$
121,018

 
$
0.26

Adjustments to reconcile to adjusted net income (loss) (non-GAAP measure)
 
 
 
 
 
 
 
 
Noncash fair value losses (gains) on commodity derivatives(2)
 
(36,374
)
 
(0.07
)
 
65,274

 
0.14

Write-down of oil and natural gas properties(3)
 
734,981

 
1.49

 
—

 
—

Accelerated depreciation charge(4)
 
37,368

 
0.08

 
—

 
—

Gain on debt extinguishment(5)
 
(18,994
)
 
(0.04
)
 
(100,346
)
 
(0.22
)
Severance-related expense included in general and administrative expenses(6)
 
2,361

 
0.00

 
—

 
—

Expense associated with restructuring(7)
 
7,875

 
0.02

 
—

 
—

Other adjustments(8)
 
2,610

 
0.01

 
4,454

 
0.01

Estimated income taxes on above adjustments to net income (loss) and other discrete tax items(9)
 
(111,311
)
 
(0.24
)
 
13,984

 
0.04

Adjusted net income (loss) (non-GAAP measure)
 
$
(4,942
)
 
$
(0.01
)
 
$
104,384

 
$
0.23


(1)
Diluted net income (loss) per common share includes the impact of potentially dilutive securities including nonvested restricted stock, nonvested performance-based equity awards, and shares into which the Company’s convertible senior notes are convertible. The basic and diluted earnings per share calculations are included on page 5.


3

(2)
The net change between periods of the fair market values of open commodity derivative positions, excluding the impact of settlements on commodity derivatives during the period.
(3)
Full cost pool ceiling test write-downs related to the Company’s oil and natural gas properties during the three months ended March 31, 2020 and June 30, 2020.
(4)
Accelerated depreciation related to impaired unevaluated properties that were transferred to the full cost pool during the three months ended March 31, 2020.
(5)
Gain on extinguishment related to the Company’s 2020 open market repurchases and June 2019 debt exchange.
(6)
Severance-related expense associated with the Company’s May-2020 involuntary workforce reduction.
(7)
Expenses related to advisor and professional fees associated with review of strategic alternatives and comprehensive restructuring of the Company’s indebtedness.
(8)
Other adjustments include (a) $0.5 million of costs associated with the helium supply contract ruling and $0.7 million of costs associated with the Delta-Tinsley CO2 pipeline incident during the three months ended June 30, 2020, (b) $1.0 million of transaction costs related to the Company’s privately negotiated debt exchanges and $0.4 million of costs associated with the helium supply contract ruling during the three months ended June 30, 2019, and (c) $0.5 million of costs associated with the helium supply contract ruling and $0.9 million of costs associated with the Delta-Tinsley CO2 pipeline incident during the three months ended March 31, 2020. The six months ended June 30, 2019 were further impacted by $1.3 million of expense related to an impairment of assets, $1.3 million of transaction costs, and an additional $0.4 million of costs associated with the helium supply contract ruling.
(9)
The estimated income tax impacts on adjustments to net income for the six months ended June 30, 2020 are computed based upon the actual effective tax rate for the six months ended June 30, 2020 and based upon an estimated annual effective tax rate of 16% for the three months ended March 31, 2020, with other discrete tax adjustments totaling $84 million and $39 million during the three months ended June 30, 2020 and March 31, 2020 primarily comprised of the tax effect of the ceiling test and accelerated depreciation, impacts of the CARES Act, and the periodic tax impacts of a shortfall (benefit) on the stock-based compensation deduction. The estimated income tax impacts on adjustments to net income (loss) for the three and six months ended June 30, 2019 are generally computed based upon a statutory rate of 25%.


4

BASIC AND DILUTED NET INCOME (LOSS) PER COMMON SHARE

 
 
Three Months Ended
 
 
June 30,
 
March 31,
 
 
2020
 
2019
 
2020
In thousands, except per-share data
 
Amount
 
Per Share
 
Amount
 
Per Share
 
Amount
 
Per Share
Numerator
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) – basic
 
$
(697,474
)
 
$
(1.41
)
 
$
146,692

 
$
0.32

 
$
74,016

 
$
0.15

Effect of potentially dilutive securities
 
 
 
 
 
 

 
 
 
 
 
 
Interest on convertible senior notes, net of tax
 
—

 
 
 
548

 
 
 
5,857

 
 
Net income (loss) – diluted
 
$
(697,474
)
 
$
(1.41
)
 
$
147,240

 
$
0.32

 
$
79,873

 
$
0.14

 
 
 
 
 
 
 
 
 
 
 
 
 
Denominator
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average common shares outstanding – basic
 
495,245

 
 
 
452,612

 
 
 
494,259

 
 
Effect of potentially dilutive securities
 
 
 
 
 
 
 
 
 
 
 
 
Restricted stock and performance-based equity awards
 
—

 
 
 
2,835

 
 
 
1,078

 
 
Convertible senior notes
 
—

 
 
 
11,980

 
 
 
90,853

 
 
Weighted average common shares outstanding – diluted
 
495,245

 
 
 
467,427

 
 
 
586,190

 
 

 
 
Six Months Ended
 
 
June 30,
 
 
2020
 
2019
In thousands, except per-share data
 
Amount
 
Per Share
 
Amount
 
Per Share
Numerator
 
 
 
 
 
 
 
 
Net income (loss) – basic
 
$
(623,458
)
 
$
(1.26
)
 
$
121,018

 
$
0.27

Effect of potentially dilutive securities
 
 
 
 
 
 

 
 
Interest on convertible senior notes, net of tax
 
—

 
 
 
548

 
 
Net income (loss) – diluted
 
$
(623,458
)
 
$
(1.26
)
 
$
121,566

 
$
0.26

 
 
 
 
 
 
 
 
 
Denominator
 
 
 
 
 
 
 
 
Weighted average common shares outstanding – basic
 
494,752

 
 
 
452,169

 
 
Effect of potentially dilutive securities
 
 
 
 
 
 
 
 
Restricted stock and performance-based equity awards
 
—

 
 
 
3,301

 
 
Convertible senior notes
 
—

 
 
 
5,990

 
 
Weighted average common shares outstanding – diluted
 
494,752

 
 
 
461,460

 
 




5

DENBURY RESOURCES INC.
SUPPLEMENTAL NON-GAAP FINANCIAL MEASURES (UNAUDITED)

Reconciliation of cash flows from operations (GAAP measure) to adjusted cash flows from operations (non-GAAP measure) and free cash flow (non-GAAP measure)

Adjusted cash flows from operations is a non-GAAP measure that represents cash flows provided by operations before changes in assets and liabilities, as summarized from the Company’s Unaudited Condensed Consolidated Statements of Cash Flows. Adjusted cash flows from operations measures the cash flows earned or incurred from operating activities without regard to the collection or payment of associated receivables or payables. Free cash flow is a non-GAAP measure that represents adjusted cash flows from operations less interest treated as debt reduction, development capital expenditures and capitalized interest, but before acquisitions. Management believes that it is important to consider these additional measures, along with cash flows from operations, as it believes the non-GAAP measures can often be a better way to discuss changes in operating trends in its business caused by changes in production, prices, operating costs and related factors, without regard to whether the earned or incurred item was collected or paid during that period.
 
 
Three Months Ended
 
Six Months Ended
In thousands
 
June 30,
 
March 31,
 
June 30,
 
2020
 
2019
 
2020
 
2020
 
2019
Net income (loss) (GAAP measure)
 
$
(697,474
)
 
$
146,692

 
$
74,016

 
$
(623,458
)
 
$
121,018

Adjustments to reconcile to adjusted cash flows from operations
 
 
 
 
 
 
 
 
 
 
Depletion, depreciation, and amortization
 
55,414

 
58,264

 
96,862

 
152,276

 
115,561

Deferred income taxes
 
(102,304
)
 
62,023

 
(4,209
)
 
(106,513
)
 
52,545

Stock-based compensation
 
1,087

 
3,602

 
2,453

 
3,540

 
6,865

Noncash fair value losses (gains) on commodity derivatives
 
85,759

 
(26,309
)
 
(122,133
)
 
(36,374
)
 
65,274

Gain on debt extinguishment
 
—

 
(100,346
)
 
(18,994
)
 
(18,994
)
 
(100,346
)
Write-down of oil and natural gas properties
 
662,440

 
—

 
72,541

 
734,981

 
—

Other
 
4,026

 
673

 
4,253

 
8,279

 
2,844

Adjusted cash flows from operations (non-GAAP measure)
 
8,948

 
144,599

 
104,789

 
113,737

 
263,761

Net change in assets and liabilities relating to operations
 
2,021

 
4,035

 
(42,947
)
 
(40,926
)
 
(50,761
)
Cash flows from operations (GAAP measure)
 
$
10,969

 
$
148,634

 
$
61,842

 
$
72,811

 
$
213,000

 
 
 
 
 
 
 
 
 
 
 
Adjusted cash flows from operations (non-GAAP measure)
 
$
8,948

 
$
144,599

 
$
104,789

 
$
113,737

 
$
263,761

Interest on notes treated as debt reduction
 
(20,912
)
 
(21,355
)
 
(21,354
)
 
(42,266
)
 
(42,634
)
Development capital expenditures
 
(21,259
)
 
(76,856
)
 
(38,785
)
 
(60,044
)
 
(138,019
)
Capitalized interest
 
(8,729
)
 
(8,238
)
 
(9,452
)
 
(18,181
)
 
(18,772
)
Free cash flow (deficit) (non-GAAP measure)
 
$
(41,952
)
 
$
38,150

 
$
35,198

 
$
(6,754
)
 
$
64,336





6

DENBURY RESOURCES INC.
SUPPLEMENTAL NON-GAAP FINANCIAL MEASURES (UNAUDITED)

Reconciliation of commodity derivatives income (expense) (GAAP measure) to noncash fair value gains (losses) on commodity derivatives (non-GAAP measure)

Noncash fair value adjustments on commodity derivatives is a non-GAAP measure and is different from “Commodity derivatives expense (income)” in the Unaudited Condensed Consolidated Statements of Operations in that the noncash fair value gains (losses) on commodity derivatives represents only the net change between periods of the fair market values of open commodity derivative positions, and excludes the impact of settlements on commodity derivatives during the period. Management believes that noncash fair value gains (losses) on commodity derivatives is a useful supplemental disclosure to “Commodity derivatives expense (income)” because the GAAP measure also includes settlements on commodity derivatives during the period; the non-GAAP measure is widely used within the industry and by securities analysts, banks and credit rating agencies in calculating EBITDA and in adjusting net income (loss) to present those measures on a comparative basis across companies, as well as to assess compliance with certain debt covenants.
 
 
Three Months Ended
 
Six Months Ended
 
 
June 30,
 
March 31,
 
June 30,
In thousands
 
2020
 
2019
 
2020
 
2020
 
2019
Receipt (payment) on settlements of commodity derivatives
 
$
45,629

 
$
(1,549
)
 
$
24,638

 
$
70,267

 
$
6,657

Noncash fair value gains (losses) on commodity derivatives (non-GAAP measure)
 
(85,759
)
 
26,309

 
122,133

 
36,374

 
(65,274
)
Commodity derivatives income (expense) (GAAP measure)
 
$
(40,130
)
 
$
24,760

 
$
146,771

 
$
106,641

 
$
(58,617
)



7

DENBURY RESOURCES INC.
SUPPLEMENTAL NON-GAAP FINANCIAL MEASURES (UNAUDITED)

Reconciliation of net income (loss) (GAAP measure) to Adjusted EBITDAX (non-GAAP measure)

Adjusted EBITDAX is a non-GAAP financial measure which management uses and is calculated based upon (but not identical to) a financial covenant related to “Consolidated EBITDAX” in the Company’s senior secured bank credit facility, which excludes certain items that are included in net income (loss), the most directly comparable GAAP financial measure. Items excluded include interest, income taxes, depletion, depreciation, and amortization, and items that the Company believes affect the comparability of operating results such as items whose timing and/or amount cannot be reasonably estimated or are non-recurring. Management believes Adjusted EBITDAX may be helpful to investors in order to assess the Company’s operating performance as compared to that of other companies in the industry, without regard to financing methods, capital structure or historical costs basis. It is also commonly used by third parties to assess leverage and the Company’s ability to incur and service debt and fund capital expenditures. Adjusted EBITDAX should not be considered in isolation, as a substitute for, or more meaningful than, net income (loss), cash flow from operations, or any other measure reported in accordance with GAAP. The Company’s Adjusted EBITDAX may not be comparable to similarly titled measures of another company because all companies may not calculate Adjusted EBITDAX, EBITDAX or EBITDA in the same manner.  The following table presents a reconciliation of the Company’s net income (loss) to Adjusted EBITDAX.
 
 
Three Months Ended
 
Six Months Ended
In thousands
 
June 30,
 
March 31,
 
June 30,
 
2020
 
2019
 
2020
 
2020
 
2019
Net income (loss) (GAAP measure)
 
$
(697,474
)
 
$
146,692

 
$
74,016

 
$
(623,458
)
 
$
121,018

Adjustments to reconcile to Adjusted EBITDAX
 
 
 
 
 
 
 
 
 
 
Interest expense
 
20,617

 
20,416

 
19,946

 
40,563

 
37,814

Income tax expense (benefit)
 
(101,706
)
 
65,377

 
(10,616
)
 
(112,322
)
 
54,618

Depletion, depreciation, and amortization
 
55,414

 
58,264

 
96,862

 
152,276

 
115,561

Noncash fair value losses (gains) on commodity derivatives
 
85,759

 
(26,309
)
 
(122,133
)
 
(36,374
)
 
65,274

Stock-based compensation
 
1,087

 
3,602

 
2,453

 
3,540

 
6,865

Gain on debt extinguishment
 
—

 
(100,346
)
 
(18,994
)
 
(18,994
)
 
(100,346
)
Write-down of oil and natural gas properties
 
662,440

 
—

 
72,541

 
734,981

 
—

Severance-related expense
 
2,361

 
—

 
—

 
2,361

 
—

Noncash, non-recurring and other(1)
 
10,231

 
1,417

 
2,364

 
12,595

 
6,203

Adjusted EBITDAX (non-GAAP measure)(2)
 
$
38,729

 
$
169,113

 
$
116,439

 
$
155,168

 
$
307,007


(1)
Second quarter of 2020 includes $8 million of expenses related to advisor and professional fees associated with review of strategic alternatives and comprehensive restructuring of the Company’s indebtedness.
(2)
Excludes pro forma adjustments related to qualified acquisitions or dispositions under the Company’s senior secured bank credit facility. Second quarter of 2020 adjusted EBITDAX includes $12 million of expense in connection cash retention and incentive compensation resulting from modification of compensation arrangements for 21 of the Company’s executives and senior managers (See Note 6, Stock Compensation in the Company’s Form 10-Q for the period ended June 30, 2020).



8

DENBURY RESOURCES INC.
OPERATING HIGHLIGHTS (UNAUDITED)
 
 
Three Months Ended
 
Six Months Ended
 
 
June 30,
 
March 31,
 
June 30,
 
 
2020
 
2019
 
2020
 
2020
 
2019
Production (daily – net of royalties)
 
 
 
 
 
 
 
 
 
 
Oil (barrels)
 
48,900

 
58,034

 
54,649

 
51,774

 
57,726

Gas (mcf)
 
7,737

 
10,111

 
7,899

 
7,818

 
10,467

BOE (6:1)
 
50,190

 
59,719

 
55,965

 
53,077

 
59,470

Unit sales price (excluding derivative settlements)
 
 
 
 
 
 
 
 
 
 
Oil (per barrel)
 
$
24.39

 
$
62.22

 
$
45.96

 
$
35.78

 
$
59.39

Gas (per mcf)
 
1.21

 
2.01

 
1.46

 
1.33

 
2.35

BOE (6:1)
 
23.95

 
60.80

 
45.09

 
35.09

 
58.06

Unit sales price (including derivative settlements)
 
 
 
 
 
 
 
 
 
 
Oil (per barrel)
 
$
34.64

 
$
61.92

 
$
50.92

 
$
43.23

 
$
60.03

Gas (per mcf)
 
1.21

 
2.01

 
1.46

 
1.33

 
2.35

BOE (6:1)
 
33.94

 
60.52

 
49.93

 
42.37

 
58.68

NYMEX differentials
 
 
 
 
 
 
 
 
 
 
Gulf Coast region
 
 
 
 
 
 
 
 
 
 
Oil (per barrel)
 
$
(3.59
)
 
$
4.85

 
$
1.18

 
$
(0.53
)
 
$
4.55

Gas (per mcf)
 
(0.09
)
 
0.10

 
(0.06
)
 
(0.07
)
 
0.00

Rocky Mountain region
 
 
 
 
 
 
 
 
 
 
Oil (per barrel)
 
$
(4.68
)
 
$
(1.48
)
 
$
(2.78
)
 
$
(3.25
)
 
$
(1.97
)
Gas (per mcf)
 
(1.04
)
 
(1.13
)
 
(0.91
)
 
(0.98
)
 
(0.67
)
Total company
 
 
 
 
 
 
 
 
 
 
Oil (per barrel)
 
$
(4.03
)
 
$
2.35

 
$
(0.38
)
 
$
(1.61
)
 
$
2.01

Gas (per mcf)
 
(0.54
)
 
(0.50
)
 
(0.41
)
 
(0.48
)
 
(0.34
)



9

DENBURY RESOURCES INC.
OPERATING HIGHLIGHTS (UNAUDITED)
 
 
Three Months Ended
 
Six Months Ended
 
 
June 30,
 
March 31,
 
June 30,
Average Daily Volumes (BOE/d) (6:1)
 
2020
 
2019
 
2020
 
2020
 
2019
Tertiary oil production
 
 
 
 
 
 
 
 
 
 
Gulf Coast region
 
 
 
 
 
 
 
 
 
 
Delhi
 
3,529

 
4,486

 
3,813

 
3,671

 
4,480

Hastings
 
4,722

 
5,466

 
5,232

 
4,977

 
5,502

Heidelberg
 
4,366

 
4,082

 
4,371

 
4,369

 
4,035

Oyster Bayou
 
3,871

 
4,394

 
3,999

 
3,935

 
4,566

Tinsley
 
3,788

 
4,891

 
4,355

 
4,071

 
4,776

West Yellow Creek
 
695

 
586

 
775

 
735

 
511

Mature properties(1)
 
5,249

 
6,448

 
6,386

 
5,818

 
6,464

Total Gulf Coast region
 
26,220

 
30,353

 
28,931

 
27,576

 
30,334

Rocky Mountain region
 
 
 
 
 
 
 
 
 
 
Bell Creek
 
5,715

 
5,951

 
5,731

 
5,723

 
5,304

Salt Creek
 
1,386

 
2,078

 
2,149

 
1,767

 
2,067

Other
 
7

 
41

 
50

 
28

 
46

Total Rocky Mountain region
 
7,108

 
8,070

 
7,930

 
7,518

 
7,417

Total tertiary oil production
 
33,328

 
38,423

 
36,861

 
35,094

 
37,751

Non-tertiary oil and gas production
 
 
 
 
 
 
 
 
 
 
Gulf Coast region
 
 
 
 
 
 
 
 
 
 
Mississippi
 
713

 
1,025

 
748

 
730

 
1,030

Texas
 
3,087

 
3,224

 
3,419

 
3,253

 
3,261

Other
 
5

 
6

 
6

 
6

 
8

Total Gulf Coast region
 
3,805

 
4,255

 
4,173

 
3,989

 
4,299

Rocky Mountain region
 
 
 
 
 
 
 
 
 
 
Cedar Creek Anticline
 
11,988

 
14,311

 
13,046

 
12,517

 
14,647

Other
 
1,069

 
1,305

 
1,105

 
1,087

 
1,309

Total Rocky Mountain region
 
13,057

 
15,616

 
14,151

 
13,604

 
15,956

Total non-tertiary production
 
16,862

 
19,871

 
18,324

 
17,593

 
20,255

Total continuing production
 
50,190

 
58,294

 
55,185

 
52,687

 
58,006

Property sales
 
 
 
 
 
 
 
 
 
 
Gulf Coast Working Interests Sale(2)
 
—

 
1,019

 
780

 
390

 
1,033

Citronelle(3)
 
—

 
406

 
—

 
—

 
431

Total production
 
50,190

 
59,719

 
55,965

 
53,077

 
59,470


(1)
Mature properties include Brookhaven, Cranfield, Eucutta, Little Creek, Mallalieu, Martinville, McComb and Soso fields.
(2)
Includes non-tertiary production related to the sale of 50% of our working interests in Webster, Thompson, Manvel, and East Hastings fields, sold in March 2020.
(3)
Includes production from Citronelle Field sold in July 2019.




10

DENBURY RESOURCES INC.
PER-BOE DATA (UNAUDITED)
 
 
Three Months Ended
 
Six Months Ended
 
 
June 30,
 
March 31,
 
June 30,
 
 
2020
 
2019
 
2020
 
2020
 
2019
Oil and natural gas revenues
 
$
23.95

 
$
60.80

 
$
45.09

 
$
35.09

 
$
58.06

Receipt (payment) on settlements of commodity derivatives
 
9.99

 
(0.28
)
 
4.84

 
7.28

 
0.62

Lease operating expenses
 
(17.80
)
 
(21.70
)
 
(21.46
)
 
(19.73
)
 
(22.61
)
Production and ad valorem taxes
 
(1.92
)
 
(4.33
)
 
(3.53
)
 
(2.77
)
 
(4.23
)
Transportation and marketing expenses
 
(2.06
)
 
(2.07
)
 
(1.89
)
 
(1.97
)
 
(2.04
)
Production netback
 
12.16

 
32.42

 
23.05

 
17.90

 
29.80

CO2 sales, net of operating and exploration expenses
 
1.23

 
1.36

 
1.43

 
1.33

 
1.43

General and administrative expenses
 
(5.21
)
 
(3.22
)
 
(1.91
)
 
(3.47
)
 
(3.38
)
Interest expense, net
 
(4.51
)
 
(3.76
)
 
(3.92
)
 
(4.20
)
 
(3.51
)
Other
 
(1.71
)
 
(0.19
)
 
1.92

 
0.22

 
0.17

Changes in assets and liabilities relating to operations
 
0.44

 
0.74

 
(8.43
)
 
(4.24
)
 
(4.72
)
Cash flows from operations
 
2.40

 
27.35

 
12.14

 
7.54

 
19.79

DD&A – excluding accelerated depreciation charge
 
(12.13
)
 
(10.72
)
 
(11.68
)
 
(11.89
)
 
(10.74
)
DD&A – accelerated depreciation charge(1)
 
—

 
—

 
(7.34
)
 
(3.87
)
 
—

Write-down of oil and natural gas properties
 
(145.04
)
 
—

 
(14.24
)
 
(76.08
)
 
—

Deferred income taxes
 
22.40

 
(11.41
)
 
0.83

 
11.03

 
(4.88
)
Gain on debt extinguishment
 
—

 
18.46

 
3.73

 
1.97

 
9.32

Noncash fair value gains (losses) on commodity derivatives
 
(18.78
)
 
4.84

 
23.98

 
3.76

 
(6.07
)
Other noncash items
 
(1.56
)
 
(1.53
)
 
7.11

 
3.00

 
3.82

Net income (loss)
 
$
(152.71
)
 
$
26.99

 
$
14.53

 
$
(64.54
)
 
$
11.24


(1)
Represents an accelerated depreciation charge related to impaired unevaluated properties that were transferred to the full cost pool during the three months ended March 31, 2020.


CAPITAL EXPENDITURE SUMMARY (UNAUDITED)(1) 
 
 
Three Months Ended
 
Six Months Ended
 
 
June 30,
 
March 31,
 
June 30,
In thousands
 
2020
 
2019
 
2020
 
2020
 
2019
Capital expenditure summary
 
 
 
 
 
 
 
 
 
 
Tertiary oil fields
 
$
5,194

 
$
28,758

 
$
14,726

 
$
19,920

 
$
54,786

Non-tertiary fields
 
2,294

 
14,880

 
10,954

 
13,248

 
36,554

Capitalized internal costs(2)
 
9,463

 
12,324

 
8,881

 
18,344

 
24,214

Oil and natural gas capital expenditures
 
16,951

 
55,962

 
34,561

 
51,512

 
115,554

CO2 pipelines, sources and other
 
4,308

 
20,894

 
4,224

 
8,532

 
22,465

Capital expenditures, before acquisitions and capitalized interest
 
21,259

 
76,856

 
38,785

 
60,044

 
138,019

Acquisitions of oil and natural gas properties
 
38

 
68

 
42

 
80

 
97

Capital expenditures, before capitalized interest
 
21,297

 
76,924

 
38,827

 
60,124

 
138,116

Capitalized interest
 
8,729

 
8,238

 
9,452

 
18,181

 
18,772

Capital expenditures, total
 
$
30,026

 
$
85,162

 
$
48,279

 
$
78,305

 
$
156,888


(1)
Capital expenditure amounts include accrued capital.
(2)
Includes capitalized internal acquisition, exploration and development costs and pre-production tertiary startup costs.



11

DENBURY RESOURCES INC.
INTEREST AND FINANCING EXPENSES (UNAUDITED)
 
 
Three Months Ended
 
Six Months Ended
 
 
June 30,
 
March 31,
 
June 30,
In thousands
 
2020
 
2019
 
2020
 
2020
 
2019
Cash interest(1)
 
$
45,263

 
$
48,371

 
$
45,826

 
$
91,089

 
$
96,319

Interest not reflected as expense for financial reporting purposes(1)
 
(20,912
)
 
(21,355
)
 
(21,354
)
 
(42,266
)
 
(42,634
)
Noncash interest expense
 
1,061

 
1,194

 
1,031

 
2,092

 
2,457

Amortization of debt discount(2)
 
3,934

 
444

 
3,895

 
7,829

 
444

Less: capitalized interest
 
(8,729
)
 
(8,238
)
 
(9,452
)
 
(18,181
)
 
(18,772
)
Interest expense, net
 
$
20,617

 
$
20,416

 
$
19,946

 
$
40,563

 
$
37,814


(1)
Cash interest includes interest which is paid semiannually on the Company’s 9% Senior Secured Second Lien Notes due 2021 and 9¼% Senior Secured Second Lien Notes due 2022. As a result of the accounting for certain exchange transactions in previous years, most of the future interest related to these notes was recorded as debt as of the debt issuance dates, which is reduced as semiannual interest payments are made, and therefore not reflected as interest for financial reporting purposes.
(2)
Represents the amortization of debt discounts related to the Company’s 7¾% Senior Secured Second Lien Notes due 2024 (“7¾% Senior Secured Notes”) and 6⅜% Convertible Senior Notes due 2024 (“6⅜% Convertible Senior Notes”) issued in June 2019. In accordance with FASC 470-50, Modifications and Extinguishments, the 7¾% Senior Secured Notes and 6⅜% Convertible Senior Notes were recorded on the Company’s balance sheet at a discount of $30 million and $80 million, respectively, which will be amortized as interest expense over the term of the notes.


SELECTED BALANCE SHEET DATA (UNAUDITED)
 
 
June 30,
 
December 31,
In thousands
 
2020
 
2019
Cash and cash equivalents
 
$
209,276

 
$
516

Total assets
 
4,058,035

 
4,691,867

 
 
 
 
 
Borrowings under senior secured bank credit facility
 
$
265,000

 
$
—

Borrowings under senior secured second lien notes (principal only)(1)
 
1,592,839

 
1,623,049

Borrowings under senior convertible notes (principal only)(2)
 
225,663

 
245,548

Borrowings under senior subordinated notes (principal only)
 
245,690

 
245,690

Financing and capital leases
 
160,585

 
167,439

Total debt (principal only)
 
$
2,489,777

 
$
2,281,726

 
 
 
 
 
Total stockholders’ equity
 
$
804,419

 
$
1,412,259


(1)
Excludes $119 million and $165 million of future interest payable on the notes as of June 30, 2020 and December 31, 2019, respectively, accounted for as debt for financial reporting purposes and also excludes a $24 million and $27 million discount to par on the 7¾% Senior Secured Notes as of June 30, 2020 and December 31, 2019, respectively.
(2)
Excludes a $64 million and $75 million discount to par on the 6⅜% Convertible Senior Notes as of June 30, 2020 and December 31, 2019, respectively.




12