Loading, Please Wait...

CST: 22/11/2019 18:22:17   

Denbury Reports First Quarter 2019 Results

199 Days ago

PLANO, Texas, May 07, 2019 (GLOBE NEWSWIRE) -- Denbury Resources Inc. (NYSE: DNR) (“Denbury” or the “Company”) today announced a net loss of $26 million, or $0.06 per diluted share, for the first quarter of 2019.  Adjusted net income(1) (a non-GAAP measure) was $45 million, or $0.10(1)(2) per diluted share, with the difference from the GAAP net loss primarily due to $92 million ($69 million after tax) of noncash expense related to fair value changes in the Company’s commodity derivative positions (see reconciliation of GAAP and non-GAAP measures in tables beginning on page 7 of this press release).

FIRST QUARTER AND RECENT HIGHLIGHTS

  • Production of 59,218 barrels of oil equivalent (“BOE”) per day (“BOE/d”), essentially flat with both 4Q 2018 and 1Q 2018 continuing production
     
  • Strong production response from Bell Creek Phase Five CO2 flood expansion; Bell Creek production up 5% from 4Q 2018 and up 15% from 1Q 2018
     
  • Generated operating cash flow of $119 million before giving effect to $55 million of cash outflows for working capital changes, resulting in GAAP cash flow from operations of $64 million
     
  • Generated free cash flow(1) (a non-GAAP measure) of $27 million after considering development capital expenditures, capitalized interest and interest treated as debt reduction (see reconciliation on page 8 of this press release)
     
  • Expect to generate free cash flow for full-year 2019 well in excess of $150 million based on current projections and oil futures prices
     
  • Reaffirmed bank credit facility at $615 million; no amounts were outstanding as of March 31, 2019

 

SELECTED QUARTERLY COMPARATIVE DATA

    Quarter Ended
(in millions, except per-share and per-unit data)   March 31, 2019   Dec. 31, 2018   March 31, 2018
Net income (loss)   $ (26 )   $ 174     $ 40  
Adjusted net income(1) (non-GAAP measure)   45     46     54  
Adjusted EBITDAX(1) (non-GAAP measure)   138     141     142  
Net income (loss) per diluted share   (0.06 )   0.38     0.09  
Adjusted net income per diluted share(1)(2) (non-GAAP measure)   0.10     0.10     0.12  
Cash flows from operations   64     136     92  
Adjusted cash flows from operations less special items(1) (non-GAAP measure)   120     133     125  
Development capital expenditures   61     107     48  
             
Revenues   $ 303     $ 336     $ 348  
Receipt (payment) on settlements of commodity derivatives   8     (26 )   (33 )
Revenues and commodity derivative settlements combined   $ 311     $ 310     $ 315  
             
Average realized oil price per barrel (excluding derivative settlements)   $ 56.50     $ 60.50     $ 64.25  
Average realized oil price per barrel (including derivative settlements)   58.09     55.75     57.89  
             
Total continuing production (BOE/d)   59,218     59,867     59,876  

 

(1)   A non-GAAP measure.  See accompanying schedules that reconcile GAAP to non-GAAP measures along with a statement indicating why the Company believes the non-GAAP measures provide useful information for investors.
(2)   Calculated using weighted average diluted shares outstanding of 455.5 million, 456.7 million, and 451.5 million for the three months ended March 31, 2019, December 31, 2018 and March 31, 2018, respectively.

 

MANAGEMENT COMMENT

Chris Kendall, Denbury’s President and CEO, commented, “The first quarter highlighted the compelling advantages of Denbury’s low-decline, high margin business.  Our operating teams delivered another solid quarter, holding production flat with both the prior quarter and the first quarter of 2018 with limited capital spend.  Our investments in Bell Creek continued to deliver great results, with net production reaching a record 4,650 barrels per day in the first quarter, up over 50% in the past two years.  Our exploitation program continued to highlight even greater potential across our assets, with positive initial results in both our Conroe 2A sand horizontal test as well as our Tinsley Cotton Valley test.

“We maintained strong spending discipline, with G&A remaining at decade-low levels, unit LOE flat with the prior quarter, and capital within our guided range.  Our peer-leading 97% oil weighting delivered yet another quarter of strong operating margins, well above $25 per BOE, supported by our overall differential to NYMEX WTI pricing, which remained positive for a sixth consecutive quarter.

“Combining this performance with a strengthening oil market, our outlook for the year has improved nicely.  While we originally set our budget for the year based on generating $50 – $100 million in free cash at $50 WTI, our current performance and price expectations have significantly increased that anticipated free cash number, which we now believe could be well above $150 million for the full year.  This additional cash would provide great flexibility, giving us more capacity to reduce leverage and to continue to build on the great success we have had in improving our balance sheet over the past several years.

“As I consider the rest of 2019, I am looking forward to sharing more of what this great Company can deliver.  We will maintain our priority of strengthening our balance sheet; the results of our high-return capital investments will continue to shine; we will continue to drive our highly impactful Cedar Creek Anticline enhanced oil recovery project toward first oil; and we will have results from exciting new exploitation tests.  I see all of this combining to pave the way to a strong and sustainable future for Denbury.”

REVIEW OF OPERATING AND FINANCIAL RESULTS

Denbury’s production averaged 59,218 BOE/d during first quarter 2019, including 37,073 barrels of oil per day from tertiary properties and 22,145 BOE/d from non-tertiary properties, essentially flat with total continuing production levels in the first and fourth quarters of 2018.  Further production information is provided on page 12 of this press release.

Denbury’s average realized oil price, excluding derivative contracts, was $56.50 per barrel (“Bbl”) in first quarter 2019, compared to $60.50 per Bbl in the prior quarter, and $64.25 per Bbl in first quarter 2018.  Including derivative settlements, Denbury’s average realized oil price was $58.09 per Bbl in first quarter 2019, compared to $55.75 per Bbl in the prior quarter, and $57.89 per Bbl in first quarter 2018.

The Company’s average realized oil price during first quarter 2019 was $1.63 per Bbl above NYMEX WTI oil prices, compared to $1.69 per Bbl above NYMEX WTI in the prior quarter, and $1.29 per Bbl above NYMEX WTI in first quarter 2018.  The differential improvement over first quarter 2018 was due primarily to strengthening in Gulf Coast premium prices, which represents approximately 60% of the Company’s crude oil production.

The Company’s total lease operating expenses in first quarter 2019 were $125 million, or $23.53 per BOE, a decrease of $3 million, or 2%, on an absolute-dollar basis compared to the prior quarter, and an increase of $7 million, or 6%, compared to first quarter 2018.  The sequential-quarter decrease was primarily impacted by lower workover activity, with the year-over-year increase impacted by higher CO2 expense due to an increase in injection volumes and new floods and expansion areas moving into the production stage, resulting in costs being expensed versus capitalized.

Taxes other than income, which include ad valorem, production and franchise taxes, increased $1 million from the fourth quarter 2018, and decreased $4 million from the prior-year first quarter.  The year-over-year decrease is generally due to a decrease in production taxes resulting from a decrease in oil and natural gas revenues.

General and administrative expenses were $19 million in first quarter 2019, a $9 million increase from the prior quarter, and a $1 million decrease compared to first quarter 2018.  The sequential-quarter increase was primarily the result of the prior quarter including downward adjustments in performance-based compensation.

Interest expense, net of capitalized interest, totaled $17 million in first quarter 2019, consistent with the fourth quarter 2018 and first quarter 2018.  Interest expense excludes approximately $21 million and $22 million in the first quarters of 2019 and 2018, respectively, of interest recorded as a reduction of debt for financial reporting purposes and not as interest expense, due to the accounting associated with debt exchange transactions completed in previous years.  A schedule detailing the components of interest expense is included on page 14 of this press release.

Depletion, depreciation, and amortization (“DD&A”) was $57 million during first quarter 2019, compared to $52 million in first quarter 2018 and $60 million in fourth quarter 2018.  The increase from first quarter 2018 was due primarily to an increase in depletable costs, whereas the decrease from fourth quarter 2018 was due primarily to accelerated depreciation of office leasehold improvement costs in that quarter.

Denbury’s effective tax rate for the first quarter 2019 was approximately 30%, higher than the Company’s estimated statutory rate of 25% due primarily to establishment of a valuation allowance against a portion of the Company’s business interest expense deduction that it estimates will be disallowed in the current year as a result of limitations enacted under the Tax Cuts and Jobs Act.  As a result of this, the Company currently expects that its effective tax rate for the remainder of 2019 will be approximately 30%, but could move higher or lower depending in part on taxable income.

BANK CREDIT FACILITY, CASH FLOW AND LIQUIDITY

The Company’s borrowing base and commitment level under its senior secured bank credit facility (the “Facility”) was reaffirmed at the previously existing amount of $615 million pursuant to the May 2019 semiannual borrowing base redetermination.  The Company had no outstanding borrowings under the Facility as of March 31, 2019, leaving $560 million of liquidity available after consideration of $55 million of currently outstanding letters of credit.

In first quarter 2019, the Company generated operating cash flow of $119 million, before giving effect to $55 million of cash outflows for working capital changes, which resulted in net GAAP cash flow from operations of $64 million.  The Company generally experiences its highest level of working capital outflows in the first quarter of each year due to payments associated with accrued compensation and accrued ad valorem taxes.  In first quarter 2019 the Company also incurred a $22 million working capital outflow associated with an increase in accrued revenues due primarily to the change in realized oil price in March 2019 compared to December 2018.  These working capital outflows in the first quarter were the primary reason for the reduction in the Company’s cash balance from $39 million at December 31, 2018 to $6 million at March 31, 2019.

2019 CAPITAL BUDGET AND ESTIMATED PRODUCTION

The Company’s 2019 capital budget, excluding acquisitions and capitalized interest, remains unchanged from the previously estimated range of approximately $240 million to $260 million.  The capital budget consists of approximately $200 million for tertiary and non-tertiary field costs and CO2 supply, plus approximately $50 million of estimated capitalized costs (including capitalized internal acquisition, exploration and development costs and pre-production tertiary startup costs).  Of this combined capital expenditure amount, approximately $61 million (24%) has been incurred through the first quarter 2019.  Denbury’s estimated 2019 production is also unchanged from the previously disclosed range of 56,000 to 60,000 BOE/d.

CONFERENCE CALL AND ANNUAL MEETING INFORMATION

Denbury management will host a conference call to review and discuss first quarter 2019 financial and operating results, as well as financial and operating guidance for 2019, today, Tuesday, May 7, at 10:00 A.M. (Central).  Additionally, Denbury will post presentation materials on its website which will be referenced during the conference call.  Individuals who would like to participate should dial 800.230.1093 or 612.332.0226 ten minutes before the scheduled start time.  To access a live webcast of the conference call and accompanying slide presentation, please visit the investor relations section of the Company’s website at www.denbury.com.  The webcast will be archived on the website, and a telephonic replay will be accessible for at least one month after the call by dialing 800.475.6701 or 320.365.3844 and entering confirmation number 426563.

Denbury’s 2019 Annual Meeting of Stockholders will be held on Wednesday, May 22, 2019, at 8:00 A.M. (Central), at Denbury’s corporate offices located at 5320 Legacy Drive, Plano, Texas.

Denbury is an independent oil and natural gas company with operations focused in two key operating areas: the Gulf Coast and Rocky Mountain regions.  The Company’s goal is to increase the value of its properties through a combination of exploitation, drilling and proven engineering extraction practices, with the most significant emphasis relating to CO2 enhanced oil recovery operations.  For more information about Denbury, please visit www.denbury.com.

FINANCIAL AND STATISTICAL DATA TABLES AND RECONCILIATION SCHEDULES

Following are unaudited financial highlights for the comparative three-month periods ended March 31, 2019 and 2018 and the three-month period ended December 31, 2018.  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
    March 31,   Dec. 31,
In thousands, except per-share data   2019   2018   2018
Revenues and other income            
Oil sales   $ 291,965     $ 337,406     $ 324,337  
Natural gas sales   2,612     2,615     3,038  
CO2 sales and transportation fees   8,570     7,552     8,729  
Other income   2,305     5,661     2,251  
Total revenues and other income   305,452     353,234     338,355  
Expenses            
Lease operating expenses   125,423     118,356     128,453  
Marketing and plant operating expenses   12,045     12,424     13,602  
CO2 discovery and operating expenses   556     462     1,146  
Taxes other than income   23,785     27,319     22,773  
General and administrative expenses   18,925     20,232     10,272  
Interest, net of amounts capitalized of $10,534, $8,452 and $10,262, respectively   17,398     17,239     17,714  
Depletion, depreciation, and amortization   57,297     52,451     59,738  
Commodity derivatives expense (income)   83,377     48,825     (210,688 )
Other expenses   3,079     2,328     72,700  
Total expenses   341,885     299,636     115,710  
Income (loss) before income taxes   (36,433 )   53,598     222,645  
Income tax provision (benefit)            
Current income taxes   (1,281 )   (1,032 )   (12,327 )
Deferred income taxes   (9,478 )   15,052     60,493  
Net income (loss)   $ (25,674 )   $ 39,578     $ 174,479  
             
Net income (loss) per common share            
Basic   $ (0.06 )   $ 0.10     $ 0.39  
Diluted   $ (0.06 )   $ 0.09     $ 0.38  
             
Weighted average common shares outstanding            
Basic   451,720     392,742     451,613  
Diluted   451,720     451,543     456,665  

 

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

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

Adjusted net income is a non-GAAP measure provided as a supplement to present an alternative net income 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 should not be considered in isolation, as a substitute for, or more meaningful than, net income 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
    March 31,   Dec. 31,
    2019   2018   2018
In thousands, except per-share data   Amount   Per Diluted
Share
  Amount   Per Diluted
Share
  Amount   Per Diluted
Share
Net income (loss) (GAAP measure)   $ (25,674 )   $ (0.06 )   $ 39,578     $ 0.09     $ 174,479     $ 0.38  
Adjustments to reconcile to adjusted net income (non-GAAP measure)                        
Noncash fair value losses (gains) on commodity derivatives(1)   91,583     0.20     15,468     0.03     (236,198 )   (0.52 )
Accrued expense related to litigation over a helium supply contract (included in other expenses)(2)   409     0.00             49,373     0.11  
Impairment of loan receivable and related assets (included in other expenses)(3)                   17,805     0.04  
Acquisition transaction costs related to previous Penn Virginia transaction (included in other expenses)   1,336     0.00             4,373     0.01  
Other adjustments(4)   1,310     0.00     2,075     0.00     1,300     0.00  
Estimated income taxes on above adjustments to net income (loss) and other discrete tax items(5)   (23,708 )   (0.04 )   (3,140 )   0.00     35,282     0.08  
Adjusted net income (non-GAAP measure)   $ 45,256     $ 0.10     $ 53,981     $ 0.12     $ 46,414     $ 0.10  

 

(1)   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.
(2)   Expense associated with a trial court’s unfavorable ruling related to the non-delivery of helium volumes from the Company’s Riley Ridge Unit under a helium supply contract.  The accrual represents the aggregate cap of contractual liquidated damages the Company would be required to pay of $46 million, plus other costs associated with the settlement of approximately $3 million through December 31, 2018, and <$1 million during the first quarter of 2019 for the period subsequent to year-end 2018.
(3)   Impairment of an outstanding loan receivable and related assets related to the development of a proposed plant in the Gulf Coast that would potentially supply CO2 to Denbury, due to uncertainty that the project will achieve financial close.
(4)   Other adjustments include (a) $1 million of expense related to an impairment of assets during the three months ended March 31, 2019, (b) $2 million of transaction costs related to the Company’s privately negotiated debt exchanges during the three months ended March 31, 2018, and (c) $1 million of costs related to the Company’s land sales during the three months ended December 31, 2018.
(5)   The estimated income tax impacts on adjustments to net income (loss) are generally computed based upon a statutory rate of 25% with the exception of the tax impact of a shortfall (benefit) on the stock-based compensation deduction which totaled $1 million and ($0.1) million during the three months ended March 31, 2018 and December 31, 2018, respectively, and a tax benefit for enhanced oil recovery income tax credits of $5 million during the three months ended December 31, 2018.

 

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) to adjusted cash flows from operations less special items (non-GAAP measure) to adjusted cash flows from operations less special items and interest treated as debt reduction (non-GAAP measure) and free cash flow (deficit) (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.  Adjusted cash flows from operations less special items and adjusted cash flows from operations less special items and interest treated as debt reduction are additional non-GAAP measures that remove interest associated with the Company’s senior secured second lien notes and convertible senior notes not reflected as interest expense for financial reporting purposes and other special items.  Free cash flow (deficit) is a non-GAAP measure that represents adjusted cash flows from operations less special items and interest treated as debt reduction less development capital expenditures before acquisitions and capitalized interest.  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
In thousands   March 31,   Dec. 31,
  2019   2018   2018
Net income (loss) (GAAP measure)   $ (25,674 )   $ 39,578     $ 174,479  
Adjustments to reconcile to adjusted cash flows from operations            
Depletion, depreciation, and amortization   57,297     52,451     59,738  
Deferred income taxes   (9,478 )   15,052     60,493  
Stock-based compensation   3,263     2,592     3,240  
Noncash fair value losses (gains) on commodity derivatives   91,583     15,468     (236,198 )
Other   2,171     299     3,607  
Adjusted cash flows from operations (non-GAAP measure)   119,162     125,440     65,359  
Net change in assets and liabilities relating to operations   (54,796 )   (33,813 )   70,796  
Cash flows from operations (GAAP measure)   $ 64,366     $ 91,627     $ 136,155  
             
Adjusted cash flows from operations (non-GAAP measure)   $ 119,162     $ 125,440     $ 65,359  
Accrued expense related to ligation over a helium supply contract   409         49,373  
Impairment of loan receivable and related assets           17,805  
Adjusted cash flows from operations less special items (non-GAAP measure)   119,571     125,440     132,537  
Interest on notes treated as debt reduction   (21,279 )   (22,049 )   (21,262 )
Adjusted cash flows from operations less special items and interest treated as debt reduction (non-GAAP measure)   98,292     103,391     111,275  
Development capital expenditures   (61,163 )   (47,627 )   (107,451 )
Capitalized interest   (10,534 )   (8,452 )   (10,262 )
Free cash flow (deficit) (non-GAAP measure)   $ 26,595     $ 47,312     $ (6,438 )

 

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
    March 31,   Dec. 31,
In thousands   2019   2018   2018
Receipt (payment) on settlements of commodity derivatives   $ 8,206     $ (33,357 )   $ (25,510 )
Noncash fair value gains (losses) on commodity derivatives (non-GAAP measure)   (91,583 )   (15,468 )   236,198  
Commodity derivatives income (expense) (GAAP measure)   $ (83,377 )   $ (48,825 )   $ 210,688  

 

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
In thousands   March 31,   Dec. 31,
  2019   2018   2018
Net income (loss) (GAAP measure)   $ (25,674 )   $ 39,578     $ 174,479  
Adjustments to reconcile to Adjusted EBITDAX            
Interest expense   17,398     17,239     17,714  
Income tax expense (benefit)   (10,759 )   14,020     48,166  
Depletion, depreciation, and amortization   57,297     52,451     59,738  
Noncash fair value losses (gains) on commodity derivatives   91,583     15,468     (236,198 )
Stock-based compensation   3,263     2,592     3,240  
Accrued expense related to litigation over a helium supply contract   409         49,373  
Impairment of loan receivable and related assets           17,805  
Noncash, non-recurring and other(1)   4,377     790     6,643  
Adjusted EBITDAX (non-GAAP measure)   $ 137,894     $ 142,138     $ 140,960  

(1)    Excludes proforma adjustments related to qualified acquisitions or dispositions under the Company’s senior secured bank credit facility.

 

DENBURY RESOURCES INC.
OPERATING HIGHLIGHTS (UNAUDITED)

    Three Months Ended
    March 31,   Dec. 31,
    2019   2018   2018
Production (daily – net of royalties)            
Oil (barrels)   57,414     58,354     58,266  
Gas (mcf)   10,827     11,904     9,603  
BOE (6:1)   59,218     60,338     59,867  
Unit sales price (excluding derivative settlements)            
Oil (per barrel)   $ 56.50     $ 64.25     $ 60.50  
Gas (per mcf)   2.68     2.44     3.44  
BOE (6:1)   55.27     62.61     59.44  
Unit sales price (including derivative settlements)            
Oil (per barrel)   $ 58.09     $ 57.89     $ 55.75  
Gas (per mcf)   2.68     2.44     3.44  
BOE (6:1)   56.81     56.47     54.81  
NYMEX differentials            
Gulf Coast region            
Oil (per barrel)   $ 4.26     $ 2.05     $ 5.34  
Gas (per mcf)   (0.10 )   0.10     0.24  
Rocky Mountain region            
Oil (per barrel)   $ (2.56 )   $ (0.06 )   $ (4.31 )
Gas (per mcf)   (0.28 )   (0.92 )   (0.85 )
Total company            
Oil (per barrel)   $ 1.63     $ 1.29     $ 1.69  
Gas (per mcf)   (0.20 )   (0.40 )   (0.29 )


DENBURY RESOURCES INC.
OPERATING HIGHLIGHTS (UNAUDITED)

    Three Months Ended
    March 31,   Dec. 31,
Average Daily Volumes (BOE/d) (6:1)   2019   2018   2018
Tertiary oil production            
Gulf Coast region            
Delhi   4,474     4,169     4,526  
Hastings   5,539     5,704     5,480  
Heidelberg   3,987     4,445     4,269  
Oyster Bayou   4,740     5,056     4,785  
Tinsley   4,659     6,053     5,033  
West Yellow Creek   436     57     375  
Mature properties(1)   6,479     6,726     6,748  
Total Gulf Coast region   30,314     32,210     31,216  
Rocky Mountain region            
Bell Creek   4,650     4,050     4,421  
Salt Creek   2,057     2,002     2,107  
Other   52         20  
Total Rocky Mountain region   6,759     6,052     6,548  
Total tertiary oil production   37,073     38,262     37,764  
Non-tertiary oil and gas production            
Gulf Coast region            
Mississippi   1,034     875     1,023  
Texas   4,345     4,386     4,319  
Other   466     431     457  
Total Gulf Coast region   5,845     5,692     5,799  
Rocky Mountain region            
Cedar Creek Anticline   14,987     14,437     14,961  
Other   1,313     1,485     1,343  
Total Rocky Mountain region   16,300     15,922     16,304  
Total non-tertiary production   22,145     21,614     22,103  
Total continuing production   59,218     59,876     59,867  
Property sales            
Lockhart Crossing(2)       462      
Total production   59,218     60,338     59,867  
  1. Mature properties include Brookhaven, Cranfield, Eucutta, Little Creek, Mallalieu, Martinville, McComb and Soso fields.
  2. Includes production from Lockhart Crossing Field sold in the third quarter of 2018.

 

DENBURY RESOURCES INC.
PER-BOE DATA (UNAUDITED)

    Three Months Ended
    March 31,   Dec. 31,
    2019   2018   2018
Oil and natural gas revenues   $ 55.27     $ 62.61     $ 59.44  
Receipt (payment) on settlements of commodity derivatives   1.54     (6.14 )   (4.63 )
Lease operating expenses   (23.53 )   (21.80 )   (23.32 )
Production and ad valorem taxes   (4.13 )   (4.61 )   (3.78 )
Marketing expenses, net of third-party purchases, and plant operating expenses   (1.88 )   (1.75 )   (1.86 )
Production netback   27.27     28.31     25.85  
CO2 sales, net of operating and exploration expenses   1.51     1.30     1.37  
General and administrative expenses   (3.55 )   (3.73 )   (1.87 )
Interest expense, net   (3.26 )   (3.17 )   (3.22 )
Other   0.39     0.39     (10.26 )
Changes in assets and liabilities relating to operations   (10.28 )   (6.23 )   12.85  
Cash flows from operations   12.08     16.87     24.72  
DD&A   (10.75 )   (9.66 )   (10.85 )
Deferred income taxes   1.78     (2.77 )   (10.98 )
Noncash fair value gains (losses) on commodity derivatives   (17.18 )   (2.85 )   42.88  
Other noncash items   9.25     5.70     (14.09 )
Net income (loss)   $ (4.82 )   $ 7.29     $ 31.68  


CAPITAL EXPENDITURE SUMMARY (UNAUDITED)(1)

    Three Months Ended
    March 31,   Dec. 31,
In thousands   2019   2018   2018
Capital expenditure summary            
Tertiary oil fields   $ 26,028     $ 18,273     $ 35,427  
Non-tertiary fields   21,674     14,922     53,097  
Capitalized internal costs(2)   11,890     14,085     12,572  
Oil and natural gas capital expenditures   59,592     47,280     101,096  
CO2 pipelines, sources and other   1,571     347     6,355  
Capital expenditures, before acquisitions and capitalized interest   61,163     47,627     107,451  
Acquisitions of oil and natural gas properties   29     35     391  
Capital expenditures, before capitalized interest   61,192     47,662     107,842  
Capitalized interest   10,534     8,452     10,262  
Capital expenditures, total   $ 71,726     $ 56,114     $ 118,104  
  1. Capital expenditure amounts include accrued capital.
  2. Includes capitalized internal acquisition, exploration and development costs and pre-production tertiary startup costs.

 

DENBURY RESOURCES INC.
INTEREST AND FINANCING EXPENSES (UNAUDITED)

    Three Months Ended
    March 31,   Dec. 31,
In thousands   2019   2018   2018
Cash interest(1)   $ 47,948     $ 46,603     $ 47,972  
Interest not reflected as expense for financial reporting purposes(1)   (21,279 )   (22,049 )   (21,262 )
Noncash interest expense   1,263     1,137     1,266  
Less: capitalized interest   (10,534 )   (8,452 )   (10,262 )
Interest expense, net   $ 17,398     $ 17,239     $ 17,714  
  1. Cash interest includes interest which is paid semiannually on the Company’s 9% Senior Secured Second Lien Notes due 2021, 9¼% Senior Secured Second Lien Notes due 2022, and the Company’s previously outstanding 5% Convertible Senior Notes due 2023 and 3½% Convertible Senior Notes due 2024.  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 transaction date, which is reduced as semiannual interest payments are made, and therefore not reflected as interest for financial reporting purposes.

 

SELECTED BALANCE SHEET DATA (UNAUDITED)

    March 31,   December 31,
In thousands   2019   2018
Cash and cash equivalents   $ 5,749     $ 38,560  
Total assets   4,691,162     4,723,222  
         
Borrowings under senior secured bank credit facility   $     $  
Borrowings under senior secured second lien notes (principal only)(1)   1,520,587     1,520,587  
Borrowings under senior subordinated notes (principal only)   826,185     826,185  
Financing and capital leases   178,919     185,435  
Total debt (principal only)   $ 2,525,691     $ 2,532,207  
         
Total stockholders’ equity   $ 1,119,320     $ 1,141,777  
  1. Excludes $250 million of future interest payable on the notes as of March 31, 2019 and December 31, 2018 accounted for as debt for financial reporting purposes.

 

DENBURY RESOURCES INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

    Three Months Ended
    March 31,
In thousands   2019   2018
Cash flows from operating activities        
Net income (loss)   $ (25,674 )   $ 39,578  
Adjustments to reconcile net income (loss) to cash flows from operating activities        
Depletion, depreciation, and amortization   57,297     52,451  
Deferred income taxes   (9,478 )   15,052  
Stock-based compensation   3,263     2,592  
Commodity derivatives expense   83,377     48,825  
Receipt (payment) on settlements of commodity derivatives   8,206     (33,357 )
Debt issuance costs and discounts   1,263     1,137  
Other, net   908     (838 )
Changes in assets and liabilities, net of effects from acquisitions        
Accrued production receivable   (21,591 )   (11,510 )
Trade and other receivables   1,024     348  
Other current and long-term assets   (387 )   (1,886 )
Accounts payable and accrued liabilities   (35,966 )   (19,817 )
Oil and natural gas production payable   4,605     (673 )
Other liabilities   (2,481 )   (275 )
Net cash provided by operating activities   64,366     91,627  
         
Cash flows from investing activities        
Oil and natural gas capital expenditures   (86,986 )   (56,669 )
Pipelines and plants capital expenditures   (1,682 )   (156 )
Net proceeds from sales of oil and natural gas properties and equipment   104     1,522  
Other   (3,237 )   3,927  
Net cash used in investing activities   (91,801 )   (51,376 )
         
Cash flows from financing activities        
Bank repayments   (103,000 )   (571,653 )
Bank borrowings   103,000     546,653  
Pipeline financing and capital lease debt repayments   (4,108 )   (6,287 )
Other   (1,099 )   (9,291 )
Net cash used in financing activities   (5,207 )   (40,578 )
Net decrease in cash, cash equivalents, and restricted cash   (32,642 )   (327 )
Cash, cash equivalents, and restricted cash at beginning of period   54,949     15,992  
Cash, cash equivalents, and restricted cash at end of period   $ 22,307     $ 15,665  
DENBURY CONTACTS:
Mark C. Allen, Executive Vice President and Chief Financial Officer, 972.673.2000
John Mayer, Director of Investor Relations, 972.673.2383

Is your business listed correctly on America’s largest city directory network of 1,000 portals?