Edgar Filing: DENBURY RESOURCES INC

Document

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

2018 FORM 10-K

(Mark One)

þ Annual report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the fiscal year ended December 31, 2018

o Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period from _________ to________

Commission file number 1-12935

DENBURY RESOURCES INC.

(Exact name of Registrant as specified in its charter)



Delaware		20-0467835
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

5320 Legacy Drive, Plano, TX		75024
(Address of principal executive offices)		(Zip Code)



Registrant’s telephone number, including area code:		(972) 673-2000

Securities registered pursuant to Section 12(b) of the Act:



Title of Each Class:	Name of Each Exchange on Which Registered:
Common Stock $.001 Par Value	New York Stock Exchange

Securities registered pursuant to Section 12(g) of the Act: None

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes þ No o

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes o No þ

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No o

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 (§232.405 of this chapter) of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes þ No o

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (§229.405 of this chapter) is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. þ

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer”, “accelerated filer”, “smaller reporting company,” and “emerging growth company” in Rule 12-b2 of the Exchange Act.

Large accelerated filer þ Accelerated filer o Non-accelerated filer o Smaller reporting company o Emerging growth company o

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes o No þ

The aggregate market value of the registrant’s common stock held by non-affiliates, based on the closing price of the registrant’s common stock as of the last business day of the registrant’s most recently completed second fiscal quarter was $2,178,055,595.

The number of shares outstanding of the registrant’s Common Stock as of January 31, 2019, was 460,442,251.

DOCUMENTS INCORPORATED BY REFERENCE



Document:		Incorporated as to:
1. Notice and Proxy Statement for the Annual Meeting of Stockholders to be held May 22, 2019.		1. Part III, Items 10, 11, 12, 13, 14

Denbury Resources Inc.

2018 Annual Report on Form 10-K

Table of Contents



		Page

	Glossary and Selected Abbreviations	3

	PART I

Item 1.	Business and Properties	5
Item 1A.	Risk Factors	26
Item 1B.	Unresolved Staff Comments	32
Item 2.	Properties	32
Item 3.	Legal Proceedings	33
Item 4.	Mine Safety Disclosures	34

	PART II

Item 5.	Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities	35
Item 6.	Selected Financial Data	37
Item 7.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	39
Item 7A.	Quantitative and Qualitative Disclosures About Market Risk	63
Item 8.	Financial Statements and Supplementary Information	63
Item 9.	Changes in and Disagreements with Accountants on Accounting and Financial Disclosure	104
Item 9A.	Controls and Procedures	104
Item 9B.	Other Information	104

	PART III

Item 10.	Directors, Executive Officers and Corporate Governance	105
Item 11.	Executive Compensation	105
Item 12.	Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters	105
Item 13.	Certain Relationships and Related Transactions, and Director Independence	105
Item 14.	Principal Accountant Fees and Services	105

	PART IV

Item 15.	Exhibits and Financial Statement Schedules	106
Item 16.	Form 10-K Summary	111
	Signatures	112

Denbury Resources Inc.

Glossary and Selected Abbreviations



Bbl	One stock tank barrel, of 42 U.S. gallons liquid volume, used herein in reference to crude oil or other liquid hydrocarbons.

Bbls/d	Barrels of oil or other liquid hydrocarbons produced per day.

Bcf	One billion cubic feet of natural gas or CO₂.

BOE	One barrel of oil equivalent, using the ratio of one barrel of crude oil, condensate or natural gas liquids to 6 Mcf of natural gas.

BOE/d	BOEs produced per day.

Btu	British thermal unit, which is the heat required to raise the temperature of a one-pound mass of water from 58.5 to 59.5 degrees Fahrenheit (°F).

CO₂	Carbon dioxide.

EOR	Enhanced oil recovery. In the context of our oil and natural gas production, EOR is also referred to as tertiary recovery.

Finding and development costs	The average cost per BOE to find and develop proved reserves during a given period. It is calculated by dividing (a) costs, which include the sum of (i) the total acquisition, exploration and development costs incurred during the period plus (ii) future development and abandonment costs related to the specified property or group of properties, by (b) the sum of (i) the change in total proved reserves during the period plus (ii) total production during that period.

GAAP	Accounting principles generally accepted in the United States of America.

MBbls	One thousand barrels of crude oil or other liquid hydrocarbons.

MBOE	One thousand BOEs.

Mcf	One thousand cubic feet of natural gas or CO₂at a temperature base of 60 degrees Fahrenheit (°F) and at the legal pressure base (14.65 to 15.025 pounds per square inch absolute) of the state or area in which the reserves are located or sales are made.

Mcf/d	One thousand cubic feet of natural gas or CO₂ per day.

MMBbls	One million barrels of crude oil or other liquid hydrocarbons.

MMBOE	One million BOEs.

MMBtu	One million Btus.

MMcf	One million cubic feet of natural gas or CO₂.

MMcf/d	One million cubic feet of natural gas or CO₂ produced per day.

Noncash fair value gains (losses) on commodity derivatives	The net change during the period in the fair market value of commodity derivative positions. Noncash fair value gains (losses) on commodity derivatives is a non-GAAP measure and makes up only a portion of “Commodity derivatives expense (income)” in the Consolidated Statements of Operations, which also includes the impact of settlements on commodity derivatives during the period. Its use is further discussed in Management’s Discussion and Analysis of Financial Condition and Results of Operations – Results of Operations – Operating Results Table.

NYMEX	The New York Mercantile Exchange. In the context of our oil and natural gas sales, NYMEX pricing represents the West Texas Intermediate benchmark price for crude oil and Henry Hub benchmark price for natural gas.

Probable Reserves*	Reserves that are less certain to be recovered than proved reserves but which, together with proved reserves, are as likely as not to be recovered.

Proved Developed Reserves*	Reserves that can be expected to be recovered through existing wells with existing equipment and operating methods.

Denbury Resources Inc.



Proved Reserves*	Reserves that geological and engineering data demonstrate with reasonable certainty to be recoverable in future years from known reservoirs under existing economic and operating conditions.

Proved Undeveloped Reserves*	Reserves that are expected to be recovered from new wells on undrilled acreage or from existing wells, in each case where a relatively major expenditure is required.

PV-10 Value	The estimated future gross revenue to be generated from the production of proved reserves, net of estimated future production, development and abandonment costs, and before income taxes, discounted to a present value using an annual discount rate of 10%. PV-10 Values were prepared using average hydrocarbon prices equal to the unweighted arithmetic average of hydrocarbon prices on the first day of each month within the 12-month period preceding the reporting date. PV-10 Value is a non-GAAP measure and does not purport to represent the fair value of our oil and natural gas reserves; its use is further discussed in Item 1, Business and Properties – Non-GAAP Financial Measures and Reconciliations.

Tcf	One trillion cubic feet of natural gas or CO₂.

Tertiary Recovery	A term used to represent techniques for extracting incremental oil out of existing oil fields (as opposed to primary and secondary recovery or “non-tertiary” recovery). In the context of our oil and natural gas production, tertiary recovery is also referred to as EOR.

* This definition is an abbreviated version of the complete definition set forth in Rule 4-10(a) of Regulation S-X. For the complete definition see:

http://www.ecfr.gov/cgi-bin/text-idx?SID=2d916841db86d079fa060fa63b08d34e&mc=true&node=se17.3.210_14_610&rgn=div8.

Table of Contents

Denbury Resources Inc.

PART I

Item 1. Business and Properties

GENERAL

Denbury Resources Inc., a Delaware corporation, is an independent oil and natural gas company with 262.2 MMBOE of estimated proved oil and natural gas reserves as of December 31, 2018, of which 97% is oil. Our operations are focused in two key operating areas: the Gulf Coast and Rocky Mountain regions. Our goal is to increase the value of our properties through a combination of exploitation, drilling and proven engineering extraction practices, with the most significant emphasis relating to CO₂enhanced oil recovery operations.

As part of our corporate strategy, we are committed to strong financial discipline, efficient operations and creating long-term value for our shareholders through the following key principles:


•	target specific regions where we either have, or believe we can create, a competitive advantage as a result of our ownership or use of CO₂ reserves, oil fields and CO₂ infrastructure;


•	secure properties where we believe additional value can be created through tertiary recovery operations and a combination of other exploitation, development, exploration and marketing techniques;


•	acquire properties that give us a majority working interest and operational control or where we believe we can ultimately obtain it;


•	maximize the value and cash flow generated from our operations by increasing production and reserves while controlling costs;


•	optimize the timing and allocation of capital among our investment opportunities to maximize the rates of return on our investments;


•	exercise financial discipline by attempting to balance our development capital expenditures with our cash flows from operations; and


•	attract and maintain a highly competitive team of experienced and incentivized personnel.

Denbury has been publicly traded on the New York Stock Exchange since 1997. Our corporate headquarters is located at 5320 Legacy Drive, Plano, Texas 75024, and our phone number is 972-673-2000. At December 31, 2018, we had 847 employees, 484 of whom were employed in field operations or at our field offices. We make our annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and amendments to those reports, filed or furnished pursuant to section 13(a) or 15(d) of the Securities Exchange Act of 1934, available free of charge on or through our website, www.denbury.com, as soon as reasonably practicable after we electronically file such material with, or furnish it to, the SEC. The SEC also maintains a website, http://www.sec.gov, which contains periodic reports on Forms 8-K, 10-Q and 10-K filed with the SEC, along with other reports, proxy and information statements and other information filed by Denbury. Throughout this Annual Report on Form 10-K (“Form 10-K”) we use the terms “Denbury,” “Company,” “we,” “our” and “us” to refer to Denbury Resources Inc. and, as the context may require, its subsidiaries.

DEFINITIVE MERGER AGREEMENT TO ACQUIRE PENN VIRGINIA CORPORATION

On October 28, 2018, we entered into a definitive Agreement and Plan of Merger (the “Merger Agreement”) with Penn Virginia Corporation (NASDAQ: PVAC) (“Penn Virginia”). The Merger Agreement provides for us to acquire Penn Virginia in a stock and cash transaction (the “Merger”). The Merger is subject to approval by shareholders of Penn Virginia and approval by Denbury’s stockholders of the issuance of Denbury common stock in the Merger and an amendment to Denbury’s charter to increase its authorized shares. Consummation of the Merger is also subject to other customary mutual closing conditions, which are described in the Form 8-K references below. A Form S-4 Registration Statement pertaining to the Merger has been filed with the SEC, and we and Penn Virginia intend to provide to our respective equity holders an updated version of the Joint Proxy Statement/Prospectus contained therein in connection with solicitation of approval by Denbury stockholders and Penn Virginia shareholders of those matters described above. Based upon Denbury’s per share closing price on the NYSE on October 26, 2018, the transaction value is approximately $1.7 billion, including the assumption of Penn Virginia debt outstanding as of the date of the Merger Agreement. For further information, see “Overview – Agreement to Acquire Penn Virginia Corporation” in Management’s Discussion and Analysis of Financial Condition and Results of Operations, which is only a summary of certain aspects of the Merger Agreement and the transactions contemplated thereby, and is not intended to be complete. For further information, see our Form 8-K and exhibits thereto filed with the Securities and Exchange Commission (the “Commission” or the “SEC”) on October 29, 2018.

Table of Contents

Denbury Resources Inc.

In connection with the Merger Agreement, Denbury has received a commitment letter from JPMorgan Chase Bank, N.A., subject to certain funding conditions, for a proposed new $1.2 billion senior secured revolving credit facility with a maturity date of December 9, 2021 and a $400 million senior secured second lien bridge facility to be available to the extent Denbury does not secure alternate financing prior to April 30, 2019. The commitment letter is an exhibit to our Form 10-Q Report for the third quarter of 2018 filed with the SEC on November 9, 2018. These two new debt financings are expected to be used to fully or partially fund the $400 million cash portion of the consideration in the Merger, potentially retire and replace Penn Virginia’s $200 million second lien term loan, replace Penn Virginia’s existing bank credit facility, which had $321 million drawn and outstanding as of December 31, 2018, and pay fees and expenses.

Consummation of the Merger and the related financing, which cannot be assured and requires satisfaction of a variety of conditions, would have a significant impact on all aspects of our business and financial condition.

2018 BUSINESS DEVELOPMENTS

Since our production is 97% oil, oil prices generally constitute the single largest variable in our operating results. Over the last few years, NYMEX oil prices have been volatile, decreasing to a low of $26 in early 2016 and gradually improving to hit a three-year peak of $76 in October 2018, before retreating to the low-$40’s in late December 2018 and then moving upward again to an average of approximately $53 per Bbl during the first two months of 2019. During the period of lower oil prices, our focus primarily has been on preservation of cash and liquidity, together with cost reductions and debt management, rather than concentration on expansion and growth. Our 2018 key accomplishments and business developments included the following:


•	Sanctioned our CO₂ enhanced oil recovery development project at Cedar Creek Anticline, Denbury’s largest oil field, a project to access the potential for significant long-term oil production and cash flow of this key asset, which will require capital outlay for the initial phase of the project of approximately $300 million through 2022.


•	Generated $529.7 million of cash flow from operations in 2018 ($443.6 million after reducing for interest payments treated as debt reduction), significantly exceeding our incurred development capital expenditures in 2018 of $322.7 million.


•	Reduced our debt principal by $243.2 million during 2018, with $144.1 million of that reduction coming from the conversion of our 5% Convertible Senior Notes due 2023 and 3½% Convertible Senior Notes due 2024 into shares of Denbury common stock.


•	Extended the maturity date of our senior secured bank credit facility from December 9, 2019 to December 9, 2021.


•	Issued $450.0 million of 7½% Senior Secured Second Lien Notes due 2024 in August 2018, with a portion of the proceeds utilized to fully repay outstanding borrowings on our senior secured bank credit facility.

•

Improved the ratio of net debt (debt principal less cash and cash equivalents) to 2018 Adjusted EBITDAX (a non-GAAP measure) to 4.2x (including hedge settlements) and 3.3x (excluding hedge settlements) from 6.6x (including hedge settlements) and 5.9x (excluding hedge settlements) utilizing the comparable 2017 measures (see Item 1, Business and Properties – Non-GAAP Financial Measures and Reconciliations).


•	Reduced 2018 general and administrative expenses by $30.3 million to $71.5 million, a 30% reduction from 2017 amounts, reflective of our reductions in personnel and our efforts to reduce costs during the oil price downturn.


•	Increased proved reserves at December 31, 2018 to 262.2 MMBOE, from 259.7 MMBOE at December 31, 2017, representing a 111% replacement of 2018 annual production.

2019 BUSINESS OUTLOOK

As we approached the end of 2018, we experienced another significant downward move in oil prices, which dropped from over $76 per barrel in early October 2018 to lows in the $40 per barrel range by the end of 2018. In light of this, we remained diligent in determining our capital budget for 2019, exercising the flexibility we have with our asset base and focusing on both short-term and long-term projects that maximize value while meeting one of our key objectives of spending within cash flow. For 2019, we have initially budgeted our development capital spending at $240 million to $260 million, excluding capitalized interest

Table of Contents

Denbury Resources Inc.

and acquisitions, a decrease of roughly 23% from 2018 actual capital spending levels. We utilized a NYMEX oil price estimate of $50 per Bbl in developing our 2019 budget, which based on our current projections would generate a level of cash flow that would more than fully fund our development capital spending plans, with any excess cash flow potentially used for debt reduction, acquisitions, and/or additional capital spending, among other things. At this decreased capital spending level, we currently anticipate 2019 average daily production to average between 56,000 and 60,000 BOE/d, compared to our 2018 average production rate of 60,341 BOE/d.

Our capital spending during 2019 will focus primarily on the continued development of our current tertiary floods, certain exploitation projects within our existing fields and approximately $30 million of the cost for the CO₂ pipeline needed for the Cedar Creek Anticline enhanced oil recovery project. Planned development activities presented in the discussions that follow may be modified during the course of 2019 depending primarily upon oil prices and our level of cash flow to fund such development, and we will continue to evaluate the timing of the development of our inventory of fields and related pipelines and facilities. Additionally, we plan to continue our focus on strengthening our financial condition by opportunistically taking steps to reduce our remaining debt levels and/or extend debt maturities, maintaining and enhancing the efficiencies achieved over the last couple of years, and pursuing opportunities to increase or accelerate growth through organic projects such as accretive acquisitions.

Along with Denbury’s 2019 development plans, we are continuing to market for sale approximately 4,000 acres of surface land with no active oil and gas operations in the Houston area. We remain focused on a strategy that we believe will ultimately yield the highest value for the land, and we expect most of that value to be realized over the next couple of years. During 2018, we consummated approximately $5 million of land sales and currently have signed agreements covering another $9 million that we expect to close in 2019. In early 2018, we began the process of portfolio optimization through the marketing of mature properties located in Mississippi and Louisiana and Citronelle Field in Alabama, and completed the sale of Lockhart Crossing Field for net proceeds of $4.1 million during the third quarter of 2018. The decline in oil prices and our focus on the Penn Virginia transaction stalled our process in the fourth quarter of 2018, but we plan to continue to evaluate our options with these fields as oil prices improve. In aggregate, these fields produced an average of approximately 7,228 BOE/d during the fourth quarter of 2018. In aggregate, these fields accounted for 12% of our total 2018 production and approximately 8% of our year-end proved reserves.

We believe the acquisition of Penn Virginia would enhance Denbury’s operating results and balance sheet by creating a combination of short-cycle investment opportunities in Penn Virginia’s Eagle Ford Shale acreage and Denbury’s lower-declining EOR focused asset base, with the opportunity to apply Denbury’s technical EOR knowledge and capabilities to enhance the long-term development potential of Penn Virginia’s Eagle Ford acreage. As a combined entity, Denbury plans to continue to spend within cash flow and remain focused on the same core objectives. If the merger is not approved by the shareholders of both companies, Denbury will execute its 2019 plans on a stand-alone basis and remain focused on these same key objectives.

Table of Contents

Denbury Resources Inc.

ESTIMATED NET QUANTITIES OF PROVED OIL AND NATURAL GAS RESERVES AND PRESENT VALUE OF ESTIMATED FUTURE NET REVENUES

Oil and Natural Gas Reserve Estimates

DeGolyer and MacNaughton (“D&M”) prepared estimates of our net proved oil and natural gas reserves as of December 31, 2018, 2017 and 2016 (see the summary of D&M’s report as of December 31, 2018, included as an exhibit to this Form 10-K). These estimates of reserves were prepared using an average price equal to the unweighted arithmetic average of hydrocarbon prices on the first day of each month within the 12-month period in accordance with rules and regulations of the SEC. These oil and natural gas reserve estimates do not include any value for probable or possible reserves that may exist, nor do they include any value for undeveloped acreage. The reserve estimates represent our net revenue interest in our properties.

Table of Contents

Denbury Resources Inc.

The following table provides estimated proved reserve information prepared by D&M as of December 31, 2018, 2017 and 2016, as well as PV-10 Values and Standardized Measures for each period. During 2018, total proved reserves increased by 24.5 MMBOE (9%) excluding 2018 production of 22.0 MMBOE, representing a 111% replacement of 2018 annual production. There are numerous uncertainties inherent in estimating quantities of proved oil and natural gas reserves and their values, including many factors beyond our control, which are further discussed in Item 1A, Risk Factors – Estimating our reserves, production and future net cash flows is difficult to do with any certainty. See also Oil and Natural Gas Operations – Field Summary Table and Supplemental Oil and Natural Gas Disclosures (Unaudited) to the Consolidated Financial Statements for further discussion of reserve inputs and changes between periods.



	December 31,
	2018			2017			2016
Estimated proved reserves
Oil (MBbls)	255,042			252,625			247,103
Natural gas (MMcf)	43,008			42,721			44,315
Oil equivalent (MBOE)	262,210			259,745			254,489
Reserve volumes categories
Proved developed producing
Oil (MBbls)	200,852			189,166			170,082
Natural gas (MMcf)	39,562			38,184			40,167
Oil equivalent (MBOE)	207,446			195,530			176,777
Proved developed non-producing
Oil (MBbls)	21,884			33,365			31,837
Natural gas (MMcf)	3,350			4,251			3,788
Oil equivalent (MBOE)	22,442			34,073			32,468
Proved undeveloped
Oil (MBbls)	32,306			30,094			45,184
Natural gas (MMcf)	96			286			360
Oil equivalent (MBOE)	32,322			30,142			45,244
Percentage of total MBOE
Proved developed producing	79		%	75		%	69		%
Proved developed non-producing	9		%	13		%	13		%
Proved undeveloped	12		%	12		%	18		%
Representative oil and natural gas prices⁽¹⁾
Oil (NYMEX price per Bbl)	$	65.56		$	51.34		$	42.75
Natural gas (Henry Hub price per MMBtu)	3.10			2.98			2.55
Present values (in thousands)⁽²⁾
Discounted estimated future net cash flows before income taxes (PV-10 Value)⁽³⁾	$	4,025,139		$	2,533,798		$	1,541,684
Standardized measure of discounted estimated future net cash flows after income taxes (“Standardized Measure”)	$	3,351,385		$	2,232,429		$	1,399,217

(1)

The reference prices were based on the arithmetic average of the first-day-of-the-month NYMEX commodity prices for each month during the respective year. These prices do not reflect adjustments for market differentials by field that are utilized in the preparation of our reserve report to arrive at the appropriate net price we receive. See Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations – Results of Operations – Operating Results Table for details of oil and natural gas prices received, both including and excluding the impact of derivative settlements.


(2)	Determined based on the average first-day-of-the-month prices for each month, adjusted to prices received by field in accordance with standards set forth in the Financial Accounting Standards Board Codification (“FASC”). PV-10 Values and the Standardized Measure are significantly impacted by the oil prices we receive relative to NYMEX oil prices (our NYMEX

Table of Contents

Denbury Resources Inc.

oil price differential). The weighted-average oil price differentials utilized were $0.24 per Bbl below representative NYMEX oil prices as of December 31, 2018, compared to $2.25 per Bbl below NYMEX oil prices as of December 31, 2017, and $3.39 per Bbl below NYMEX oil prices as of December 31, 2016.


(3)	PV-10 Value is a non-GAAP measure and is different from the Standardized Measure in that PV-10 Value is a pre-tax number and the Standardized Measure is an after-tax number. See Item 1, Business and Properties – Non-GAAP Financial Measures and Reconciliations for further discussion.

Our proved non-producing reserves primarily relate to reserves that are to be recovered from productive zones that currently require a response to performance modifications before they can be classified as proved developed producing. Since a majority of our properties are in areas with multiple pay zones, these properties may have both proved producing and proved non-producing reserves.

As of December 31, 2018, our estimated proved undeveloped reserves totaled approximately 32.3 MMBOE, or approximately 12% of our estimated total proved reserves, an increase of 2.2 MMBOE (7%) from December 31, 2017 levels for these reserves, which changes are discussed below. Approximately 88% (28.3 MMBOE) of our proved undeveloped oil reserves relate to planned future development within our CO₂ tertiary operating fields. We generally consider the CO₂ tertiary proved undeveloped reserves to be lower risk than other proved undeveloped reserves that require drilling at locations offsetting existing production, because all of these proved undeveloped reserves are associated with tertiary recovery operations in fields and reservoirs that historically produced substantial volumes of oil under primary production. As of December 31, 2018, 19.8 MMBOE of our total proved undeveloped reserves are not scheduled to be developed within five years of initial booking, all of which are part of CO₂ EOR projects. We believe these reserves satisfy the conditions to be included as proved reserves because (1) we have established and continue to follow the previously adopted development plan for each of these projects; (2) we have significant ongoing development activities in each of these CO₂ EOR projects and (3) we have a historical record of completing the development of comparable long-term projects.

During 2018, we spent approximately $20 million to convert 1.1 MMBOE of proved undeveloped reserves to proved developed reserves, primarily related to continued tertiary development activities at Delhi Field and non-tertiary development activities at Cedar Creek Anticline through our Mission Canyon drilling program. Other changes in proved undeveloped reserves during 2018 included improved recovery additions of 2.3 MMBOE related to our non-tertiary operations at Cedar Creek Anticline; adding an additional 2.0 MMBOE primarily related to our tertiary operations at Hastings Field and Salt Creek Field; and recognizing net downward revisions of our proved undeveloped reserves of 1.0 MMBOE, primarily the result of reserves that were reclassified to unproved based on changes in our waterflood development plans that would now extend beyond the five-year development timeframe.

During 2018, we provided oil and natural gas reserve estimates for 2017 to the United States Energy Information Agency that were substantially the same as the reserve estimates included in our Form 10-K for the year ended December 31, 2017.

Internal Controls Over Reserve Estimates

Reserve information in this report is based on estimates prepared by D&M, an independent petroleum engineering consulting firm located in Dallas, Texas, utilizing data provided by our internal reservoir engineering team and is the responsibility of management. We rely on D&M’s expertise to ensure that our reserve estimates are prepared in compliance with SEC rules and regulations and that appropriate geologic, petroleum engineering, and evaluation principles and techniques are applied in accordance with practices generally recognized by the petroleum industry as presented in the publication of the Society of Petroleum Engineers entitled “Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves Information (Revision as of February 19, 2007)”. The person responsible for the preparation of the reserve report is a Senior Vice President at D&M; he is a Registered Professional Engineer in the State of Texas. He received a Master of Science degree in Petroleum Engineering from the University of Texas in 1984, and he has in excess of 34 years of experience in oil and gas reservoir studies and evaluations. Our Senior Vice President – Business Development and Technology is primarily responsible for overseeing the independent petroleum engineering firm during the process. Our Senior Vice President – Business Development and Technology has a Bachelor of Science degree in Petroleum Engineering from the Colorado School of Mines and over 34 years of industry experience working with petroleum engineering and reserve estimates. D&M relies on various data provided by our internal reservoir engineering team in preparing its reserve estimates, including such items as oil and natural gas prices, ownership interests, production information, operating costs, planned capital expenditures and other technical data. Our internal reservoir engineering team consists of qualified petroleum engineers who maintain the Company’s internal evaluation of reserves and compare the Company’s information to the reserves

Table of Contents

Denbury Resources Inc.

prepared by D&M. Management is responsible for designing the internal control procedures used in the preparation of our oil and gas reserves, which include verification of data input into reserve forecasting and economics evaluation software, as well as multi-discipline management reviews. The internal reservoir engineering team reports directly to our Senior Vice President – Business Development and Technology. In addition, our Board of Directors’ Reserves and Health, Safety and Environmental (“HSE”) Committee, on behalf of the Board of Directors, oversees the qualifications, independence, performance and hiring of our independent petroleum engineering firm and reviews the final report and subsequent reporting of our oil and natural gas reserve estimates. The Chairman of the Reserves and HSE Committee holds a Ph.D. in Chemical Engineering from the Massachusetts Institute of Technology and bachelor’s degrees in Chemistry and Mathematics from Capital University in Ohio. He has more than 35 years of industry experience, with responsibilities including reserves preparation and approval.

OIL AND NATURAL GAS OPERATIONS

Summary. Our oil and natural gas properties are concentrated in the Gulf Coast and Rocky Mountain regions of the United States. Currently our properties with proved and producing reserves in the Gulf Coast region are situated in Mississippi, Texas, Louisiana and Alabama, and in the Rocky Mountain region are situated in Montana, North Dakota and Wyoming. Our primary focus is increasing the value of our properties through a combination of exploitation, drilling and proven engineering extraction practices, with the most significant emphasis relating to CO₂EOR operations. Our current portfolio of CO₂ EOR projects provides us significant oil production and reserve growth potential in the future, assuming crude oil prices are at levels that support the development of those projects.

We have been conducting and expanding EOR operations on our assets in the Gulf Coast region since 1999, and as a result, we currently have many more CO₂ EOR projects in this region than in the Rocky Mountain region. We began operations in the Rocky Mountain region in 2010 in connection with, and following, our merger with Encore Acquisition Company (“Encore”). In the Gulf Coast region, we own what is, to our knowledge, the region’s only significant naturally occurring source of CO₂, and these large volumes of naturally occurring CO₂ give us a significant competitive advantage in this area. In the Rocky Mountain region, we own an overriding royalty interest equivalent to an approximate one-third ownership interest in Exxon Mobil Corporation’s (“ExxonMobil’s”) CO₂ reserves in LaBarge Field in southwestern Wyoming. In addition to the sources of CO₂ we currently own, we purchase and use CO₂captured from industrial sources which could otherwise be released into the atmosphere (sometimes referred to as anthropogenic, man-made or industrial-source CO₂) in our tertiary operations. These industrial sources of CO₂help us recover additional oil from mature oil fields and, we believe, also provide an economical way to reduce atmospheric CO₂emissions through the concurrent underground storage of CO₂ which occurs as part of our oil-producing EOR operations.

Table of Contents

Denbury Resources Inc.

Field Summary Table. The following table provides a summary by field and region of selected proved oil and natural gas reserve information, including total proved reserve quantities as of December 31, 2018, and average daily production for 2018, all based on Denbury’s net revenue interest (“NRI”). The reserve estimates presented were prepared by D&M, independent petroleum engineers located in Dallas, Texas. We serve as operator of nearly all of our significant properties, in which we also own most of the interests, although typically less than a 100% working interest, and a lesser NRI due to royalties and other burdens. For additional oil and natural gas reserves information, see Estimated Net Quantities of Proved Oil and Natural Gas Reserves and Present Value of Estimated Future Net Revenues above and Supplemental Oil and Natural Gas Disclosures (Unaudited) to the Consolidated Financial Statements.



	Proved Reserves as of December 31, 2018⁽¹⁾					2018 Average Daily Production
	Oil (MBbls)	Natural Gas (MMcf)	MBOEs	% of Company Total MBOEs		Oil (Bbls/d)	Natural Gas (Mcf/d)	Average 2018 NRI
Tertiary oil and gas properties
Gulf Coast region
Delhi	18,359	—	18,359	7.0	%	4,368	—	58.0	%
Hastings	34,557	—	34,557	13.2	%	5,596	—	79.9	%
Heidelberg	22,469	—	22,469	8.6	%	4,355	—	81.3	%
Oyster Bayou	14,998	—	14,998	5.7	%	4,843	—	87.0	%
Tinsley	17,427	—	17,427	6.6	%	5,530	—	81.9	%
West Yellow Creek	2,084	—	2,084	0.8	%	205	—	47.2	%
Mature properties⁽²⁾	16,850	—	16,850	6.4	%	6,702	—	78.1	%
Total Gulf Coast region	126,744	—	126,744	48.3	%	31,599	—	76.8	%
Rocky Mountain region
Bell Creek	16,443	—	16,443	6.3	%	4,113	—	84.5	%
Salt Creek and other	7,562	—	7,562	2.9	%	2,116	—	18.5	%
Total Rocky Mountain region	24,005	—	24,005	9.2	%	6,229	—	38.2	%
Total tertiary properties	150,749	—	150,749	57.5	%	37,828	—	66.4	%
Non-tertiary oil and gas properties
Gulf Coast region
Texas	16,245	11,977	18,241	7.0	%	4,066	2,877	81.6	%
Mississippi and other	4,460	5,379	5,357	2.0	%	963	2,528	21.6	%
Total Gulf Coast region	20,705	17,356	23,598	9.0	%	5,029	5,405	52.8	%
Rocky Mountain region
Cedar Creek Anticline⁽³⁾	81,395	21,515	84,980	32.4	%	14,513	1,940	80.2	%
Other	2,193	4,137	2,883	1.1	%	847	3,509	63.7	%
Total Rocky Mountain region	83,588	25,652	87,863	33.5	%	15,360	5,449	79.0	%
Total non-tertiary properties	104,293	43,008	111,461	42.5	%	20,389	10,854	69.7	%
Total continuing properties	255,042	43,008	262,210	100.0	%	58,217	10,854	67.5	%
Property sales
Lockhart Crossing⁽⁴⁾	—	—	—	—	%	315	—	32.0	%
Company Total	255,042	43,008	262,210	100.0	%	58,532	10,854	67.1	%


(1)	The above reserve estimates were prepared in accordance with FASC Topic 932, Extractive Industries – Oil and Gas, using the arithmetic averages of the first-day-of-the-month NYMEX commodity price for each month during 2018, which were $65.56 per Bbl for crude oil and $3.10 per MMBtu for natural gas.


(2)	Mature properties include Brookhaven, Cranfield, Eucutta, Little Creek, Mallalieu, Martinville, McComb and Soso fields in Mississippi.

Table of Contents

Denbury Resources Inc.


(3)	The Cedar Creek Anticline consists of a series of 14 different operating areas.


(4)	Includes production from Lockhart Crossing Field sold in the third quarter of 2018, the majority of which was previously included in ‘Mature properties’ in the Gulf Coast region.

Enhanced Oil Recovery Overview. CO₂ used in EOR is one of the most efficient tertiary recovery mechanisms for producing crude oil. When injected under pressure into underground, oil-bearing rock formations, CO₂ acts somewhat like a solvent as it travels through the reservoir rock, mixing with and modifying the characteristics of the oil so it can be produced and sold. The terms “tertiary flood,” “CO₂ flood” and “CO₂ EOR” are used interchangeably throughout this document.

While enhanced oil recovery projects utilizing CO₂ have been successfully performed by numerous oil and gas companies in a wide range of oil-bearing reservoirs in different oil-producing basins, we believe our investments, experience and acquired knowledge give us a strategic and competitive advantage in the areas in which we operate. We apply what we have learned and developed over the years to improve and increase sweep efficiency within the CO₂ EOR projects we operate.

We began our CO₂ operations in August 1999, when we acquired Little Creek Field, followed by our acquisition of Jackson Dome CO₂ reserves and the NEJD pipeline in 2001. Based upon our success at Little Creek and the ownership of the CO₂ reserves, we began to transition our capital spending and acquisition efforts to focus more heavily on CO₂ EOR and, over time, transformed our strategy to focus primarily on owning and operating oil fields that are well suited for CO₂ EOR projects. Prior to tertiary flooding, we strive to maximize the currently sizeable primary and secondary production from our prospective tertiary fields and from fields in which tertiary floods have commenced but still contain significant non-tertiary production. Our asset base today almost entirely consists of, or otherwise relates to, oil fields that we are currently flooding with CO₂ or plan to flood with CO₂ in the future, or assets that produce CO₂.

Our tertiary operations have grown so that (1) 58% of our proved reserves at December 31, 2018 are proved tertiary oil reserves; (2) 63% of our 2018 total production was related to tertiary oil operations (on a BOE basis); and (3) 62% of our 2018 capital expenditures (excluding acquisitions) were related to our tertiary oil operations. At year-end 2018, the proved oil reserves in our tertiary recovery oil fields had an estimated PV-10 Value of approximately $2.7 billion, or 67% of our total PV-10 Value. In addition, there are significant probable and possible reserves at several other fields for which tertiary operations are underway or planned.

Although the up-front cost of tertiary production infrastructure and time to construct pipelines and production facilities is greater than in primary oil recovery in most circumstances, we believe tertiary recovery has several favorable, offsetting and unique attributes, including (1) a lower exploration risk, as we are operating oil fields that have significant historical production and reservoir and geological data, (2) lower production decline rates than unconventional development, (3) reasonable return metrics at our anticipated long-term prices, (4) limited competition for this recovery method in our geographic regions and a strategic advantage due to our ownership of the CO₂reserves and CO₂pipeline infrastructure, (5) our EOR operations are generally less disruptive to new habitats in comparison to other oil and natural gas development because we further develop existing (as opposed to new) oil fields, and (6) through our oil-producing EOR operations, we concurrently store CO₂captured from industrial sourcesin the same underground formations that previously trapped and stored oil and natural gas.

Tertiary Oil Properties

Gulf Coast Region

CO₂ Sources and Pipelines

Jackson Dome. Our primary Gulf Coast CO₂ source, Jackson Dome, located near Jackson, Mississippi, was discovered during the 1970s by oil and gas companies that were exploring for hydrocarbons. This large and relatively pure source of naturally occurring CO₂ (98% CO₂) is, to our knowledge, the only significant underground deposit of CO₂ in the United States east of the Mississippi River. Together with the related CO₂ pipeline infrastructure, Jackson Dome provides us a significant strategic advantage in the acquisition of properties in Mississippi, Louisiana and southeastern Texas that are well suited for CO₂ EOR.

We acquired Jackson Dome in February 2001 in a purchase that also gave us ownership and control of the NEJD CO₂ pipeline and provided us with a reliable supply of CO₂ at a reasonable and predictable cost for our Gulf Coast CO₂ tertiary recovery operations. Since February 2001, we have acquired and drilled numerous CO₂-producing wells, significantly increasing our

Table of Contents

Denbury Resources Inc.

estimated proved Gulf Coast CO₂ reserves from approximately 800 Bcf at the time of acquisition of Jackson Dome to approximately 5.0 Tcf as of December 31, 2018. The proved CO₂ reserve estimates are based on a gross (8/8ths) basis, of which our net revenue interest is approximately 4.0 Tcf, and is included in the evaluation of proved CO₂ reserves prepared by D&M, an independent petroleum engineering consulting firm. In discussing our available CO₂ reserves, we make reference to the gross amount of proved and probable reserves, as this is the amount that is available both for our own tertiary recovery programs and for industrial users who are customers of Denbury and others, as we are responsible for distributing the entire CO₂ production stream.

In addition to our proved reserves, we estimate that we have 910.1 Bcf of probable CO₂ reserves at Jackson Dome. While the majority of these probable reserves are located in structures that have been drilled and tested, such reserves are still considered probable reserves because (1) the original well is plugged; (2) they are located in fault blocks that are immediately adjacent to fault blocks with proved reserves; or (3) they are reserves associated with increasing the ultimate recovery factor from our existing reservoirs with proved reserves. In addition, a significant portion of these probable reserves at Jackson Dome are located in undrilled structures where we have sufficient subsurface and seismic data indicating geophysical attributes that, coupled with our historically high drilling success rate, provide a reasonably high degree of certainty that CO₂ is present.

In addition to our drilling at Jackson Dome, we have the capability to expand our processing and dehydration capacities, and install additional pipelines and/or pumping stations necessary to transport the CO₂ through our controlled pipeline network. We expect our current proved reserves of CO₂, coupled with a risked drilling program at Jackson Dome and CO₂ expected to be captured from industrial sources, to provide sufficient quantities of CO₂ for us to develop our proved and probable EOR reserves in the Gulf Coast region. In the future, we believe that once a CO₂ flood in a field reaches its productive economic limit, we could recycle a portion of the CO₂ that remains in that field’s reservoir and utilize it for oil production in another field’s tertiary flood.

In the Gulf Coast region, approximately 83% of our average daily CO₂ produced from Jackson Dome or captured from industrial sources in 2018 was used in our tertiary recovery operations, compared to 87% in 2017 and 85% in 2016, with the balance delivered to third-party industrial users. During 2018, we used an average of 466 MMcf/d of CO₂ (including CO₂ captured from industrial sources) for our tertiary activities.

Gulf Coast CO₂ Captured from Industrial Sources. In addition to our natural source of CO₂, we are currently party to two long-term contracts to purchase CO₂ from industrial plants. We have purchased CO₂ from an industrial facility in Port Arthur, Texas since 2012 and from an industrial facility in Geismar, Louisiana since 2013, which supplied an average of approximately 53 MMcf/d of CO₂ to our EOR operations during 2018. Additionally, we are in ongoing discussions with other parties regarding plans to construct plants near the Green Pipeline. In order to capture such volumes, we (or the plant owner) would need to install additional equipment, which includes, at a minimum, compression and dehydration facilities.

Gulf Coast CO₂ Pipelines. We acquired the 183-mile NEJD CO₂ pipeline that runs from Jackson Dome to near Donaldsonville, Louisiana, as part of the 2001 acquisition of our Jackson Dome CO₂ source. Since 2001, we have acquired or constructed nearly 750 miles of CO₂ pipelines, and as of December 31, 2018, we have access to nearly 950 miles of CO₂ pipelines, which gives us the ability to deliver CO₂ throughout the Gulf Coast region. In addition to the NEJD CO₂pipeline, the major pipelines in the Gulf Coast region are the Free State Pipeline (90 miles), Delta Pipeline (110 miles), Green Pipeline Texas (120 miles), and Green Pipeline Louisiana (200 miles).

Completion of the Green Pipeline allowed for the first CO₂ injection into Hastings Field, located near Houston, Texas, in 2010, and gives us the ability to deliver CO₂ to oil fields all along the Gulf Coast from Baton Rouge, Louisiana, to Alvin, Texas. At the present time, most of the CO₂ flowing in the Green Pipeline is delivered from the Jackson Dome area, but also includes the CO₂ we are receiving from the industrial facilities in Port Arthur, Texas and Geismar, Louisiana, and we are currently transporting a third party’s CO₂ for a fee to the sales point at Hastings Field. We currently have ample capacity within the Green Pipeline to handle additional volumes that may be required to develop our inventory of CO₂ EOR projects in this area.

Tertiary Properties with Tertiary Production and Proved Tertiary Reserves at December 31, 2018

Delhi Field. Delhi Field is located east of Monroe, Louisiana. In May 2006, we purchased our initial interest in Delhi for $50 million. We began well and facility development in 2008, began delivering CO₂ to the field in 2009 via the Delta Pipeline, which runs from Tinsley Field to Delhi Field, and first tertiary production occurred at Delhi Field in 2010. Production from Delhi Field in the fourth quarter of 2018 averaged 4,526 Bbls/d, compared to 4,906 Bbls/d in the fourth quarter of 2017. During 2016, we completed construction of a natural gas liquids extraction plant, which provides us with the ability to sell natural gas liquids from the produced stream, improve the efficiency of the CO₂ flood, and utilize extracted methane to power the plant and reduce

Table of Contents

Denbury Resources Inc.

field operating expenses. Our 2019 development plans for Delhi Field are primarily related to facility improvement and conformance work.

Hastings Field. Hastings Field is located south of Houston, Texas. We acquired a majority interest in this field in February 2009 for $247 million. We initiated CO₂ injection in the West Hastings Unit during 2010 upon completion of the construction of the Green Pipeline. Due to the large vertical oil column that exists in the field, we are developing the Frio reservoir using dedicated CO₂ injection and producing wells for each of the major sand intervals. We began producing oil from our EOR operations at Hastings Field in 2012, and we booked initial proved tertiary reserves for the West Hastings Unit in 2012. The Company also has future plans for continued tertiary development of existing proved undeveloped reserves at the field. During the fourth quarter of 2018, tertiary production from Hastings Field averaged 5,480 Bbls/d, compared to 5,747 Bbls/d in the fourth quarter of 2017.

Heidelberg Field. Heidelberg Field is located in Mississippi off of the Free State Pipeline and consists of an East Unit and a West Unit. Construction of the CO₂ facility, connecting pipeline and well work commenced on the West Heidelberg Unit during 2008, with our first CO₂ injections into the Eutaw zone in 2008. Our first tertiary oil production occurred in 2009, and we began flooding the Christmas and Tuscaloosa zones in 2013 and 2014, respectively. During the fourth quarter of 2018, tertiary production at Heidelberg Field averaged 4,269 Bbls/d, compared to 4,751 Bbls/d in the fourth quarter of 2017. Our 2019 development plans for Heidelberg Field include continued development of the Christmas zone and conformance work, with future plans for continued tertiary development of existing proved undeveloped reserves at the field.

Oyster Bayou Field. We acquired a majority interest in Oyster Bayou Field in 2007. The field is located in southeast Texas, east of Galveston Bay, and is somewhat unique when compared to our other CO₂ EOR projects because the field covers a relatively small area of 3,912 acres. We began CO₂ injections into Oyster Bayou Field in 2010, commenced tertiary production in 2011 from the Frio A-1 zone, and booked initial proved tertiary reserves for the field in 2012. In 2014, we completed development of the Frio A-2 zone. During the fourth quarter of 2018, tertiary production at Oyster Bayou Field averaged 4,785 Bbls/d, compared to 4,868 Bbls/d in the fourth quarter of 2017.

Tinsley Field. We acquired Tinsley Field in 2006. This Mississippi field was discovered and first developed in the 1930s and is separated by different fault blocks. As is the case with the majority of fields in Mississippi, Tinsley Field produces from multiple reservoirs. Our CO₂ enhanced oil recovery operations at Tinsley Field have thus far targeted the Woodruff formation, although there is additional potential in the Perry sandstone and other smaller reservoirs. We commenced tertiary oil production from Tinsley Field in 2008 and substantially completed development of the Woodruff formation during 2014. During the fourth quarter of 2018, tertiary oil production from the field averaged 5,033 Bbls/d, compared to 6,241 Bbls/d in the fourth quarter of 2017. Although production from Tinsley Field is believed to have peaked in 2015 and is generally on decline, we continue to evaluate future potential investment opportunities in this field.

In addition to our tertiary operations at Tinsley Field, we recently conducted exploitation drilling in other oil-bearing formations in the field. We completed a total of two wells in the Perry Sand interval during 2018 and the first quarter of 2019. Overall, the two Perry wells were successful; however, we plan to evaluate the economics and performance of these wells before drilling any additional wells. In December 2018, we spudded our first well in the Cotton Valley interval and currently expect to complete this well during the first quarter of 2019. We continue to evaluate exploitation opportunities in additional horizons underlying the existing CO₂ EOR flood.

West Yellow Creek Field. We acquired an approximate 48% non-operated working interest in West Yellow Creek Field in Mississippi in March 2017 for approximately $16 million, a field in which the operator had previously invested significant capital converting the field to a CO₂ EOR flood. Under our arrangement with the operator, we supply CO₂ to the field for a fee. West Yellow Creek Field is in close proximity to and analogous to Eucutta Field, a very successful CO₂ flood that we developed and continue to operate. We booked initial proved tertiary oil reserves at West Yellow Creek Field as of year-end 2017 and commenced tertiary production in early 2018. During the fourth quarter of 2018, tertiary oil production from the field averaged 375 Bbls/d. Development of the field is ongoing, with 2019 development plans including continued tertiary development of the initial formation within the field.

Mature properties. Mature properties include our longest-producing properties which are generally located along our NEJD CO₂ pipeline in southwest Mississippi and Louisiana and our Free State Pipeline in east Mississippi. This group of properties includes our initial CO₂ field, Little Creek, as well as several other fields (Brookhaven, Cranfield, Eucutta, Mallalieu, Martinville, McComb and Soso fields). These fields accounted for 18% of our total 2018 CO₂ EOR production and approximately 6% of our

Table of Contents

Denbury Resources Inc.

year-end proved reserves. These fields have been producing under CO₂ flood for many years, in many cases more than a decade, and their production is generally declining.

Future Tertiary Properties with No Tertiary Production or Proved Tertiary Reserves at December 31, 2018

Webster Field. We acquired our interest in Webster Field in 2012. The field is located southeast of Houston, Texas, approximately eight miles northeast of our Hastings Field which we are currently flooding with CO₂. At December 31, 2018, Webster Field had estimated proved non-tertiary reserves of approximately 2.5 MMBOE, net to our interest. During the fourth quarter of 2018, non-tertiary production at Webster Field averaged 841 BOE/d, compared to 834 BOE/d in the fourth quarter of 2017. Webster Field is geologically similar to our Hastings Field, producing oil from the Frio zone at similar depths; as a result, we believe it is well suited for CO₂ EOR. In 2014, we completed a nine-mile lateral between the Green Pipeline and Webster Field, which we plan will eventually deliver CO₂ to the field. The timing of the development of a CO₂ flood at Webster Field is primarily dependent upon capital availability and priorities and future oil prices.

Conroe Field. Conroe Field, our largest potential tertiary flood in the Gulf Coast region, is located north of Houston, Texas. We acquired a majority interest in this field in 2009 for $271 million in cash and 11.6 million shares of Denbury common stock, for a total aggregate value of $439 million. Conroe Field had estimated proved non-tertiary reserves of approximately 9.9 MMBOE at December 31, 2018, net to our interest, all of which are proved developed. During the fourth quarter of 2018, production at Conroe Field averaged 1,970 BOE/d, compared to 2,140 BOE/d in the fourth quarter of 2017.

To initiate a CO₂ flood at Conroe Field, a pipeline must be constructed so that CO₂ can be delivered to the field. This pipeline, which is planned as an extension of our Green Pipeline, is preliminarily estimated to cover approximately 90 miles at a cost of approximately $220 million. Our current plan for initiating a CO₂ flood at Conroe Field is scheduled several years from now, the timing of which may change depending on capital availability and priorities, future oil prices and pipeline construction.

In addition to the currently-producing oil-bearing formations at Conroe Field, we are evaluating exploitation opportunities in other formations, and currently plan to drill a test well within the 2A Sand interval during 2019.

Thompson Field. We acquired our interest in Thompson Field in June 2012 for $366 million. The field is located in Texas, approximately 18 miles west of our Hastings Field. Thompson Field had estimated proved non-tertiary reserves of approximately 3.9 MMBOE at December 31, 2018, net to our interest, all of which are proved developed. During the fourth quarter of 2018, non-tertiary production at Thompson Field averaged 942 BOE/d net to our interest, compared to 987 BOE/d in the fourth quarter of 2017. Thompson Field is geologically similar to Hastings Field, producing oil from the Frio zone at similar depths, and we therefore believe it has CO₂ EOR potential. Under the terms of the Thompson Field acquisition agreement, after the initiation of CO₂ injection, the seller will retain approximately a 5% gross revenue interest (less severance taxes) once average monthly oil production exceeds 3,000 Bbls/d. The timing of the development of a CO₂ flood at Thompson Field is primarily dependent upon capital availability and priorities and future oil prices.

Rocky Mountain Region

CO₂ Sources and Pipelines

LaBarge Field. We acquired an overriding royalty interest equivalent to an approximate one-third ownership interest in ExxonMobil’s CO₂ reserves in LaBarge Field in the fourth quarter of 2012 as part of a sale and exchange transaction with ExxonMobil. LaBarge Field is located in southwestern Wyoming, and as of December 31, 2018, our interest in LaBarge Field consisted of approximately 1.2 Tcf of proved CO₂ reserves.

During 2018, we received an average of approximately 88 MMcf/d of CO₂ from the Shute Creek gas processing plant at LaBarge Field that we used in our Rocky Mountain region CO₂ floods. Based on current capacity, and subject to availability of CO₂, we currently expect our CO₂ volumes from Shute Creek to increase in future years. We pay ExxonMobil a fee to process and deliver the CO₂, which we use in our Rocky Mountain region CO₂ floods.

Other Rocky Mountain CO₂ Sources. We currently have a contract to receive CO₂ from the ConocoPhillips-operated Lost Cabin gas plant in central Wyoming that provides us as much as 50 MMcf/d of CO₂ for use in our Rocky Mountain region CO₂ floods. We currently estimate that our existing CO₂ sources, plus additional CO₂ from those or other CO₂ sources in the region, are sufficient to carry out our base Rocky Mountain region EOR development plans.

Table of Contents

Denbury Resources Inc.

Rocky Mountain CO₂ Pipelines. The 20-inch Greencore Pipeline in Wyoming is the first CO₂ pipeline we constructed in the Rocky Mountain region. We plan to use the pipeline as our trunk line in the Rocky Mountain region, eventually connecting our various Rocky Mountain region CO₂ sources to the Cedar Creek Anticline in eastern Montana and western North Dakota. The 232-mile pipeline begins at the ConocoPhillips-operated Lost Cabin gas plant in Wyoming and terminates at Bell Creek Field in Montana. We completed construction of the pipeline in 2012 and received our first CO₂ deliveries from the ConocoPhillips-operated Lost Cabin gas plant during 2013. During 2014, we completed construction of an interconnect between our Greencore Pipeline and an existing third-party CO₂ pipeline in Wyoming, which enables us to transport CO₂ from LaBarge Field to our Bell Creek Field.

In mid-2018, we sanctioned the CO₂ enhanced oil recovery development project at Cedar Creek Anticline, which requires a 110-mile extension of the Greencore CO₂ pipeline to CCA from Bell Creek Field. The capital outlay for the pipeline is projected to be approximately $150 million, of which approximately $20 million was incurred in 2018 with an additional $30 million currently expected to be incurred in 2019, with the remainder expected in 2020 and early 2021.

Tertiary Properties with Tertiary Production and Proved Tertiary Reserves at December 31, 2018

Bell Creek Field. We acquired our interest in Bell Creek Field in southeast Montana as part of the Encore merger in 2010. The oil-producing reservoir in Bell Creek Field is a sandstone reservoir with characteristics similar to those we have successfully flooded with CO₂ in the Gulf Coast region. During 2013, we began first CO₂ injections into Bell Creek Field, recorded our first tertiary oil production, and booked initial proved tertiary reserves. Tertiary production, net to our interest, during the fourth quarter of 2018 averaged 4,421 Bbls/d of oil, compared to 3,571 Bbls/d in the fourth quarter of 2017. During 2018, we completed the phase five expansion at the field, and our 2019 development plans are primarily related to phase six expansion of the flood.

Salt Creek Field. We acquired our 23% non-operated working interest in Salt Creek Field in Wyoming for approximately $72 million in June 2017. Tertiary production, net to our interest, during the fourth quarter of 2018 averaged 2,107 Bbls/d of oil, compared to 2,172 Bbls/d in the fourth quarter of 2017.

Future Tertiary Properties with No Tertiary Production or Proved Tertiary Reserves at December 31, 2018

Cedar Creek Anticline. CCA is the largest potential EOR property that we own and currently our largest producing property, contributing approximately 25% of our 2018 total production. Historical production from the property has primarily been from the Red River interval. The field is primarily located in Montana but extends over such a large area (approximately 126 miles) that it also extends into North Dakota. CCA is a series of 14 different operating areas on a common geological trend, each of which could be considered a field by itself. We acquired our initial interest in CCA as part of the Encore merger in 2010 and acquired additional interests (the “CCA Acquisition”) from a wholly-owned subsidiary of ConocoPhillips in 2013 for $1.0 billion, adding 42.2 MMBOE of incremental proved reserves at that date. Production from CCA, net to our interest, averaged 14,961 BOE/d during the fourth quarter of 2018, compared to production during the fourth quarter of 2017 of 14,302 BOE/d. The non-tertiary proved reserves associated with CCA were 85.0 MMBOE, net to our interest, as of December 31, 2018.

In addition to the Red River interval, CCA contains other oil-bearing intervals including Mission Canyon and Charles B. We began pursuing these additional exploitation opportunities in late 2017. We have drilled seven successful Mission Canyon exploitation wells and a successful initial test well in Cabin Creek’s Charles B formation. We continue to evaluate the Charles B formation and believe it has characteristics that would make it a good candidate for secondary or tertiary flooding. Our 2019 development plans for CCA include up to four additional Mission Canyon wells and a potential Charles B follow-up well.

CCA is located approximately 110 miles north of Bell Creek Field, and our current plan is to connect this field to our Greencore Pipeline by the end of 2020. In June 2018, we announced the sanctioning of the CO₂ enhanced oil recovery development project at Cedar Creek Anticline. The capital outlay for the initial phase of the project is currently estimated at $300 million through 2022, which includes $150 million for a 110-mile extension of the Greencore CO₂ pipeline from Bell Creek Field discussed above and $150 million for development in the Red River formation at East Lookout Butte and Cedar Hills South fields in CCA. First tertiary production from CCA is currently expected in the second half of 2022 or early 2023. Additional phases of development are expected to target the Interlake, Stony Mountain and Red River formations at Cabin Creek Field beginning in 2024.

Grieve Field. Under a 2011 farm-in agreement, we obtained a 65% working interest in Grieve Field, located in Natrona County, Wyoming, in exchange for developing the Grieve Field CO₂ flood. During 2016, the Company and its joint venture partner

Table of Contents

Denbury Resources Inc.

in Grieve Field revised their development arrangement for the field so that our partner funded $55 million of the remaining estimated capital to complete development of the facility and fieldwork in exchange for a 14% higher working interest and a disproportionate sharing of revenue from the first 2 million barrels of production. Thus, our working interest in the field was reduced from 65% to 51%, and our net revenue interest on the first million barrels of production is approximately 20%. This arrangement accelerated the remaining development of the facility and fieldwork, and we currently anticipate first tertiary production in early 2019.

Hartzog Draw Field. We acquired our interest in Hartzog Draw Field in 2012 in conjunction with the Bakken exchange transaction with ExxonMobil. The field is located in the Powder River Basin of northeastern Wyoming, approximately 12 miles from our Greencore Pipeline. Hartzog Draw Field had estimated proved reserves of approximately 2.9 MMBOE at December 31, 2018, net to our interest, 0.7 MMBOE of which relate to the natural gas producing Big George coal zone. During the fourth quarter of 2018, non-tertiary production averaged 1,327 BOE/d, compared to 1,518 BOE/d in the fourth quarter of 2017. Industry activity around this field has been increasing for the last several years, with several operators testing various formations such as the Turner, Niobrara, Shannon, Parkman and Mowry for potential development. We believe the oil reservoir characteristics of Hartzog Draw Field make it well suited for CO₂ EOR in the future. We currently plan to initiate a CO₂ flood at Hartzog Draw Field several years from now, the timing of which is dependent on capital availability and priorities and future oil prices.

Other Non-Tertiary Oil Properties

Despite the majority of our oil and natural gas properties discussed above consisting of either existing or planned future tertiary floods, we also produce oil and natural gas either from fields in both our Gulf Coast and Rocky Mountain regions that are not amenable to EOR or from specific reservoirs (within an existing tertiary field) that are not amenable to EOR. For example, at Heidelberg Field, we produce natural gas from the Selma Chalk reservoir, which is separate from the Christmas and Eutaw reservoirs currently being flooded with CO₂. Continuing production from these other non-tertiary properties totaled 2,062 BOE/d during the fourth quarter of 2018, compared to 1,864 BOE/d during the fourth quarter of 2017.

OIL AND GAS ACREAGE, PRODUCTIVE WELLS AND DRILLING ACTIVITY

In the data below, “gross” represents the total acres or wells in which we own a working interest and “net” represents the gross acres or wells multiplied by our working interest percentage. For the wells that produce both oil and gas, the well is typically classified as an oil or natural gas well based on the ratio of oil to natural gas production.

Oil and Gas Acreage

The following table sets forth our acreage position at December 31, 2018:



	Developed		Undeveloped		Total
	Gross	Net	Gross	Net	Gross	Net
Gulf Coast region	226,858	180,005	286,802	18,213	513,660	198,218
Rocky Mountain region	361,472	314,479	157,176	46,399	518,648	360,878
Total	588,330	494,484	443,978	64,612	1,032,308	559,096

The percentage of our net undeveloped acreage that is subject to expiration over the next three years, if not renewed, is approximately 37% in 2019, 3% in 2020 and 4% in 2021.

Table of Contents

Denbury Resources Inc.

Productive Wells

The following table sets forth our gross and net productive oil and natural gas wells as of December 31, 2018:



	Producing Oil Wells		Producing Natural Gas Wells		Total
	Gross	Net	Gross	Net	Gross	Net
Operated wells
Gulf Coast region	1,240	1,154	144	135	1,384	1,289
Rocky Mountain region	979	933	278	180	1,257	1,113
Total	2,219	2,087	422	315	2,641	2,402
Non-operated wells
Gulf Coast region	52	18	7	—	59	18
Rocky Mountain region	637	135	6	2	643	137
Total	689	153	13	2	702	155
Total wells
Gulf Coast region	1,292	1,172	151	135	1,443	1,307
Rocky Mountain region	1,616	1,068	284	182	1,900	1,250
Total	2,908	2,240	435	317	3,343	2,557

Drilling Activity

The following table sets forth the results of our drilling activities over the last three years. As of December 31, 2018, we had six wells in progress.



	Year Ended December 31,
	2018		2017		2016
	Gross	Net	Gross	Net	Gross	Net
Exploratory wells⁽¹⁾
Productive⁽²⁾	2	2	—	—	—	—
Non-productive⁽³⁾	—	—	—	—	—	—
Development wells⁽¹⁾
Productive⁽²⁾	14	12	2	2	—	—
Non-productive⁽³⁾⁽⁴⁾	3	3	—	—	—	—
Total	19	17	2	2	—	—

(1)

An exploratory well is a well drilled to find a new field or to find a new reservoir in a field previously found to be productive of oil or natural gas in another reservoir. Generally, an exploratory well is any well that is not a development well, an extension well, a service well or a stratigraphic test well. A development well is a well drilled within the proved area of an oil or gas reservoir to the depth of a stratigraphic horizon known to be productive.


(2)	A productive well is an exploratory or development well found to be capable of producing either oil or natural gas in sufficient quantities to justify completion as an oil or natural gas well.


(3)	A non-productive well is an exploratory or development well that is not a productive well.


(4)	During 2018, 2017 and 2016, an additional 4, 3 and 1 wells, respectively, were drilled for water or CO₂ injection purposes.

Table of Contents

Denbury Resources Inc.

The following table summarizes sales volumes, sales prices and production cost information for our net oil and natural gas production for the years ended December 31, 2018, 2017 and 2016:



	Year Ended December 31,
	2018		2017		2016
Net sales volume
Gulf Coast region
Oil (MBbls)	13,484		14,114		14,772
Natural gas (MMcf)	1,973		1,995		3,274
Total Gulf Coast region (MBOE)	13,813		14,447		15,318
Rocky Mountain region
Oil (MBbls)	7,880		7,205		7,715
Natural gas (MMcf)	1,988		2,141		2,354
Total Rocky Mountain region (MBOE)	8,211		7,562		8,107
Total Company (MBOE)	22,024		22,009		23,425

Average sales prices – excluding impact of derivative settlements
Gulf Coast region
Oil (per Bbl)	$	67.75	$	51.19	$	41.99
Natural gas (per Mcf)	3.16		2.98		2.04

Rocky Mountain region
Oil (per Bbl)	$	63.30	$	49.58	$	39.44
Natural gas (per Mcf)	2.01		1.88		1.90

Total Company
Oil (per Bbl)	$	66.11	$	50.64	$	41.12
Natural gas (per Mcf)	2.58		2.41		1.98

Average production cost (per BOE sold)⁽¹⁾
Gulf Coast region	$	22.22	$	20.48	$	18.42
Rocky Mountain region	22.27		20.09		16.38
Total Company	22.24		20.35		17.71


(1)	Excludes oil and natural gas ad valorem and production taxes.

PRODUCTION AND UNIT PRICES

Further information regarding average production rates, unit sales prices and unit costs per BOE are set forth under Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations – Results of Operations – Operating Results Table, included herein.

TITLE TO PROPERTIES

As is customary in the oil and natural gas industry, Denbury conducts a limited title examination at the time of its acquisition of properties or leasehold interests targeted for enhanced recovery, and curative work is performed with respect to significant defects on higher-value properties of the greatest significance. We believe that title to our oil and natural gas properties is good and defensible, subject only to such exceptions that we believe do not materially interfere with the use of such properties, including encumbrances, easements, restrictions and royalty, overriding royalty and other similar interests.

Table of Contents

Denbury Resources Inc.

SIGNIFICANT OIL AND GAS PURCHASERS AND PRODUCT MARKETING

Oil and natural gas sales are made on a day-to-day basis or under short-term contracts at the current area market price. We would not expect the loss of any single purchaser to have a material adverse effect upon our operations; however, the loss of a large single purchaser could potentially reduce the competition for our oil and natural gas production, which in turn could negatively impact the prices we receive. For the year ended December 31, 2018, two purchasers accounted for 10% or more of our oil and natural gas revenues: Plains Marketing LP (24%) and Hunt Crude Oil Supply Company (10%). For the years ended December 31, 2017 and 2016, two purchasers accounted for 10% or more of our oil and natural gas revenues: Plains Marketing LP (22% and 20% in 2017 and 2016, respectively) and Marathon Petroleum Company (10% and 14% in 2017 and 2016, respectively).

Our ability to market oil and natural gas depends on many factors beyond our control, including the extent of domestic production and imports of oil and natural gas, the proximity of our oil and natural gas production to pipelines and corresponding markets, the available capacity in such pipelines, the demand for oil and natural gas, the effects of weather, and the effects of state and federal regulation. As of December 31, 2018, we have not experienced significant difficulty in finding a market for all of our production as it becomes available or in transporting our production to those markets; however, there is no assurance that we will always be able to market all of our production or obtain favorable prices.

Oil Marketing

Prices received in a regional market fluctuate frequently and can differ from NYMEX pricing due to a variety of reasons, including supply and/or demand factors, crude oil quality and location differentials. The oil differentials we received in the Gulf Coast and Rocky Mountain regions are discussed in further detail below.

Crude oil prices in the Gulf Coast region are impacted significantly by the changes in prices received for our crude oil sold under Light Louisiana Sweet (“LLS”) index prices relative to the change in NYMEX prices. Overall, during 2018 and 2017, we sold approximately 60% and 65%, respectively, of our crude oil at prices based on, or partially tied to, the LLS index price, and the balance at prices based on various other indexes tied to NYMEX prices, primarily in the Rocky Mountain region. The average LLS-to-NYMEX trade-month differential was a positive $4.91 per Bbl during 2018, compared to a positive $2.85 per Bbl during 2017 and a positive $1.70 per Bbl in 2016. Our average NYMEX oil differential in the Gulf Coast region was a positive $2.94 per Bbl and a positive $0.22 per Bbl during 2018 and 2017, respectively, and $1.42 per Bbl below NYMEX in 2016. Our current markets at various sales points along the Gulf Coast have sufficient demand to accommodate our production, but there can be no assurance of future demand. We are, therefore, monitoring the marketplace for opportunities to strategically enter into long-term marketing arrangements.

The marketing of our Rocky Mountain region oil production is dependent on transportation through local pipelines to market centers in Guernsey, Wyoming; Clearbrook, Minnesota; Wood River, Illinois; and most recently Cushing, Oklahoma. Shipments on some of the pipelines are at or near capacity and may be subject to apportionment. We currently have access to, or have contracted for, sufficient pipeline capacity to move our oil production; however, there can be no assurance that we will be allocated sufficient pipeline capacity to move all of our oil production in the future. Because local demand for production is small in comparison to current production levels, much of the production in the Rocky Mountain region is transported to markets outside of the region. Therefore, prices in the Rocky Mountain region are further influenced by fluctuations in prices (primarily Brent and LLS) in coastal markets and by available pipeline capacity in the Midwest and Cushing markets. For the year ended December 31, 2018, the discount for our oil production in the Rocky Mountain region averaged $1.50 per Bbl, compared to $1.39 per Bbl during 2017 and $3.97 per Bbl during 2016.

COMPETITION AND MARKETS

We face competition from other oil and natural gas companies in all aspects of our business, including acquisition of producing properties, oil and gas leases, drilling rights, and CO₂ properties; marketing of oil and natural gas; and obtaining and maintaining goods, services and labor. Many of our competitors have substantially larger financial and other resources. Factors that affect our ability to acquire producing properties include available liquidity, available information about prospective properties and our expectations for earning a minimum projected return on our investments. Because of the primary nature of our core assets (our tertiary operations) and our ownership of relatively uncommon significant natural sources of CO₂ in the Gulf Coast and Rocky Mountain regions, we believe that we are effective in competing in the market and have less competition than our peers in certain aspects of our business.

Table of Contents

Denbury Resources Inc.

The demand for qualified and experienced field personnel to drill wells and conduct field operations and for geologists, geophysicists, engineers and other professionals in the oil and gas industry can fluctuate significantly, often in correlation with commodity prices, causing periodic shortages in such personnel. Prior to the downturn in oil prices, the competition for qualified technical personnel had been extensive, and our personnel costs escalated. There were also periods with shortages of drilling rigs and other equipment, as demand for rigs and equipment has increased along with the number of wells being drilled. These factors also cause significant increases in costs for equipment, services and personnel. We cannot be certain when we will experience these issues, and these types of shortages or price increases could significantly decrease our profit margin, cash flow and operating results, and cause significant delays in our development operations.

FEDERAL AND STATE REGULATIONS

Numerous federal, state and local laws and regulations govern the oil and gas industry. Additions or changes to these laws and regulations are often made in response to the current political or economic environment. Compliance with the evolving regulatory landscape is often difficult, and substantial penalties may be incurred for noncompliance. Additionally, the future annual cost of complying with all laws and regulations applicable to our operations is uncertain and will be ultimately determined by several factors, including future changes to legal and regulatory requirements. Management believes that continued compliance with existing laws and regulations applicable to our operations and future compliance therewith will not have a materially adverse effect on our consolidated financial position, results of operations or cash flows, although such laws and regulations, and compliance therewith, could cause significant delays or otherwise impede operations, which may, among other things, cause our expected production rates and cash flows to be less than anticipated.

The following sections describe some specific laws and regulations that may affect us. We cannot predict the cost or impact of these or other future legislative or regulatory initiatives.

Regulation of Oil and Gas Exploration and Production

Our operations are subject to various types of regulation at the federal, state and local levels. Such regulation includes requiring permits for drilling wells; maintaining bonding requirements in order to drill or operate wells and regulating the location of wells; the method of drilling and casing wells; the surface use and restoration of properties upon which wells are drilled; the plugging and abandoning of wells; and the composition or disposal of chemicals and fluids used in connection with operations. Our operations are also subject to various conservation laws and regulations. These include regulation of the size of drilling, spacing or proration units and the density of wells that may be drilled in those units, and the unitization or pooling of oil and gas properties. In addition, federal and state conservation laws, which establish maximum rates of production from oil and gas wells, generally prohibit or restrict the venting or flaring of natural gas and impose certain requirements regarding the ratability of production. The effect of these laws and regulations may limit the amount of oil and natural gas we can produce from our wells and may limit the number of wells or the locations at which we can drill. Regulatory requirements and compliance relative to the oil and gas industry increase our costs of doing business and, consequently, affect our profitability.

Federal Regulation of Sales Prices and Transportation

The transportation of, and certain sales with respect to, natural gas in interstate commerce are heavily regulated by agencies of the U.S. federal government and are affected by, among other things, the availability, terms and cost of transportation. Notably, the price and terms of access to pipeline transportation are subject to extensive U.S. federal and state regulation. The Federal Energy Regulatory Commission (“FERC”) is continually proposing and implementing new and/or modified rules and regulations affecting the natural gas industry, some of which may adversely affect the availability and reliability of interruptible transportation service on interstate pipelines. While our sales of crude oil, condensate and natural gas liquids are not currently subject to FERC regulation, our ability to transport and sell such products is dependent on certain pipelines whose rates, terms and conditions of service are subject to FERC regulation. Additional proposals and proceedings that might affect the natural gas industry are considered from time to time by Congress, FERC, state regulatory bodies and the courts, and we cannot predict when or if any such proposals or proceedings might become effective and their effect or impact, if any, on our operations.

Federal Energy and Climate Change Legislation and Regulation

The Pipeline Safety, Regulatory Certainty and Job Creation Act of 2011, among other things, updated federal pipeline safety standards, increased penalties for violations of such standards, gave the Department of Transportation’s Pipeline and Hazardous

Table of Contents

Denbury Resources Inc.

Materials Safety Administration (the “PHMSA”) authority for new damage prevention and incident notification, and directed the PHMSA to prescribe new minimum safety standards for CO₂ pipelines, which safety standards could affect our operations and the costs thereof. While the PHMSA has adopted or proposed to adopt a number of new regulations to implement this act, no new minimum safety standards have been proposed or adopted for CO₂ pipelines.

Both federal and state authorities have in recent years proposed new regulations to limit the emission of greenhouse gasses as part of climate change initiatives. For example, both the EPA and BLM have issued regulations for the control of methane emissions. The EPA has promulgated regulations requiring permitting for certain sources of greenhouse gas emissions, and in May 2016, promulgated final regulations to reduce methane and volatile organic compound emissions from the oil and gas sector. In July 2017, a federal appeals court rejected an attempt by the EPA to delay implementation of the rule. In September 2018, the EPA proposed amendments to the rule that are targeted at reducing regulatory requirements and streamlining the rule’s implementation. Enforcement of these regulations may impose additional costs related to compliance with new emission limits, as well as inspections and maintenance of several types of equipment used in our operations.

Natural Gas Gathering Regulations

State and federal regulation of natural gas gathering facilities generally includes various safety, environmental and, in some circumstances, nondiscriminatory-take requirements. With the increase in construction and operation of natural gas gathering lines in various states, natural gas gathering is receiving greater regulatory scrutiny from state and federal regulatory agencies, which is likely to continue in the future.

Federal, State or Indian Leases

Our operations on federal, state or Indian oil and gas leases, especially those in the Rocky Mountain region, are subject to numerous restrictions, including nondiscrimination statutes. Such operations must be conducted pursuant to certain on-site security regulations and other permits and authorizations issued by the Bureau of Land Management, the Bureau of Ocean Energy Management, the Bureau of Safety and Environmental Enforcement, the Bureau of Indian Affairs, and other federal and state stakeholder agencies.

Environmental Regulations

Our oil and natural gas production, saltwater disposal operations, injection of CO₂, and the processing, handling and disposal of materials such as hydrocarbons and naturally occurring radioactive materials (“NORM”) are subject to stringent regulation. We could incur significant costs, including cleanup costs resulting from a release of product, third-party claims for property damage and personal injuries, or penalties and other sanctions as a result of any violations or liabilities under environmental laws and regulations or other laws and regulations applicable to our operations. Changes in, or more stringent enforcement of, environmental laws and other laws applicable to our operations could also result in delays or additional operating costs and capital expenditures.

Various federal, state and local laws and regulations controlling the discharge of materials into the environment, or otherwise relating to the protection of the environment and human health, directly impact our oil and gas exploration, development and production operations. These include, among others, (1) regulations adopted by the EPA and various state agencies regarding approved methods of disposal for certain hazardous and nonhazardous wastes; (2) the Comprehensive Environmental Response, Compensation, and Liability Act and analogous state laws that regulate the removal or remediation of previously disposed wastes (including wastes disposed of or released by prior owners or operators), property contamination (including groundwater contamination), and remedial plugging operations to prevent future contamination; (3) the Clean Air Act and comparable state and local requirements already applicable to our operations and new restrictions on air emissions from our operations, including greenhouse gas emissions and those that could discourage the production of fossil fuels that, when used, ultimately release CO₂; (4) the Oil Pollution Act of 1990, which contains numerous requirements relating to the prevention of, and response to, oil spills into waters of the United States; (5) the Resource Conservation and Recovery Act, which is the principal federal statute governing the treatment, storage and disposal of hazardous wastes; (6) the Endangered Species Act and counterpart state legislation, which protects certain species (and their related habitats), including certain species that could be present on our leases, as threatened or endangered; and (7) state regulations and statutes governing the handling, treatment, storage and disposal of NORM and other wastes.

In the Rocky Mountain Region, federal agencies’ actions based upon their environmental review responsibilities under the National Environmental Policy Act can significantly impact the scope and timing of hydrocarbon development by slowing the

Table of Contents

Denbury Resources Inc.

timing of individual applications for permits to drill and requests for rights-of-way, and delaying large scale planning associated with region-level resource management plans and project-level master development plans.

Management believes that we are currently in substantial compliance with existing applicable environmental laws and regulations, and does not currently anticipate that future compliance will have a materially adverse effect on our consolidated financial position, results of operations or cash flows, although such laws and regulations, and compliance therewith, could cause significant delays or otherwise impede operations, which may, among other things, cause our expected production rates and cash flows to be less than anticipated.

Hydraulic Fracturing

During 2018, we fracture stimulated five wells at Bell Creek Field and two wells at Tinsley Field utilizing water-based fluids. We currently have plans to potentially hydraulically fracture one well during 2019. We are familiar with the laws and regulations applicable to hydraulic fracturing operations and take steps to ensure compliance with these requirements.

NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS

Reconciliation of Standardized Measure to PV-10 Value

PV-10 Value is a non-GAAP measure and is different from the Standardized Measure in that PV-10 Value is a pre-tax number and the Standardized Measure is an after-tax number. The information used to calculate PV-10 Value is derived directly from data determined in accordance with FASC Topic 932. We believe that PV-10 Value is a useful supplemental disclosure to the Standardized Measure because the Standardized Measure can be impacted by a company’s unique tax situation, and it is not practical to calculate the Standardized Measure on a property-by-property basis. Because of this, PV-10 Value is a widely used measure within the industry and is commonly used by securities analysts, banks and credit rating agencies to evaluate the estimated future net cash flows from proved reserves on a comparative basis across companies or specific properties. PV-10 Value is commonly used by us and others in our industry to evaluate properties that are bought and sold, to assess the potential return on investment in our oil and natural gas properties, and to perform our impairment testing of oil and natural gas properties. PV-10 Value is not a measure of financial or operating performance under GAAP, nor should it be considered in isolation or as a substitute for the Standardized Measure. Our PV-10 Value and the Standardized Measure do not purport to represent the fair value of our oil and natural gas reserves. See also Glossary and Selected Abbreviations for the definition of “PV-10 Value” and Supplemental Oil and Natural Gas Disclosures (Unaudited) to the Consolidated Financial Statements for additional disclosures about the Standardized Measure.

The following table provides a reconciliation of the Standardized Measure to PV-10 Value for the periods indicated:



	Year Ended December 31,
In thousands	2018		2017		2016
Standardized Measure (GAAP measure)	$	3,351,385	$	2,232,429	$	1,399,217
Discounted estimated future income tax	673,754		301,369		142,467
PV-10 Value (non-GAAP measure)	$	4,025,139	$	2,533,798	$	1,541,684

Reconciliation of Net Income to Adjusted EBITDAX

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 our senior secured bank credit facility, which excludes certain items that are included in net income, 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 our operating performance as compared to that of other companies in our industry, without regard to financing methods, capital structure or historical costs basis. It is also commonly used by third parties to assess the Company’s leverage and 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, cash flows from operations, or any other measure reported in accordance with GAAP. The Company’s Adjusted EBITDAX may not be comparable to similarly titled

Table of Contents

Denbury Resources Inc.

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 our net income to Adjusted EBITDAX for the periods indicated:



In thousands	Year Ended December 31,
In thousands	2018			2017
Net income (GAAP measure)	$	322,698		$	163,152
Adjustments to reconcile to Adjusted EBITDAX
Interest expense	69,688			99,263
Income tax expense (benefit)	87,233			(116,652		)
Depletion, depreciation, and amortization	216,449			207,713
Noncash fair value adjustments on commodity derivatives	(196,335		)	29,781
Stock-based compensation	11,951			15,154
Accrued expense related to litigation over a helium supply contract	49,373			—
Impairment of loan receivable and related assets	17,805			—
Noncash, non-recurring and other⁽¹⁾	5,504			23,358
Adjusted EBITDAX (non-GAAP measure)	$	584,366		$	421,769


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

Table of Contents

Denbury Resources Inc.

Item 1A. Risk Factors

Oil and natural gas prices are volatile. A sustained period of deterioration of oil prices is likely to adversely affect our future financial condition, results of operations, cash flows and the carrying value of our oil and natural gas properties.

Oil prices are the most important determinant of our operational and financial success. Oil prices are highly impacted by worldwide oil supply, demand and prices, and have historically been subject to significant price changes over short periods of time. Over the last few years, NYMEX oil prices have been volatile, decreasing to a low of $26 in early 2016 and gradually improving to hit a three-year peak of $76 in October 2018, before retreating to the low-$40’s in late December 2018 and then moving upward again to an average of approximately $53 per Bbl during the first two months of 2019. Based on past commodity cycles, volatility will remain, and prices could move downward or upward on a rapid or repeated basis, which can make planning and budgeting, acquisition and divestiture transactions, capital raising, valuations and sustained business strategies more difficult. Our cash flow from operations is highly dependent on the prices that we receive for oil, as oil comprised approximately 97% of our 2018 production and approximately 97% of our proved reserves at December 31, 2018. The prices for oil and natural gas are subject to a variety of factors that are beyond our control. These factors include:


•	the level of worldwide consumer demand for oil and natural gas and the domestic and foreign supply of oil and natural gas and levels of domestic oil and natural gas storage;


•	the degree to which members of the Organization of Petroleum Exporting Countries maintain oil price and production controls;


•	the degree to which domestic oil and natural gas production affects worldwide supply of crude oil or its price;


•	worldwide political events, conditions and policies, including actions taken by foreign oil and natural gas producing nations; and


•	worldwide economic conditions.

Negative movements in oil prices could harm us in a number of ways, including:


•	lower cash flows from operations may require reduced levels of capital expenditures;


•	reduced levels of capital expenditures in turn could lower our present and future production levels, and lower the quantities and value of our oil and gas reserves, which constitute our major asset;


•	our lenders could reduce our borrowing base, and we may not be able to raise capital at attractive rates in the public markets;


•	we could have difficulty repaying or refinancing our indebtedness;


•	we could be forced to increase our level of indebtedness, issue additional equity, or sell assets;


•	we could be required to impair various assets, including a further write-down of our oil and natural gas assets or the value of other tangible or intangible assets; and/or


•	our potential cash flows from our commodity derivative contracts that include sold puts could be limited to the extent that oil prices are below the prices of those sold puts.

Furthermore, some or all of our tertiary projects could remain or become uneconomical. We may also decide to suspend future expansion projects, and if prices were to drop below our operating cash break-even points for an extended period of time, we may decide to shut-in existing production, both of which could have a material adverse effect on our operations, financial condition and reduce our production.

A financial downturn in one or more of the world’s major markets could negatively affect our business and financial condition.

In addition to the impact on the demand for oil, drops in domestic or foreign economic growth rates, regional or worldwide increases in tariffs or other trade restrictions, significant international currency fluctuations, a sustained credit crisis, a severe economic contraction either regionally or worldwide or turmoil in the global financial system, could materially affect our business and financial condition, or impact our ability to finance operations. Negative credit market conditions could inhibit our lenders from funding our senior secured bank credit facility or cause them to restrict our borrowing base or make the terms of our senior secured bank credit facility more costly and more restrictive. Negative economic conditions could also adversely affect the collectability of our trade receivables or performance by our suppliers or cause our commodity hedging arrangements to be ineffective if our counterparties are unable to perform their obligations.

Table of Contents

Denbury Resources Inc.

Constraints on liquidity could affect our ability to maintain or increase cash flow from operations.

In recent years, sources and levels of liquidity for the oil and gas industry have become more restrictive, in part due to the tightening of commercial lenders. Although our liquidity was sufficient to support our capital expenditures during 2018, future additional liquidity restrictions could negatively affect our level of capital expenditures, and thus our maintenance or growth in production and operational cash flow. Additionally, our liquidity could be affected by payments made upon finalization of ongoing litigation (see Item 3, Legal Proceedings). We require continued access to capital. As a result, we may seek to access the public or private capital markets whenever conditions are favorable, even if we do not have an immediate need for additional capital at that time.

Our level of indebtedness could adversely affect the level of our operating activities.

As of December 31, 2018, our outstanding indebtedness consisted of $1.5 billion aggregate principal amount of senior indebtedness and $826.2 million aggregate principal amount of subordinated indebtedness. Our outstanding senior indebtedness consisted of $614.9 million principal amount of 9% Senior Secured Second Lien Notes due 2021, $455.7 million principal amount of 9¼% Senior Secured Second Lien Notes due 2022, and $450.0 million principal amount of 7½% Senior Secured Second Lien Notes due 2024. Our subordinated indebtedness consisted of $826.2 million principal amount of subordinated notes, all of which have maturity dates between 2021 and 2023 at interest rates ranging from 4.625% to 6.375% per annum at a weighted average interest rate of 5.39% per annum. As of December 31, 2018, we had no outstanding borrowings on our senior secured bank credit facility, a borrowing base and aggregate lender commitments of $615 million under our senior secured bank credit facility and availability with respect to such commitments of $553.0 million after considering letters of credit outstanding. Although the merger is currently expected to increase our debt levels while improving our leverage metrics and cash flow, consummation of the merger would further increase our exposure to economic or oil price downturns and the negative effects thereof.

Our debt could have important consequences for us, including but not limited to the following:


•	increasing our vulnerability to general adverse economic and industry conditions, including falling crude oil prices;


•	impairing our ability to obtain additional financing for working capital, capital expenditures, acquisitions, development activities or general corporate and other purposes;


•	potentially restricting us from making acquisitions or exploiting business opportunities;


•	requiring dedication of a substantial portion of our cash flows from operations to servicing our indebtedness (so that such cash flows would not be available for capital expenditures or other purposes);


•	limiting our ability to borrow additional funds, dispose of assets and make certain investments; and/or


•	placing us at a competitive disadvantage as compared to our competitors that have less debt.

Increases in interest rates could adversely affect our business.

Our business and operating results can be harmed by increases in interest rates. These changes could cause our cost of doing business to increase, limit our ability to pursue acquisition opportunities, reduce cash flow, affect our interest costs under our senior secured bank credit facility, or increase the cost of any new debt financings.

Inability to meet financial performance covenants in our bank agreements may require us to seek modification of covenants, force a reduction in our borrowing base, or cause repayment of amounts outstanding under our bank credit facility.

Between May 2015 and August 2018, we modified certain of our financial performance covenants under our senior secured bank credit facility to support continuing compliance with these covenants through the lower oil price environment we have experienced over the last several years. In August 2018, we extended the maturity of our bank credit facility to December 2021 and reset certain financial performance covenants based on projections and oil price expectations that existed at that time. Oil prices subsequent to August 2018 have been volatile, and if oil and natural gas prices decrease for an extended period of time, these metrics could deteriorate further, potentially causing us to not be in compliance with our senior secured bank credit facility’s covenants. As such, we may be required to seek modifications of these covenants, the banks could force a reduction in our bank borrowing base and repayment of amounts outstanding under our bank credit facility, or provide a waiver at a significant cost to the Company. As of December 31, 2018, we had no bank debt outstanding, but we did have $62.0 million in letters of credit outstanding. Also, we may seek to reduce our debt by, among other things, purchasing our debt in the open market, completing cash tenders for our debt or public or privately negotiated debt exchanges, issuing equity or completing asset sales and other cash-generating activities. We cannot assure you, however, that we will be able to successfully modify these covenants or reduce our

Table of Contents

Denbury Resources Inc.

debt in the future. For more information on our senior secured bank credit facility, see Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations – Capital Resources and Liquidity – Senior Secured Bank Credit Facility.

Our bank borrowing base is determined semiannually, and upon requested unscheduled special redeterminations, in each case at the banks’ discretion, and the amount is established and based, in part, upon certain external factors, such as commodity prices. We do not know, nor can we control, the results of such redeterminations or the effect of then-current oil and natural gas prices on any such redetermination. A future redetermination lowering our borrowing base could limit availability under our senior secured bank credit facility or require us to seek different forms of financing arrangements. If the outstanding debt under our senior secured bank credit facility were to ever exceed the borrowing base, we would be required to repay the excess amount over a period not to exceed six months.

Certain of our operations may be limited during certain periods due to severe weather conditions and other regulations.

Our operations in the Gulf Coast region may be subjected to adverse weather conditions such as hurricanes, flooding and tropical storms in and around the Gulf of Mexico that can damage oil and natural gas facilities and delivery systems and disrupt operations, which can also increase costs and have a negative effect on our results of operations. Certain of our operations in North Dakota, Montana and Wyoming, including the construction of CO₂ pipelines, the drilling of new wells and production from existing wells, are conducted in areas subject to extreme weather conditions, including severe cold, snow and rain, which conditions may cause such operations to be hindered or delayed, or otherwise require that they be conducted only during non-winter months, and depending on the severity of the weather, could have a negative effect on our results of operations in these areas. Further, certain of our operations in these areas are confined to certain time periods due to environmental regulations, federal restrictions on when drilling can take place on federal lands, and lease stipulations designed to protect certain wildlife, which regulations, restrictions and limitations could slow down our operations, cause delays, increase costs and have a negative effect on our results of operations.

Oil and natural gas development and producing operations involve various risks.

Our operations are subject to all of the risks normally incident and inherent to the operation and development of oil and natural gas properties and the drilling of oil and natural gas wells, including, without limitation, pipe failure; fires; formations with abnormal pressures; uncontrollable flows of oil, natural gas, brine or well fluids; release of contaminants into the environment and other environmental hazards and risks and well blowouts, cratering or explosions. In addition, our operations are sometimes near populated commercial or residential areas, which add additional risks. The nature of these risks is such that some liabilities could exceed our insurance policy limits or otherwise be excluded from, or limited by, our insurance coverage, as in the case of environmental fines and penalties, for example, which are excluded from coverage as they cannot be insured.

We could incur significant costs related to these risks that could have a material adverse effect on our results of operations, financial condition and cash flows or could have an adverse effect upon the profitability of our operations. Additionally, a portion of our production activities involves CO₂ injections into fields with wells plugged and abandoned by prior operators. However, it is often difficult (or impracticable) to determine whether a well has been properly plugged prior to commencing injections and pressuring the oil reservoirs. We may incur significant costs in connection with remedial plugging operations to prevent environmental contamination and to otherwise comply with federal, state and local regulations relative to the plugging and abandoning of our oil, natural gas and CO₂ wells. In addition to the increased costs, if wells have not been properly plugged, modification to those wells may delay our operations and reduce our production.

Development activities are subject to many risks, including the risk that we will not recover all or any portion of our investment in such wells. Drilling for oil and natural gas may involve unprofitable efforts, not only from dry wells, but also from wells that are productive but do not produce sufficient net reserves to return a profit after deducting drilling, operating and other costs. The cost of drilling, completing and operating a well is often uncertain, and cost factors can adversely affect the economics of a project. Further, our drilling operations may be curtailed, delayed or canceled as a result of numerous factors, including:


•	unexpected drilling conditions;


•	pressure or irregularities in formations;


•	equipment failures or accidents;


•	adverse weather conditions, including hurricanes and tropical storms in and around the Gulf of Mexico that can damage oil and natural gas facilities and delivery systems and disrupt operations, and winter conditions and forest fires in the Rocky Mountain region that can delay or impede operations;

Table of Contents

Denbury Resources Inc.


•	compliance with environmental and other governmental requirements;


•	the cost of, or shortages or delays in the availability of, drilling rigs, equipment, pipelines and services; and


•	title problems.

Estimating our reserves, production and future net cash flows is difficult to do with any certainty.

Estimating quantities of proved oil and natural gas reserves is a complex process. It requires interpretations of available technical data and various assumptions, including assumptions relating to economic factors such as future commodity prices, production costs, severance and excise taxes, capital expenditures and workover and remedial costs, and the assumed effect of governmental rules and regulations. There are numerous uncertainties about when a property may have proved reserves as compared to potential or probable reserves, particularly relating to our tertiary recovery operations. Forecasting the amount of oil reserves recoverable from tertiary operations, and the production rates anticipated therefrom, requires estimates, one of the most significant being the oil recovery factor. Actual results most likely will vary from our estimates. Also, the use of a 10% discount factor for reporting purposes, as prescribed by the SEC, may not necessarily represent the most appropriate discount factor, given actual interest rates and risks to which our business, and the oil and natural gas industry in general, are subject. Any significant inaccuracies in these interpretations or assumptions, or changes of conditions, could result in a revision of the quantities and net present value of our reserves.

The reserves data included in documents incorporated by reference represent estimates only. Quantities of proved reserves are estimated based on economic conditions, including first-day-of-the-month average oil and natural gas prices for the 12-month period preceding the date of the assessment. The representative oil and natural gas prices used in estimating our December 31, 2018 reserves were $65.56 per Bbl for crude oil and $3.10 per MMBtu for natural gas, both of which were adjusted for market differentials by field. Rapid crude oil price declines beginning in late 2014 have resulted in a significant decrease in our proved reserve value from 2014 levels, and to a lesser degree, a reduction in our proved reserve volumes, which has caused us to record write-downs due to the full cost ceiling test in 2015 and 2016. As discussed in greater detail below, significant declines in oil prices could result in additional write-downs. Our reserves and future cash flows may be subject to revisions based upon changes in economic conditions, including oil and natural gas prices, as well as due to production results, results of future development, operating and development costs, and other factors. Downward revisions of our reserves could have an adverse effect on our financial condition and operating results. Actual future prices and costs may be materially higher or lower than the prices and costs used in our estimates.

As of December 31, 2018, approximately 12% of our estimated proved reserves were undeveloped. Recovery of undeveloped reserves requires significant capital expenditures and may require successful drilling operations. The reserves data assumes that we can and will make these expenditures and conduct these operations successfully, but these assumptions may not be accurate, and these expenditures and operations may not occur.

Our planned tertiary operations and the related construction of necessary CO₂ pipelines could be delayed by difficulties in obtaining pipeline rights-of-way and/or permits, and/or by the listing of certain species as threatened or endangered.

The production of crude oil from our planned tertiary operations is dependent upon having access to pipelines to transport available CO₂ to our oil fields at a cost that is economically viable. Our future construction of CO₂ pipelines will require us to obtain rights-of-way from private landowners, state and local governments and the federal government in certain areas. Certain states where we operate have considered or may again consider the adoption of laws or regulations that could limit or eliminate the ability of a pipeline owner or of a state, state’s legislature or its administrative agencies to exercise eminent domain over private property, in addition to possible judicially imposed constraints on, and additional requirements for, the exercise of eminent domain. We also conduct operations on federal and other oil and natural gas leases inhabited by species that could be listed as threatened or endangered under the Endangered Species Act, which listing could lead to tighter restrictions as to federal land use and other land use where federal approvals are required. These laws and regulations, together with any other changes in law related to the use of eminent domain or the listing of certain species as threatened or endangered, could inhibit or eliminate our ability to secure rights-of-way or otherwise access land for current or future pipeline construction projects and may require additional regulatory and environmental compliance, and increased costs in connection therewith, which could delay our CO₂ pipeline construction schedule and initiation of our pipeline operations, and/or increase the costs of constructing our pipelines.

Table of Contents

Denbury Resources Inc.

Our future performance depends upon our ability to effectively develop our existing oil and natural gas reserves and find or acquire additional oil and natural gas reserves that are economically recoverable.

Unless we can successfully develop our existing reserves and/or replace the reserves that we produce, our reserves will decline, resulting eventually in a decrease in oil and natural gas production and lower revenues and cash flows from operations. We have historically replaced reserves through both acquisitions and internal organic growth activities. For internal organic growth activities, the magnitude of proved reserves that we can book in any given year depends on our progress with new floods and the timing of the production response, as well as the success of exploitation projects. In the future, we may not be able to continue to replace reserves at acceptable costs. The business of exploring for, developing or acquiring reserves is capital intensive. We may not be able to make the necessary capital investment to maintain or expand our oil and natural gas reserves if our cash flows from operations are reduced, whether due to current oil or natural gas prices or otherwise, or if external sources of capital become limited or unavailable. Further, the process of using CO₂ for tertiary recovery, and the related infrastructure, requires significant capital investment prior to any resulting and associated production and cash flows from these projects, heightening potential capital constraints. If our capital expenditures are restricted, or if outside capital resources become limited, we will not be able to maintain our current production levels.

Commodity derivative contracts may expose us to potential financial loss.

To reduce our exposure to fluctuations in the prices of oil and natural gas, we enter into commodity derivative contracts in order to economically hedge a portion of our forecasted oil and natural gas production. As of February 26, 2019, we have oil derivative contracts in place covering 39,500 Bbls/d for the remainder of 2019 and 4,000 Bbls/d for 2020. Such derivative contracts expose us to risk of financial loss in some circumstances, including when there is a change in the expected differential between the underlying price in the hedging agreement and actual prices received, when the cash benefit from hedges including a sold put is limited to the extent oil prices fall below the price of our sold puts, or when the counterparty to the derivative contract is financially constrained and defaults on its contractual obligations. In addition, these derivative contracts may limit the benefit we would otherwise receive from increases in the prices for oil and natural gas.

Shortages of or delays in the availability of oil field equipment, services and qualified personnel could reduce our cash flow and adversely affect results of operations.

The demand for qualified and experienced field personnel, geologists, geophysicists, engineers and other professionals in the oil and natural gas industry can fluctuate significantly, often in correlation with oil and natural gas prices, causing periodic shortages in such personnel. In the past, during periods of higher oil and natural gas prices, there have been shortages of oil field and other necessary equipment, including drilling rigs, along with increased prices for such equipment, services and associated personnel. These types of shortages or price increases could significantly decrease our profit margin, cash flow and operating results and/or restrict or delay our ability to drill wells and conduct our operations, possibly causing us to miss our forecasts and projections.

The marketability of our production is dependent upon transportation lines and other facilities, certain of which we do not control. When these facilities are unavailable, our operations can be interrupted and our revenues reduced.

The marketability of our oil and natural gas production depends, in part, upon the availability, proximity and capacity of transportation lines owned by third parties. In general, we do not control these transportation facilities, and our access to them may be limited or denied. A significant disruption in the availability of, and access to, these transportation lines or other production facilities could adversely impact our ability to deliver to market or produce our oil and thereby cause a significant interruption in our operations.

Our production will decline if our access to sufficient amounts of carbon dioxide is limited.

Our long-term strategy is primarily focused on our CO₂ tertiary recovery operations. The crude oil production from our tertiary recovery projects depends, in large part, on having access to sufficient amounts of naturally occurring and industrial-source CO₂. Our ability to produce oil from these projects would be hindered if our supply of CO₂ was limited due to, among other things, problems with our current CO₂ producing wells and facilities, including compression equipment, catastrophic pipeline failure or our ability to economically purchase CO₂ from industrial sources. This could have a material adverse effect on our financial condition, results of operations and cash flows. Our anticipated future crude oil production from tertiary operations is also dependent on the timing, volumes and location of CO₂ injections and, in particular, on our ability to increase our combined purchased and

Table of Contents

Denbury Resources Inc.

produced volumes of CO₂ and inject adequate amounts of CO₂ into the proper formation and area within each of our tertiary oil fields.

The development of our naturally occurring CO₂ sources involves the drilling of wells to increase and extend the CO₂ reserves available for use in our tertiary fields. These drilling activities are subject to many of the same drilling and geological risks of drilling and producing oil and gas wells (see Oil and natural gas development and producing operations involve various risks above). Furthermore, recent market conditions may cause the delay or cancellation of construction of plants that produce industrial-source CO₂ as a byproduct that we can purchase, thus limiting the amount of industrial-source CO₂ available for our use in our tertiary operations.

A cyber incident could occur and result in information theft, data corruption, operational disruption, and/or financial loss.

Our business has become increasingly dependent on digital technologies to conduct day-to-day operations, including certain of our exploration, development and production activities. We depend on digital technology, among other things, to process and record financial and operating data; analyze seismic and drilling information; monitor and control pipeline and plant equipment; and process and store personally identifiable information of our employees and royalty owners. Our technologies, systems and networks may become the target of cyber attacks or information security breaches that could result in the disruption of our business operations and/or financial loss.

Although we utilize various procedures and controls to monitor and protect against these threats and to mitigate our exposure to such threats, there can be no assurance that these procedures and controls will be sufficient in preventing security threats from materializing and causing us to suffer such losses in the future. As cyber threats continue to evolve, we may be required to expend significant additional resources to continue to modify or enhance our procedures and controls or to investigate and remediate any cyber vulnerabilities.

We may lose key executive officers or specialized technical employees, which could endanger the future success of our operations.

Our success depends to a significant degree upon the continued contributions of our executive officers, other key management and specialized technical personnel. Our employees, including our executive officers, are employed at will and do not have employment agreements. We believe that our future success depends, in large part, upon our ability to hire and retain highly skilled personnel.

Environmental laws and regulations are costly and stringent.

Our exploration, production, and marketing operations are subject to complex and stringent federal, state, and local laws and regulations governing, among other things, the discharge of substances into the environment or otherwise relating to the protection of human health and the protection of endangered species. These laws and regulations and related public policy considerations affect the costs, manner, and feasibility of our operations and require us to make significant expenditures in order to comply. Failure to comply with these laws and regulations may result in the assessment of administrative, civil, and criminal penalties, the imposition of investigatory and remedial obligations, and the issuance of injunctions that could limit or prohibit our operations. Some of these laws and regulations may impose joint and several, strict liability for contamination resulting from spills, discharges, and releases of substances, including petroleum hydrocarbons and other wastes, without regard to fault, or the legality of the original conduct. Under such laws and regulations, we could be required to remove or remediate previously disposed substances and property contamination, including wastes disposed or released by prior owners or operators.

Enactment of executive, legislative or regulatory proposals under consideration could negatively affect our business.

While it is currently anticipated that the President will attempt to move away from the trend of proposing stricter standards and increasing oversight and regulation at the federal level, it is possible that other proposals affecting the oil and gas industry could be enacted or adopted in the future, including state or local regulations, any of which could result in increased costs or additional operating restrictions that could have an effect on demand for oil and natural gas or prices at which it can be sold.

Table of Contents

Denbury Resources Inc.

The loss of one or more of our large oil and natural gas purchasers could have an adverse effect on our operations.

For the year ended December 31, 2018, two purchasers individually accounted for 10% or more of our oil and natural gas revenues and, in the aggregate, for 34% of such revenues. The loss of a large single purchaser could adversely impact the prices we receive or the transportation costs we incur.

If commodity prices decline appreciably, we may be required to write down the carrying value of our oil and natural gas properties.

Under full cost accounting rules related to our oil and natural gas properties, we are required each quarter to perform a ceiling test calculation, with the net capitalized costs of our oil and natural gas properties limited to the lower of unamortized cost or the cost center ceiling. The present value of estimated future net revenues from proved oil and natural gas reserves included in the cost center ceiling is based on the average first-day-of-the-month oil and natural gas price for each month during a 12-month rolling period prior to the end of a particular reporting period. During 2016, we recorded a full cost pool ceiling test write-down of our oil and natural gas properties totaling $810.9 million ($508.2 million net of tax). We did not record any ceiling test write-downs during 2017 or 2018. Future material write-downs of our oil and natural gas properties, as well as future impairment of other long-lived assets, could significantly reduce earnings during the period in which such write-down and/or impairment occurs and would result in a corresponding reduction to long-lived assets and equity. See Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations – Critical Accounting Policies and Estimates.

Failure to complete the pending acquisition of Penn Virginia Corporation could negatively impact the price of our common stock and our future business and financial results.

Failure to consummate the Penn Virginia acquisition may cause negative reactions from the financial markets, including a downturn in the price of Denbury’s common stock; may negatively affect the manner in which costumers, lenders, business partners and other third parties perceive Denbury; and may lead to adverse effects on Denbury’s business and financial results from having expended time and resources on the pending acquisition rather than on Denbury’s existing businesses and pursuit of other opportunities.

Closing of the pending acquisition of Penn Virginia would present a variety of possible business challenges to Denbury.

In addition to the possible negative effect on Denbury’s common stock price of the dilution resulting from issuance of shares to Penn Virginia shareholders and the higher debt levels used to finance the merger, Denbury might be negatively affected on an ongoing basis by the attention required to integrate Penn Virginia and its assets. Consummating the acquisition may also fail to be as accretive as anticipated by Denbury and carry higher costs than anticipated, inclusive of the employee retention costs, fees paid to legal, financial and accounting advisors and severance benefits and costs. Lastly, the anticipated synergies and economic benefits from the transaction may not be realized.

The combined company debt may limit Denbury’s financial flexibility.

Denbury’s approximate total debt of $2.5 billion at December 31, 2018 would increase upon consummation of the Penn Virginia acquisition. This additional debt may carry less favorable terms than Denbury’s current debt and may bear higher interest rates; impose additional cash requirements to support interest payments and repay the debt obligations; and increase Denbury’s exposure to general economic downturns, falling oil prices and rising interest rates.

Item 1B. Unresolved Staff Comments

There are no unresolved written SEC staff comments regarding our periodic or current reports under the Securities Exchange Act of 1934 received 180 days or more before the end of the fiscal year to which this annual report on Form 10-K relates.

Item 2. Properties

Information regarding the Company’s properties called for by this item is included in Item 1, Business and Properties – Oil and Natural Gas Operations. We also have various operating leases for rental of office space, office and field equipment, and vehicles. See Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations – Capital Resources

Table of Contents

Denbury Resources Inc.

and Liquidity – Off-Balance Sheet Arrangements, and Note 12, Commitments and Contingencies, to the Consolidated Financial Statements for the future minimum rental payments. Such information is incorporated herein by reference.

Item 3. Legal Proceedings

We are involved in various lawsuits, claims and regulatory proceedings incidental to our businesses. While we currently believe that the ultimate outcome of these proceedings, individually and in the aggregate, will not have a material adverse effect on our business or finances, litigation is subject to inherent uncertainties. We accrue for losses from litigation and claims if we determine that a loss is probable and the amount can be reasonably estimated.

Riley Ridge Helium Supply Contract Claim

As part of our 2010 and 2011 acquisitions of the Riley Ridge Unit and associated gas processing facility that was under construction, the Company assumed a 20-year helium supply contract under which we agreed to supply the helium separated from the full well stream by operation of the gas processing facility to a third-party purchaser, APMTG Helium, LLC (“APMTG”). The helium supply contract provides for the delivery of a minimum contracted quantity of helium with liquidated damages payable if specified quantities of helium are not supplied in accordance with the terms of the contract. The liquidated damages are specified in the contract at up to $8.0 million per contract year and are capped at an aggregate of $46.0 million over the term of the contract.

As the gas processing facility has been shut-in since mid-2014 due to significant technical issues, we have not been able to supply helium under the helium supply contract. In a case filed in November 2014 in the Ninth Judicial District Court of Sublette County, Wyoming, APMTG claimed multiple years of liquidated damages for non-delivery of volumes of helium specified under the helium supply contract. The Company’s position is that our contractual obligations are excused by virtue of events that fall within the force majeure provisions in the helium supply contract.

On January 21, 2019, the Company received notice of the trial court’s ruling that a force majeure condition did exist, but the Company’s performance was only excused by the force majeure provisions of the contract for a 35-day period in 2014, and as a result the Company should pay APMTG liquidated damages and interest thereon for those time periods from contract commencement to the close of evidence (November 29, 2017) when the Company’s performance was not excused as provided in the contract. The trial court has not yet entered a final judgment based upon its decision. The Company currently estimates the contractual liquidated damages to be $31.8 million, representing the amount due for the contract years for which evidence was submitted at the trial ending November 29, 2017. However, absent reversal of the trial court’s factual or legal conclusions on appeal, the Company anticipates total liquidated damages will equal the $46.0 million aggregate cap under the helium supply contract (which includes an additional $14.2 million of liquidated damages for the contract years ending July 31, 2018 and July 31, 2019) and other costs associated with the settlement of approximately $3.4 million, the total of which the Company has included in “Other liabilities” in our Consolidated Balance Sheets as of December 31, 2018 and “Other expenses” in our Consolidated Statements of Operations for the year ended December 31, 2018. The Company’s position continues to be that its contractual obligations have been and continue to be excused by events that fall within the force majeure provisions in the helium supply contract. The Company intends to continue to vigorously defend its position and pursue all of its rights, which may include an appeal of the trial court’s ruling, the results of which cannot be currently predicted.

Environmental Protection Agency Matter Concerning Citronelle and Other Fields

The Company has entered into a series of tolling agreements (effective through May 30, 2019) with the Environmental Protection Agency (“EPA”), and has been in discussions with the agency over the past several years regarding the EPA’s contention that it has causes of action under the Clean Water Act (“CWA”) related to releases (principally between 2008 and 2013) of oil and produced water containing small amounts of oil in the Citronelle Field in southern Alabama and several fields in Mississippi. The EPA has taken the position that these releases were in violation of the CWA. Discussions have focused upon actions taken or to be taken by Denbury, including enhancements to the Company’s mechanical integrity program designed to minimize the occurrence and impact of any future releases in these fields.

Based upon ongoing discussions with the EPA, the Company currently anticipates that in the coming months it will reach agreement with the EPA as to a consent decree regarding the EPA’s claims, which consent decree will provide for a monetary fine as a civil penalty. Based upon these discussions, the Company expects that such civil penalty will not be material to the Company’s business or financial condition.

Table of Contents

Denbury Resources Inc.

Item 4. Mine Safety Disclosures

Not applicable.

Table of Contents

Denbury Resources Inc.

PART II

Item 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

Market Information and Holders of Record

Denbury’s common stock is listed on the New York Stock Exchange under the symbol “DNR.” As of January 31, 2019, based on information from the Company’s transfer agent, Broadridge Stock Transfer Agent, the number of holders of record of Denbury’s common stock was 1,411.

Dividends

We have not paid dividends on our common stock since the fourth quarter of 2015 and have no current plans to resume common stock dividends. Our Bank Credit Agreement and senior secured second lien and senior subordinated note indentures require us to meet certain financial covenants at the time dividend payments are made. For further discussion, see Note 6, Long-Term Debt, to the Consolidated Financial Statements.

Purchases of Equity Securities by the Issuer and Affiliated Purchasers



Month	Total Number of Shares Purchased⁽¹⁾	Average Price Paid per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs	Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs (in millions)⁽²⁾
October 2018	20,925	$	6.12	—	$	210.1
November 2018	23,664	2.72		—	210.1
December 2018	3,278	1.71		—	210.1
Total	47,867			—


(1)	Shares purchased during the fourth quarter of 2018 were made in connection with the surrender of shares by our employees to satisfy their tax withholding requirements related to the vesting of restricted shares.

(2)

In October 2011, we commenced a common share repurchase program, which has been approved for up to an aggregate of $1.162 billion of Denbury common shares by the Company’s Board of Directors. This program has effectively been suspended and we do not anticipate repurchasing shares of our common stock in the near future. The program has no pre-established ending date and may be suspended or discontinued at any time. We are not obligated to repurchase any dollar amount or specific number of shares of our common stock under the program.

Table of Contents

Denbury Resources Inc.

Stock Performance Graph

The following Performance Graph and related information shall not be deemed “soliciting material” or to be “filed” with the SEC, nor shall such information be incorporated by reference into any future filings under the Securities Act of 1933 or Securities Exchange Act of 1934, each as amended, except to the extent that the Company specifically incorporates it by reference into such filings.

The following graph illustrates changes over the five-year period ended December 31, 2018, in cumulative total stockholder return on our common stock as measured against the cumulative total return of the S&P 500 Index and the Dow Jones U.S. Exploration and Production Index. The graph tracks the performance of a $100 investment in our common stock and in each index (with the reinvestment of all dividends for the index securities) from December 31, 2013, to December 31, 2018.

COMPARISON OF 5-YEAR CUMULATIVE TOTAL RETURN



	December 31,
	2013		2014		2015		2016		2017		2018
Denbury Resources Inc.	$	100	$	50	$	13	$	24	$	14	$	11
S&P 500	100		114		115		129		157		150
Dow Jones U.S. Exploration & Production	100		89		68		85		86		71

Table of Contents

Denbury Resources Inc.

Item 6. Selected Financial Data



	Year Ended December 31,
In thousands, except per-share data or otherwise noted	2018			2017			2016			2015			2014
Consolidated Statements of Operations data
Revenues and other income
Oil, natural gas, and related product sales	$	1,422,589		$	1,089,666		$	935,751		$	1,213,026		$	2,372,473
Other	51,036			40,120			39,845			44,534			62,732
Total revenues and other income	$	1,473,625		$	1,129,786		$	975,596		$	1,257,560		$	2,435,205
Net income (loss)⁽¹⁾	322,698			163,152			(976,177		)	(4,385,448		)	635,491
Net income (loss) per common share
Basic⁽¹⁾	0.75			0.42			(2.61		)	(12.57		)	1.82
Diluted⁽¹⁾	0.71			0.41			(2.61		)	(12.57		)	1.81
Dividends declared per common share⁽²⁾	—			—			—			0.1875			0.25
Weighted average number of common shares outstanding
Basic	432,483			390,928			373,859			348,802			348,962
Diluted	456,169			395,921			373,859			348,802			351,167
Consolidated Statements of Cash Flows data
Cash provided by (used in)
Operating activities	$	529,685		$	267,143		$	219,223		$	864,304		$	1,222,825
Investing activities⁽³⁾	(333,276		)	(356,814		)	(204,663		)	(549,730		)	(1,076,179		)
Financing activities	(157,452		)	88,613			(15,012		)	(334,460		)	(135,104		)
Production (average daily)
Oil (Bbls)	58,532			58,410			61,440			69,165			70,606
Natural gas (Mcf)	10,854			11,329			15,378			22,172			22,955
BOE (6:1)	60,341			60,298			64,003			72,861			74,432
Unit sales prices – excluding impact of derivative settlements
Oil (per Bbl)	$	66.11		$	50.64		$	41.12		$	47.30		$	90.74
Natural gas (per Mcf)	2.58			2.41			1.98			2.35			4.07
Unit sales prices – including impact of derivative settlements
Oil (per Bbl)	$	57.91		$	48.40		$	44.86		$	67.41		$	90.82
Natural gas (per Mcf)	2.58			2.41			1.98			2.83			3.99
Costs per BOE
Lease operating expenses⁽⁴⁾	$	22.24		$	20.35		$	17.71		$	19.37		$	23.84
Taxes other than income	4.75			3.96			3.33			4.13			6.25
General and administrative expenses	3.25			4.63			4.69			5.44			5.83
Depletion, depreciation, and amortization⁽⁵⁾	9.83			9.44			36.12			19.99			21.83
Proved oil and natural gas reserves⁽⁶⁾
Oil (MBbls)	255,042			252,625			247,103			282,250			362,335
Natural gas (MMcf)	43,008			42,721			44,315			38,305			452,402
MBOE (6:1)	262,210			259,745			254,489			288,634			437,735
Proved carbon dioxide reserves
Gulf Coast region (MMcf)⁽⁷⁾	4,982,440			5,164,741			5,332,576			5,501,175			5,697,642
Rocky Mountain region (MMcf)⁽⁸⁾	1,155,538			1,187,787			1,214,428			1,237,603			3,035,286
Consolidated Balance Sheets data
Total assets	$	4,723,222		$	4,471,299		$	4,274,578		$	5,885,533		$	12,690,156
Total long-term liabilities	3,216,652			3,365,077			3,372,634			4,263,606			6,503,194
Stockholders’ equity	1,141,777			648,165			468,448			1,248,912			5,703,856

Table of Contents

Denbury Resources Inc.


(1)	Includes pre-tax impairments of assets of $810.9 million and $6.2 billion for the years ended December 31, 2016 and 2015, respectively, and an accelerated depreciation charge of $591.0 million related to the Riley Ridge gas processing facility and related assets for the year ended December 31, 2016.


(2)	In September 2015, in light of the low oil price environment and our desire to maintain our financial strength and flexibility, the Company’s Board of Directors suspended our quarterly cash dividend.


(3)	Reflects the adoption of Financial Accounting Standards Board Accounting Standards Update (“ASU”) 2016-18, Statement of Cash Flows (“ASU 2016-18”), whereby changes in restricted cash are now included in the consolidated statements of cash flows. We adopted ASU 2016-18 effective January 1, 2018, which has been applied retrospectively to all periods presented.

(4)

Lease operating expenses reported in this table include certain special items comprised of (1) lease operating expenses and related insurance recoveries recorded to remediate an area of Delhi Field in 2014 and 2015, (2) a reimbursement for a retroactive utility rate adjustment in 2015, and (3) other insurance recoveries in 2015. If these special items are excluded, lease operating expenses would have totaled $528.8 million and $654.7 million for the years ended December 31, 2015 and 2014, respectively, and lease operating expenses per BOE would have averaged $19.88 and $24.10 for the years ended December 31, 2015 and 2014, respectively.


(5)	Depletion, depreciation, and amortization during the year ended December 31, 2016 includes an accelerated depreciation charge of $591.0 million, or $25.23 per BOE, associated with the Riley Ridge gas processing facility and related assets.

(6)

Estimated proved reserves as of December 31, 2015, reflect negative reserve revisions of approximately 126 MMBOE (29%) in 2015 due to declines in the average first-day-of-the-month NYMEX oil price used to estimate reserves from $94.99 per Bbl at December 31, 2014, to $50.28 per Bbl at December 31, 2015. In addition, the average first-day-of-the-month NYMEX natural gas price used to estimate reserves declined from $4.30 per MMBtu at December 31, 2014, to $2.63 per MMBtu at December 31, 2015.

(7)

Proved CO₂ reserves in the Gulf Coast region consist of reserves from our reservoirs at Jackson Dome and are presented on a gross or 8/8ths working interest basis, of which our net revenue interest was approximately 4.0 Tcf, 4.1 Tcf, 4.2 Tcf, 4.4 Tcf and 4.5 Tcf at December 31, 2018, 2017, 2016, 2015 and 2014, respectively, and include reserves dedicated to volumetric production payments of 3.1 Bcf, 7.6 Bcf, 12.3 Bcf, 25.3 Bcf and 9.3 Bcf at December 31, 2018, 2017, 2016, 2015 and 2014, respectively (see Supplemental CO₂ Disclosures (Unaudited) to the Consolidated Financial Statements).

(8)

Proved CO₂ reserves in the Rocky Mountain region consist of our overriding royalty interest in LaBarge Field and at year-end 2014 our reserves at Riley Ridge (presented on a gross (8/8ths) basis), of which our net revenue interest was approximately 1.2 Tcf, 1.2 Tcf, 1.2 Tcf, 1.2 Tcf and 2.6 Tcf at December 31, 2018, 2017, 2016, 2015 and 2014, respectively. As of December 31, 2015, Riley Ridge CO₂ and helium reserves were reclassified and are no longer considered proved reserves primarily as a result of the decline in average first-day-of-the-month natural gas prices utilized in preparing our December 31, 2015 reserve report.

Table of Contents

Denbury Resources Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis should be read in conjunction with our Consolidated Financial Statements and Notes thereto included in Item 8, Financial Statements and Supplementary Information. Our discussion and analysis includes forward-looking information that involves risks and uncertainties and should be read in conjunction with Risk Factors under Item 1A of this Form 10-K, along with Forward-Looking Information at the end of this section for information on the risks and uncertainties that could cause our actual results to be materially different from our forward-looking statements.

OVERVIEW

Denbury is an independent oil and natural gas company with operations focused in two key operating areas: the Gulf Coast and Rocky Mountain regions. Our goal is to increase the value of our properties through a combination of exploitation, drilling and proven engineering extraction practices, with the most significant emphasis relating to CO₂ enhanced oil recovery operations.

Oil Price Impact on Our Business. Our financial results are significantly impacted by changes in oil prices, as 97% of our production is oil. Over the last year, NYMEX oil prices gradually improved from around $60 per Bbl at December 31, 2017 to around $70 per Bbl at the end of September 2018, before retreating to the low-$40’s in late December 2018. NYMEX prices averaged approximately $65 per Bbl in 2018, compared to approximately $51 per Bbl in 2017, and $43 per Bbl in 2016. Changes in oil prices impact all aspects of our business; most notably our cash flow from operations, revenues, and capital allocation and budgeting decisions. For 2018, we remained disciplined with our capital spending despite oil prices averaging higher than our budgeted levels throughout most of the year. Our 2018 capital expenditure level of $322.7 million was within our original budgeted range of $300 million to $325 million, and we generated approximately $80 million of excess cash flow after considering development capital expenditures, capitalized interest and interest payments treated as repayment of debt in our financial statements. With this approximately $80 million of excess cash flow, debt exchanges and conversion of convertible debt, we were able to reduce our debt principal by $243.2 million during 2018, helping to further improve the Company’s financial condition.

During the first two months of 2019, oil prices have rebounded from the low-$40s at the end of 2018 to a level in the low-to-mid $50s and for 2019 we have based our budget on a flat $50 oil price. Our 2019 capital spending is budgeted in a range of $240 million to $260 million, excluding capitalized interest and acquisitions, which is roughly a 23% decrease from our 2018 capital spending levels. Assuming a flat $50 oil price, we expect that our cash flows from operations would be significantly higher than our capital budget and result in Denbury generating significant excess cash flow during 2019. We have hedged over 60% of our estimated oil production in 2019 in order to protect against downward oil price volatility and to provide a degree of certainty in our 2019 estimated cash flow. Based on this budgeted level of capital spending, we currently anticipate that our 2019 production will average between 56,000 and 60,000 BOE/d. Additional information concerning our 2019 budget and plans is included below under Capital Resources and Liquidity – Overview.

2018 Highlights. During 2018, we recognized net income of $322.7 million, or $0.71 per diluted common share, compared to net income of $163.2 million, or $0.41 per diluted common share, during 2017. The primary drivers of our change in operating results between 2017 and 2018 were the following:


•	Oil and natural gas revenues increased by $332.9 million, or 31%, in 2018, driven by 31% higher realized commodity prices.


•	Commodity derivative expense in 2018 decreased by $98.7 million as a result of a $226.1 million gain from noncash fair value adjustments between the periods, partially offset by a $127.5 million increase in payments for derivative settlements ($175.2 million in payments on settlements during 2018 compared to $47.8 million during 2017).

Our 2017 net income also included the effect of a one-time deferred tax benefit of $132.2 million in the fourth quarter of 2017 resulting from the reduction of the federal income tax rate from 35% to 21% as enacted by the Tax Cut and Jobs Act (the “Act”) in December 2017.

We generated $529.7 million of cash flow from operating activities during 2018, compared to $267.1 million during 2017, due primarily to a $332.9 million increase in revenues due to higher oil prices, offset in part by a $127.5 million increase in cash outflows due to derivative settlements.

Agreement to Acquire Penn Virginia Corporation. On October 28, 2018, we entered into a definitive Agreement and Plan of Merger (the “Merger Agreement”) with Penn Virginia Corporation (NASDAQ: PVAC) (“Penn Virginia”). The Merger

Table of Contents

Denbury Resources Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Agreement provides for us to acquire Penn Virginia in a stock and cash transaction (the “Merger”) valued (based upon Denbury’s per share closing price on the NYSE on October 26, 2018) at approximately $1.7 billion, including the assumption of Penn Virginia debt outstanding as of the date of the Merger Agreement. In the aggregate, $400 million in cash and approximately 191.8 million shares of Denbury Common Stock are expected to be paid as merger consideration. For further information see our Form 8-K and exhibits thereto filed with the Commission on October 29, 2018.

The Merger is subject to approval by the shareholders of Penn Virginia and to approval by Denbury’s stockholders of the issuance of Denbury common stock (“Denbury Common Stock”) in the Merger and an amendment to Denbury’s charter to increase its authorized shares. Consummation of the Merger is also subject to other customary mutual closing conditions, which are described in the above-referenced Form 8-K.

In connection with the Merger Agreement, Denbury has received a commitment letter from JPMorgan Chase Bank, N.A., subject to certain funding conditions, for a proposed new $1.2 billion senior secured revolving credit facility with a maturity date of December 9, 2021 and a $400 million senior secured second lien bridge facility to be available to the extent Denbury does not secure alternate financing prior to April 30, 2019. These two new debt financings are expected to be used to fully or partially fund the $400 million cash portion of the consideration in the Merger, potentially retire and replace Penn Virginia’s $200 million second lien term loan, replace Penn Virginia’s existing bank credit facility, which had $321 million drawn and outstanding as of December 31, 2018, and pay fees and expenses.

The Merger Agreement contains certain termination rights for both Denbury and Penn Virginia, including, among others, if the Merger is not completed by April 30, 2019. On a termination of the Merger Agreement under certain circumstances, Penn Virginia may be required to pay Denbury a termination fee of $45 million, or Denbury may be required to pay Penn Virginia a termination fee of $45 million.

Consummation of the Merger and the related financing would have a significant impact on all aspects of our results of operations and financial condition.

Extension of Senior Secured Bank Credit Facility. In August 2018, we entered into the Sixth Amendment to the Bank Credit Agreement (the “Sixth Amendment”) which primarily extended the maturity date from December 9, 2019 to December 9, 2021 and reduced the borrowing base and total commitments from $1.05 billion to $615 million. At December 31, 2018, we had no outstanding borrowings on our Bank Credit Facility and $38.6 million cash on hand. See Capital Resources and Liquidity – Senior Secured Bank Credit Facility for further discussion.

Issuance of 7½% Senior Secured Second Lien Notes due 2024. In August 2018, we issued $450.0 million of 7½% Senior Secured Second Lien Notes due 2024 (the “2024 Senior Secured Notes”). The 2024 Senior Secured Notes, which bear interest at a rate of 7.50% per annum, were issued at par to repay outstanding borrowings on our Bank Credit Agreement, with additional proceeds used for general corporate purposes (see Note 6, Long-Term Debt, to the Consolidated Financial Statements for additional details).

2018 Debt Reduction. During 2018, we reduced our debt principal by $184.9 million through debt exchange transactions and the conversion into common stock of convertible senior debt as follows:


•	During January 2018, we reduced debt principal by $40.8 million through an exchange transaction, in which institutional holders exchanged $174.3 million aggregate principal amount of our subordinated debt for:


–	$74.1 million aggregate principal amount of 9¼% Senior Secured Second Lien Notes due 2022 (the “2022 Senior Secured Notes”) and


–	$59.4 million aggregate principal amount of 5% Convertible Senior Notes due 2023 (the “2023 Convertible Senior Notes”)

•

In April and May 2018, we reduced debt principal by $144.1 million when holders of all outstanding 3½% Convertible Senior Notes due 2024 (the “2024 Convertible Senior Notes”) and 2023 Convertible Senior Notes, issued in the exchange above and another exchange completed in December 2017, converted their notes into shares of Denbury common stock, at rates specified in the indentures for the notes, which resulted in the issuance of 55.2 million shares of our common stock upon conversion. As of April 18, 2018 and May 30, 2018, there were no remaining 2024 Convertible Senior Notes or 2023 Convertible Senior Notes outstanding, with the conversion of these notes saving the Company annual cash interest payments of $5.9 million.

Table of Contents

Denbury Resources Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Sanctioning of CO₂ Enhanced Oil Recovery Development at Cedar Creek Anticline. In June 2018, we announced the sanctioning of the CO₂ enhanced oil recovery development project at Cedar Creek Anticline. The capital outlay for the initial phase of the project is currently estimated at $300 million through 2022, which includes $150 million for a 110-mile extension of the Greencore CO₂ pipeline from Bell Creek Field that will be spread over 2018 through 2020, with roughly two-thirds of the cost expected to be incurred in 2020, and $150 million for development in the Red River formation at East Lookout Butte and Cedar Hills South fields. First tertiary production is currently expected in the second half of 2022 or early 2023.

Exploitation Drilling Update. Following the success of our first exploitation horizontal well in the Mission Canyon interval at Cedar Creek Anticline at the end of 2017, we continued and expanded this program into 2018. To date, we have drilled seven successful Mission Canyon exploitation wells and a successful initial test well in Cabin Creek’s Charles B formation. We continue to evaluate the Charles B formation and believe it has characteristics that would make it a good candidate for secondary or tertiary flooding. Our 2019 development plans for Cedar Creek Anticline include up to four additional Mission Canyon wells and a potential Charles B follow-up well. At Tinsley Field, we completed a total of two wells in the Perry Sand interval during 2018 and the first quarter of 2019. Overall, the two Perry wells were successful; however, we plan to evaluate the economics and performance of these wells before drilling any additional wells. In December 2018, we spudded our first well in the Cotton Valley interval at Tinsley Field and currently expect to complete this well during the first quarter of 2019. We continue to evaluate exploitation opportunities in additional horizons underlying the existing CO₂ EOR flood at Tinsley Field. Finally, we are currently evaluating exploitation opportunities within oil-bearing formations at Conroe Field, and currently plan to drill a test well within the 2A Sand interval during 2019.

CAPITAL RESOURCES AND LIQUIDITY

Overview. Our primary sources of capital and liquidity are our cash flows from operations and availability of borrowing capacity under our senior secured bank credit facility. During 2018, we generated cash flows from operations of $529.7 million, while incurring capital expenditures of $322.7 million, resulting in approximately $80 million of cash flow after considering capitalized interest and interest payments treated as repayment of debt. Over the last several years of generally lower oil prices and high volatility, we have remained focused on our disciplined approach of living within cash flow and preserving liquidity under our bank line. During this time, we have also remained focused on improving the Company’s financial position, and our efforts resulted in a reduction of $243.2 million in our debt principal since year-end 2017 and a reduction of over $1 billion since the end of 2014.

In total, we have reduced our outstanding debt principal, net of cash by nearly $1.1 billion between December 31, 2014 and December 31, 2018, primarily through debt exchanges, opportunistic open market debt repurchases, and the conversion in the second quarter of 2018 of all of our outstanding convertible senior notes into common stock. We also remain keenly focused on continuing to improve our overall leverage metrics. Our leverage metrics have improved considerably over the past year, due primarily to our cost reduction efforts, continued improvement in oil prices and our overall reduction in debt. In conjunction with our efforts to improve the Company’s balance sheet, we may have discussions with bondholders from time to time regarding potential debt reduction or maturity extension transactions of various types.

For 2019, we have budgeted capital expenditures in a range of $240 million to $260 million, which is significantly less that our anticipated cash flow from operations utilizing a flat $50/Bbl NYMEX oil price. We also have oil price hedges on over 60% of our estimated 2019 production, protecting a portion of our cash flows in case we experience another significant drop in oil prices. Therefore, we believe we have ample liquidity from the free cash flow we project to generate at $50/Bbl oil, or even lower prices, in 2019, and the approximate $553.0 million of liquidity available under our bank credit facility to cover any excess working capital needs. As discussed above in “Overview – Agreement to Acquire Penn Virginia Corporation,” we have signed a definitive agreement to acquire Penn Virginia, and votes by holders of Penn Virginia and our common stock are scheduled to take place in mid-April 2019. The primary source of cash for the proposed acquisition of Penn Virginia is anticipated to be a new $1.2 billion senior secured revolving credit facility with a maturity date of December 9, 2021 (or earlier in 2021 in certain circumstances), which would replace our existing facility, and a $400 million senior secured second lien bridge facility to be available to the extent Denbury does not secure alternate financing prior to April 30, 2019. These two new debt financings are expected to be used to fully or partially fund the $400 million cash portion of the consideration in the acquisition, potentially retire and replace Penn Virginia’s $200 million second lien term loan, replace Penn Virginia’s existing bank credit facility, which had $321 million drawn and outstanding as of December 31, 2018, and pay fees and expenses.

Table of Contents

Denbury Resources Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Looking forward, we plan to continue our focus of living within cash flow, while seeking opportunities to further reduce our leverage and improve the Company’s financial condition. Our first maturities of debt are not until 2021, so we plan to continue our efforts to reduce debt and extend maturities of our debt over the next two years. We believe the acquisition of Penn Virginia would significantly improve Denbury’s operating results and balance sheet by creating a combination of short-cycle investment opportunities in Penn Virginia’s Eagle Ford Shale acreage and Denbury’s lower-declining EOR focused asset base, with the opportunity to apply Denbury’s technical EOR knowledge and capabilities to enhance the long-term development potential of Penn Virginia’s Eagle Ford acreage. As a combined entity, Denbury plans to continue to spend within cash flow and remain focused on the same core objectives. If the merger is not approved by the shareholders of both companies, Denbury will execute its 2019 plans on a stand-alone basis and remain focused on these same key objectives.

During 2018, the Company’s financial and liquidity position improved through the extension and repayment of its senior secured bank credit facility. In August 2018, we issued $450.0 million of 2024 Senior Secured Notes, with a portion of the proceeds utilized to fully repay outstanding borrowings on our senior secured bank credit facility. As of December 31, 2018, we had no outstanding borrowings on our senior secured bank credit facility and $38.6 million of cash and cash equivalents, compared to $475.0 million of borrowings outstanding as of December 31, 2017 with nominal cash at that date. Also in August 2018, we entered into the Sixth Amendment to our senior secured bank credit facility. As part of this amendment, we streamlined our bank group from 24 to 14 banks and reduced our borrowing base and total commitments from $1.05 billion to $615 million; therefore, as of December 31, 2018, we had $553.0 million of borrowing base availability after consideration of $62.0 million of outstanding letters of credit.

Senior Secured Bank Credit Facility. In December 2014, we entered into an Amended and Restated Credit Agreement with JPMorgan Chase Bank, N.A., as administrative agent, and other lenders party thereto (as amended, the “Bank Credit Agreement”). In August 2018, we entered into the Sixth Amendment to the Bank Credit Agreement (the “Sixth Amendment”), pursuant to which the following changes were made to the Bank Credit Agreement:


•	The maturity date was extended from December 9, 2019 to December 9, 2021, provided that the maturity date may occur earlier (between February 2021 and August 2021) if the 9% Senior Secured Second Lien Notes due in May 2021 (“2021 Senior Secured Notes”) or 6⅜% Senior Subordinated Notes due in August 2021 are not repaid or refinanced by their respective maturity dates;


•	The borrowing base and total commitments were reduced from $1.05 billion to $615 million in connection with a reduction in the number of lenders party to the Bank Credit Facility;


•	The amount of junior lien debt we can incur was increased from $1.2 billion to $1.65 billion outstanding in the aggregate at any one time; and


•	A Consolidated Total Debt to Consolidated EBITDAX financial maintenance covenant was added with a ratio not to exceed 5.25 to 1.0 through December 31, 2020, and 4.50 to 1.0 thereafter through the maturity date.

At December 31, 2018, in addition to the Consolidated Total Debt to Consolidated EBITDAX covenant added with the Sixth Amendment, the Bank Credit Agreement contained certain financial performance covenants through the maturity of the facility, including the following:


•	A consolidated senior secured debt to consolidated EBITDAX covenant, with such ratio not to exceed 2.5 to 1.0. Currently, only debt under our Bank Credit Agreement is considered consolidated senior secured debt for purposes of this ratio;


•	A minimum permitted ratio of consolidated EBITDAX to consolidated interest charges of 1.25 to 1.0; and


•	A requirement to maintain a current ratio of 1.0 to 1.0.

Under these financial performance covenant calculations, as of December 31, 2018, our ratio of consolidated total debt to consolidated EBITDAX was 4.24 to 1.0 (based on a maximum permitted ratio of 5.25 to 1.0), our ratio of consolidated senior secured debt to consolidated EBITDAX was 0.00 to 1.0 (based upon a maximum permitted ratio of 2.5 to 1.0), our ratio of consolidated EBITDAX to consolidated interest charges was 3.13 to 1.0 (based upon a required ratio of not less than 1.25 to 1.0), and our current ratio was 2.91 to 1.0 (based upon a required ratio of not less than 1.0 to 1.0). Based upon our currently forecasted levels of production and costs, hedges in place as of February 26, 2019, and current oil commodity futures prices, we currently anticipate continuing to be in compliance with our financial performance covenants during the foreseeable future.

The above description of our Bank Credit Agreement is qualified by the express language and defined terms contained in the Bank Credit Agreement and the amendments thereto, each of which are filed as exhibits to our periodic reports filed with the SEC.

Table of Contents

Denbury Resources Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

As an additional source of potential liquidity, the Company has been engaged in two asset sale processes. In the first process, we continue to market for sale approximately 4,000 acres of surface land with no active oil and gas operations in the Houston area. We remain focused on a strategy that we believe will ultimately yield the highest value for the land, and we expect most of that value to be realized over the next couple of years. During 2018, we consummated approximately $5 million of land sales and currently have signed agreements for another $9 million that we expect to close in 2019. In the second process, in early 2018 we began the process of portfolio optimization through the marketing of mature properties located in Mississippi and Louisiana and Citronelle Field in Alabama, and completed the sale of Lockhart Crossing Field for net proceeds of $4.1 million during the third quarter of 2018. The decline in oil prices and our focus on the Penn Virginia transaction stalled our process in the fourth quarter of 2018, but we plan to continue evaluating our options with these fields as oil prices improve. The pace and outcome of any sales of the remaining assets cannot be predicted at this time, but their successful completion could provide additional liquidity for financial or operational uses.

2019 Capital Spending. We currently anticipate that our full-year 2019 capital budget, excluding capitalized interest and acquisitions, will be approximately $240 million to $260 million, roughly a 23% decrease from 2018 capital spending levels of $322.7 million. We anticipate our 2019 capital budget could be increased or decreased if oil prices and our resultant cash flows were to meaningfully change. Capitalized interest is currently estimated at between $30 million and $40 million for 2019. The 2019 capital budget, excluding capitalized interest and acquisitions, provides for approximate spending as follows:


•	$100 million allocated for tertiary oil field expenditures;


•	$70 million allocated for other areas, primarily non-tertiary oil field expenditures including exploitation;


•	$30 million to be spent on CO₂ sources and pipelines; and


•	$50 million for other capital items such as capitalized internal acquisition, exploration and development costs and pre-production tertiary startup costs.

Based upon our currently forecasted levels of production and costs, commodity hedges in place, and current oil commodity futures prices, we intend to fund our development capital spending with cash flow from operations, with any shortfall funded with incremental borrowings under our Bank Credit Agreement, under which as of December 31, 2018, we had ample available borrowing capacity to cover any foreseeable cash flow shortfall. If prices were to decrease or changes in operating results were to cause a reduction in anticipated 2019 cash flows significantly below our currently forecasted operating cash flows, we would likely reduce our capital expenditures. If we reduce our capital spending due to lower cash flows, any sizeable reduction would likely lower our anticipated production levels in future years.

Capital Expenditure Summary. The following table reflects incurred capital expenditures (including accrued capital) for the years ended December 31, 2018, 2017 and 2016:



	Year Ended December 31,
In thousands	2018		2017		2016
Capital expenditures by project
Tertiary oil fields	$	142,560	$	129,458	$	119,117
Non-tertiary fields	104,811		53,647		31,034
Capitalized internal costs⁽¹⁾	46,599		52,616		56,260
Oil and natural gas capital expenditures	293,970		235,721		206,411
CO₂ pipelines, sources and other	28,700		5,105		2,235
Capital expenditures, before acquisitions and capitalized interest	322,670		240,826		208,646
Acquisitions of oil and natural gas properties	541		88,777		11,706
Capital expenditures, before capitalized interest	323,211		329,603		220,352
Capitalized interest	37,079		30,762		25,982
Capital expenditures, total	$	360,290	$	360,365	$	246,334


(1)	Includes capitalized internal acquisition, exploration and development costs and pre-production tertiary startup costs.

Table of Contents

Denbury Resources Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Commitments and Obligations. A summary of our obligations at December 31, 2018, is presented in the following table:



	Payments Due by Period
In thousands	2019		2020 and 2021		2022 and 2023		Thereafter		Total
Contractual obligations
Estimated interest payments on senior secured bank credit facility, senior secured second lien notes and subordinated debt	$	178,533	$	317,444	$	105,765	$	4,313	$	606,055
Senior secured debt (principal balance)	—		614,919		455,668		450,000		1,520,587
Subordinated debt (principal balance)	—		203,545		622,640		—		826,185
Operating lease obligations	10,690		19,783		20,485		18,169		69,127
Pipeline and capital lease obligations including interest component	32,369		54,863		55,770		113,439		256,441
Other obligations⁽¹⁾	61,213		160,801		73,425		84,577		380,016
Asset retirement obligations⁽²⁾	2,115		1,442		17,740		781,249		802,546
Total contractual obligations	$	284,920	$	1,372,797	$	1,351,493	$	1,451,747	$	4,460,957

(1)

Represents future cash commitments under contracts in place as of December 31, 2018, primarily for purchase contracts for CO₂ captured from industrial sources, drilling rig services and well-related costs. As is common in our industry, we commit to make certain expenditures on a regular basis as part of our ongoing development and exploration program. These commitments generally relate to projects that occur during the subsequent several months and are usually part of our normal operating expenses or part of our capital budget (see 2019 Capital Spending above). We also have recurring expenditures for such things as accounting, engineering and legal fees; software maintenance; subscriptions; and other overhead-type items. Normally these expenditures do not change materially on an aggregate basis from year to year and are part of our general and administrative expenses. We have not attempted to estimate the amounts of these types of recurring expenditures in this table, as most could be quickly canceled with regard to any specific vendor, even though the expense itself may be required for our ongoing normal operations. For further discussion of our long-term commitments to purchase CO₂, see Note 12, Commitments and Contingencies, to the Consolidated Financial Statements.

(2)

Represents the estimated future asset retirement obligations on an undiscounted basis. The present value of the discounted asset retirement obligation is $176.6 million, as determined under the Asset Retirement and Environmental Obligations topic of the Financial Accounting Standards Board Codification (“FASC”), and is further discussed in Note 4, Asset Retirement Obligations, to the Consolidated Financial Statements.

Off-Balance Sheet Arrangements. We have several operating leases relating to office space and other minor equipment leases. At December 31, 2018, we had a total of $62.0 million of letters of credit outstanding under our senior secured bank credit facility. Additionally, we have obligations for development and exploratory expenditures that arise from our normal capital expenditure program or from other transactions common to our industry, none of which are recorded on our balance sheet. These obligations are further described in Commitments and Obligations above. In addition, in order to recover our undeveloped proved reserves, we must also fund the associated future development costs estimated in our proved reserve reports, which are only included in the table above to the extent we have firm contracts. For a further discussion of our future development costs, see Supplemental Oil and Natural Gas Disclosures (Unaudited) to the Consolidated Financial Statements.

FINANCIAL OVERVIEW OF TERTIARY OPERATIONS

As discussed in Item 1, Business and Properties – Oil and Natural Gas Operations – Enhanced Oil Recovery Overview above, our tertiary operations represent a significant portion of our overall operations and have become our primary strategic focus. The economics of a tertiary field and the related impact on our financial statements differ from a conventional oil and gas play and are explained further below.

While it is difficult to accurately forecast future production, we believe our tertiary recovery operations provide significant long-term production growth potential at reasonable return metrics, with relatively low risk, assuming crude oil prices are at levels that support the development of those projects. We have been developing tertiary oil properties for over 19 years, and the financial

Table of Contents

Denbury Resources Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

impact of such operations is reflected in our historical financial statements. The summary below highlights our observations regarding how tertiary operations have impacted our financial statements.

Finding and Development Costs. We currently expect finding and development costs (including future development and abandonment costs but excluding CO₂ pipeline infrastructure capital expenditures) over the life of each field to be competitive with the industry average costs for other oil properties. See the definition of finding and development costs in the Glossary and Selected Abbreviations.

Timing of Capital Costs. When initiating a new tertiary flood, there generally is a delay between the initial capital expenditures and the resulting production increases. We must build facilities, and often a CO₂ pipeline to the field, before CO₂ flooding can commence, and it usually takes six to twelve months before the field responds to the injection of CO₂ (i.e., oil production commences). Further, we may spend significant amounts of capital before we can recognize any proved reserves from fields we flood and, even after a field has proved reserves, significant amounts of additional capital will usually be required to fully develop the field.

Recognition of Proved Reserves. In order to recognize proved tertiary oil reserves, we must either demonstrate production resulting from the tertiary process or the field must be analogous to an existing tertiary flood. The magnitude of proved reserves that we can book in any given year will depend on our progress with new floods, the timing of the production response from new floods and the performance of our existing floods. Typically, a high percentage of the potential reserves for a tertiary field are recognized when a production response is initially observed, and generally only modest changes are made thereafter.

Production Rates. The production rate at a tertiary flood can vary from quarter to quarter, as a tertiary field’s production may increase rapidly when wells respond to the CO₂, plateau temporarily, and then resume growth as additional areas of the field are developed. During a tertiary flood life cycle, facility capacity is increased from time to time, which occasionally requires temporary shutdowns during installation, thereby causing temporary declines in production. We also find it difficult to precisely predict when any given well will respond to the injected CO₂, as the CO₂ seldom travels through the rock consistently due to heterogeneity in the oil-bearing formations. With the low oil prices over the past several years, our pace of development has generally slowed, thereby leading to a less consistent growth pattern. We find all of these fluctuations to be normal, and generally expect oil production at a tertiary field to increase over time until the field is fully developed, albeit sometimes in inconsistent patterns.

Operating Costs. Tertiary projects may be more expensive to operate than traditional industry operations because of the cost of injecting and recycling the CO₂ (primarily due to the cost of the CO₂ and the significant energy requirements to re-compress the CO₂ back into a near-liquid state for re-injection purposes). The costs of our CO₂ and the electricity required to recycle and inject this CO₂ comprise nearly half of our typical tertiary operating expenses. Since these costs vary along with commodity and commercial electricity prices, they are highly variable and will increase in a high-commodity-price environment and decrease in a low-price environment. Most of our CO₂ operating costs are allocated to our tertiary oil fields and recorded as lease operating expenses (following the commencement of tertiary oil production) at the time the CO₂ is injected. These costs have historically represented approximately 20% to 25% of the total operating costs for our tertiary operations. Since we expense all of the operating costs to produce and inject our CO₂ (following the commencement of tertiary oil production), operating costs per barrel for a new flood will be higher at the inception of CO₂ injection projects because of minimal related oil production at that time.

Table of Contents

Denbury Resources Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

RESULTS OF OPERATIONS

Operating Results Table

Certain of our operating results and statistics for each of the last three years are included in the following table.



	Year Ended December 31,
In thousands, except per share and unit data	2018			2017			2016
Operating results
Net income (loss)⁽¹⁾	$	322,698		$	163,152		$	(976,177	)
Net income (loss) per common share – basic⁽¹⁾	0.75			0.42			(2.61		)
Net income (loss) per common share – diluted⁽¹⁾	0.71			0.41			(2.61		)
Net cash provided by operating activities	529,685			267,143			219,223
Average daily production volumes
Bbls/d	58,532			58,410			61,440
Mcf/d	10,854			11,329			15,378
BOE/d	60,341			60,298			64,003
Operating revenues
Oil sales	$	1,412,358		$	1,079,703		$	924,618
Natural gas sales	10,231			9,963			11,133
Total oil and natural gas sales	$	1,422,589		$	1,089,666		$	935,751
Commodity derivative contracts⁽²⁾
Receipt (payment) on settlements of commodity derivatives	$	(175,248	)	$	(47,795	)	$	84,181
Noncash fair value gains (losses) on commodity derivatives⁽³⁾	196,335			(29,781		)	(212,125		)
Commodity derivatives income (expense)	$	21,087		$	(77,576	)	$	(127,944	)
Unit prices – excluding impact of derivative settlements
Oil price per Bbl	$	66.11		$	50.64		$	41.12
Natural gas price per Mcf	2.58			2.41			1.98
Unit prices – including impact of derivative settlements⁽²⁾
Oil price per Bbl	$	57.91		$	48.40		$	44.86
Natural gas price per Mcf	2.58			2.41			1.98
Oil and natural gas operating expenses
Lease operating expenses	$	489,720		$	447,799		$	414,937
Marketing expenses, net of third-party purchases, and plant operating expenses⁽⁴⁾	39,147			39,617			45,151
Production and ad valorem taxes	96,589			79,198			68,878
Oil and natural gas operating revenues and expenses per BOE
Oil and natural gas revenues	$	64.59		$	49.51		$	39.95
Lease operating expenses	22.24			20.35			17.71
Marketing expenses, net of third-party purchases, and plant operating expenses⁽⁴⁾	2.27			1.80			1.92
Production and ad valorem taxes	4.39			3.60			2.94
CO₂ sources – revenues and expenses
CO₂ sales and transportation fees	$	31,145		$	26,182		$	24,816
CO₂ discovery and operating expenses	(2,816		)	(3,099		)	(3,374		)
CO₂ revenue and expenses, net	$	28,329		$	23,083		$	21,442


(1)	Includes pre-tax full-cost pool ceiling test write-downs of our oil and natural gas properties of $810.9 million and an accelerated depreciation charge of $591.0 million related to the Riley Ridge gas processing facility and related assets for the year ended December 31, 2016.

Table of Contents

Denbury Resources Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations


(2)	See also Commodity Derivative Contracts below and Market Risk Management for information concerning our commodity derivative transactions.

(3)

Noncash fair value gains (losses) on commodity derivatives is a non-GAAP measure and is different from “Commodity derivatives expense (income)” in the Consolidated Statements of Operations in that the noncash fair value gains (losses) on commodity derivatives represent only the net changes between periods of the fair market values of commodity derivative positions, and exclude the impact of settlements on commodity derivatives during the period, which were payments on settlements of $175.2 million and $47.8 million for the years ended December 31, 2018 and 2017, respectively, and receipts on settlements of $84.2 million for the year ended December 31, 2016. We believe that noncash fair value gains (losses) on commodity derivatives is a useful supplemental disclosure to “Commodity derivatives expense (income)” in order to differentiate noncash fair market value adjustments from receipts or payments upon settlements on commodity derivatives during the period. This supplemental disclosure 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. Noncash fair value gains (losses) on commodity derivatives is not a measure of financial or operating performance under GAAP, nor should it be considered in isolation or as a substitute for “Commodity derivatives expense (income)” in the Consolidated Statements of Operations. See also the Glossary and Selected Abbreviations for the definition of noncash fair value gains (losses) on commodity derivatives.


(4)	Represents “Marketing and plant operating expenses” as presented in the Consolidated Statements of Operations excluding expenses for purchases of oil from third parties.

Table of Contents

Denbury Resources Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Production

Average daily production by area for 2018, 2017 and 2016, and for each of the quarters of 2018, is shown below:



	Average Daily Production (BOE/d)
	2018 Quarters				Year Ended December 31,
Operating Area	First Quarter	Second Quarter	Third Quarter	Fourth Quarter	2018	2017	2016
Tertiary oil production
Gulf Coast region
Delhi	4,169	4,391	4,383	4,526	4,368	4,869	4,155
Hastings	5,704	5,716	5,486	5,480	5,596	4,830	4,829
Heidelberg	4,445	4,330	4,376	4,269	4,355	4,851	5,128
Oyster Bayou	5,056	4,961	4,578	4,785	4,843	5,007	5,083
Tinsley	6,053	5,755	5,294	5,033	5,530	6,430	7,192
Other	57	142	240	375	205	13	11
Mature properties⁽¹⁾	6,726	6,725	6,612	6,748	6,702	7,078	8,241
Total Gulf Coast region	32,210	32,020	30,969	31,216	31,599	33,078	34,639
Rocky Mountain region
Bell Creek	4,050	4,010	3,970	4,421	4,113	3,313	3,121
Salt Creek⁽²⁾	2,002	2,049	2,274	2,107	2,109	1,115	—
Other	—	—	6	20	7	—	—
Total Rocky Mountain region	6,052	6,059	6,250	6,548	6,229	4,428	3,121
Total tertiary oil production	38,262	38,079	37,219	37,764	37,828	37,506	37,760
Non-tertiary oil and gas production
Gulf Coast region
Mississippi	875	901	1,038	1,023	960	981	850
Texas	4,386	4,947	4,533	4,319	4,546	4,493	4,906
Other	431	388	421	457	424	478	515
Total Gulf Coast region	5,692	6,236	5,992	5,799	5,930	5,952	6,271
Rocky Mountain region
Cedar Creek Anticline	14,437	15,742	14,208	14,961	14,837	14,754	16,322
Other	1,485	1,490	1,409	1,343	1,431	1,537	1,844
Total Rocky Mountain region	15,922	17,232	15,617	16,304	16,268	16,291	18,166
Total non-tertiary production	21,614	23,468	21,609	22,103	22,198	22,243	24,437
Total continuing production	59,876	61,547	58,828	59,867	60,026	59,749	62,197
Property sales
Property divestitures⁽³⁾	462	447	353	—	315	549	1,806
Total production	60,338	61,994	59,181	59,867	60,341	60,298	64,003


(1)	Mature properties include Brookhaven, Cranfield, Eucutta, Little Creek, Mallalieu, Martinville, McComb and Soso fields.


(2)	Represents production related to the acquisition of a 23% non-operated working interest in Salt Creek Field in Wyoming, which closed on June 30, 2017.


(3)	Includes production from Lockhart Crossing Field sold in the third quarter of 2018, non-tertiary production in the Rocky Mountain region related to the sale of remaining non-core assets in the Williston Basin of North Dakota and Montana, which closed in the third quarter of 2016, and other minor property divestitures.

Table of Contents

Denbury Resources Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Total Production

Total continuing production during 2018 averaged 60,026 BOE/d, including 37,828 Bbls/d from tertiary properties and 22,198 BOE/d from non-tertiary properties. Total continuing production excludes production from Lockhart Crossing Field sold in the third quarter of 2018, which production totaled 315 BOE/d and 549 BOE/d during 2018 and 2017, respectively. Our 2018 total continuing production level represents a slight increase of 277 BOE/d compared to 2017 levels, most significantly attributable to a 1,801 BOE/d increase from our Rocky Mountain region tertiary properties, partially offset by declines in our Gulf Coast tertiary properties.

Our production during 2018 was 97% oil, consistent with 2017 and slightly higher than 96% for 2016. We currently anticipate 2019 average daily production will decrease slightly from our average 2018 production rate, with an expected range of between 56,000 BOE/d and 60,000 BOE/d.

Tertiary Production

Continuing oil production from our tertiary operations averaged 37,828 Bbls/d during 2018, an increase of 322 Bbls/d (1%) compared to 2017 levels, as production increases from the redevelopment project in mid-2017 at Hastings Field, continued expansion at Bell Creek Field, and a full year of production from the mid-2017 acquisition at Salt Creek Field were partially offset by natural production declines at Tinsley, Heidelberg, and our mature fields in the Gulf Coast region.

Non-Tertiary Production

Continuing production from our non-tertiary operations averaged 22,198 BOE/d during 2018, essentially unchanged compared to 2017 levels, as production from our Mission Canyon exploitation wells offset natural production declines at other non-tertiary properties.

Oil and Natural Gas Revenues

Oil and natural gas revenues increased 31% between 2017 and 2018 and increased 16% between 2016 and 2017. The changes in our oil and natural gas revenues are due to changes in production quantities and commodity prices (excluding any impact of our commodity derivative contracts), as reflected in the following table:



	Year Ended December 31, 2018 vs. 2017				Year Ended December 31, 2017 vs. 2016
In thousands	Increase in Revenues		Percentage Increase in Revenues		Increase (Decrease) in Revenues			Percentage Increase (Decrease) in Revenues
Change in oil and natural gas revenues due to:
Increase (decrease) in production	$	765	0	%	$	(56,574	)	(6	)%
Increase in commodity prices	332,158		31	%	210,489			22	%
Total increase in oil and natural gas revenues	$	332,923	31	%	$	153,915		16	%

Table of Contents

Denbury Resources Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Excluding any impact of our commodity derivative contracts, our average net realized commodity prices and NYMEX differentials were as follows during 2018, 2017 and 2016:



	Year Ended December 31,
	2018			2017			2016
Average net realized prices
Oil price per Bbl	$	66.11		$	50.64		$	41.12
Natural gas price per Mcf	2.58			2.41			1.98
Price per BOE	64.59			49.51			39.95
Average NYMEX differentials
Gulf Coast region
Oil per Bbl	$	2.94		$	0.22		$	(1.42	)
Natural gas per Mcf	0.09			(0.04		)	(0.52		)
Rocky Mountain region
Oil per Bbl	$	(1.50	)	$	(1.39	)	$	(3.97	)
Natural gas per Mcf	(1.06		)	(1.15		)	(0.66		)
Total Company
Oil per Bbl	$	1.30		$	(0.32	)	$	(2.29	)
Natural gas per Mcf	(0.49		)	(0.61		)	(0.58		)

•

Gulf Coast Region. Our average NYMEX oil differential in the Gulf Coast region was a positive $2.94 per Bbl and a positive $0.22 per Bbl during 2018 and 2017, respectively. These differentials are impacted significantly by the changes in prices received for our crude oil sold under LLS index prices relative to the changes in NYMEX prices, as well as various other factors such as those noted above. The average LLS-to-NYMEX differential (on a trade-month basis) averaged a positive $4.91 per Bbl and $2.85 per Bbl during 2018 and 2017, respectively. During 2018, we sold approximately 60% of our crude oil at prices based on, or partially tied to, the LLS index price, and the balance at prices based on various other indexes tied to NYMEX prices, primarily in the Rocky Mountain region.

•

Rocky Mountain Region. NYMEX oil differentials in the Rocky Mountain region averaged $1.50 per Bbl below NYMEX during 2018, compared to an average differential of $1.39 per Bbl below NYMEX in 2017. Differentials in the Rocky Mountain region can fluctuate significantly on a month-to-month basis due to weather, refinery or transportation issues, and Canadian and U.S. crude oil price index volatility.

Commodity Derivative Contracts

From time to time, we enter into oil derivative contracts to provide an economic hedge of our exposure to commodity price risk associated with anticipated future oil production and to provide more certainty to our future cash flows. These contracts have historically consisted of price floors, collars, three-way collars, fixed-price swaps, fixed-price swaps enhanced with a sold put, and basis swaps.

Table of Contents

Denbury Resources Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following table summarizes the impact our commodity derivative contracts had on our operating results for 2018, 2017 and 2016:



	Three Months Ended
In thousands	March 31			June 30			September 30			December 31			Full Year
2018
Payment on settlements of commodity derivatives	$	(33,357	)	$	(54,770	)	$	(61,611	)	$	(25,510	)	$	(175,248	)
Noncash fair value gains (losses) on commodity derivatives⁽¹⁾	(15,468		)	(41,429		)	17,034			236,198			196,335
Commodity derivatives income (expense)	$	(48,825	)	$	(96,199	)	$	(44,577	)	$	210,688		$	21,087

2017
Receipt (payment) on settlements of commodity derivatives	$	(26,940	)	$	(11,767	)	$	89		$	(9,177	)	$	(47,795	)
Noncash fair value gains (losses) on commodity derivatives⁽¹⁾	51,542			22,140			(25,352		)	(78,111		)	(29,781		)
Commodity derivatives income (expense)	$	24,602		$	10,373		$	(25,263	)	$	(87,288	)	$	(77,576	)

2016
Receipt (payment) on settlements of commodity derivatives	$	72,227		$	52,026		$	(7,295	)	$	(32,777	)	$	84,181
Noncash fair value gains (losses) on commodity derivatives⁽¹⁾	(95,053		)	(150,235		)	28,519			4,644			(212,125		)
Commodity derivatives income (expense)	$	(22,826	)	$	(98,209	)	$	21,224		$	(28,133	)	$	(127,944	)

(1)

Noncash fair value gains (losses) on commodity derivatives is a non-GAAP measure. See Operating Results Table above for a discussion of the reconciliation between noncash fair value gains (losses) on commodity derivatives to “Commodity derivatives expense (income)” in the Consolidated Statements of Operations. See also the Glossary and Selected Abbreviations for the definition of noncash fair value gains (losses) on commodity derivatives.

In order to provide a level of price protection to a portion of our oil production, we have hedged a portion of our estimated oil production through 2019 and also have begun to enter into additional contracts for 2020 using both NYMEX and LLS fixed-price swaps and three-way collars. See Note 10, Commodity Derivative Contracts, to the Consolidated Financial Statements for additional details of our outstanding commodity derivative contracts as of December 31, 2018, and Market Risk Management below for additional discussion. In addition, the following table summarizes our oil derivative contracts as of February 26, 2019:



		Jan. 2019	Feb. 2019	Mar. – June 2019	2H 2019	2020
WTI NYMEX	Volumes Hedged (Bbls/d)	3,500	3,500	3,500	—	—
Fixed-Price Swaps	Swap Price⁽¹⁾	$59.05	$59.05	$59.05	—	—
Argus LLS	Volumes Hedged (Bbls/d)	7,000	9,000	12,000	12,000	2,000
Fixed-Price Swaps	Swap Price⁽¹⁾	$66.57	$65.14	$64.67	$64.67	$60.89
WTI NYMEX	Volumes Hedged (Bbls/d)	18,500	18,500	18,500	22,000	1,000
3-Way Collars	Sold Put Price / Floor / Ceiling Price⁽¹⁾⁽²⁾	$48.84 / $56.84 / $69.94	$48.84 / $56.84 / $69.94	$48.84 / $56.84 / $69.94	$48.55 / $56.55 / $69.17	$50.00 / $60.00 / $82.50
Argus LLS	Volumes Hedged (Bbls/d)	5,500	5,500	5,500	5,500	1,000
3-Way Collars	Sold Put Price / Floor / Ceiling Price⁽¹⁾⁽²⁾	$54.73 / $63.09 / $79.93	$54.73 / $63.09 / $79.93	$54.73 / $63.09 / $79.93	$54.73 / $63.09 / $79.93	$55.00 / $65.00 / $86.80
	Total Volumes Hedged (Bbls/d)	34,500	36,500	39,500	39,500	4,000


(1)	Averages are volume weighted.


(2)	If oil prices were to average less than the sold put price, receipts on settlement would be limited to the difference between the floor price and the sold put price.

Table of Contents

Denbury Resources Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Commodity derivative contracts in place for 2019 and 2020 include fixed-price swaps and three-way collars. Based on current contracts in place and NYMEX oil futures prices as of February 26, 2019, which average approximately $57 per Bbl for the remainder of 2019, we currently expect that we would receive cash payments of approximately $10 million during 2019 upon settlement of these contracts, the amount of which is dependent upon fluctuations in future NYMEX oil prices in relation to the prices of our 2019 fixed-price swaps which have weighted average prices of $59.05 per Bbl and $64.80 per Bbl for NYMEX and LLS hedges, respectively, and weighted average ceiling prices of our 2019 three-way collars of $69.52 per Bbl and $79.93 per Bbl for NYMEX and LLS hedges, respectively. Changes in commodity prices, expiration of contracts, and new commodity contracts entered into cause fluctuations in the estimated fair value of our oil derivative contracts. Because we do not utilize hedge accounting for our commodity derivative contracts, the period-to-period changes in the fair value of these contracts, as outlined above, are recognized in our statements of operations.

Production Expenses

Lease Operating Expenses



	Year Ended December 31,
In thousands, except per-BOE data	2018		2017		2016
Total lease operating expenses	$	489,720	$	447,799	$	414,937

Total lease operating expenses per BOE	$	22.24	$	20.35	$	17.71

Total lease operating expense during 2018 increased $41.9 million (9%), or $1.89 (9%) on a per-BOE basis, compared to 2017. Our lease operating expenses during 2018 were primarily impacted by operating expenses related to our non-operated working interest in Salt Creek Field, which was acquired on June 30, 2017, and has higher per-BOE operating cost than our corporate average, along with increased workover and other repair activity at certain fields, and increased CO₂expense due to higher oil prices and CO₂ injection volumes.

Currently, our CO₂ expense comprises approximately 20% of our typical tertiary lease operating expenses, and for the CO₂ reserves we already own, consists of CO₂ production expenses, and for the CO₂ reserves we do not own, consists of our purchase of CO₂ from royalty and working interest owners and industrialsources. During the year ended December 31, 2018, approximately 52% of the CO₂ utilized in our CO₂ floods consisted of CO₂ owned and produced by us (our net revenue interest). The price we pay others for CO₂ varies by source and is generally indexed to oil prices. When combining the production cost of the CO₂ we own with what we pay third parties for CO₂, our average cost of CO₂ during 2018 was approximately $0.42 per Mcf, including taxes paid on CO₂ production but excluding depletion, depreciation and amortization of capital expended at our CO₂ source fields and industrial sources. This per-Mcf CO₂cost during 2018 was higher than the $0.38 per Mcf comparable measure during 2017 due primarily to higher utilization of industrial-source CO₂, which has a higher average cost than our naturally-occurring CO₂ sources.

Marketing and Plant Operating Expenses

Marketing and plant operating expenses primarily consist of amounts incurred related to the marketing, processing, and transportation of oil and natural gas production. Marketing and plant operating expenses were $50.0 million and $51.8 million during 2018 and 2017, respectively, which amounts include purchases of oil from third parties of $6.5 million and $7.8 million during 2018 and 2017, respectively.

Taxes Other than Income

Taxes other than income includes production, ad valorem and franchise taxes. Taxes other than income increased $17.5 million (20%) between 2017 and 2018, due primarily to an increase in production taxes resulting from higher oil and natural gas revenues.

Table of Contents

Denbury Resources Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

General and Administrative Expenses (“G&A”)



	Year Ended December 31,
In thousands, except per-BOE data and employees	2018			2017			2016
Gross cash compensation and administrative costs	$	220,127		$	250,703		$	271,049
Gross stock-based compensation	15,438			19,721			21,042
Operator labor and overhead recovery charges	(126,570		)	(127,425		)	(133,727		)
Capitalized exploration and development costs	(37,500		)	(41,193		)	(48,438		)
Net G&A expense	$	71,495		$	101,806		$	109,926

G&A per BOE
Net administrative costs	$	2.70		$	3.94		$	4.08
Net stock-based compensation	0.55			0.69			0.61
Net G&A expense	$	3.25		$	4.63		$	4.69

Employees as of December 31	847			879			1,058

Our gross G&A expenses, which include our field operations employee costs, on an absolute-dollar basis decreased $34.9 million (13%) between 2017 and 2018. The change between periods was primarily due to lower employee-related costs such as salaries and long-term incentives during 2018 and the 2017 period including severance-related payments associated with a workforce reduction and compensation costs associated with the retirement of our chief executive officer. As part of our efforts to reduce overhead and operating costs, we reduced our employee headcount through involuntary workforce reductions in 2017 and 2016. The severance-related payments associated with the 2017 workforce reduction were approximately $6.8 million.

Net G&A expense decreased $30.3 million (30%) between 2017 and 2018 primarily due to the items mentioned above that decreased gross G&A expenses. The more significant percentage decrease in net G&A compared to the percentage decrease in gross G&A expenses was due to the workforce reduction having a larger impact on the non-field employee workforce.

Our well operating agreements allow us, when we are the operator, to charge a well with a specified overhead rate during the drilling phase and also to charge a monthly fixed overhead rate for each producing well. In addition, salaries associated with field personnel are initially recorded as gross cash compensation and administrative costs and subsequently reclassified to lease operating expenses or capitalized to field development costs to the extent those individuals are dedicated to oil and natural gas production, exploration, and development activities.

Interest and Financing Expenses



	Year Ended December 31,
In thousands, except per-BOE data and interest rates	2018			2017			2016
Cash interest⁽¹⁾	$	186,632		$	176,307		$	170,772
Less: interest on Senior Secured Notes and Convertible Notes not reflected as interest for financial reporting purposes⁽¹⁾	(86,111		)	(52,473		)	(32,120		)
Noncash interest expense	6,246			6,191			12,475
Less: capitalized interest	(37,079		)	(30,762		)	(25,982		)
Interest expense, net	$	69,688		$	99,263		$	125,145
Interest expense, net per BOE	$	3.16		$	4.51		$	5.34
Average debt principal outstanding	$	2,593,035		$	2,892,785		$	2,973,823
Average interest rate⁽²⁾	7.2		%	6.1		%	5.7		%


(1)	Cash interest is presented on an accrual basis, and includes the portion of interest on our 2021 Senior Secured Notes, 2022 Senior Secured Notes, 2023 Convertible Senior Notes and 2024 Convertible Senior Notes versus the GAAP financial statement

Table of Contents

Denbury Resources Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

presentation in which interest on these notes is accounted for as a reduction of debt and not reflected as interest for financial reporting purposes in accordance with Financial Accounting Standards Board Codification 470-60, Troubled Debt Restructuring by Debtors. See below for further discussion.


(2)	Includes commitment fees but excludes debt issue costs and amortization of discount or premium.

As reflected in the table above, cash interest expense during 2018 increased when compared to 2017 due primarily to the issuance of 2024 Senior Secured Notes during the third quarter of 2018. Despite an overall reduction in the debt principal balance as a result of the exchange transactions, our average interest rate increased between 2017 and 2018 as the combined interest payments on the senior secured and convertible senior notes was higher than the previously issued senior subordinated notes and interest rate on our senior secured bank credit facility.

Capitalized interest increased $6.3 million (21%) during 2018, primarily due to an increase in the number of projects that qualify for interest capitalization.

As more fully described in Note 6, Long-Term Debt, to the Consolidated Financial Statements, the exchange transactions were accounted for in accordance with Financial Accounting Standards Board Codification 470-60, Troubled Debt Restructuring by Debtors, whereby most of the future interest associated with the 2021 Senior Secured Notes, 2022 Senior Secured Notes, and previously outstanding 2023 Convertible Senior Notes and 2024 Convertible Senior Notes was recorded as debt as of the transaction date, which will be reduced as semiannual interest payments are made. Future interest payable recorded as debt totaled $250.2 million and $316.8 million as of December 31, 2018 and 2017, respectively. Therefore, interest expense reflected in our Consolidated Statements of Operations is and will remain significantly lower than the actual cash interest payment.

During the second quarter of 2018, the debt principal balance and future interest applicable to the 2024 Convertible Notes and 2023 Convertible Notes, totaling $162.0 million, were reclassified to “Paid-in capital in excess of par” and “Common stock” in our Consolidated Balance Sheets upon the conversion of those notes into shares of Denbury common stock (see Overview – 2018 Debt Reduction). The conversion of these notes saves the Company annual cash interest payments of $5.9 million.

Depletion, Depreciation, and Amortization (“DD&A”)



	Year Ended December 31,
In thousands, except per-BOE data	2018		2017		2016
Oil and natural gas properties	$	134,486	$	118,792	$	149,700
CO₂ properties, pipelines, plants and other property and equipment	81,963		88,921		105,318
Accelerated depreciation charge⁽¹⁾	—		—		591,025
Total DD&A	$	216,449	$	207,713	$	846,043

DD&A per BOE
Oil and natural gas properties	$	6.11	$	5.40	$	6.39
CO₂ properties, pipelines, plants and other property and equipment	3.72		4.04		4.50
Accelerated depreciation charge⁽¹⁾	—		—		25.23
Total DD&A per BOE	$	9.83	$	9.44	$	36.12

Write-down of oil and natural gas properties	$	—	$	—	$	810,921


(1)	Represents an accelerated depreciation charge associated with the Riley Ridge gas processing facility and related assets.

The increase in our oil and natural gas properties depletion during 2018 when compared to 2017 was primarily due to an increase in depletable costs resulting from increases in our capitalized costs and future development costs associated with our reserves base, partially offset by an increase in proved oil and natural gas reserve quantities. Our oil and natural gas properties depletion rate was $6.66 per BOE during the fourth quarter of 2018.

Table of Contents

Denbury Resources Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Write-Down of Oil and Natural Gas Properties

Under full cost accounting rules, we are required each quarter to perform a ceiling test calculation. Under these rules, the full cost ceiling value is calculated using the average first-day-of-the-month oil and natural gas price for each month during a 12-month rolling period through the end of each quarterly reporting period. The falling prices throughout 2016 led to our recognizing full cost pool ceiling test write-downs totaling $810.9 million during 2016. We did not record any ceiling test write-down during 2017 or 2018. See Item 1A, Risk Factors, and Critical Accounting Policies and Estimates – Full Cost Method of Accounting, Depletion and Depreciation and Oil and Natural Gas Properties for further discussion.

Other Expenses

Other expenses totaled $79.9 million and $7.0 million during 2018 and 2017, respectively. Other expenses during 2018 include $49.4 million of expense related to the Riley Ridge helium supply contract claim (see Note 12, Commitments and Contingencies – Litigation, to the Consolidated Financial Statements), a $17.8 million impairment for an investment related to a proposed plant in the Gulf Coast that would potentially supply CO₂ to Denbury, due to uncertainties of the project achieving financial close (see Note 1, Significant Accounting Policies – Other Receivables, to the Consolidated Financial Statements), $4.4 million of transaction costs associated with the proposed acquisition of Penn Virginia, $2.1 million of transaction costs related to privately negotiated debt exchanges, and a $1.5 million write-off of debt issuance costs associated with the Company’s reduction and extension of the senior secured bank credit facility. The 2017 amounts are primarily comprised of transaction costs associated with our privately negotiated debt exchanges in December 2017.

Income Taxes



	Year Ended December 31,
In thousands, except per-BOE amounts and tax rates	2018			2017			2016
Current income tax benefit	$	(16,001	)	$	(20,873	)	$	(785	)
Deferred income tax expense (benefit)	103,234			(95,779		)	(543,385		)
Total income tax expense (benefit)	$	87,233		$	(116,652	)	$	(544,170	)
Average income tax expense (benefit) per BOE	$	3.96		$	(5.30	)	$	(23.23	)
Effective tax rate	21.3		%	(250.9		)%	35.8		%
Total net deferred tax liability	$	309,758		$	198,099		$	293,878

Our income tax provisions were based on an estimated statutory rate of approximately 25% for 2018 and 38% for 2017 and 2016. The Tax Cut and Jobs Act (the “Act”) enacted in December 2017 resulted in a reduction of the federal income tax rate from 35% to 21% effective for calendar year 2018. Our effective tax rate for 2018 was lower than our estimated statutory rate primarily due to tax benefits resulting from enhanced oil recovery income tax credits. Our effective tax rate for 2017 was significantly lower than our estimated statutory rate due to a one-time deferred income tax benefit of $132.2 million reflecting a re-measurement of our deferred income tax assets and liabilities associated with the federal income tax rate reduction, as well as tax valuation allowances recorded during the period, which also reduced the net deferred tax benefit recognized. Our total tax valuation allowance of $51.1 million remains unchanged from December 31, 2017. The valuation allowances will remain until the realization of future deferred tax benefits are more likely than not to become utilized.

The current income tax benefit recorded in 2018 primarily represents the estimated receivable associated with our refundable alternative minimum tax credits.

As of December 31, 2018, we had no federal net operating loss carryforwards (“NOLs”), tax effected business interest expense carryforward totaling $9.0 million, state NOLs and tax credits totaling $52.4 million (before provision for valuation allowance), an estimated $57.8 million of enhanced oil recovery credits to carry forward related to our tertiary operations and $21.6 million

Table of Contents

Denbury Resources Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

of research and development credits that can be utilized to reduce our current income taxes during 2019 or future years. We also have $18.1 million of alternative minimum tax credits, which under the Act will be fully refundable by 2021 and are recorded as a receivable on the balance sheet. Our business interest expense carryforward does not expire. Our state NOLs expire in various years, starting in 2019, although most do not begin to expire until 2024. Our enhanced oil recovery credits and research and development credits do not begin to expire until 2024 and 2031, respectively. The statutes of limitation for our income tax returns for tax years ending prior to 2015 have lapsed and therefore are not subject to examination by respective taxing authorities.

Per-BOE Data

The following table summarizes our cash flow and results of operations on a per-BOE basis for the comparative periods. Each of the individual components is discussed above.



	Year Ended December 31,
Per-BOE data	2018			2017			2016
Oil and natural gas revenues	$	64.59		$	49.51		$	39.95
Receipt (payment) on settlements of commodity derivatives	(7.96		)	(2.17		)	3.59
Lease operating expenses	(22.24		)	(20.35		)	(17.71		)
Production and ad valorem taxes	(4.39		)	(3.60		)	(2.94		)
Marketing expenses, net of third-party purchases, and plant operating expenses	(1.78		)	(1.80		)	(1.92		)
Production netback	28.22			21.59			20.97
CO₂ sales, net of operating and exploration expenses	1.28			1.05			0.92
General and administrative expenses	(3.25		)	(4.63		)	(4.69		)
Interest expense, net	(3.16		)	(4.51		)	(5.34		)
Other	(2.23		)	1.47			(0.58		)
Changes in assets and liabilities relating to operations	3.19			(2.83		)	(1.92		)
Cash flows from operations	24.05			12.14			9.36
DD&A – excluding accelerated depreciation charge	(9.83		)	(9.44		)	(10.89		)
DD&A – accelerated depreciation charge⁽¹⁾	—			—			(25.23		)
Write-down of oil and natural gas properties	—			—			(34.62		)
Deferred income taxes	(4.69		)	4.35			23.20
Gain on early extinguishment of debt	—			—			4.91
Noncash fair value gains (losses) on commodity derivatives⁽²⁾	8.92			(1.35		)	(9.05		)
Other noncash items	(3.80		)	1.71			0.65
Net income (loss)	$	14.65		$	7.41		$	(41.67	)


(1)	Represents an accelerated depreciation charge associated with the Riley Ridge gas processing facility and related assets.

(2)

Table of Contents

Denbury Resources Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

MARKET RISK MANAGEMENT

Debt

We finance some of our acquisitions and other expenditures with fixed and variable rate debt. These debt agreements expose us to market risk related to changes in interest rates. At December 31, 2018, we had no outstanding borrowings on our senior secured bank credit facility. None of our existing debt has any triggers or covenants regarding our debt ratings with rating agencies, although under the NEJD financing lease, in light of credit downgrades in February 2016, we were required to provide a $41.3 million letter of credit to the lessor, which we provided on March 4, 2016. The letter of credit may be drawn upon in the event we fail to make a payment due under the pipeline financing lease agreement or upon other specified defaults set out in the pipeline financing lease agreement (filed as Exhibit 99.1 to the Form 8-K filed with the SEC on June 5, 2008). The fair values of our senior secured second lien notes, senior notes, and senior subordinated notes are based on quoted market prices. The following table presents the principal and fair values of our outstanding debt at December 31, 2018:



In thousands	2021		2022		2023		2024		Total		Fair Value
Fixed rate debt
9% Senior Secured Second Lien Notes due 2021	$	614,919	$	—	$	—	$	—	$	614,919	$	570,337
9¼% Senior Secured Second Lien Notes due 2022	—		455,668		—		—		455,668		421,493
7½% Senior Secured Second Lien Notes due 2024	—		—		—		450,000		450,000		362,250
6⅜% Senior Subordinated Notes due 2021	203,545		—		—		—		203,545		142,482
5½% Senior Subordinated Notes due 2022	—		314,662		—		—		314,662		213,970
4⅝% Senior Subordinated Notes due 2023	—		—		307,978		—		307,978		175,547

Commodity Derivative Contracts

We enter into oil derivative contracts to provide an economic hedge of our exposure to commodity price risk associated with anticipated future oil production and to provide more certainty to our future cash flows. We do not hold or issue derivative financial instruments for trading purposes. Generally, these contracts have consisted of various combinations of price floors, collars, three-way collars, fixed-price swaps, fixed-price swaps enhanced with a sold put, and basis swaps. The production that we hedge has varied from year to year depending on our levels of debt, financial strength, and expectation of future commodity prices. In order to provide a level of price protection to a portion of our oil production, we have hedged a portion of our estimated oil production through 2020 using both NYMEX and LLS fixed-price swaps and three-way collars. Depending on market conditions, we may continue to add to our existing 2019 and 2020 hedges. See also Note 10, Commodity Derivative Contracts, and Note 11, Fair Value Measurements, to the Consolidated Financial Statements for additional information regarding our commodity derivative contracts.

All of the mark-to-market valuations used for our commodity derivatives are provided by external sources. We manage and control market and counterparty credit risk through established internal control procedures that are reviewed on an ongoing basis. We attempt to minimize credit risk exposure to counterparties through formal credit policies, monitoring procedures and diversification. All of our commodity derivative contracts are with parties that are lenders under our senior secured bank credit facility (or affiliates of such lenders). We have included an estimate of nonperformance risk in the fair value measurement of our commodity derivative contracts, which we have measured for nonperformance risk based upon credit default swaps or credit spreads.

For accounting purposes, we do not apply hedge accounting to our commodity derivative contracts. This means that any changes in the fair value of these commodity derivative contracts will be charged to earnings instead of charging the effective portion to other comprehensive income and the ineffective portion to earnings.

At December 31, 2018, our commodity derivative contracts were recorded at their fair value, which was a net asset of $97.3 million, a $196.4 million increase from the $99.1 million net liability recorded at December 31, 2017. This change is primarily related to the expiration of commodity derivative contracts during 2018, new commodity derivative contracts entered into during 2018 for future periods, and changes in oil futures prices between December 31, 2017 and 2018.

Table of Contents

Denbury Resources Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Commodity Derivative Sensitivity Analysis

Based on NYMEX and LLS crude oil futures prices as of December 31, 2018, and assuming both a 10% increase and decrease thereon, we would expect to receive payments on our crude oil derivative contracts as shown in the following table:



In thousands	Receipts
Based on:
Futures prices as of December 31, 2018	$	126,497
10% increase in prices	80,315
10% decrease in prices	145,173

Our commodity derivative contracts are used as an economic hedge of our exposure to commodity price risk associated with anticipated future production. As a result, changes in receipts or payments of our commodity derivative contracts due to changes in commodity prices, as reflected in the above table, would be mostly offset by a corresponding increase or decrease in the cash receipts on sales of our oil and natural gas production to which those commodity derivative contracts relate.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The preparation of financial statements in accordance with generally accepted accounting principles requires that we select certain accounting policies and make certain estimates and judgments regarding the application of those policies. Our significant accounting policies are included in Note 1, Significant Accounting Policies, to the Consolidated Financial Statements. These policies, along with the underlying assumptions and judgments by our management in their application, have a significant impact on our consolidated financial statements. Following is a discussion of our most critical accounting estimates, judgments and uncertainties that are inherent in the preparation of our financial statements.

Full Cost Method of Accounting, Depletion and Depreciation and Oil and Natural Gas Properties

Businesses involved in the production of oil and natural gas are required to follow accounting rules that are unique to the oil and gas industry. We apply the full cost method of accounting for our oil and natural gas properties. Another acceptable method of accounting for oil and natural gas production activities is the successful efforts method of accounting. In general, the primary differences between the two methods are related to the capitalization of costs and the evaluation for asset impairment. Under the full cost method, all geological and geophysical costs, exploratory dry holes and delay rentals are capitalized to the full cost pool, whereas under the successful efforts method such costs are expensed as incurred. In the assessment of impairment of oil and natural gas properties, the successful efforts method follows the Accounting for the Impairment or Disposal of Long-Lived Assets topic of the FASC, under which the net book value of assets is measured for impairment against the undiscounted future cash flows using commodity prices consistent with management expectations. Under the full cost method, the full cost pool (net book value of oil and natural gas properties) is measured against future cash flows discounted at 10% using the average first-day-of-the-month oil and natural gas price for each month during a 12-month rolling period through the end of each quarterly reporting period. The financial results for a given period could be substantially different depending on the method of accounting that an oil and gas entity applies. Further, we do not designate our oil and natural gas derivative contracts as hedging instruments for accounting purposes under the Derivatives and Hedging topic of the FASC (see below), and as a result, these contracts are not considered in the full cost ceiling test.

We make significant estimates at the end of each period related to accruals for oil and natural gas revenues, production, capitalized costs and operating expenses. We calculate these estimates with our best available data, which includes, among other things, production reports, price posting, information compiled from daily drilling reports and other internal tracking devices, and analysis of historical results and trends. While management is not aware of any required revisions to its estimates, there will likely be future adjustments resulting from such things as revisions in estimated oil and natural gas volumes, changes in ownership interests, payouts, joint venture audits, re-allocations by the purchasers or pipelines, or other corrections and adjustments common in the oil and gas industry, many of which will require retroactive application. These types of adjustments cannot be currently estimated or determined and will be recorded in the period during which the adjustment occurs.

Under full cost accounting, the estimated quantities of proved oil and natural gas reserves used to compute depletion and the related present value of estimated future net cash flows therefrom used to perform the full cost ceiling test have a significant impact

Table of Contents

Denbury Resources Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

on the underlying financial statements. The process of estimating oil and natural gas reserves is very complex, requiring significant decisions in the evaluation of all available geological, geophysical, engineering and economic data. The data for a given field may also change substantially over time as a result of numerous factors, including additional development activity, evolving production history and continued reassessment of the viability of production under varying economic conditions. As a result, material revisions to existing reserve estimates may occur from time to time. Although every reasonable effort is made to ensure the reported reserve estimates represent the most accurate assessments possible, including the hiring of independent engineers to prepare reported estimates, the subjective decisions and variances in available data for various fields make these estimates generally less precise than other estimates included in our financial statement disclosures. Over the last four years, annual revisions to our reserve estimates, excluding any revisions related to changes in commodity prices, have averaged approximately 1.7% of the previous year’s estimates and have been both positive and negative.

Changes in commodity prices also affect our reserve quantities. These changes in quantities affect our DD&A rate, and the combined effect of changes in quantities and commodity prices impacts our full cost ceiling test calculation. For example, we estimate that a 5% increase in our estimate of proved reserve quantities would have lowered our fourth quarter 2018 oil and natural gas property DD&A rate from $6.66 per BOE to approximately $6.38 per BOE, and a 5% decrease in our proved reserve quantities would have increased our DD&A rate to approximately $6.97 per BOE. Also, reserve quantities and their ultimate values, determined solely by our lenders, are the primary factors in determining the maximum borrowing base under our senior secured bank credit facility, particularly quantities and values of our proved developed producing reserves.

Under full cost accounting rules, we are required each quarter to perform a ceiling test calculation. The net capitalized costs of oil and natural gas properties are limited to the lower of unamortized cost or the cost center ceiling. The cost center ceiling is defined as (1) the present value of estimated future net revenues from proved oil and natural gas reserves before future abandonment costs (discounted at 10%), based on the average first-day-of-the-month oil and natural gas price for each month during a 12-month rolling period prior to the end of a particular reporting period; plus (2) the cost of properties not being amortized; plus (3) the lower of cost or estimated fair value of unproved properties included in the costs being amortized, if any; less (4) related income tax effects. Our future net revenues from proved oil and natural gas reserves are not reduced for development costs related to the cost of drilling for and developing CO₂ reserves nor those related to the cost of constructing CO₂ pipelines, as we do not have to incur additional costs to develop the proved oil and natural gas reserves. Therefore, we include in the ceiling test, as a reduction of future net revenues, that portion of our capitalized CO₂ costs related to CO₂ reserves and CO₂ pipelines that we estimate will be consumed in the process of producing our proved oil and natural gas reserves. The fair value of our oil and natural gas derivative contracts is not included in the ceiling test, as we do not designate these contracts as hedging instruments for accounting purposes. The cost center ceiling test is prepared quarterly.

The average first-day-of-the-month NYMEX oil price used in estimating our proved reserves declined throughout 2016 and led to our recognizing a full cost pool ceiling test write-down totaling $810.9 million during 2016. We did not record any ceiling test write-downs during 2017 or 2018.

We exclude certain unevaluated costs from the amortization base and full cost ceiling test pending the determination of whether proved reserves can be assigned to such properties. These costs are transferred to the full cost amortization base in the course of these properties being developed, tested and evaluated. At least annually, we test these assets for impairment based on an evaluation of management’s expectations of future pricing, evaluation of lease expiration terms, and planned project development activities. As a result of this analysis, we recognized impairments of our unevaluated costs totaling $21.4 million and $21.0 million during the years ended December 31, 2017 and 2016, respectively, whereby these costs were transferred to the full cost amortization base. We did not record any impairments of our unevaluated costs during the year ended December 31, 2018.

Tertiary Injection Costs

Our tertiary operations are conducted in reservoirs that have already produced significant amounts of oil over many years; however, in accordance with the rules for recording proved reserves, we cannot recognize proved reserves associated with enhanced recovery techniques such as CO₂ injection until we can demonstrate production resulting from the tertiary process or unless the field is analogous to an existing flood. Our costs associated with the CO₂ we produce (or acquire) and inject are principally our cash out-of-pocket costs of production, transportation and acquisition, and to pay royalties.

Table of Contents

Denbury Resources Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

will be included in our unevaluated property costs if there are not already proved tertiary reserves in that field. After we see a production response to the CO₂ injections (i.e., the production stage), injection costs will be expensed as incurred, and any previously deferred unevaluated development costs will become subject to depletion upon recognition of proved tertiary reserves. During 2018, 2017 and 2016, we capitalized $24.5 million, $25.0 million and $17.3 million, respectively, of tertiary injection costs associated with our tertiary projects.

Income Taxes

We make certain estimates and judgments in determining our income tax expense for financial reporting purposes. These estimates and judgments occur in the calculation of certain tax assets and liabilities that arise from differences in the timing and recognition of revenue and expense for tax and financial reporting purposes. Our federal and state income tax returns are generally not prepared or filed before the consolidated financial statements are prepared; therefore, we estimate the tax basis of our assets and liabilities at the end of each period as well as the effects of tax rate changes, tax credits and net operating loss carryforwards. Adjustments related to these estimates are recorded in our tax provision in the period in which we finalize our income tax returns. Further, we must assess the likelihood that we will be able to recover or utilize our deferred tax assets (primarily our enhanced oil recovery credits and state loss carryforwards). If recovery is not likely, we must record a valuation allowance against such deferred tax assets for the amount we would not expect to recover, which would result in an increase to our income tax expense. As of December 31, 2018, 2017 and 2016, we had tax valuation allowances totaling $51.1 million, $51.1 million, and $36.5 million, respectively, to reduce the carrying value of our state deferred income tax assets. The valuation allowances will remain until the realization of future deferred tax benefits are more likely than not to become utilized. A 1% increase in our statutory tax rate would have increased our calculated income tax expense (benefit) by approximately $4.1 million, $0.5 million and ($15.2 million) for the years ended December 31, 2018, 2017 and 2016, respectively. See Note 7, Income Taxes, to the Consolidated Financial Statements and Results of Operations – Income Taxes above for further information concerning our income taxes.

Fair Value Estimates

The FASC defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. It does not require us to make any new fair value measurements, but rather establishes a fair value hierarchy that prioritizes the inputs to the valuation techniques used to measure fair value. Level 1 inputs are given the highest priority in the fair value hierarchy, as they represent observable inputs that reflect unadjusted quoted prices for identical assets or liabilities in active markets as of the reporting date, while Level 3 inputs are given the lowest priority, as they represent unobservable inputs that are not corroborated by market data. Valuation techniques that maximize the use of observable inputs are favored. See Note 11, Fair Value Measurements, to the Consolidated Financial Statements for disclosures regarding our recurring fair value measurements.

Significant uses of fair value measurements include:


•	assessment of impairment of long-lived assets; and


•	recorded value of commodity derivative instruments.

Impairment Assessment of Long-Lived Assets

We test long-lived assets that are not subject to our quarterly full cost pool ceiling test for impairment, including a portion of our capitalized CO₂ properties and pipelines, whenever events or changes in circumstances indicate that the carrying value may not be recoverable. The factors we assess to determine if a long-lived asset impairment test is necessary include, among other factors, a significant adverse change in the business climate that could affect the value of a long-lived asset, a significant decrease in the market price of an asset group, a significant adverse change in the extent or manner in which a long-lived asset (asset group) is being used or in its physical condition, or a current-period operating or cash flow loss combined with a history of operating or cash flow losses or a projection or forecast that demonstrates continuing losses associated with the use of a long-lived asset (asset group).

Table of Contents

Denbury Resources Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

asset group, we must record an impairment loss by the amount, if any, that net carrying costs exceed the fair value of the long-lived asset group. Management assumptions impacting expected future undiscounted net cash flows include market estimates of future commodity prices, projections of estimated reserve quantities, projections of future rates of production, timing and amount of future development and operating costs, projected availability and cost of CO₂, projected recovery factors of tertiary reserves and risk-adjustment factors applied to the net cash flows. We did not record an impairment of long-lived assets during the year ended December 31, 2018.

Commodity Derivative Contracts

Historically, we have entered into oil and natural gas derivative contracts to provide an economic hedge of our exposure to commodity price risk associated with anticipated future oil and natural gas production and to provide more certainty to our future cash flows. We do not hold or issue derivative financial instruments for trading purposes. Generally, these contracts have consisted of various combinations of price floors, collars, three-way collars, fixed-price swaps, fixed-price swaps enhanced with a sold put, and basis swaps. Our derivative financial instruments are recorded on the balance sheet as either an asset or liability measured at fair value. The valuation methods used to measure the fair values of these assets and liabilities require considerable management judgment and estimates to derive the inputs necessary to determine fair value estimates, such as forward prices for commodities, interest rates, volatility factors and credit worthiness, as well as other relevant economic measures. We do not apply hedge accounting to our commodity derivative contracts under the FASC Derivatives and Hedging topic; accordingly, changes in the fair value of these instruments are recognized in earnings instead of charging the effective portion to other comprehensive income and the ineffective portion to earnings. While we may experience more volatility in our net income (loss) than if we were to apply hedge accounting treatment as permitted by the FASC Derivatives and Hedging topic, we believe that for us, the benefits associated with applying hedge accounting do not outweigh the cost, time and effort to comply with hedge accounting.

Environmental and Litigation Contingencies

The Company makes judgments and estimates in recording liabilities for contingencies such as environmental remediation or ongoing litigation. Liabilities are recorded when it is both probable that a loss has been incurred and such loss is reasonably estimable. Assessments of liabilities are based on information obtained from independent and in-house experts, loss experience in similar situations, actual costs incurred, and other case-by-case factors. Actual costs can vary from such estimates for a variety of reasons. The costs of environmental remediation or litigation can vary from estimates due to new developments regarding the facts and circumstances of each event, including in the case of environmental remediation, the timing of remediation, our understanding of the environmental impact, remediation methods available, and regulatory requirements, and in the case of litigation, differing interpretations of laws and facts and assessments of damages asserted and/or incurred.

Use of Estimates

See Note 1, Significant Accounting Policies, to the Consolidated Financial Statements for a discussion of our use of estimates.

Recent Accounting Pronouncements

See Note 1, Significant Accounting Policies, to the Consolidated Financial Statements for a discussion of recent accounting pronouncements.

FORWARD-LOOKING INFORMATION

The data and/or statements contained in this Annual Report on Form 10-K that are not historical facts, including, but not limited to, statements found in the sections entitled “Business and Properties” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” are forward-looking statements, as that term is defined in Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), that involve a number of risks and uncertainties. Such forward-looking statements may be or may concern, among other things, financial forecasts, future hydrocarbon prices and timing, the degree and length of any price recovery for oil, current or future liquidity sources or their adequacy to support our anticipated future activities, our ability to further reduce our debt levels, possible future write-downs of oil and natural gas reserves, together with assumptions based on current and projected oil and gas prices and oilfield costs, current or future expectations or estimations of our cash flows or the impact of changes in commodity prices on cash flows, availability of capital, borrowing capacity, availability of advantageous commodity derivative contracts or the predicted cash flow benefits therefrom, forecasted capital expenditures,

Table of Contents

Denbury Resources Inc.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

drilling activity or methods, including the timing and location thereof, nature of any future proposed asset sales or dispositions or the timing or proceeds thereof, estimated timing of commencement of CO₂ flooding of particular fields or areas, timing of CO₂ injections and initial production responses in tertiary flooding projects, development activities, finding costs, anticipated future cost savings, capital budgets, interpretation or prediction of formation details, production rates and volumes or forecasts thereof, hydrocarbon reserve quantities and values, CO₂ reserves and supply and their availability, potential reserves, barrels or percentages of recoverable original oil in place, potential increases in worldwide tariffs or other trade restrictions, the likelihood, timing and impact of increased interest rates, the impact of regulatory rulings or changes, anticipated outcomes of pending litigation, prospective legislation affecting the oil and gas industry, environmental regulations, mark-to-market values, competition, long-term forecasts of production, rates of return, estimated costs, changes in costs, future capital expenditures and overall economics, worldwide economic conditions and other variables surrounding our estimated original oil in place, operations and future plans, including statements regarding anticipated consequences or possible risk of our pending acquisition of Penn Virginia. Such forward-looking statements generally are accompanied by words such as “plan,” “estimate,” “expect,” “predict,” “forecast,” “to our knowledge,” “anticipate,” “projected,” “preliminary,” “should,” “assume,” “believe,” “may” or other words that convey, or are intended to convey, the uncertainty of future events or outcomes. Such forward-looking information is based upon management’s current plans, expectations, estimates, and assumptions and is subject to a number of risks and uncertainties that could significantly and adversely affect current plans, anticipated actions, the timing of such actions and our financial condition and results of operations. As a consequence, actual results may differ materially from expectations, estimates or assumptions expressed in or implied by any forward-looking statements made by us or on our behalf. Among the factors that could cause actual results to differ materially are fluctuations in worldwide oil prices or in U.S. oil prices and consequently in the prices received or demand for our oil and natural gas; decisions as to production levels and/or pricing by OPEC or production levels by U.S. shale producers in future periods; levels of future capital expenditures; effects of our indebtedness; success of our risk management techniques; accuracy of our cost estimates; availability of credit in the commercial banking market; fluctuations in the prices of goods and services; the uncertainty of drilling results and reserve estimates; operating hazards and remediation costs; disruption of operations and damages from well incidents, hurricanes, tropical storms, forest fires, or other natural occurrences; acquisition risks; requirements for capital or its availability; conditions in the worldwide financial, trade and credit markets; general economic conditions; competition; government regulations, including changes in tax or environmental laws or regulations; and unexpected delays, as well as the risks and uncertainties inherent in oil and gas drilling and production activities or that are otherwise discussed in this annual report, including, without limitation, the portions referenced above, and the uncertainties set forth from time to time in our other public reports, filings and public statements.

Table of Contents

Denbury Resources Inc.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk

The information required by Item 7A is set forth under Market Risk Management in Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Item 8. Financial Statements and Supplementary Information



		Page

Report of Independent Registered Public Accounting Firm		64
Consolidated Balance Sheets		66
Consolidated Statements of Operations		67
Consolidated Statements of Cash Flows		68
Consolidated Statements of Changes in Stockholders’ Equity		69
Notes to Consolidated Financial Statements
1.	Significant Accounting Policies	70
2.	Revenue Recognition	77
3.	Potential Asset Sales	78
4.	Asset Retirement Obligations	78
5.	Unevaluated Property	79
6.	Long-Term Debt	80
7.	Income Taxes	85
8.	Stockholders’ Equity	87
9.	Stock Compensation	87
10.	Commodity Derivative Contracts	90
11.	Fair Value Measurements	91
12.	Commitments and Contingencies	93
13.	Additional Balance Sheet Details	96
14.	Supplemental Cash Flow Information	96
15.	Subsequent Events	96
Supplemental Oil and Natural Gas Disclosures (Unaudited)		98
Supplemental CO2 Disclosures (Unaudited)		102
Unaudited Quarterly Information		103

Report of Independent Registered Public Accounting Firm

To the Board of Directors and Stockholders of Denbury Resources Inc.:

Opinions on the Financial Statements and Internal Control over Financial Reporting

We have audited the accompanying consolidated balance sheets of Denbury Resources Inc. and its subsidiaries (the “Company”) as of December 31, 2018 and 2017, and the related consolidated statements of operations, changes in stockholders’ equity, and cash flows for each of the three years in the period ended December 31, 2018, including the related notes (collectively referred to as the “consolidated financial statements”). We also have audited the Company's internal control over financial reporting as of December 31, 2018, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2018 and 2017, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2018 in conformity with accounting principles generally accepted in the United States of America. Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2018, based on criteria established in Internal Control - Integrated Framework (2013) issued by the COSO.

Basis for Opinions

The Company's management is responsible for these consolidated financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in Management's Report on Internal Control over Financial Reporting appearing under Item 9A. Our responsibility is to express opinions on the Company’s consolidated financial statements and on the Company's internal control over financial reporting based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud, and whether effective internal control over financial reporting was maintained in all material respects.

Our audits of the consolidated financial statements included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.

Definition and Limitations of Internal Control over Financial Reporting

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

/s/ PricewaterhouseCoopers LLP

Dallas, Texas

February 28, 2019

We have served as the Company’s auditor since 2004.

Table of Contents

Denbury Resources Inc.

Consolidated Balance Sheets

(In thousands, except par value and share data)



	December 31,
	2018			2017
Assets
Current assets
Cash and cash equivalents	$	38,560		$	58
Accrued production receivable	125,788			146,334
Trade and other receivables, net	26,970			45,193
Derivative assets	93,080			—
Other current assets	11,896			10,670
Total current assets	296,294			202,255
Property and equipment
Oil and natural gas properties (using full cost accounting)
Proved properties	11,072,209			10,775,792
Unevaluated properties	996,700			951,397
CO₂ properties	1,196,795			1,191,058
Pipelines and plants	2,302,817			2,286,047
Other property and equipment	250,279			339,218
Less accumulated depletion, depreciation, amortization and impairment	(11,500,190		)	(11,376,646		)
Net property and equipment	4,318,610			4,166,866
Derivative assets	4,195			—
Other assets	104,123			102,178
Total assets	$	4,723,222		$	4,471,299
Liabilities and Stockholders’ Equity
Current liabilities
Accounts payable and accrued liabilities	$	198,380		$	177,220
Oil and gas production payable	61,288			76,588
Derivative liabilities	—			99,061
Current maturities of long-term debt (including future interest payable of $85,303 and $75,347, respectively – see Note 6)	105,125			105,188
Total current liabilities	364,793			458,057
Long-term liabilities
Long-term debt, net of current portion (including future interest payable of $164,914 and $241,472, respectively – see Note 6)	2,664,211			2,979,086
Asset retirement obligations	174,470			165,756
Deferred tax liabilities, net	309,758			198,099
Other liabilities	68,213			22,136
Total long-term liabilities	3,216,652			3,365,077
Commitments and contingencies (Note 12)
Stockholders’ equity
Preferred stock, $.001 par value, 25,000,000 shares authorized, none issued and outstanding	—			—
Common stock, $.001 par value, 600,000,000 shares authorized; 462,355,725 and 402,549,346 shares issued, respectively	462			403
Paid-in capital in excess of par	2,685,211			2,507,828
Accumulated deficit	(1,533,112		)	(1,855,810		)
Treasury stock, at cost, 1,941,749 and 457,041 shares, respectively	(10,784		)	(4,256		)
Total stockholders’ equity	1,141,777			648,165
Total liabilities and stockholders’ equity	$	4,723,222		$	4,471,299

See accompanying Notes to Consolidated Financial Statements.

Table of Contents

Denbury Resources Inc.

Consolidated Statements of Operations

(In thousands, except per share data)



	Year Ended December 31,
	2018			2017			2016
Revenues and other income
Oil, natural gas, and related product sales	$	1,422,589		$	1,089,666		$	935,751
CO₂ sales and transportation fees	31,145			26,182			24,816
Other income	19,891			13,938			15,029
Total revenues and other income	1,473,625			1,129,786			975,596
Expenses
Lease operating expenses	489,720			447,799			414,937
Marketing and plant operating expenses	50,002			51,820			57,454
CO₂ discovery and operating expenses	2,816			3,099			3,374
Taxes other than income	104,670			87,207			77,892
General and administrative expenses	71,495			101,806			109,926
Interest, net of amounts capitalized of $37,079, $30,762, and $25,982, respectively	69,688			99,263			125,145
Depletion, depreciation, and amortization	216,449			207,713			846,043
Commodity derivatives expense (income)	(21,087		)	77,576			127,944
Gain on debt extinguishment	—			—			(115,095		)
Write-down of oil and natural gas properties	—			—			810,921
Other expenses	79,941			7,003			37,402
Total expenses	1,063,694			1,083,286			2,495,943
Income (loss) before income taxes	409,931			46,500			(1,520,347		)
Income tax provision (benefit)	87,233			(116,652		)	(544,170		)
Net income (loss)	$	322,698		$	163,152		$	(976,177	)

Net income (loss) per common share
Basic	$	0.75		$	0.42		$	(2.61	)
Diluted	$	0.71		$	0.41		$	(2.61	)

Weighted average common shares outstanding
Basic	432,483			390,928			373,859
Diluted	456,169			395,921			373,859

See accompanying Notes to Consolidated Financial Statements.

Table of Contents

Denbury Resources Inc.

Consolidated Statements of Cash Flows

(In thousands)



	Year Ended December 31,
	2018			2017			2016
Cash flows from operating activities
Net income (loss)	$	322,698		$	163,152		$	(976,177	)
Adjustments to reconcile net income (loss) to cash flows from operating activities
Depletion, depreciation, and amortization	216,449			207,713			846,043
Write-down of oil and natural gas properties	—			—			810,921
Deferred income taxes	103,234			(95,779		)	(543,385		)
Stock-based compensation	11,951			15,154			14,995
Commodity derivatives expense (income)	(21,087		)	77,576			127,944
Receipt (payment) on settlements of commodity derivatives	(175,248		)	(47,795		)	84,181
Gain on debt extinguishment	—			—			(115,095		)
Debt issuance costs and discounts	6,246			6,191			17,006
Other, net	(4,725		)	3,112			(2,161		)
Changes in assets and liabilities, net of effects from acquisitions
Accrued production receivable	20,547			(21,398		)	(24,290		)
Trade and other receivables	16,094			(4,421		)	35,923
Other current and long-term assets	(6,827		)	(1,722		)	(8,661		)
Accounts payable and accrued liabilities	13,008			(24,710		)	(34,240		)
Oil and natural gas production payable	(15,300		)	(3,997		)	(6,752		)
Other liabilities	42,645			(5,933		)	(7,029		)
Net cash provided by operating activities	529,685			267,143			219,223

Cash flows from investing activities
Oil and natural gas capital expenditures	(316,647		)	(262,867		)	(243,027		)
Acquisitions of oil and natural gas properties	(541		)	(88,886		)	(1,310		)
CO₂ capital expenditures	(5,878		)	(2,159		)	(2,321		)
Pipelines and plants capital expenditures	(23,108		)	(2,540		)	(2,666		)
Net proceeds from sales of oil and natural gas properties and equipment	7,762			1,696			47,725
Other	5,136			(2,058		)	(3,064		)
Net cash used in investing activities	(333,276		)	(356,814		)	(204,663		)

Cash flows from financing activities
Bank repayments	(1,982,653		)	(1,589,000		)	(1,730,500		)
Bank borrowings	1,507,653			1,763,000			1,856,500
Interest payments treated as a reduction of debt	(79,606		)	(50,349		)	(25,835		)
Proceeds from issuance of senior secured notes	450,000			—			—
Repayment or repurchases of senior subordinated notes	—			(2,503		)	(76,708		)
Cost of debt financing	(16,060		)	(6,289		)	(9,574		)
Pipeline financing and capital lease debt repayments	(23,300		)	(27,462		)	(28,849		)
Other	(13,486		)	1,216			(46		)
Net cash provided by (used in) financing activities	(157,452		)	88,613			(15,012		)
Net increase (decrease) in cash, cash equivalents, and restricted cash	38,957			(1,058		)	(452		)
Cash, cash equivalents, and restricted cash at beginning of year	15,992			17,050			17,502
Cash, cash equivalents, and restricted cash at end of year	$	54,949		$	15,992		$	17,050

See accompanying Notes to Consolidated Financial Statements.

Table of Contents

Denbury Resources Inc.

Consolidated Statements of Changes in Stockholders’ Equity

(Dollar amounts in thousands)



	Common Stock ($.001 Par Value)					Paid-In Capital in Excess of Par			Retained Earnings (Accumulated Deficit)			Treasury Stock (at cost)					Total Equity
	Shares		Amount			Paid-In Capital in Excess of Par			Retained Earnings (Accumulated Deficit)			Shares		Amount			Total Equity
Balance – December 31, 2015	354,541,626		$	355		$	2,353,549		$	(1,058,954	)	3,124,311		$	(46,038	)	$	1,248,912
Cumulative effect of accounting change	—		—			(415		)	16,072			—		—			15,657
Issued or purchased pursuant to stock compensation plans	7,031,767		7			(7		)	—			—		—			—
Issued pursuant to directors’ compensation plan	31,930		—			50			—			—		—			50
Issued as part of debt exchange	40,729,332		40			160,451			—			—		—			160,491
Stock-based compensation	—		—			21,042			—			—		—			21,042
Tax withholding – stock compensation	—		—			—			—			782,566		(1,597		)	(1,597		)
Dividends adjustments	—		—			—			70			—		—			70
Net loss	—		—			—			(976,177		)	—		—			(976,177		)
Balance – December 31, 2016	402,334,655		402			2,534,670			(2,018,989		)	3,906,877		(47,635		)	468,448
Issued or purchased pursuant to stock compensation plans	5,201,854		6			(6		)	—			—		—			—
Issued pursuant to directors’ compensation plan	12,837		—			—			—			—		—			—
Stock-based compensation	—		—			19,721			—			—		—			19,721
Tax withholding – stock compensation	—		—			—			—			1,550,164		(3,183		)	(3,183		)
Retirement of treasury stock	(5,000,000	)	(5		)	(46,557		)	—			(5,000,000	)	46,562			—
Dividends adjustments	—		—			—			27			—		—			27
Net income	—		—			—			163,152			—		—			163,152
Balance – December 31, 2017	402,549,346		403			2,507,828			(1,855,810		)	457,041		(4,256		)	648,165
Issued or purchased pursuant to stock compensation plans	4,556,424		4			(4		)	—			—		—			—
Issued pursuant to notes conversion	55,249,955		55			161,949			—			—		—			162,004
Stock-based compensation	—		—			15,438			—			—		—			15,438
Tax withholding – stock compensation	—		—			—			—			1,484,708		(6,528		)	(6,528		)
Net income	—		—			—			322,698			—		—			322,698
Balance – December 31, 2018	462,355,725		$	462		$	2,685,211		$	(1,533,112	)	1,941,749		$	(10,784	)	$	1,141,777

See accompanying Notes to Consolidated Financial Statements.

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

Note 1. Significant Accounting Policies

Organization and Nature of Operations

Denbury Resources Inc., a Delaware corporation, is an independent oil and natural gas company with operations focused in two key operating areas: the Gulf Coast and Rocky Mountain regions. Our goal is to increase the value of our properties through a combination of exploitation, drilling and proven engineering extraction practices, with the most significant emphasis relating to CO₂ enhanced oil recovery operations.

Principles of Reporting and Consolidation

The consolidated financial statements herein have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) and include the accounts of Denbury and entities in which we hold a controlling financial interest. Undivided interests in oil and gas joint ventures are consolidated on a proportionate basis. All intercompany balances and transactions have been eliminated.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amount of certain assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during each reporting period. Management believes its estimates and assumptions are reasonable; however, such estimates and assumptions are subject to a number of risks and uncertainties that may cause actual results to differ materially from such estimates. Significant estimates underlying these financial statements include (1) the fair value of financial derivative instruments; (2) the estimated quantities of proved oil and natural gas reserves used to compute depletion of oil and natural gas properties, the related present value of estimated future net cash flows therefrom and the ceiling test; (3) future net cash flow estimates used in the impairment assessment of long-lived assets; (4) the estimated quantities of proved and probable CO₂ reserves used to compute depletion of CO₂ properties; (5) estimated useful lives used to compute depreciation and amortization of long-lived assets; (6) accruals related to oil and natural gas sales volumes and revenues, capital expenditures and lease operating expenses; (7) the estimated costs and timing of future asset retirement obligations; and (8) estimates made in the calculation of income taxes. While management is not aware of any significant revisions to any of its current year-end estimates, there will likely be future revisions to its estimates resulting from matters such as revisions in estimated oil and natural gas volumes, changes in ownership interests, payouts, joint venture audits, re-allocations by purchasers or pipelines, or other corrections and adjustments common in the oil and natural gas industry, many of which require retroactive application. These types of adjustments cannot be currently estimated and will be recorded in the period in which the adjustment occurs.

Reclassifications

Certain prior period amounts have been reclassified to conform to the current year presentation. Such reclassifications had no impact on our reported net income, current assets, total assets, current liabilities, total liabilities or stockholders’ equity.

Cash, Cash Equivalents, and Restricted Cash

We consider all highly liquid investments to be cash equivalents if they have maturities of three months or less at the date of purchase. The following table provides a reconciliation of cash, cash equivalents, and restricted cash as reported within the Consolidated Balance Sheets to “Cash, cash equivalents, and restricted cash at end of period” as reported within the Consolidated Statements of Cash Flows:



	December 31,
	2018		2017
Cash and cash equivalents	$	38,560	$	58
Restricted cash included in other assets	16,389		15,934
Total cash, cash equivalents, and restricted cash shown in the Consolidated Statements of Cash Flows	$	54,949	$	15,992

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

Amounts included in restricted cash included in “Other assets” in the accompanying Consolidated Balance Sheets represent escrow accounts that are legally restricted for certain of our asset retirement obligations.

Oil and Natural Gas Properties

Capitalized Costs. We follow the full cost method of accounting for oil and natural gas properties. Under this method, all costs related to the acquisition, exploration and development of oil and natural gas reserves are capitalized and accumulated in a single cost center representing our activities, which are undertaken exclusively in the United States. Such costs include lease acquisition costs, geological and geophysical expenditures, lease rentals on undeveloped properties, costs of drilling both productive and nonproductive wells, capitalized interest on qualifying projects, and general and administrative expenses directly related to exploration and development activities, and do not include any costs related to production, general corporate overhead or similar activities. We assign the purchase price of oil and natural gas properties we acquire to proved and unevaluated properties based on the estimated fair values as defined in the Financial Accounting Standards Board Codification (“FASC”) Fair Value Measurement topic. Proceeds received from disposals are credited against accumulated costs except when the sale represents a significant disposal of reserves, in which case a gain or loss would be recognized. A disposal of 25% or more of our proved reserves would be considered significant.

Depletion and Depreciation. The costs capitalized, including production equipment and future development costs, are depleted or depreciated using the unit-of-production method, based on proved oil and natural gas reserves as determined by independent petroleum engineers. Oil and natural gas reserves are converted to equivalent units on a basis of 6,000 cubic feet of natural gas to one barrel of crude oil.

Under full cost accounting, we may exclude certain unevaluated costs from the amortization base pending determination of whether proved reserves can be assigned to such properties. The costs classified as unevaluated are transferred to the full cost amortization base as the properties are developed, tested and evaluated. At least annually, we test these assets for impairment based on an evaluation of management’s expectations of future pricing, evaluation of lease expiration terms, and planned project development activities. As a result of this analysis, we recognized impairments of our unevaluated costs totaling $21.4 million and $21.0 million during the years ended December 31, 2017 and 2016, respectively, whereby these costs were transferred to the full cost amortization base. We did not record any impairments of our unevaluated costs during the year ended December 31, 2018.

Write-Down of Oil and Natural Gas Properties. The net capitalized costs of oil and natural gas properties are limited to the lower of unamortized cost or the cost center ceiling. The cost center ceiling is defined as (1) the present value of estimated future net revenues from proved oil and natural gas reserves before future abandonment costs (discounted at 10%), based on the average first-day-of-the-month oil and natural gas price for each month during a 12-month rolling period prior to the end of a particular reporting period; plus (2) the cost of properties not being amortized; plus (3) the lower of cost or estimated fair value of unproved properties included in the costs being amortized, if any; less (4) related income tax effects. Our future net revenues from proved oil and natural gas reserves are not reduced for development costs related to the cost of drilling for and developing CO₂ reserves nor those related to the cost of constructing CO₂ pipelines, as we do not have to incur additional costs to develop the proved oil and natural gas reserves. Therefore, we include in the ceiling test, as a reduction of future net revenues, that portion of our capitalized CO₂ costs related to CO₂ reserves and CO₂ pipelines that we estimate will be consumed in the process of producing our proved oil and natural gas reserves. The fair value of our oil and natural gas derivative contracts is not included in the ceiling test, as we do not designate these contracts as hedge instruments for accounting purposes. The cost center ceiling test is prepared quarterly.

Declines in 2016 average first-day-of-the-month NYMEX oil prices used in estimating our proved reserves led to our recognizing a full cost pool ceiling test write-down totaling $810.9 million during 2016. We did not record any ceiling test write-downs during 2017 or 2018.

Joint Interest Operations. Substantially all of our oil and natural gas exploration and production activities are conducted jointly with others. These financial statements reflect only our proportionate interest in such activities, and any amounts due from other partners are included in trade receivables.

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

Tertiary Injection Costs. Our tertiary operations are conducted in reservoirs that have already produced significant amounts of oil over many years; however, in accordance with the SEC rules and regulations for recording proved reserves, we cannot recognize proved reserves associated with enhanced recovery techniques, such as CO₂ injection, until we can demonstrate production resulting from the tertiary process or unless the field is analogous to an existing flood.

We capitalize, as a development cost, injection costs in fields that are in their development stage, which means we have not yet seen incremental oil production due to the CO₂ injections (i.e., a production response). These capitalized development costs are included in our unevaluated property costs if there are not already proved tertiary reserves in that field. After we see a production response to the CO₂ injections (i.e., the production stage), injection costs are expensed as incurred, and once proved reserves are recognized, previously deferred unevaluated development costs become subject to depletion.

CO₂ Properties

We own and produce CO₂ reserves, a non-hydrocarbon resource, that are used in our tertiary oil recovery operations on our own behalf and on behalf of other interest owners in enhanced recovery fields, with a portion sold to third-party industrial users. We record revenue from our sales of CO₂ to third parties when it is produced and sold. Expenses related to the production of CO₂ are allocated between volumes sold to third parties and volumes consumed internally that are directly related to our tertiary production. The expenses related to third-party sales are recorded in “CO₂discovery and operating expenses,” and the expenses related to internal use are recorded in “Lease operating expenses” in the Consolidated Statements of Operations or are capitalized as oil and natural gas properties in our Consolidated Balance Sheets, depending on the stage of the tertiary flood that is receiving the CO₂ (see Tertiary Injection Costs above for further discussion).

Costs incurred to search for CO₂ are expensed as incurred until proved or probable reserves are established. Once proved or probable reserves are established, costs incurred to obtain those reserves are capitalized and classified as “CO₂ properties” on our Consolidated Balance Sheets. Capitalized CO₂ costs are aggregated by geologic formation and depleted on a unit-of-production basis over proved and probable reserves.

Pipelines and Plants

CO₂ used in our tertiary floods is transported to our fields through CO₂ pipelines. Costs of CO₂ pipelines under construction are not depreciated until the pipelines are placed into service. Pipelines are depreciated on a straight-line basis over their estimated useful lives, which range from 20 to 50 years. Capitalized costs include $122.5 million of CO₂ pipelines as of December 31, 2018, that were either under construction or had not been placed into service and therefore, were not subject to depreciation during 2018.

Pipelines and plants also include capitalized costs associated with the Riley Ridge gas processing facility in southwestern Wyoming. During the fourth quarter of 2016, we reassessed the estimated useful life of the gas processing facility and related assets, due to the extended shut-in status of the Riley Ridge gas processing facility and our analysis of cost estimates and engineering options to remedy certain existing issues, and recorded accelerated depreciation to fully depreciate capitalized costs related to the facility and intangible assets assigned to helium production rights at Riley Ridge.

Property and Equipment – Other

Other property and equipment, which includes furniture and fixtures, vehicles, computer equipment and software, and capitalized leases, is depreciated principally on a straight-line basis over each asset’s estimated useful life. Vehicles and furniture and fixtures are generally depreciated over a useful life of five to ten years, and computer equipment and software are generally depreciated over a useful life of three to five years. Leasehold improvements are amortized over the shorter of the estimated useful life or the remaining lease term.

Leased property meeting certain capital lease criteria is capitalized, and the present value of the related lease payments is recorded as a liability. Amortization of capitalized leased assets is computed using the straight-line method over the shorter of the estimated useful life or the lease term.

Maintenance and repair costs that do not extend the useful life of the property or equipment are charged to expense as incurred.

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

Intangible Assets

Our intangible assets subject to amortization primarily consist of amounts assigned in purchase accounting to a CO₂ purchase contract with ConocoPhillips to offtake CO₂ from the Lost Cabin gas plant in Wyoming and is included in our Consolidated Balance Sheets under the caption “Other assets.” We amortize the CO₂ contract intangible asset on a straight-line basis over the contract term. Total amortization expense for our intangible assets was $2.4 million, $2.4 million and $2.3 million during the years ended December 31, 2018, 2017 and 2016. The following table summarizes the carrying value of our intangible assets as of December 31, 2018 and 2017:



	December 31,
In thousands	2018			2017
Intangible asset value	$	37,848		$	37,848
Accumulated amortization	(13,074		)	(10,645		)
Net book value	$	24,774		$	27,203

As of December 31, 2018, our estimated amortization expense for our intangible assets subject to amortization over the next five years is as follows:



In thousands
2019	$	2,430
2020	2,430
2021	2,430
2022	2,430
2023	2,430

Impairment Assessment of Long-Lived Assets

The portion of our capitalized CO₂ costs related to CO₂ reserves and CO₂ pipelines that we estimate will be consumed in the process of producing our proved oil and natural gas reserves is included in the full cost pool ceiling test as a reduction to future net revenues. The remaining net capitalized costs that are not included in the full cost pool ceiling test, and related intangible assets, are subject to long-lived asset impairment testing whenever events or changes in circumstances indicate that the carrying value may not be recoverable.

We perform our long-lived asset impairment test by comparing the net carrying costs of our long-lived asset groups to the respective expected future undiscounted net cash flows that are supported by these long-lived assets which include production of our probable and possible oil and natural gas reserves. If the undiscounted net cash flows are below the net carrying costs for an asset group, we must record an impairment loss by the amount, if any, that net carrying costs exceed the fair value of the long-lived asset group. We did not record an impairment of long-lived assets during the year ended December 31, 2018.

Asset Retirement Obligations

In general, our future asset retirement obligations relate to future costs associated with plugging and abandoning our oil, natural gas and CO₂ wells, removing equipment and facilities from leased acreage, and returning land to its original condition. The fair value of a liability for an asset retirement obligation is recorded in the period in which it is incurred, discounted to its present value using our credit-adjusted-risk-free interest rate, and a corresponding amount capitalized by increasing the carrying amount of the related long-lived asset. The liability is accreted each period, and the capitalized cost is depreciated over the useful life of the related asset. Revisions to estimated retirement obligations will result in an adjustment to the related capitalized asset and corresponding liability. If the liability for an oil or natural gas well is settled for an amount other than the recorded amount, the difference is recorded to the full cost pool, unless significant.

Asset retirement obligations are estimated at the present value of expected future net cash flows. We utilize unobservable inputs in the estimation of asset retirement obligations that include, but are not limited to, costs of labor and materials, profits on

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

costs of labor and materials, the effect of inflation on estimated costs, and the discount rate. Accordingly, asset retirement obligations are considered a Level 3 measurement under the FASC Fair Value Measurement topic.

Commodity Derivative Contracts

We utilize oil and natural gas derivative contracts to mitigate our exposure to commodity price risk associated with our future oil and natural gas production. These derivative contracts have historically consisted of options, in the form of price floors, collars, three-way collars, fixed-price swaps, fixed-price swaps enhanced with a sold put, and basis swaps. Our derivative financial instruments, other than any derivative instruments that are designated under the “normal purchase normal sale” exclusion, are recorded on the balance sheet as either an asset or a liability measured at fair value. We do not apply hedge accounting to our commodity derivative contracts; accordingly, changes in the fair value of these instruments are recognized in “Commodity derivatives expense (income)” in our Consolidated Statements of Operations in the period of change.

Concentrations of Credit Risk

Our financial instruments that are exposed to concentrations of credit risk consist primarily of cash equivalents, trade and accrued production receivables, and the derivative instruments discussed above. Our cash equivalents represent high-quality securities placed with various investment-grade institutions. This investment practice limits our exposure to concentrations of credit risk. Our trade and accrued production receivables are dispersed among various customers and purchasers; therefore, concentrations of credit risk are limited. We evaluate the credit ratings of our purchasers, and if customers are considered a credit risk, letters of credit are the primary security obtained to support lines of credit. We attempt to minimize our credit risk exposure to the counterparties of our oil and natural gas derivative contracts through formal credit policies, monitoring procedures and diversification. All of our derivative contracts are with parties that are lenders under our senior secured bank credit facility (or affiliates of such lenders). There are no margin requirements with the counterparties of our derivative contracts.

Oil and natural gas sales are made on a day-to-day basis or under short-term contracts at the current area market price. We would not expect the loss of any purchaser to have a material adverse effect upon our operations. For the year ended December 31, 2018, two purchasers accounted for 10% or more of our oil and natural gas revenues: Plains Marketing LP (24%) and Hunt Crude Oil Supply Company (10%). For the years ended December 31, 2017 and 2016, two purchasers accounted for 10% or more of our oil and natural gas revenues: Plains Marketing LP (22% and 20% in 2017 and 2016, respectively) and Marathon Petroleum Company (10% and 14% in 2017 and 2016, respectively).

Other Receivables

Denbury, along with other companies, has supported the development of a proposed plant in the Gulf Coast for which one of the by-products would be CO₂, and for which Denbury has an offtake agreement. Since early 2015, we have made successive loans towards this development, which totaled $16.9 million at December 31, 2018. The loan is to be repaid at financial close. We understand the project is supported by multiple offtake agreements of various products and loans from several other interested parties and fixed prices have been agreed upon for engineering, procurement and construction services. We have been informed by the project developer that it has been marketing and negotiating contractual terms with potential equity investors for the project during the past year; however, the expectation of a financial close projected by the developer continues to be delayed. In addition, the project developer has informed us that potential equity investors are interested in obtaining Section 45Q tax credits seeking certification of the captured CO₂ from the proposed plant being safely and securely stored in long-term geological storage that will have to be developed in the future. Currently, the requirements to qualify for Section 45Q tax credits associated with future carbon capture and sequestration operations are not clear, as the U.S. Treasury (in consultation with the EPA, Department of Energy and the Department of Interior) have not issued regulations for determining adequate security measures for the geologic storage of CO₂ as required by the Bipartisan Budget Act of 2018. Although the project developer continues to work toward a financial close, due to these uncertainties, we believe it is unclear that the project developer will be able to secure the required equity investment and achieve a financial close. Therefore, we have recorded a $16.9 million allowance to fully impair the loan, which is included within “Other expenses” in our Consolidated Statements of Operations for the year ended December 31, 2018.

Income Taxes

Income taxes are accounted for using the asset and liability method, under which deferred income taxes are recognized for the future tax effects of temporary differences between the financial statement carrying amounts and the tax basis of existing assets

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

and liabilities using the enacted statutory tax rates in effect at year end. The effect on deferred taxes for a change in tax rates is recognized in income in the period that includes the enactment date. A valuation allowance for deferred tax assets is recorded when it is more likely than not that the benefit from the deferred tax asset will not be realized.

We recognize the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained upon examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements from such a position are measured based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement.

Net Income (Loss) per Common Share

Basic net income (loss) per common share is computed by dividing the net income (loss) attributable to common stockholders by the weighted average number of shares of common stock outstanding during the period. Diluted net income (loss) per common share is calculated in the same manner, but includes the impact of potentially dilutive securities. Potentially dilutive securities consist of nonvested restricted stock, stock appreciation rights (“SARs”), nonvested performance-based equity awards, and shares into which our previously-outstanding convertible senior notes were convertible.

The following table sets forth the reconciliations of net income (loss) and weighted average shares used for purposes of calculating basic and diluted net income (loss) per common share for the periods indicated:



	Year Ended December 31,
In thousands	2018		2017		2016
Numerator
Net income (loss) – basic	$	322,698	$	163,152	$	(976,177	)
Effect of potentially dilutive securities
Interest on convertible senior notes	539		49		—
Net income (loss) – diluted	$	323,237	$	163,201	$	(976,177	)

Denominator
Weighted average common shares outstanding – basic	432,483		390,928		373,859
Effect of potentially dilutive securities
Restricted stock, SARs and performance-based equity awards	6,500		2,242		—
Convertible senior notes	17,186		2,751		—
Weighted average common shares outstanding – diluted	456,169		395,921		373,859

Basic weighted average common shares exclude shares of nonvested restricted stock. As these restricted shares vest, they will be included in the shares outstanding used to calculate basic net income (loss) per common share (although time-vesting restricted stock is issued and outstanding upon grant). For purposes of calculating diluted weighted average common shares during the year ended December 31, 2018 and 2017, the nonvested restricted stock and performance-based equity awards are included in the computation using the treasury stock method, with the deemed proceeds equal to the average unrecognized compensation during the period, and for the shares underlying the previously-outstanding convertible senior notes as if the convertible senior notes were converted at the beginning of the 2018 and 2017 periods. In April and May 2018, all outstanding convertible senior notes converted into shares of Denbury common stock, resulting in the issuance of 55.2 million shares of our common stock upon conversion. These shares have been included in basic weighted average common shares outstanding beginning on the date of conversion. See Note 6, Long-Term Debt, for further discussion.

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

The following securities could potentially dilute earnings per share in the future, but were excluded from the computation of diluted net income (loss) per share, as their effect would have been antidilutive:



	Year Ended December 31,
In thousands	2018	2017	2016
SARs	2,743	4,512	6,427
Restricted stock and performance-based equity awards	1,234	5,645	5,816

Environmental and Litigation Contingencies

Recent Accounting Pronouncements

Recently Adopted

Cash Flows. In November 2016, the Financial Accounting Standards Board (‘FASB”) issued Accounting Standards Update (“ASU”) 2016-18, Statement of Cash Flows (“ASU 2016-18”). ASU 2016-18 addresses the diversity that existed in the classification and presentation of changes in restricted cash on the statement of cash flows, and requires that a statement of cash flows explain the change in total cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. Therefore, entities will no longer present transfers between cash and cash equivalents and restricted cash and restricted cash equivalents in the statement of cash flows. Effective January 1, 2018, we adopted ASU 2016-18, which was applied retrospectively for all comparative periods presented. Accordingly, restricted cash associated with our escrow accounts of $15.9 million and $15.4 million for the years ended December 31, 2018 and 2017, respectively, have been included in “Cash, cash equivalents, and restricted cash at beginning of period” on our Consolidated Statements of Cash Flows and $15.9 million and $15.4 million included in “Cash, cash equivalents, and restricted cash at end of period” for the years ended December 31, 2017 and 2016. The adoption of ASU 2016-18 did not have an impact on our consolidated balance sheets or results of operations.

Revenue Recognition. In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (“ASU 2014-09”). ASU 2014-09 amends the guidance for revenue recognition to replace numerous, industry-specific requirements. The core principle of the ASU is that an entity should recognize revenue for the transfer of goods or services equal to the amount that it expects to be entitled to receive for those goods or services. The ASU implements a five-step process for customer contract revenue recognition that focuses on transfer of control, as opposed to transfer of risk and rewards. The amendment also requires enhanced disclosures regarding the nature, amount, timing and uncertainty of revenues and cash flows arising from contracts with customers. In March, April and May 2016, the FASB issued four additional ASUs which primarily clarified the implementation guidance on principal versus agent considerations, performance obligations and licensing, collectibility, presentation of sales taxes and other similar taxes collected from customers, and non-cash consideration. Effective January 1, 2018, we adopted ASU 2014-09 using the modified retrospective method. The adoption of ASU 2014-09 did not have an impact on our consolidated financial statements but required enhanced footnote disclosures. See Note 2, Revenue Recognition, for additional information.

Not Yet Adopted

Fair Value Measurement. In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820) – Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurements (“ASU 2018-13”). ASU 2018-13 adds, modifies, or removes certain disclosure requirements for recurring and nonrecurring fair value measurements based on the FASB’s consideration of costs and benefits. The amendments in this ASU are effective for fiscal years beginning after December 15, 2019, and interim periods within those fiscal years, and early adoption is permitted. Entities must adopt the amendments on changes in unrealized gains and losses, the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements, and the narrative description of measurement uncertainty prospectively, and all other amendments should be applied retrospectively to all periods presented. The adoption of ASU 2018-13 is currently not expected to have a material effect on our consolidated financial statements but may require enhanced footnote disclosures.

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

Leases. In February 2016, the FASB issued ASU 2016-02, Leases (“ASU 2016-02”). ASU 2016-02 amends the guidance for lease accounting to require lease assets and liabilities to be recognized on the balance sheet, along with additional disclosures regarding key leasing arrangements. The ASU does not apply to mineral leases or leases that convey the right to explore for or use the land on which oil, natural gas, and similar natural resources are contained. The amendments in this ASU are effective for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years, and early adoption is permitted. Entities must adopt the standard using a modified retrospective transition and apply the guidance to the earliest comparative period presented, with certain practical expedients that entities may elect to apply. In January 2018, the FASB issued ASU 2018-01, Leases (Topic 842) – Land Easement Practical Expedient for Transition to Topic 842, which provides an optional practical expedient to existing or expired land easements that were not previously accounted for as leases under Topic 840, which permits a company to evaluate only new or modified land easements under the new guidance. We intend to adopt the standard using a modified retrospective approach with an application date of January 1, 2019 and elect the practical expedients provided in the new ASUs that allow historical lease classification of existing leases, allow entities to recognize leases with terms of one year or less in their statement of operations, and carry forward our accounting treatment for existing land easement agreements. We have implemented a software system to summarize the key contract terms and financial information associated with each lease agreement, in order to assess the impact the adoption of ASU 2016-02 and ASU 2018-01 will have on our consolidated financial statements. Based on our assessment of our leasing arrangements, we anticipate recording an operating lease liability of approximately $55 million primarily for office leases. The liability recognized for our financing leases has not changed as a result of the adoption of ASU 2016-02.

Note 2. Revenue Recognition

We record revenue in accordance with FASC Topic 606, Revenue from Contracts with Customers, which we adopted on January 1, 2018, and applied to all existing contracts using the modified retrospective method. The core principle of FASC Topic 606 is that an entity should recognize revenue for the transfer of goods or services equal to the amount of consideration that it expects to be entitled to receive for those goods or services. This principle is achieved through applying a five-step process for customer contract revenue recognition:

•Identify the contract or contracts with a customer – We derive the majority of our revenues from oil and natural gas sales contracts and CO₂ sales and transportation contracts. The contracts specify each party’s rights regarding the goods or services to be transferred and contain commercial substance as they impact our financial statements. A high percentage of our receivables balance is current, and we have not historically entered into contracts with counterparties that pose a credit risk without requiring adequate economic protection to ensure collection.

•Identify the performance obligations in the contract – Each of our revenue contracts specify a volume per day, or production from a lease designated in the contract (a distinct good), to be delivered at the delivery point over the term of the contract (the identified performance obligation). The customer takes delivery and physical possession of the product at the delivery point, which generally is also the point at which title transfers and the customer obtains the risks and rewards of ownership (the identified performance obligation is satisfied).

•Determine the transaction price – Typically, our oil and natural gas contracts define the price as a formula price based on the average market price, as specified on set dates each month, for the specific commodity during the month of delivery. Certain of our CO₂ contracts define the price as a fixed contractual price adjusted to an inflation index to reflect market pricing. Given the industry practice to invoice customers the month following the month of delivery and our high probability of collection of payment, no significant financing component is included in our contracts.

•Allocate the transaction price to the performance obligations in the contract – The majority of our revenue contracts are short-term, with terms of one year or less, to which we have applied the practical expedient permitted under the standard eliminating the requirement to disclose the transaction price allocated to remaining performance obligations. In limited instances, we have revenue contracts with terms greater than one year; however, the future delivery volumes are wholly unsatisfied as they represent separate performance obligations with variable consideration. We utilized the practical expedient which eliminates the requirement to disclose the transaction price allocated to remaining performance obligations if the variable consideration is allocated entirely to wholly unsatisfied performance obligations. As there is only one performance obligation associated with our contracts, no allocation of the transaction price is necessary.

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

•Recognize revenue when, or as, we satisfy a performance obligation – Once we have delivered the volume of commodity to the delivery point and the customer takes delivery and possession, we are entitled to payment and we invoice the customer for such delivered production. Payment under most oil and CO₂ contracts is made within a month following product delivery and for natural gas and NGL contracts is generally made within two months following delivery. Timing of revenue recognition may differ from the timing of invoicing to customers; however, as the right to consideration after delivery is unconditional based on only the passage of time before payment of the consideration is due, upon delivery we record a receivable in “Accrued production receivable” in our Consolidated Balance Sheets, which was $125.8 million and $146.3 million as of December 31, 2018 and December 31, 2017, respectively.

Disaggregation of Revenue

The following table summarizes our revenues by product type for the years ended December 31, 2018, 2017 and 2016:



	Year Ended December 31,
In thousands	2018		2017		2016
Oil sales	$	1,412,358	$	1,079,703	$	924,618
Natural gas sales	10,231		9,963		11,133
CO₂ sales and transportation fees	31,145		26,182		24,816
	$	1,453,734	$	1,115,848	$	960,567

Note 3. Potential Asset Sales

We are marketing for sale certain surface land with no active oil and gas operations in the Houston area. As of December 31, 2018, the carrying value of the land was $33.0 million, which is included in “Other property and equipment” on our Consolidated Balance Sheets.

Note 4. Asset Retirement Obligations

The following table summarizes the changes in our asset retirement obligations for the years ended December 31, 2018 and 2017:



	Year Ended December 31,
In thousands	2018			2017
Beginning asset retirement obligations	$	166,310		$	149,120
Liabilities incurred and assumed during period	2,201			2,698
Revisions in estimated retirement obligations	2,298			6,867
Liabilities settled and sold during period	(9,481		)	(5,617		)
Accretion expense	15,257			13,242
Ending asset retirement obligations	176,585			166,310
Less: current asset retirement obligations⁽¹⁾	(2,115		)	(554		)
Long-term asset retirement obligations	$	174,470		$	165,756


(1)	Included in “Accounts payable and accrued liabilities” in our Consolidated Balance Sheets.

Liabilities assumed relate to minor acquisitions, with liabilities incurred generally relating to wells and facilities.

We have escrow accounts that are legally restricted for certain of our asset retirement obligations. The balances of these escrow accounts were $42.1 million and $40.6 million as of December 31, 2018 and 2017, respectively. These balances are primarily invested in U.S. Treasury bonds, recorded at amortized cost, and money market accounts, which investments are included in “Other assets” in our Consolidated Balance Sheets. A portion of these investments are included in cash, cash equivalents, and restricted cash balances on our Consolidated Statements of Cash Flows (see Note 1, Significant Accounting Policies – Cash, Cash

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

Equivalents, and Restricted Cash). The carrying value of these investments approximates their estimated fair market value as of December 31, 2018 and 2017.

Note 5. Unevaluated Property

A summary of the unevaluated property costs excluded from oil and natural gas properties being amortized at December 31, 2018, and the year in which the costs were incurred follows:



	December 31, 2018
	Costs Incurred During:
In thousands	2018		2017		2016		2015 and Prior		Total
Property acquisition costs	$	—	$	8,527	$	—	$	582,364	$	590,891
Exploration and development	9,849		6,948		20,673		189,890		227,360
Capitalized interest	36,510		30,762		25,220		85,957		178,449
Total	$	46,359	$	46,237	$	45,893	$	858,211	$	996,700

Our property acquisition costs for 2015 and prior were primarily related to the fair value allocated to the purchase of interests in the Cedar Creek Anticline (“CCA”) and Hartzog Draw, as well as CO₂ tertiary potential at Conroe Field. Exploration and development costs shown as unevaluated properties are primarily associated with our tertiary oil fields that are under development but did not have proved reserves at December 31, 2018. The most significant development costs incurred during each period relate to development in preparation for the CO₂ floods at Grieve and Webster fields. We have not yet recognized proved tertiary reserves in these fields.

Costs are transferred into the amortization base on an ongoing basis as projects are evaluated and proved reserves established or impairment determined. We review the excluded properties for impairment at least annually. We currently estimate that evaluation of the majority of these properties and the inclusion of their costs in the amortization base is expected to be completed within five to ten years. Until we are able to determine whether there are any proved reserves attributable to the above costs, we are not able to assess the future impact on the amortization rate of the full cost pool.

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

Note 6. Long-Term Debt

The table below reflects long-term debt and capital lease obligations outstanding as of December 31, 2018 and 2017:



	December 31,
In thousands	2018			2017
Senior Secured Bank Credit Agreement	$	—		$	475,000
9% Senior Secured Second Lien Notes due 2021	614,919			614,919
9¼% Senior Secured Second Lien Notes due 2022	455,668			381,568
7½% Senior Secured Second Lien Notes due 2024	450,000			—
3½% Convertible Senior Notes due 2024	—			84,650
6⅜% Senior Subordinated Notes due 2021	203,545			215,144
5½% Senior Subordinated Notes due 2022	314,662			408,882
4⅝% Senior Subordinated Notes due 2023	307,978			376,501
Pipeline financings	180,073			192,429
Capital lease obligations	5,362			26,298
Total debt principal balance	2,532,207			2,775,391
Future interest payable⁽¹⁾	250,218			316,818
Debt issuance costs	(13,089		)	(7,935		)
Total debt, net of debt issuance costs	2,769,336			3,084,274
Less: current maturities of long-term debt⁽¹⁾	(105,125		)	(105,188		)
Long-term debt and capital lease obligations	$	2,664,211		$	2,979,086

(1)

Future interest payable represents most of the interest due over the term of our 9% Senior Secured Second Lien Notes due 2021 (the “2021 Senior Secured Notes”), 9¼% Senior Secured Second Lien Notes due 2022 (the “2022 Senior Secured Notes”) and to a small extent our previously outstanding 3½% Convertible Senior Notes due 2024 (the “2024 Convertible Senior Notes”) and has been accounted for as debt in accordance with FASC 470-60, Troubled Debt Restructuring by Debtors. Our current maturities of long-term debt as of December 31, 2018 include $85.3 million of future interest payable related to the 2021 Senior Secured Notes and 2022 Senior Secured Notes that is due within the next twelve months. See January 2018 Senior Subordinated Note Exchanges and 2017 Senior Subordinated Note Exchanges below for further discussion.

The ultimate parent company in our corporate structure, Denbury Resources Inc. (“DRI”), is the sole issuer of all of our outstanding senior secured and senior subordinated notes. DRI has no independent assets or operations. Each of the subsidiary guarantors of such notes is 100% owned, directly or indirectly, by DRI, and the guarantees of the notes are full and unconditional and joint and several; any subsidiaries of DRI that are not subsidiary guarantors of such notes are minor subsidiaries.

Senior Secured Bank Credit Facility

In December 2014, we entered into an Amended and Restated Credit Agreement with JPMorgan Chase Bank, N.A., as administrative agent, and other lenders party thereto (as amended, the “Bank Credit Agreement”). The Bank Credit Agreement is a senior secured revolving credit facility with semiannual borrowing base redeterminations in May and November of each year, with the next such redetermination being scheduled for May 2019. If our outstanding debt under the Bank Credit Agreement were to ever exceed the borrowing base, we would be required to repay the excess amount over a period not to exceed six months. Under the Bank Credit Agreement, letters of credit are available in an aggregate amount not to exceed $100 million, which may be increased at the sole discretion of the administrative agent, and short-term swingline loans are available in an aggregate amount not to exceed $25 million, each subject to the available commitments under the Bank Credit Agreement. The Bank Credit Agreement is guaranteed jointly and severally by each subsidiary of DRI that is 100% owned, directly or indirectly, by DRI and is secured by (1) a significant portion of our proved oil and natural gas properties held through DRI’s restricted subsidiaries; (2) the pledge of equity interests of such subsidiaries; (3) a pledge of commodity derivative agreements of DRI and such subsidiaries (as applicable); and (4) a pledge of deposit accounts, securities accounts and commodity accounts of DRI and such subsidiaries (as applicable).

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

The Bank Credit Agreement limits our ability to, among other things, incur and repay indebtedness; grant liens; engage in certain mergers, consolidations, liquidations and dissolutions; engage in sales of assets; make acquisitions and investments; make distributions and dividends; and enter into commodity derivative agreements, in each case subject to customary exceptions.

In August 2018, we entered into the Sixth Amendment to the Bank Credit Agreement (the “Sixth Amendment”), pursuant to which the following changes were made to the Bank Credit Agreement:


•	The maturity date was extended from December 9, 2019 to December 9, 2021, provided that the maturity date may occur earlier (between February 2021 and August 2021) if the 2021 Senior Secured Notes due in May 2021 or 6⅜% Senior Subordinated Notes due in August 2021 (the “2021 Notes”) are not repaid or refinanced by their respective maturity dates;


•	The borrowing base and total commitments were reduced from $1.05 billion to $615 million while streamlining our bank group from 24 to 14 banks;


•	The amount of junior lien debt we can incur was increased from $1.2 billion to $1.65 billion outstanding in the aggregate at any one time; and


•	A Consolidated Total Debt to Consolidated EBITDAX financial maintenance covenant was added with a ratio not to exceed 5.25 to 1.0 through December 31, 2020, and 4.50 to 1.0 thereafter through the maturity date.

At December 31, 2018, in addition to the Consolidated Total Debt to Consolidated EBITDAX covenant added by the Sixth Amendment, the Bank Credit Agreement contains certain financial performance covenants through the maturity of the facility, including the following:


•	A consolidated senior secured debt to consolidated EBITDAX covenant, with such ratio not to exceed 2.5 to 1.0. Currently, only debt under our Bank Credit Agreement is considered consolidated senior secured debt for purposes of this ratio;


•	A minimum permitted ratio of consolidated EBITDAX to consolidated interest charges of 1.25 to 1.0; and


•	A requirement to maintain a current ratio of 1.0 to 1.0.

As of December 31, 2018, (1) loans under the Bank Credit Agreement were subject to varying rates of interest based on either (a) for ABR Loans, a base rate determined under the Bank Credit Agreement (the “ABR”) plus an applicable margin ranging from 1.75% to 2.75% per annum, or (b) for LIBOR Loans, the LIBOR rate plus an applicable margin ranging from 2.75% to 3.75% per annum (capitalized terms as defined in the Bank Credit Agreement) and (2) the undrawn portion of the aggregate lender commitments under the Bank Credit Agreement was subject to a commitment fee of 0.50%. As of December 31, 2018, we had no outstanding borrowings and were in compliance with all debt covenants under the Bank Credit Agreement. The weighted average interest rate on borrowings outstanding under the Bank Credit Agreement was 4.5% as of December 31, 2017.

January 2018 Senior Subordinated Note Exchanges

During January 2018, we closed transactions to exchange a total of $174.3 million aggregate principal amount of our then existing senior subordinated notes for $74.1 million aggregate principal amount of new 2022 Senior Secured Notes and $59.4 million aggregate principal amount of new 5% Convertible Senior Notes due 2023 (the “2023 Convertible Senior Notes”), resulting in a net reduction in our debt principal from these exchanges of $40.8 million. The exchanged notes consisted of $11.6 million aggregate principal amount of our 2021 Notes, $94.2 million aggregate principal amount of our 5½% Senior Subordinated Notes due 2022 (the “2022 Notes”) and $68.5 million aggregate principal amount of our 4⅝% Senior Subordinated Notes due 2023 (the “2023 Notes”).

In accordance with FASC 470-60, the exchanges were accounted for as a troubled debt restructuring due to the level of concession provided by our senior subordinated note holders. Under this guidance, future interest applicable to the new 2022 Senior Secured Notes and 2023 Convertible Senior Notes was recorded as debt up to the point that the principal and future interest of the new notes was equal to the principal amount of the extinguished notes, rather than recognizing a gain on extinguishment for this amount. In May 2018, the debt principal balance and future interest applicable to the 2023 Convertible Senior Notes were reclassified to “Paid-in capital in excess of par” and “Common stock” in our Consolidated Balance Sheets following the conversion of the notes into shares of Denbury common stock (see Conversions of 2023 and 2024 Convertible Senior Notes into Common Stock in April and May 2018 below for further discussion). As of December 31, 2018, $113.8 million of future interest on the

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

2022 Senior Secured Notes was recorded as debt, which will be reduced as semiannual interest payments are made, with the remaining $23.2 million of future interest to be recognized as interest expense over the term of these notes. Therefore, future interest expense reflected in our Consolidated Statements of Operations on the 2022 Senior Secured Notes will be significantly lower than the actual cash interest payments.

2017 Senior Subordinated Note Exchanges

During December 2017, we entered into privately negotiated agreements to exchange a total of $609.8 million aggregate principal amount of our existing senior subordinated notes for $381.6 million aggregate principal amount of new 2022 Senior Secured Notes and $84.7 million aggregate principal amount of new 2024 Convertible Senior Notes, resulting in a net reduction in our debt principal from these exchanges of $143.6 million. The exchanged notes consisted of $364.0 million aggregate principal amount of our 2022 Notes and $245.8 million aggregate principal amount of our 2023 Notes.

2016 Senior Subordinated Note Exchanges

During May 2016, we entered into privately negotiated agreements to exchange a total of $1,057.8 million of our existing senior subordinated notes for $614.9 million principal amount of our 2021 Senior Secured Notes plus 40.7 million shares of Denbury common stock, resulting in a net reduction from these exchanges of $442.9 million in our debt principal. As a result of this debt exchange, we recognized a gain of $12.0 million during the year ended December 31, 2016, which is included in “Gain on debt extinguishment” in the accompanying Consolidated Statements of Operations.

Conversions of 2023 and 2024 Convertible Senior Notes into Common Stock in April and May 2018

During the second quarter of 2018, holders of all $59.4 million aggregate principal amount outstanding of our 2023 Convertible Senior Notes and $84.7 million aggregate principal amount outstanding of our 2024 Convertible Senior Notes converted their notes into shares of Denbury common stock, at the rates specified in the indentures for these notes, resulting in the issuance of 55.2 million shares of our common stock upon conversion. The debt principal balances and future interest treated as debt applicable to the 2023 Convertible Senior Notes and 2024 Convertible Senior Notes, totaling $162.0 million, were reclassified to “Paid-in capital in excess of par” and “Common stock” in our Consolidated Balance Sheets upon the conversion of the notes into shares of Denbury common stock. As of April 18, 2018 and May 30, 2018, there were no remaining 2024 Convertible Senior Notes and 2023 Convertible Senior Notes outstanding, respectively.

Senior Secured Second Lien Notes

9% Senior Secured Second Lien Notes due 2021. In May 2016, we issued $614.9 million of 2021 Senior Secured Notes. The 2021 Senior Secured Notes, which bear interest at a rate of 9% per annum, were issued at par in connection with privately negotiated exchanges with a limited number of holders of existing senior subordinated notes (see 2016 Senior Subordinated Note Exchanges above). The 2021 Senior Secured Notes mature on May 15, 2021, and interest is payable semiannually in arrears on May 15 and November 15 of each year. We may redeem the 2021 Senior Secured Notes in whole or in part at our option beginning December 15, 2018, at a redemption price of 109% of the principal amount, and at declining redemption prices thereafter, as specified in the indenture governing the 2021 Senior Secured Notes. The 2021 Senior Secured Notes are not subject to any sinking fund requirements.

The 2021 Senior Secured Notes are guaranteed jointly and severally by our subsidiaries representing substantially all of our assets, operations and income and are secured by second-priority liens on substantially all of the assets that secure the Bank Credit Agreement, which second-priority liens are contractually subordinated to liens that secure our Bank Credit Agreement and any future additional priority lien debt.

9¼% Senior Secured Second Lien Notes due 2022. In December 2017 and January 2018, we issued $381.6 million and $74.1 million, respectively, of 2022 Senior Secured Notes. The 2022 Senior Secured Notes, which bear interest at a rate of 9.25% per annum, were issued at par in connection with exchanges with a limited number of holders of existing senior subordinated notes (see January 2018 Senior Subordinated Note Exchanges and 2017 Senior Subordinated Note Exchanges above). The 2022 Senior Secured Notes mature on March 31, 2022, and interest is payable semiannually in arrears on March 31 and September 30 of each year. We may redeem the 2022 Senior Secured Notes in whole or in part at our option beginning March 31, 2019, at a redemption price of 109.25% of the principal amount, and at declining redemption prices thereafter, as specified in the indenture governing

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

the 2022 Senior Secured Notes. Prior to March 31, 2019, we may at our option redeem up to an aggregate of 35% of the principal amount of the 2022 Senior Secured Notes at a price of 109.25% of par with the proceeds of certain equity offerings. In addition, at any time prior to March 31, 2019, we may redeem the 2022 Senior Secured Notes in whole or in part at a price equal to 100% of the principal amount plus a “make-whole” premium and accrued and unpaid interest. The 2022 Senior Secured Notes are not subject to any sinking fund requirements.

The 2022 Senior Secured Notes are guaranteed jointly and severally by our subsidiaries representing substantially all of our assets, operations and income and are secured by second-priority liens on substantially all of the assets that secure the Bank Credit Agreement, which second-priority liens are contractually subordinated to liens that secure our Bank Credit Agreement and any future additional priority lien debt.

7½% Senior Secured Second Lien Notes due 2024. In August 2018, we issued $450.0 million of 7½% Senior Secured Second Lien Notes due 2024 (the “2024 Senior Secured Notes”). The 2024 Senior Secured Notes, which bear interest at a rate of 7.50% per annum, were issued at par to repay outstanding borrowings on our Bank Credit Agreement, with additional proceeds used for general corporate purposes. The 2024 Senior Secured Notes mature on February 15, 2024, and interest is payable semiannually in arrears on February 15 and August 15 of each year, beginning in February 2019. We may redeem the 2024 Senior Secured Notes in whole or in part at our option beginning August 15, 2020, at a redemption price of 103.75% of the principal amount, and at declining redemption prices thereafter, as specified in the indenture governing the 2024 Senior Secured Notes. Prior to August 15, 2020, we may at our option redeem up to an aggregate of 35% of the principal amount of the 2024 Senior Secured Notes at a price of 107.50% of par with the proceeds of certain equity offerings. In addition, at any time prior to August 15, 2020, we may redeem the 2024 Senior Secured Notes in whole or in part at a price equal to 100% of the principal amount plus a “make-whole” premium and accrued and unpaid interest. The 2024 Senior Secured Notes are not subject to any sinking fund requirements.

The 2024 Senior Secured Notes are guaranteed jointly and severally by our subsidiaries representing substantially all of our assets, operations and income and are secured by second-priority liens on substantially all of the assets that secure the Bank Credit Agreement, which second-priority liens are contractually subordinated to liens that secure our Bank Credit Agreement and any future additional priority lien debt.

Restrictive Covenants in Indentures for Senior Secured Second Lien Notes. Each of the indentures for the 2021 Senior Secured Notes, 2022 Senior Secured Notes and 2024 Senior Secured Notes contains customary covenants that are generally consistent and that restrict our ability and the ability of our restricted subsidiaries to (1) incur additional debt; (2) make investments; (3) create liens on our assets or the assets of our restricted subsidiaries; (4) create limitations on the ability of our restricted subsidiaries to pay dividends or make other payments to DRI or other restricted subsidiaries; (5) engage in transactions with our affiliates; (6) transfer or sell assets or subsidiary stock; (7) consolidate, merge or transfer all or substantially all of our assets and the assets of our restricted subsidiaries; and (8) make restricted payments (which includes paying dividends on our common stock or redeeming, repurchasing or retiring such stock or subordinated debt (including existing senior subordinated notes)), provided that in certain circumstances we may make unlimited restricted payments so long as we maintain a ratio of total debt to EBITDA (as defined in the indentures) not to exceed 2.5 to 1.0 (both before and after giving effect to any restricted payment). As of December 31, 2018, we were in compliance with all debt covenants under the indentures related to our senior secured second lien notes.

Senior Subordinated Notes

6⅜% Senior Subordinated Notes due 2021. In February 2011, we issued $400 million of 2021 Notes. The 2021 Notes, which bear interest at a rate of 6.375% per annum, were sold at par. The 2021 Notes mature on August 15, 2021, and interest is payable on February 15 and August 15 of each year. At any time prior to August 15, 2019, we may redeem the 2021 Notes in whole or in part at our option at a redemption price of 101.062% of the principal amount, and at declining redemption prices thereafter, as specified in the indenture.

5½% Senior Subordinated Notes due 2022. In April 2014, we issued $1.25 billion of 2022 Notes. The 2022 Notes, which bear interest at a rate of 5.5% per annum, were sold at par. The 2022 Notes mature on May 1, 2022, and interest is payable on May 1 and November 1 of each year. At any time prior to May 1, 2019, we may redeem the 2022 Notes in whole or in part at our option, at a redemption price of 102.750% of the principal amount, and at declining redemption prices thereafter, as specified in the indenture. The 2022 Notes are not subject to any sinking fund requirements.

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

4⅝% Senior Subordinated Notes due 2023. In February 2013, we issued $1.2 billion of 2023 Notes. The 2023 Notes, which bear interest at a rate of 4.625% per annum, were sold at par. The 2023 Notes mature on July 15, 2023, and interest is payable on January 15 and July 15 of each year. At any time prior to January 15, 2020, we may redeem the 2023 Notes in whole or in part at our option at a redemption price of 101.542% of the principal amount, and at declining redemption prices thereafter, as specified in the indenture. The 2023 Notes are not subject to any sinking fund requirements.

Restrictive Covenants in Indentures for Senior Subordinated Notes. Each of the indentures for the 2021 Notes, 2022 Notes and 2023 Notes contains certain covenants that are generally consistent and that restrict our ability and the ability of our restricted subsidiaries to take or permit certain actions, including restrictions on our ability and the ability of our restricted subsidiaries to (1) incur additional debt; (2) make investments; (3) create liens on our assets or the assets of our restricted subsidiaries; (4) create restrictions on the ability of our restricted subsidiaries to pay dividends or make other payments to DRI or other restricted subsidiaries; (5) engage in transactions with our affiliates; (6) transfer or sell assets or subsidiary stock; (7) consolidate, merge or transfer all or substantially all of our assets and the assets of our restricted subsidiaries; and (8) make restricted payments (which includes paying dividends on our common stock or redeeming, repurchasing or retiring such stock or subordinated debt), provided that the restricted payments covenant in the indentures for the 2022 and 2023 Notes (the “2022 and 2023 Indentures”) permits us in certain circumstances to make unlimited restricted payments so long as we maintain a ratio of total debt to EBITDA (both as defined in the 2022 and 2023 Indentures) not to exceed 2.5 to 1.0 (both before and after giving effect to any restricted payment), although we will not be able to realize the practical benefit of the restricted payment covenant flexibility in the 2022 and 2023 Indentures until the 2021 Notes have been redeemed or retired. As of December 31, 2018, we were in compliance with all debt covenants under the indentures related to our senior subordinated notes.

2016 Repurchases of Senior Subordinated Notes. During 2016, we repurchased a total of $181.9 million of our outstanding long-term indebtedness, consisting of $9.8 million principal amount of our 2021 Notes, $66.1 million principal amount of our 2022 Notes, and $106.0 million principal amount of our 2023 Notes in open-market transactions for a total purchase price of $76.7 million, excluding accrued interest. In connection with these series of transactions, we recognized a $103.1 million gain on extinguishment, net of unamortized debt issuance costs written off, during the year ended December 31, 2016.

Pipeline Financings

In May 2008, we closed two transactions with Genesis Energy, L.P. (“Genesis”) involving two of our pipelines. The NEJD Pipeline system included a 20-year financing lease, and the Free State Pipeline included a long-term transportation service agreement. These transactions are both accounted for as financing leases.

Debt Issuance Costs

In connection with the issuance of our outstanding long-term debt, we have incurred debt issuance costs, which are being amortized to interest expense using the straight line or effective interest method over the term of each related facility or borrowing. Remaining unamortized debt issuance costs were $19.1 million and $13.8 million at December 31, 2018 and 2017, respectively. Issuance costs associated with our Bank Credit Agreement are included in “Other assets” in our Consolidated Balance Sheets, and issuance costs associated with our senior secured second lien notes and senior subordinated notes are included as a reduction of “Long-term debt, net of current portion” in our Consolidated Balance Sheets.

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

Indebtedness Repayment Schedule

At December 31, 2018, our indebtedness, including our capital and financing lease obligations but excluding future interest payable treated as debt in accordance with FASC 470-60, Troubled Debt Restructuring by Debtors, is payable over the next five years and thereafter as follows:



In thousands
2019	$	19,180
2020	16,638
2021	834,296
2022	788,752
2023	327,622
Thereafter	545,719
Total indebtedness	$	2,532,207

Note 7. Income Taxes

Our income tax provision (benefit) is as follows:



	Year Ended December 31,
In thousands	2018			2017			2016
Current income tax expense (benefit)
Federal	$	(17,885	)	$	(19,485	)	$	—
State	1,884			(1,388		)	(785		)
Total current income tax benefit	(16,001		)	(20,873		)	(785		)

Deferred income tax expense (benefit)
Federal	93,395			(113,863		)	(521,519		)
State	9,839			18,084			(21,866		)
Total deferred income tax expense (benefit)	103,234			(95,779		)	(543,385		)
Total income tax expense (benefit)	$	87,233		$	(116,652	)	$	(544,170	)

At December 31, 2018, we had no federal net operating loss carryforwards (“NOLs”), tax effected business interest expense carryforward totaling $9.0 million, state NOLs and tax credits totaling $52.4 million (before provision for valuation allowance), an estimated $57.8 million of enhanced oil recovery credits to carry forward related to our tertiary operations, an estimated $21.6 million of research and development credits, and $18.1 million of alternative minimum tax credits. Under the Tax Cut and Jobs Act (“the Act”) enacted in December 2017, all of our alternative minimum tax credits are fully refundable by 2021 and are recorded as a receivable on the balance sheet. We considered our assessment of the recorded tax benefit associated with the impacts of the Act to be substantially complete as of December 31, 2017, which is reflected in the table reconciling income tax expense below. Federal and state regulatory guidance of the Act are continuing to be issued and could result in further tax effects but are not expected to be material to our financial statements. Our business interest expense carryforward does not expire. Our state NOLs expire in various years, starting in 2019, although most do not begin to expire until 2024. Our enhanced oil recovery credits and research and development credits begin to expire in 2024 and 2031, respectively.

Deferred income taxes reflect the available tax carryforwards and the temporary differences based on tax laws and statutory rates in effect at the December 31, 2018 and 2017 balance sheet dates. As of December 31, 2018, we had $51.1 million of deferred tax assets associated with State of Louisiana and Mississippi net operating losses and tax credits. A tax valuation allowance was recorded in 2015 to reduce the carrying value of our Louisiana deferred tax assets as the result of a tax law enacted in the State of Louisiana, which limits a company’s utilization of certain deductions, including our net operating loss carryforwards. As of December 31, 2018, tax valuation allowances totaling $41.9 million were recorded for our State of Louisiana deferred tax assets. Based on losses from falling commodity prices and lower future forecasted income related to our Mississippi deferred tax assets,

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

we concluded it was not more-likely-than-not that the deferred tax assets would be realized. Accordingly, we recorded a valuation allowance against our Mississippi deferred tax assets in 2017. As of December 31, 2018, tax valuation allowances totaling $9.2 million were recorded for our State of Mississippi deferred tax assets. The valuation allowances will remain until the realization of future deferred tax benefits are more likely than not to become utilized. The decrease in our valuation allowance was due to a utilization of a portion of our net operating loss carryforwards, offset by the generation of additional state tax credit carryforwards.

As of December 31, 2018, we had an unrecognized tax benefit of $5.4 million related to an uncertain tax position. The unrecognized tax benefit was recorded during 2015 as a direct reduction of the associated deferred tax asset and, if recognized, would not materially affect our annual effective tax rate. The tax benefit from an uncertain tax position will only be recognized if it is more likely than not that the tax position will be sustained upon examination by the taxing authorities, based upon the technical merits of the position. We currently do not expect a material change to the uncertain tax position within the next 12 months. Our policy is to recognize penalties and interest related to uncertain tax positions in income tax expense; however, no such amounts were accrued related to the uncertain tax position as of December 31, 2018.

Significant components of our deferred tax assets and liabilities as of December 31, 2018 and 2017 are as follows:



	December 31,
In thousands	2018			2017
Deferred tax assets
Loss carryforwards – federal	$	—		$	18,581
Loss and tax credit carryforwards – state	52,366			53,367
Tax credit carryover	—			20,270
Business credit carryforwards	79,528			73,057
Derivative contracts	—			23,024
Unrecognized gain and original issue discount on debt exchange	73,937			85,951
Accrued liabilities and other reserves	25,231			2,673
Other	32,257			29,681
Valuation allowance	(51,093		)	(51,134		)
Total deferred tax assets	212,226			255,470

Deferred tax liabilities
Property and equipment	(492,214		)	(450,629		)
Derivative contracts	(23,127		)	—
Other	(6,643		)	(2,940		)
Total deferred tax liabilities	(521,984		)	(453,569		)
Total net deferred tax liability	$	(309,758	)	$	(198,099	)

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

Our reconciliation of income tax expense computed by applying the U.S. federal statutory rate and the reported effective tax rate on income from continuing operations is as follows:



	Year Ended December 31,
In thousands	2018			2017			2016
Income tax provision (benefit) calculated using the federal statutory income tax rate	$	86,086		$	16,275		$	(532,121	)
State income taxes, net of federal income tax benefit	11,968			2,764			(25,351		)
Tax shortfall (windfall) on stock-based compensation deduction	(1,565		)	5,567			9,557
Valuation allowance	(42		)	5,562			2,910
Enhanced oil recovery tax credits generated	(10,818		)	(11,307		)	—
Re-measurement of deferreds related to federal tax rate change	—			(132,224		)	—
Other	1,604			(3,289		)	835
Total income tax expense (benefit)	$	87,233		$	(116,652	)	$	(544,170	)

We file consolidated and separate income tax returns in the U.S. federal jurisdiction and in many state jurisdictions. The statutes of limitation for our income tax returns for tax years ending prior to 2015 have lapsed and therefore are not subject to examination by respective taxing authorities. We have not paid any significant interest or penalties associated with our income taxes.

Note 8. Stockholders’ Equity

401(k) Plan

We offer a 401(k) plan to which employees may contribute earnings subject to IRS limitations. We match 100% of an employee’s contribution, up to 6% of compensation, as defined by the plan, which is vested immediately. During 2018, 2017 and 2016, our matching contributions to the 401(k) plan were approximately $6.2 million, $7.1 million and $7.7 million, respectively.

2017 Retirement of Treasury Stock

During the year ended December 31, 2017, we retired 5.0 million shares of existing treasury stock, with a carrying value of $46.6 million, acquired principally through the delivery by our employees of shares to satisfy tax withholding requirements related to the vesting of restricted shares, as well as shares acquired through our stock repurchase program. These retired shares were included in the pool of authorized but unissued shares at the date of retirement. Our accounting policy upon the retirement of treasury stock is to deduct its par value from common stock and reduce additional paid-in capital by the excess amount of treasury stock retired.

Note 9. Stock Compensation

The Amended and Restated 2004 Omnibus Stock and Incentive Plan, amended and restated as of March 29, 2018 (the “2004 Plan”), is an incentive plan that provides for the issuance of incentive and non-qualified stock options, restricted stock awards, restricted stock units, SARs settled in stock, and performance-based awards to officers, employees and directors. Since the 2004 Plan’s inception, awards covering a total of 48.4 million shares of common stock have been authorized for issuance pursuant to the 2004 Plan. As of December 31, 2018, 9.1 million shares were available under the 2004 Plan for future issuance of awards, all of which could be issued in the form of restricted stock or performance-based awards. Our incentive compensation program is administered by the Compensation Committee of our Board of Directors. The 2004 Plan was last approved by our stockholders in May 2017 and will expire in May 2027.

Stock-based compensation expense associated with our field employees is included in “Lease operating expenses,” while such expense associated with non-field employees is included in “General and administrative expenses” in the Consolidated Statements of Operations. Stock-based compensation associated with our employees involved in exploration and drilling activities is capitalized as part of “Oil and natural gas properties” in the Consolidated Balance Sheets. Effective January 1, 2016, with the

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

adoption of ASU 2016-09, Improvements to Employee Share-Based Payment Accounting, we made an accounting policy election to account for forfeitures as they occur, versus the previously-estimated forfeiture rate.

Stock-based compensation costs for the years ended December 31, 2018, 2017 and 2016, are as follows:



	Year Ended December 31,
In thousands	2018		2017		2016
Stock-based compensation expensed
General and administrative expenses	$	11,951	$	15,154	$	14,359
Lease operating expenses	—		—		636
Total stock-based compensation expensed	11,951		15,154		14,995
Stock-based compensation capitalized	3,487		4,567		6,047
Total cost of stock-based compensation arrangements	$	15,438	$	19,721	$	21,042

Income tax benefit recognized for stock-based compensation arrangements	$	2,988	$	5,759	$	5,698

SARs

Prior to January 1, 2016, we granted SARs settled in stock to our employees. The SARs generally become exercisable over a three-year vesting period, with the specific terms of vesting determined at the time of grant based on guidelines established by the Compensation Committee of the Board of Directors. The SARs expire over terms not to exceed 7 years from the date of grant, 90 days after termination of employment, 90 days or one year after permanent disability, depending on the award, or one year after the death of the optionee. The SARs were granted with a strike price equal to the fair market value at the time of grant, which is generally defined as the closing price on the NYSE on the date of grant.

The following is a summary of our SAR activity:



	Number of Awards		Weighted Average Exercise Price		Weighted Average Remaining Contractual Life (in years)	Aggregate Intrinsic Value (in thousands)
Outstanding at December 31, 2017	3,666,025		$	13.07
Granted	—		—
Exercised	—		—
Forfeited	—		—
Expired	(1,165,140	)	18.78
Outstanding at December 31, 2018	2,500,885		10.41		2.2	$	—

Exercisable at end of period	2,497,612		$	10.41	2.2	$	—

The following is a summary of the total intrinsic value of SARs exercised and grant-date fair value of SARs vested:



	Year Ended December 31,
In thousands	2018		2017		2016
Intrinsic value of SARs exercised	$	—	$	—	$	—
Grant-date fair value of SARs vested	1,095		1,818		4,787

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

As of December 31, 2018, all SARs vested and there was no remaining compensation cost to be recognized in future periods related to nonvested share-based SAR compensation arrangements. There were no exercises of SARs for the years ended December 31, 2018, 2017 or 2016.

Restricted Stock

We grant non-performance-based restricted stock to employees and directors as part of our long-term compensation program. Holders of non-performance-based restricted stock awards have the rights of owning non-restricted stock (including voting rights) except that the holders are not entitled to delivery of a portion thereof until certain requirements are met. Beginning in 2014, non-performance-based restricted stock awards provide the holders with forfeitable dividend equivalent rights which vests with the underlying shares. Non-performance-based restricted stock vests over a three-year vesting period, with the specific terms of vesting determined at the time of grant.

As of December 31, 2018, there was $23.0 million of unrecognized compensation expense related to nonvested non-performance-based restricted stock grants. This unrecognized compensation cost is expected to be recognized over a weighted-average period of 2.1 years. The following is a summary of the total vesting date fair value of non-performance-based restricted stock:



	Year Ended December 31,
In thousands	2018		2017		2016
Fair value of restricted stock vested	$	23,060	$	9,325	$	6,161

A summary of the status of our nonvested non-performance-based restricted stock grants issued, and the changes during the year ended December 31, 2018, is presented below:



	Number of Shares		Weighted Average Grant-Date Fair Value
Nonvested at December 31, 2017	9,748,683		$	2.51
Granted	4,651,571		4.62
Vested	(5,055,129	)	2.81
Forfeited	(354,547	)	3.43
Nonvested at December 31, 2018	8,990,578		3.40

Performance-Based Equity Awards

Annually, the Compensation Committee of the Board of Directors grants performance-based equity awards to Denbury’s officers. Performance-based awards generally vest over 1.25 to 3.25 years for awards granted in 2016 and 2017 and over 3.25 years for awards granted in 2018. The number of performance-based shares earned (and eligible to vest) during the performance period will depend upon: (1) our level of success in achieving specifically identified performance targets (“Performance-Based Operational Awards”) and (2) performance of our stock relative to that of a designated peer group (“Performance-Based TSR Awards”). Generally, one-half of the maximum number of shares that could be earned under the performance-based awards will be earned for performance at the designated target levels (100% target vesting levels) or upon any earlier change of control, and twice the target number of shares will be earned if the maximum target levels are met (200% of target vesting levels). With respect to the performance-based equity awards, any amounts earned above the 100% target levels will be payable in cash, rather than in shares of Denbury stock, in order to conserve available shares under the Plan. If performance is below the designated minimum levels, no performance-based shares will be earned. Performance-Based Operational Awards are valued using the fair market value of Denbury stock, and Performance-Based TSR Awards are valued using a Monte Carlo simulation.

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

As of December 31, 2018, there was $4.3 million of unrecognized compensation expense related to nonvested performance-based equity awards. This unrecognized compensation cost is expected to be recognized over a weighted-average period of 2.1 years. The range of assumptions used in the Monte Carlo simulation valuation approach for Performance-Based TSR Awards (presented at the target level) are as follows:



	Year Ended December 31,
	2018			2017			2016
Weighted average fair value of Performance-Based TSR Awards granted	$	2.29		$	3.42		$	1.78
Risk-free interest rate	2.37		%	1.49		%	1.31		%
Expected life	3.0 years			3.0 years			3.0 years
Expected volatility	102.9		%	94.7		%	57.2		%
Dividend yield	—		%	—		%	—		%

A summary of the status of the nonvested performance-based equity awards (presented at the target level) during the year ended December 31, 2018, is as follows:



	Performance-Based Operational Awards				Performance-Based TSR Awards
	Number of Awards		Weighted Average Grant-Date Fair Value		Number of Awards		Weighted Average Grant-Date Fair Value
Nonvested at December 31, 2017	554,218		$	5.47	2,497,417		$	3.76
Granted⁽¹⁾	857,812		2.43		1,705,342		2.29
Vested⁽²⁾	(554,218	)	5.47		(396,643	)	7.55
Forfeited	—		—		—		—
Nonvested at December 31, 2018	857,812		2.43		3,806,116		2.71


(1)	Amounts granted reflect the number of performance units granted. The actual payout of the shares may be between 0% and 200%, with any amounts earned above the 100% target levels payable in cash, rather than in shares of Denbury stock, in order to conserve available shares under the Plan.


(2)	During 2018, the service period lapsed on these performance unit awards. The lapsed units earned a weighted average of 75% and 53% of target for each vested Operational and TSR performance-based award, respectively, representing 415,045 aggregate shares of common stock issued.

The following is a summary of the total vesting date fair value of performance-based equity awards:



	Year Ended December 31,
In thousands	2018		2017		2016
Vesting date fair value of Performance-Based Operational Awards	$	595	$	1,079	$	—
Vesting date fair value of Performance-Based TSR Awards	542		227		81

Note 10. Commodity Derivative Contracts

We do not apply hedge accounting treatment to our oil and natural gas derivative contracts; therefore, the changes in the fair values of these instruments are recognized in income in the period of change. These fair value changes, along with the settlements of expired contracts, are shown under “Commodity derivatives expense (income)” in our Consolidated Statements of Operations.

Historically, we have entered into various oil and natural gas derivative contracts to provide an economic hedge of our exposure to commodity price risk associated with anticipated future oil and natural gas production and to provide more certainty to our future cash flows. We do not hold or issue derivative financial instruments for trading purposes. Generally, these contracts have consisted of various combinations of price floors, collars, three-way collars, fixed-price swaps, fixed-price swaps enhanced with

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

a sold put, and basis swaps. The production that we hedge has varied from year to year depending on our levels of debt, financial strength and expectation of future commodity prices.

We manage and control market and counterparty credit risk through established internal control procedures that are reviewed on an ongoing basis. We attempt to minimize credit risk exposure to counterparties through formal credit policies, monitoring procedures and diversification, and all of our commodity derivative contracts are with parties that are lenders under our Bank Credit Agreement (or affiliates of such lenders). As of December 31, 2018, all of our outstanding derivative contracts were subject to enforceable master netting arrangements whereby payables on those contracts can be offset against receivables from separate derivative contracts with the same counterparty. It is our policy to classify derivative assets and liabilities on a gross basis on our balance sheets, even if the contracts are subject to enforceable master netting arrangements.

The following table summarizes our commodity derivative contracts as of December 31, 2018, none of which are classified as hedging instruments in accordance with the FASC Derivatives and Hedging topic:



Months	Index Price	Volume (Barrels per day)	Contract Prices ($/Bbl)
			Range⁽¹⁾				Weighted Average Price
			Range⁽¹⁾				Swap		Sold Put		Floor		Ceiling
Oil Contracts:
2019 Fixed-Price Swaps
Jan – June	NYMEX	3,500	$	59.00	–	59.10	$	59.05	$	—	$	—	$	—
Jan – Dec	Argus LLS	7,000		60.00	–	74.90	66.57		—		—		—
2019 Three-Way Collars⁽²⁾
Jan – June	NYMEX	18,500	$	55.00	–	75.45	$	—	$	48.84	$	56.84	$	69.94
July – Dec	NYMEX	22,000		55.00	–	75.45	—		48.55		56.55		69.17
Jan – Dec	Argus LLS	5,500		62.00	–	86.00	—		54.73		63.09		79.93
2020 Three-Way Collars⁽²⁾
Jan – Dec	NYMEX	1,000	$	60.00	–	82.65	$	—	$	50.00	$	60.00	$	82.50
Jan – Dec	Argus LLS	1,000		65.00	–	87.10	—		55.00		65.00		86.80


(1)	Ranges presented for fixed-price swaps represent the lowest and highest fixed prices of all open contracts for the period presented. For three-way collars, ranges represent the lowest floor price and highest ceiling price for all open contracts for the period presented.

(2)

A three-way collar is a costless collar contract combined with a sold put feature (at a lower price) with the same counterparty. The value received for the sold put is used to enhance the contracted floor and ceiling price of the related collar. At the contract settlement date, (1) if the index price is higher than the ceiling price, we pay the counterparty the difference between the index price and ceiling price for the contracted volumes, (2) if the index price is between the floor and ceiling price, no settlements occur, (3) if the index price is lower than the floor price but at or above the sold put price, the counterparty pays us the difference between the index price and the floor price for the contracted volumes and (4) if the index price is lower than the sold put price, the counterparty pays us the difference between the floor price and the sold put price for the contracted volumes.

Note 11. Fair Value Measurements

The FASC Fair Value Measurement topic defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (often referred to as the “exit price”). We utilize market data or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated or generally unobservable. We primarily apply the income approach for recurring fair value measurements and endeavor to utilize the best available information. Accordingly, we utilize valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs. We are able to classify fair value balances based on the observability of those inputs. The FASC establishes a fair value hierarchy that prioritizes the inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurement) and the lowest priority to unobservable inputs (Level 3 measurement). The three levels of the fair value hierarchy are as follows:

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements


•	Level 1 – Quoted prices in active markets for identical assets or liabilities as of the reporting date.

•

Level 2 – Pricing inputs are other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reported date. Level 2 includes those financial instruments that are valued using models or other valuation methodologies. Instruments in this category include non-exchange-traded oil derivatives that are based on NYMEX pricing and fixed-price swaps that are based on regional pricing other than NYMEX (e.g., Light Louisiana Sweet). Our costless collars and the sold put features of our three-way collars are valued using the Black-Scholes model, an industry standard option valuation model that takes into account inputs such as contractual prices for the underlying instruments, maturity, quoted forward prices for commodities, interest rates, volatility factors and credit worthiness, as well as other relevant economic measures. Substantially all of these assumptions are observable in the marketplace throughout the full term of the instrument, can be derived from observable data or are supported by observable levels at which transactions are executed in the marketplace.

•

Level 3 – Pricing inputs include significant inputs that are generally less observable. These inputs may be used with internally developed methodologies that result in management’s best estimate of fair value. As of December 31, 2018, instruments in this category included non-exchange-traded three-way collars that were based on regional pricing other than NYMEX (e.g., Light Louisiana Sweet). The valuation models utilized for costless collars and three-way collars were consistent with the methodologies described above; however, the implied volatilities utilized in the valuation of Level 3 instruments were developed using a benchmark, which was considered a significant unobservable input. An increase or decrease of 100 basis points in the implied volatility inputs utilized in our fair value measurement would result in a change of approximately $180 thousand in the fair value of these instruments as of December 31, 2018.

We adjust the valuations from the valuation model for nonperformance risk, using our estimate of the counterparty’s credit quality for asset positions and our credit quality for liability positions. We use multiple sources of third-party credit data in determining counterparty nonperformance risk, including credit default swaps.

The following table sets forth by level within the fair value hierarchy our financial assets and liabilities that were accounted for at fair value on a recurring basis as of December 31, 2018 and 2017:



	Fair Value Measurements Using:
	Quoted Prices in Active Markets		Significant Other Observable Inputs			Significant Unobservable Inputs
In thousands	(Level 1)		(Level 2)			(Level 3)		Total
December 31, 2018
Assets
Oil derivative contracts – current	$	—	$	81,621		$	11,459	$	93,080
Oil derivative contracts – long-term	—		2,030			2,165		4,195
Total Assets	$	—	$	83,651		$	13,624	$	97,275

December 31, 2017
Liabilities
Oil derivative contracts – current	$	—	$	(99,061	)	$	—	$	(99,061	)
Total Liabilities	$	—	$	(99,061	)	$	—	$	(99,061	)

Since we do not apply hedge accounting for our commodity derivative contracts, any gains and losses on our assets and liabilities are included in “Commodity derivatives expense (income)” in the accompanying Consolidated Statements of Operations.

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

Level 3 Fair Value Measurements

The following table summarizes the changes in the fair value of our Level 3 assets and liabilities for the years ended December 31, 2018 and 2017:



	Year Ended December 31,
In thousands	2018		2017
Fair value of Level 3 instruments, beginning of year	$	—	$	(526	)
Fair value adjustments on commodity derivatives	13,624		526
Payment on settlements of commodity derivatives	—		—
Fair value of Level 3 instruments, end of year	$	13,624	$	—

The amount of total gains for the period included in earnings attributable to the change in unrealized gains relating to assets or liabilities still held at the reporting date	$	13,624	$	—

We utilize an income approach to value our Level 3 three-way collars. We obtain and ensure the appropriateness of the significant inputs to the calculation, including contractual prices for the underlying instruments, maturity, forward prices for commodities, interest rates, volatility factors and credit worthiness, and the fair value estimate is prepared and reviewed on a quarterly basis. The following table details fair value inputs related to implied volatilities utilized in the valuation of our Level 3 oil derivative contracts:



	Fair Value at 12/31/2018 (in thousands)		Valuation Technique	Unobservable Input	Volatility Range
Oil derivative contracts	$	13,624	Discounted cash flow / Black-Scholes	Volatility of Light Louisiana Sweet for settlement periods beginning after December 31, 2018	23.3% – 43.5%

Other Fair Value Measurements

The carrying value of our loans under our Bank Credit Agreement approximate fair value, as they are subject to short-term floating interest rates that approximate the rates available to us for those periods. We use a market approach to determine the fair value of our fixed-rate long-term debt using observable market data. The fair values of our senior secured second lien notes, previously outstanding convertible senior notes, and senior subordinated notes are based on quoted market prices, which are considered Level 1 measurements under the fair value hierarchy. The estimated fair value of the principal amount of our debt as of December 31, 2018 and 2017, excluding pipeline financing and capital lease obligations, was $1,886.1 million and $2,260.6 million, respectively. We have other financial instruments consisting primarily of cash, cash equivalents, short-term receivables and payables that approximate fair value due to the nature of the instrument and the relatively short maturities.

Note 12. Commitments and Contingencies

Leases

We lease office space, equipment and vehicles that have non-cancelable lease terms. Currently, our outstanding leases have terms up to 14 years. We have subleased part of the office space included in our operating leases for which we received rental payments. The following table summarizes operating lease payments paid and sublease rentals received during the periods indicated:



	Year Ended December 31,
In thousands	2018		2017		2016
Operating lease payments	$	25,448	$	25,075	$	22,744
Sublease rental receipts	2,224		4,275		3,074

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

The following tables summarize by year the remaining non-cancelable future payments under our leases as of December 31, 2018:



In thousands	Pipeline and Capital Leases
2019	$	32,369
2020	28,502
2021	26,361
2022	27,871
2023	27,899
Thereafter	113,439
Total minimum lease payments	256,441
Less: Amount representing interest	(71,006		)
Present value of minimum lease payments	$	185,435



In thousands	Operating Leases
2019	$	10,690
2020	9,776
2021	10,007
2022	10,223
2023	10,262
Thereafter	18,169
Total minimum lease payments	$	69,127

In addition, we expect to receive approximately $8.1 million for 2019 through 2021 under our sublease agreements.

Commitments

We have entered into long-term commitments to purchase CO₂ that are either non-cancelable or cancelable only upon the occurrence of specified future events. The commitments continue for up to 9 years. The price we will pay for CO₂ generally varies depending on the amount of CO₂ delivered and the price of oil. Once all commitments have commenced, our annual commitment under these contracts could range from $14 million to $33 million per year, assuming a $60 per Bbl NYMEX oil price.

We are party to long-term contracts that require us to deliver CO₂ to our industrial CO₂ customers at various contracted prices, plus we have a CO₂ delivery obligation to Genesis related to one CO₂ volumetric production payment (“VPP”). Based upon the maximum amounts deliverable as stated in the industrial contracts and the VPP, we estimate that we may be obligated to deliver up to 853 Bcf of CO₂ to these customers over the next 16 years. The maximum volume required in any given year is approximately 254 MMcf/d, which we judge to be minor given the size of our Jackson Dome proved CO₂ reserves at December 31, 2018, our current production capabilities and our projected levels of CO₂ usage for our own tertiary flooding program.

Litigation

We are involved in various lawsuits, claims and regulatory proceedings incidental to our businesses. While we currently believe that the ultimate outcome of these proceedings, individually and in the aggregate, will not have a material adverse effect on our financial position, results of operations or cash flows, litigation is subject to inherent uncertainties. We accrue for losses from litigation and claims if we determine that a loss is probable and the amount can be reasonably estimated.

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

Riley Ridge Helium Supply Contract Claim

Other Contingencies

We are subject to audits for various taxes (income, sales and use, and severance) in the various states in which we operate, and from time to time receive assessments for potential taxes that we may owe. In the past, settlement of these matters has not had a material adverse financial impact on us, and currently we have no material assessments for potential taxes.

The Penn Virginia Merger Agreement contains certain termination rights for both Denbury and Penn Virginia, including, among others, if the Merger is not completed by April 30, 2019. In the event of a termination of the Merger Agreement under certain circumstances, Penn Virginia may be required to pay Denbury a termination fee of $45 million, or Denbury may be required to pay Penn Virginia a termination fee of $45 million, in each case depending on the circumstances of the termination.

We are subject to various possible contingencies that arise primarily from interpretation of federal and state laws and regulations affecting the oil and natural gas industry. Such contingencies include differing interpretations as to the prices at which oil and natural gas sales may be made, the prices at which royalty owners may be paid for production from their leases, environmental issues and other matters. Although we believe that we have complied with the various laws and regulations, administrative rulings and interpretations thereof, adjustments could be required as new interpretations and regulations are issued. In addition, production rates, marketing and environmental matters are subject to regulation by various federal and state agencies.

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

Note 13. Additional Balance Sheet Details

Trade and Other Receivables, Net



	December 31,
In thousands	2018		2017
Trade accounts receivable, net	$	11,643	$	15,926
Federal income tax receivable, net	9,037		8,262
Commodity derivative settlement receivables	2,390		—
Other receivables	3,900		21,005
Total	$	26,970	$	45,193

Note 14. Supplemental Cash Flow Information

Supplemental Cash Flow Information



	Year Ended December 31,
In thousands	2018			2017			2016
Supplemental cash flow information
Cash paid for interest, expensed	$	50,076		$	98,261		$	130,843
Cash paid for interest, capitalized	37,079			30,762			25,982
Cash paid for interest, treated as a reduction of debt	79,606			50,349			25,835
Cash paid for income taxes	492			450			375
Cash received from income tax refunds	(8,280		)	(13,323		)	(2,455		)
Noncash investing and financing activities
Increase in asset retirement obligations	4,499			9,565			11,621
Increase (decrease) in liabilities for capital expenditures	14,600			3,930			(13,593		)
Conversion of convertible senior notes into common stock	162,004			—			—
Retirement of treasury stock	—			46,562			—

Note 15. Subsequent Events

Penn Virginia Merger Agreement

On October 28, 2018, we entered into a definitive Agreement and Plan of Merger (the “Merger Agreement”) with Penn Virginia Corporation (NASDAQ: PVAC) (“Penn Virginia”), the closing of which is subject to approval by shareholders of Penn Virginia and Denbury’s stockholders and other conditions. The Merger Agreement provides for each share of Penn Virginia common stock (“Penn Virginia Common Stock”), issued and outstanding immediately prior to the effective time of the merger (other than as described in the Merger Agreement) to be converted into the right to receive, at the election of the holder of such share of Penn Virginia Common Stock, either, (i) $25.86 in cash without interest and 12.4 shares of the Company’s common stock (“Denbury Common Stock”), (ii) $79.80 in cash without interest (the “Cash Election”), or (iii) 18.3454 shares of Denbury Common Stock (the “Stock Election”). The Cash and Stock Elections are to be subject to proration to ensure that the total amount of cash paid to holders of Penn Virginia Common Stock is equal to $400 million. In the aggregate, $400 million in cash and approximately 191.8 million shares of Denbury Common Stock are expected to be paid as merger consideration. Consummation of the merger is subject to satisfaction of customary conditions. Denbury and Penn Virginia each scheduled April 17, 2019 as the date for their respective upcoming special stockholder meetings, at which time shareholders will vote on, among other items, the merger of Penn Virginia with and into Denbury.

Table of Contents

Denbury Resources Inc.

Notes to Consolidated Financial Statements

October 2018 Financing Commitment Letter

In connection with the Merger Agreement, Denbury received a commitment letter from JPMorgan Chase Bank, N.A., subject to certain funding conditions, for a proposed new $1.2 billion senior secured revolving credit facility with a maturity date of December 9, 2021 and a $400 million senior secured second lien bridge facility to be available to the extent Denbury does not secure alternate financing prior to April 30, 2019. These two new debt financings are expected to be used to fully or partially fund the $400 million cash portion of the consideration in the acquisition, potentially retire and replace Penn Virginia’s $200 million second lien term loan, replace Penn Virginia’s existing bank credit facility, which had $321 million drawn and outstanding as of December 31, 2018, and pay fees and expenses.

Table of Contents

Denbury Resources Inc.

Unaudited Supplementary Information

SUPPLEMENTAL OIL AND NATURAL GAS DISCLOSURES (UNAUDITED)

Costs Incurred

The following table summarizes costs incurred and capitalized in oil and natural gas property acquisition, exploration and development activities. Property acquisition costs are those costs incurred to purchase, lease or otherwise acquire property, including both undeveloped leasehold and the purchase of reserves in place. Exploration costs include costs of identifying areas that may warrant examination and examining specific areas that are considered to have prospects containing oil and natural gas reserves, including costs of drilling exploratory wells, geological and geophysical costs, and carrying costs on undeveloped properties. Development costs are incurred to obtain access to proved reserves, including the cost of drilling development wells, and to provide facilities for extracting, treating, gathering and storing the oil and natural gas, and the cost of improved recovery systems.

We capitalize interest on unevaluated oil and natural gas properties that have ongoing development activities. Included in costs incurred in the table below is capitalized interest of $36.5 million, $30.8 million and $25.2 million during the years ended December 31, 2018, 2017 and 2016, respectively. Costs incurred also include new asset retirement obligations established, as well as changes to asset retirement obligations resulting from revisions in cost estimates or abandonment dates. Asset retirement obligations included in the table below were $6.8 million, $5.6 million and $3.9 million during the years ended December 31, 2018, 2017 and 2016, respectively. See Note 4, Asset Retirement Obligations, for additional information.

Costs incurred in oil and natural gas activities were as follows:



	Year Ended December 31,
In thousands	2018		2017		2016
Property acquisitions
Proved	$	2,030	$	75,086	$	4,867
Unevaluated	—		15,748		8,771
Exploration	1,030		297		176
Development	338,203		274,325		251,597
Total costs incurred⁽¹⁾	$	341,263	$	365,456	$	265,411


(1)	Capitalized general and administrative costs that directly relate to exploration and development activities were $37.2 million, $41.1 million and $48.4 million for the years ended December 31, 2018, 2017 and 2016, respectively.

Table of Contents

Denbury Resources Inc.

Unaudited Supplementary Information

Oil and Natural Gas Operating Results

Results of operations from oil and natural gas producing activities, excluding corporate overhead and interest costs, were as follows:



	Year Ended December 31,
In thousands, except per BOE data	2018			2017		2016
Oil, natural gas, and related product sales	$	1,422,589		$	1,089,666	$	935,751
Lease operating expenses	489,720			447,799		414,937
Marketing expenses, net of third-party purchases, and plant operating expenses	39,147			39,617		45,151
Production and ad valorem taxes	96,589			79,198		68,878
Depletion, depreciation, and amortization	144,423			134,721		169,550
CO₂ properties and pipelines depletion and depreciation⁽¹⁾	48,792			49,241		50,573
Write-down of oil and natural gas properties	—			—		810,921
Commodity derivatives expense (income)	(21,087		)	77,576		127,944
Net operating income (loss)	625,005			261,514		(752,203		)
Income tax provision (benefit)	156,251			99,375		(285,837		)
Results of operations from oil and natural gas producing activities	$	468,754		$	162,139	$	(466,366	)

Depletion, depreciation, and amortization per BOE	$	8.77		$	8.36	$	9.40


(1)	Represents an allocation of the depletion and depreciation of our CO₂ properties and pipelines associated with our tertiary oil producing activities.

Oil and Natural Gas Reserves

Net proved oil and natural gas reserve estimates for all years presented were prepared by DeGolyer and MacNaughton, independent petroleum engineers located in Dallas, Texas. These oil and natural gas reserve estimates do not include any value for probable or possible reserves that may exist, nor do they include any value for undeveloped acreage. The reserve estimates represent our net revenue interest in our properties. See Standardized Measure of Discounted Future Net Cash Flows and Changes Therein Relating to Proved Oil and Natural Gas Reserves below for a discussion of the effect of the different prices on reserve quantities and values. Operating costs, production and ad valorem taxes, and future development costs were based on current costs as of December 31, 2018.

There are numerous uncertainties inherent in estimating quantities of proved reserves and in projecting the future rates of production and timing of development expenditures. The following reserve data represents estimates only and should not be construed as being exact. Moreover, the present values should not be construed as the current market value of our oil and natural gas reserves or the costs that would be incurred to obtain equivalent reserves. Estimates of reserves as of year-end 2018, 2017 and 2016 were prepared using an average price equal to the unweighted arithmetic average of hydrocarbon prices received on a field-by-field basis on the first day of each month within the applicable fiscal 12-month period. All of our reserves are located in the United States.

Table of Contents

Denbury Resources Inc.

Unaudited Supplementary Information

Estimated Quantities of Proved Reserves



	Year Ended December 31,
	2018						2017						2016
	Oil (MBbl)		Gas (MMcf)		Total (MBOE)		Oil (MBbl)		Gas (MMcf)		Total (MBOE)		Oil (MBbl)		Gas (MMcf)		Total (MBOE)
Balance at beginning of year	252,625		42,721		259,745		247,103		44,315		254,489		282,250		38,305		288,634
Revisions of previous estimates	21,658		6,115		22,677		14,352		2,541		14,775		(9,302	)	16,289		(6,587	)
Improved recovery⁽¹⁾	2,314		(157	)	2,288		1,936		—		1,936		—		—		—
Production	(21,364	)	(3,962	)	(22,024	)	(21,320	)	(4,135	)	(22,009	)	(22,487	)	(5,628	)	(23,425	)
Acquisition of minerals in place	—		—		—		10,554		—		10,554		36		—		36
Sales of minerals in place	(191	)	(1,709	)	(476	)	—		—		—		(3,394	)	(4,651	)	(4,169	)
Balance at end of year	255,042		43,008		262,210		252,625		42,721		259,745		247,103		44,315		254,489

Proved Developed Reserves – end of year	222,736		42,912		229,888		222,531		42,435		229,603		201,919		43,955		209,245
Proved Undeveloped Reserves – end of year	32,306		96		32,322		30,094		286		30,142		45,184		360		45,244

(1)

Improved recovery reflects reserve additions that result from the application of secondary recovery methods such as water flooding, or tertiary recovery methods such as CO₂ flooding. In order to recognize proved tertiary oil reserves, we must either have an oil production response to CO₂ injections or the field must be analogous to an existing tertiary flood. The magnitude of proved reserves that we can book in any given year will depend on our progress with new floods and the timing of the production response.

Revisions of previous estimates during 2018 and 2017 primarily reflect increases in commodity prices between December 31, 2016 and 2018.

There were no significant additions, excluding acquisitions of minerals in place, to our oil and natural gas reserves in 2017 or 2016, as the magnitude of proved reserves that we can book in any given year depends on our progress with new floods and the timing of the production response, and we initiated no new floods in 2018, 2017 or 2016. Acquisitions of minerals in place during 2017 were primarily related to our non-operated working interest acquisitions in Salt Creek and West Yellow Creek fields.

Standardized Measure of Discounted Future Net Cash Flows and Changes Therein Relating to Proved Oil and Natural Gas Reserves

The Standardized Measure of Discounted Future Net Cash Flows and Changes Therein Relating to Proved Oil and Natural Gas Reserves (“Standardized Measure”) does not purport to present the fair market value of our oil and natural gas properties. An estimate of such value should consider, among other factors, anticipated future prices of oil and natural gas, the probability of recoveries in excess of existing proved reserves, the value of probable reserves and acreage prospects, and perhaps different discount rates. It should be noted that estimates of reserve quantities, especially from new discoveries, are inherently imprecise and subject to substantial revision.

Under the Standardized Measure, future cash inflows were estimated by applying a first-day-of-the-month 12-month average price to the estimated future production of year-end proved reserves. These prices have a significant impact on both the quantities and value of the proved reserves, as reductions in oil and natural gas prices can cause wells to reach the end of their economic life much sooner and can make certain proved undeveloped locations uneconomical, both of which reduce the reserves. The following representative oil and natural gas prices were used in the Standardized Measure. These prices were adjusted by field to arrive at the appropriate corporate net price.

100

Table of Contents

Denbury Resources Inc.

Unaudited Supplementary Information



	December 31,
	2018		2017		2016
Oil (NYMEX price per Bbl)	$	65.56	$	51.34	$	42.75
Natural Gas (Henry Hub price per MMBtu)	3.10		2.98		2.55

The changes in the Standardized Measure of discounted future net cash flows in the tables that follow were significantly impacted by the movement in first-day-of-the-month average NYMEX oil prices between 2016 and 2018. The weighted-average oil prices we receive relative to NYMEX oil prices (our NYMEX oil price differential) utilized were $0.24 per Bbl below representative NYMEX oil prices as of December 31, 2018, compared to $2.25 per Bbl below representative NYMEX oil prices as of December 31, 2017, and $3.39 per Bbl below representative NYMEX oil prices as of December 31, 2016.

Future cash inflows were reduced by estimated future production, development and abandonment costs based on current cost, with no escalation to determine pre-tax cash inflows. Our future net inflows do not include a reduction for cash previously expended on our capitalized CO₂ assets that will be consumed in the production of proved tertiary reserves. Future income taxes were computed by applying the statutory tax rate to the excess of net cash inflows over our tax basis in the associated proved oil and natural gas properties. Tax credits and net operating loss carryforwards were also considered in the future income tax calculation. Future net cash inflows after income taxes were discounted using a 10% annual discount rate to arrive at the Standardized Measure.



	December 31,
In thousands	2018			2017			2016
Future cash inflows	$	16,657,988		$	12,421,620		$	9,747,726
Future production costs	(8,000,884		)	(6,623,563		)	(5,743,198		)
Future development costs	(1,524,476		)	(1,433,900		)	(1,595,871		)
Future income taxes	(1,186,769		)	(528,767		)	(258,047		)
Future net cash flows	5,945,859			3,835,390			2,150,610
10% annual discount for estimated timing of cash flows	(2,594,474		)	(1,602,961		)	(751,393		)
Standardized measure of discounted future net cash flows	$	3,351,385		$	2,232,429		$	1,399,217

The following table sets forth an analysis of changes in the Standardized Measure of Discounted Future Net Cash Flows from proved oil and natural gas reserves:



	Year Ended December 31,
In thousands	2018			2017			2016
Beginning of year	$	2,232,429		$	1,399,217		$	1,890,124
Sales of oil and natural gas produced, net of production costs	(797,132		)	(523,049		)	(406,782		)
Net changes in prices and production costs	1,963,333			1,231,649			(784,010		)
Improved recovery⁽¹⁾	11,536			6,119			—
Previously estimated development costs incurred	109,214			89,238			86,012
Change in future development costs	(42,240		)	39,926			85,797
Revisions due to timing and other	10,915			(71,141		)	48,697
Accretion of discount	234,434			142,007			209,608
Acquisition of minerals in place	—			77,366			477
Sales of minerals in place	1,281			—			(16,671		)
Net change in income taxes	(372,385		)	(158,903		)	285,965
End of year	$	3,351,385		$	2,232,429		$	1,399,217


(1)	Improved recovery additions result from the application of secondary recovery methods such as water flooding or tertiary recovery methods such as CO₂ flooding.

101

Table of Contents

Denbury Resources Inc.

Unaudited Supplementary Information

SUPPLEMENTAL CO₂ DISCLOSURES (UNAUDITED)

Based on engineering reports prepared by DeGolyer and MacNaughton, proved CO₂ reserves were estimated as follows:



	Year Ended December 31,
In MMcf	2018	2017	2016
CO₂reserves
Gulf Coast region⁽¹⁾	4,982,440	5,164,741	5,332,576
Rocky Mountain region⁽²⁾	1,155,538	1,187,787	1,214,428

(1)

Proved CO₂ reserves in the Gulf Coast region consist of reserves from our reservoirs at Jackson Dome and are presented on a gross (8/8ths) basis, of which our net revenue interest was approximately 4.0 Tcf, 4.1 Tcf and 4.2 Tcf at December 31, 2018, 2017 and 2016, respectively, and include reserves dedicated to volumetric production payments of 3.1 Bcf, 7.6 Bcf and 12.3 Bcf at December 31, 2018, 2017 and 2016, respectively.


(2)	Proved CO₂ reserves in the Rocky Mountain region consist of our overriding royalty interest in LaBarge Field, of which our net revenue interest was approximately 1.2 Tcf, 1.2 Tcf and 1.2 Tcf at December 31, 2018, 2017 and 2016, respectively.

102

Table of Contents

Denbury Resources Inc.

Unaudited Supplementary Information

UNAUDITED QUARTERLY INFORMATION



In thousands, except per-share data	March 31			June 30			September 30			December 31
2018
Revenues and other income	$	353,234		$	387,063		$	394,973		$	338,355
Commodity derivatives expense (income)	48,825			96,199			44,577			(210,688		)
Other expenses	250,811			251,211			256,361			326,398
Net income	39,578			30,222			78,419			174,479
Net income per common share:
Basic	0.10			0.07			0.17			0.39
Diluted	0.09			0.07			0.17			0.38
Cash flow provided by operating activities	91,627			153,999			147,904			136,155
Cash flow used in investing activities⁽¹⁾	(51,376		)	(83,522		)	(81,834		)	(116,544		)
Cash flow provided by (used in) financing activities	(40,578		)	(69,908		)	679			(47,645		)

2017
Revenues and other income	$	275,454		$	261,184		$	266,559		$	326,589
Commodity derivatives expense (income)	(24,602		)	(10,373		)	25,263			87,288
Other expenses	257,552			246,885			255,083			246,190
Net income	21,530			14,399			442			126,781
Net income per common share:
Basic	0.06			0.04			0.00			0.32
Diluted	0.05			0.04			0.00			0.31
Cash flow provided by operating activities	24,262			52,946			65,651			124,284
Cash flow used in investing activities⁽¹⁾	(67,696		)	(152,991		)	(73,123		)	(63,004		)
Cash flow provided by (used in) financing activities	43,476			102,368			3,756			(60,987		)

(1)

Balances presented above reflect the adoption of FASB ASU 2016-18, Statement of Cash Flows (“ASU 2016-18”), whereby changes in restricted cash are now included in the consolidated statements of cash flows (see Note 1, Significant Accounting Policies – Recent Accounting Pronouncements). Our quarterly reports on Form 10-Q for the periods ended March 31, 2018 and June 30, 2018, filed with the SEC on May 10, 2018 and August 9, 2018, respectively, incorrectly included in the beginning-of-period and end-of-period balances of “Cash, cash equivalents, and restricted cash” in our Statements of Cash Flows, certain U.S. Treasury Notes held in escrow accounts legally restricted for use in certain of our asset retirement obligations. Under Financial Accounting Standards Board Codification (“FASC”) 230-10-20, these notes do not meet the definition of restricted cash and restricted cash equivalents due to their maturity date exceeding 90 days. Therefore, changes in the U.S. Treasury Notes of $0.6 million and $0.8 million during the three months ended March 31, 2018 and six months ended June 30, 2018, respectively, should have been included in net cash used in investing activities. Accordingly, net cash used in investing activities for the three months ended March 31, 2018, originally reported as $50.8 million, should have been $51.4 million, and net cash used in investing activities for the six months ended June 30, 2018, originally reported as $134.1 million, should have been $134.9 million. Management has evaluated the quantitative and qualitative impact of the error to previously issued unaudited consolidated statements of cash flows and concluded that the previously issued consolidated financial statements were not materially misstated.

103

Table of Contents

Denbury Resources Inc.

Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

None.

Item 9A. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

As of the end of the period covered by this report, an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act) was performed under the supervision and with the participation of management, including our Chief Executive Officer and our Chief Financial Officer. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective as of December 31, 2018, to ensure that information that is required to be disclosed in the reports the Company files and submits under the Securities Exchange Act of 1934 is recorded; that it is processed, summarized and reported within the time periods specified in the SEC’s rules and forms; and that information that is required to be disclosed under the Exchange Act is accumulated and communicated to management, including our Chief Executive Officer and our Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

Evaluation of Changes in Internal Control over Financial Reporting

Under the supervision and with the participation of our management, including our Chief Executive Officer and our Chief Financial Officer, we have determined that, during the fourth quarter of fiscal 2018, there were no changes in our internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Management’s Report on Internal Control over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) of the Securities Exchange Act of 1934, as amended. Under the supervision and with the participation of our management, including our Chief Executive Officer and our Chief Financial Officer, we assessed the effectiveness of our internal control over financial reporting as of the end of the period covered by this report based on the framework in “Internal Control – Integrated Framework” (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on that assessment, our Chief Executive Officer and our Chief Financial Officer concluded that our internal control over financial reporting was effective to provide reasonable assurance regarding the reliability of our financial reporting and the preparation of our financial statements for external purposes in accordance with U.S. generally accepted accounting principles.

The effectiveness of our internal control over financial reporting as of December 31, 2018, has been audited by PricewaterhouseCoopers LLP, an independent registered public accounting firm, as stated in the report that appears herein.

Important Considerations

The effectiveness of our disclosure controls and procedures and our internal control over financial reporting is subject to various inherent limitations, including cost limitations, judgments used in decision making, assumptions about the likelihood of future events, the soundness of our systems, the possibility of human error, and the risk of fraud. Moreover, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions and the risk that the degree of compliance with policies or procedures may deteriorate over time. Because of these limitations, there can be no assurance that any system of disclosure controls and procedures or internal control over financial reporting will be successful in preventing all errors or fraud or in making all material information known in a timely manner to the appropriate levels of management.

Item 9B. Other Information

None.

104

Table of Contents

Denbury Resources Inc.

PART III

Item 10. Directors, Executive Officers and Corporate Governance

Except as disclosed below, information as to Item 10 will be set forth in the Proxy Statement (“Proxy Statement”) for the 2019 Annual Meeting of Shareholders to be held May 22, 2019 (“Annual Meeting”), and is incorporated herein by reference.

Code of Ethics

We have adopted a Code of Ethics for Senior Financial Officers. This Code of Ethics, including any amendments or waivers, is posted on our website at www.denbury.com.

Item 11. Executive Compensation

Information as to Item 11 will be set forth in the Proxy Statement for the Annual Meeting and is incorporated herein by reference.

Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

Information as to Item 12 will be set forth in the Proxy Statement for the Annual Meeting and is incorporated herein by reference.

Item 13. Certain Relationships and Related Transactions, and Director Independence

Information as to Item 13 will be set forth in the Proxy Statement for the Annual Meeting and is incorporated herein by reference.

Item 14. Principal Accountant Fees and Services

Information as to Item 14 will be set forth in the Proxy Statement for the Annual Meeting and is incorporated herein by reference.

105

Table of Contents

Denbury Resources Inc.

PART IV

Item 15. Exhibits and Financial Statement Schedules

Financial Statements and Schedules. Financial statements and schedules filed as a part of this report are presented on page 63. All financial statement schedules have been omitted because they are not applicable, or the required information is presented in the financial statements or the notes to consolidated financial statements.

Exhibits. The following exhibits are included as part of this report.



Exhibit No.		Exhibit
2(a)		Agreement and Plan of Merger among Denbury Resources Inc., Penn Virginia Corporation, Dragon Merger Sub Inc. and DR Sub LLC, dated as of October 28, 2018 (incorporated by reference to Exhibit 2.1 of Form 8-K filed by the Company on October 29, 2018, File No. 001-12935).
3(a)		Second Restated Certificate of Incorporation of Denbury Resources Inc. filed with the Delaware Secretary of State on October 30, 2014 (incorporated by reference to Exhibit 3(a) of Form 10-Q filed by the Company on November 7, 2014, File No. 001-12935).
3(b)		Second Amended and Restated Bylaws of Denbury Resources Inc. as of November 4, 2014 (incorporated by reference to Exhibit 3(b) of Form 10-Q filed by the Company on November 7, 2014, File No. 001-12935).
4(a)		Indenture for 6⅜% Senior Subordinated Notes due 2021, dated as of February 17, 2011, by and among Denbury Resources Inc., certain of its subsidiaries, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.1 of Form 8-K filed by the Company on February 22, 2011, File No. 001-12935).
4(b)		First Supplemental Indenture for 6⅜% Senior Subordinated Notes due 2021, dated as of December 31, 2014, by and among Denbury Resources Inc., certain of its subsidiaries, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4(x) of Form 10-K filed by the Company on February 27, 2015, File No. 001-12935).
4(c)		Second Supplemental Indenture for 6⅜% Senior Subordinated Notes due 2021, dated as of September 8, 2017, by and among Denbury Resources Inc., certain of its subsidiaries, and Wilmington Trust, National Association, as Trustee (incorporated by reference to Exhibit 4(a) of Form 10-Q filed by the Company on November 7, 2017, File No. 001-12935).
4(d)		Indenture for 4⅝% Senior Subordinated Notes due 2023, dated as of February 5, 2013, by and among Denbury Resources Inc., certain of its subsidiaries, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.1 of Form 8-K filed by the Company on February 5, 2013, File No. 001-12935).
4(e)		First Supplemental Indenture for 4⅝% Senior Subordinated Notes due 2023, dated as of December 31, 2014, by and among Denbury Resources Inc., certain of its subsidiaries, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4(z) of Form 10-K filed by the Company on February 27, 2015, File No. 001-12935).
4(f)		Second Supplemental Indenture for 4⅝% Senior Subordinated Notes due 2023, dated as of September 8, 2017, by and among Denbury Resources Inc., certain of its subsidiaries, and Wilmington Trust, National Association, as Trustee (incorporated by reference to Exhibit 4(b) of Form 10-Q filed by the Company on November 7, 2017, File No. 001-12935).
4(g)		Indenture for 5½% Senior Subordinated Notes due 2022, dated as of April 30, 2014, by and among Denbury Resources Inc., certain of its subsidiaries, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.1 of Form 8-K filed by the Company on May 1, 2014, File No. 001-12935).
4(h)		First Supplemental Indenture for 5½% Senior Subordinated Notes due 2022, dated as of December 31, 2014, by and among Denbury Resources Inc., certain of its subsidiaries, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4(bb) of Form 10-K filed by the Company on February 27, 2015, File No. 001-12935).

106

Table of Contents

Denbury Resources Inc.



Exhibit No.		Exhibit
4(i)		Second Supplemental Indenture for 5½% Senior Subordinated Notes due 2022, dated as of September 8, 2017, by and among Denbury Resources Inc., certain of its subsidiaries, and Wilmington Trust, National Association, as Trustee (incorporated by reference to Exhibit 4(c) of Form 10-Q filed by the Company on November 7, 2017, File No. 001-12935).
4(j)		Indenture for 9% Senior Secured Second Lien Notes due 2021, dated as of May 10, 2016, by and among Denbury Resources Inc., certain of its subsidiaries, and Wilmington Trust, National Association, as Trustee and Collateral Trustee (incorporated by reference to Exhibit 4.1 of Form 8-K filed by the Company on May 11, 2016, File No. 001-12935).
4(k)		First Supplemental Indenture for 9% Senior Subordinated Notes due 2021, dated as of September 8, 2017, by and among Denbury Resources Inc., certain of its subsidiaries, and Wilmington Trust, National Association, as Trustee and Collateral Trustee (incorporated by reference to Exhibit 4(d) of Form 10-Q filed by the Company on November 7, 2017, File No. 001-12935).
4(l)		Indenture for 9¼% Senior Secured Second Lien Notes due 2022, dated as of December 6, 2017, by and among Denbury Resources Inc., certain of its subsidiaries, and Wilmington Trust, National Association, as Trustee and Collateral Trustee (incorporated by reference to Exhibit 4.1 of Form 8-K filed by the Company on December 12, 2017, File No. 001-12935).
4(m)		Indenture for 3½% Convertible Senior Notes due 2024, dated as of December 6, 2017, by and among Denbury Resources Inc., certain of its subsidiaries, and Wilmington Trust, National Association, as Trustee (incorporated by reference to Exhibit 4.3 of Form 8-K filed by the Company on December 12, 2017, File No. 001-12935).
4(n)		Indenture, dated as of January 9, 2018, among the Company, the Subsidiary Guarantors named therein, and Wilmington Trust, National Association, as Trustee, with respect to $59,439,000 aggregate principal amount of 5% Convertible Senior Notes due 2023 (incorporated by reference to Exhibit 4.1 of Form 8-K filed by the Company on January 11, 2018, File No. 001-12935).
4(o)		Indenture, dated as of August 21, 2018, among the Company, the Subsidiary Guarantors named therein, and Wilmington Trust, National Association, as Trustee and Collateral Trustee, with respect to $450,000,000 aggregate principal amount of 7½% Senior Secured Second Lien Notes due 2024 (incorporated by reference to Exhibit 4.1 of Form 8-K filed by the Company on August 22, 2018, File No. 001-12935).
10(a)		Amended and Restated Credit Agreement, dated as of December 9, 2014, by and among Denbury Resources Inc., as Borrower, JPMorgan Chase Bank, N.A., as Administrative Agent, and the lending institutions party thereto (incorporated by reference to Exhibit 10.1 of Form 8-K filed by the Company on December 15, 2014, File No. 001-12935).
10(b)		First Amendment to Amended and Restated Credit Agreement, dated as of May 4, 2015, by and among Denbury Resources Inc., as Borrower, JPMorgan Chase Bank, N.A., as Administrative Agent, and the financial institutions party thereto (incorporated by reference to Exhibit 10(a) of Form 10-Q filed by the Company on May 6, 2015, File No. 001-12935).
10(c)		Second Amendment to Amended and Restated Credit Agreement, dated as of February 17, 2016, by and among Denbury Resources Inc., as Borrower, JPMorgan Chase Bank, N.A., as Administrative Agent, and the financial institutions party thereto (incorporated by reference to Exhibit 10.1 of Form 8-K filed by the Company on February 23, 2016, File No. 001-12935).
10(d)		Third Amendment to Amended and Restated Credit Agreement, dated as of April 18, 2016, by and among Denbury Resources Inc., as Borrower, JPMorgan Chase Bank, N.A., as Administrative Agent, and the financial institutions party thereto (incorporated by reference to Exhibit 10.1 of Form 8-K filed by the Company on April 20, 2016, File No. 001-12935).
10(e)		Fourth Amendment to Amended and Restated Credit Agreement, dated as of May 3, 2017, by and among Denbury Resources Inc., as Borrower, JPMorgan Chase Bank, N.A., as Administrative Agent, and the financial institutions party thereto (incorporated by reference to Exhibit 10.1 of Form 8-K filed by the Company on May 4, 2017, File No. 001-12935).

107

Table of Contents

Denbury Resources Inc.



Exhibit No.		Exhibit
10(f)		Fifth Amendment to Amended and Restated Credit Agreement, dated as of November 6, 2017, by and among Denbury Resources Inc., as Borrower, JPMorgan Chase Bank, N.A., as Administrative Agent, and the financial institutions party thereto (incorporated by reference to Exhibit 10(b) of Form 10-Q filed by the Company on November 7, 2017, File No. 001-12935).
10(g)		Sixth Amendment to Amended and Restated Credit Agreement, dated as of August 13, 2018, by and among Denbury Resources Inc., as Borrower, JPMorgan Chase Bank, N.A., as Administrative Agent, and the financial institutions party thereto (incorporated by reference to Exhibit 10.1 of Form 8-K filed by the Company on August 14, 2018, File No. 001-12935).
10(h)		Commitment Letter, dated October 28, 2018, from JPMorgan Chase Bank, N.A. regarding a revolving credit facility and a bridge facility (incorporated by reference to Exhibit 10(d) of Form 10-Q filed by the Company on November 9, 2018, File No. 001-12935).
10(i)		Collateral Trust Agreement, dated as of May 10, 2016, by and among Denbury Resources Inc., certain of its subsidiaries, and Wilmington Trust, National Association, as Trustee and Collateral Trustee (incorporated by reference to Exhibit 10.1 of Form 8-K filed by the Company on May 11, 2016, File No. 001-12935).
10(j)		Collateral Trust Joinder, dated as of December 6, 2017, by and among Denbury Resources Inc., certain of its subsidiaries, and Wilmington Trust, National Association, as Trustee and Collateral Trustee (incorporated by reference to Exhibit 10.1 of Form 8-K filed by the Company on December 12, 2017, File No. 001-12935).
10(k)		Collateral Trust Joinder, dated as of January 9, 2018, among the Company, the Subsidiary Guarantors named therein, Wilmington Trust, National Association, as Trustee, the other parity lien representatives from time to time party thereto and Wilmington Trust, National Association, as Collateral Trustee (incorporated by reference to Exhibit 10.1 of Form 8-K filed by the Company on January 11, 2018, File No. 001-12935).
10(l)		Collateral Trust Joinder, dated as of August 21, 2018, between Wilmington Trust, National Association, as Trustee, and Wilmington Trust, National Association, as Collateral Trustee (incorporated by reference to Exhibit 10.1 of Form 8-K filed by the Company on August 22, 2018, File No. 001-12935).
10(m)		Intercreditor Agreement, dated as of May 10, 2016, by and between JPMorgan Chase Bank, N.A., as Priority Lien Agent, and Wilmington Trust, National Association, as Collateral Trustee (incorporated by reference to Exhibit 10.2 of Form 8-K filed by the Company on May 11, 2016, File No. 001-12935).
10(n)		Priority Confirmation Joinder, dated as of December 6, 2017, by and between JPMorgan Chase Bank, N.A., as Priority Lien Agent, and Wilmington Trust, National Association, as Collateral Trustee (incorporated by reference to Exhibit 10.2 of Form 8-K filed by the Company on December 12, 2017, File No. 001-12935).
10(o)		Priority Confirmation Joinder, dated as of August 21, 2018, by and between JPMorgan Chase Bank, N.A., as Priority Lien Agent, and Wilmington Trust, National Association, as Collateral Trustee (incorporated by reference to Exhibit 10.2 of Form 8-K filed by the Company on August 22, 2018, File No. 001-12935).
10(p)		Collateral Trust Joinder, dated as of January 9, 2018, among the Company, the Subsidiary Guarantors named therein, Wilmington Trust, National Association, as Trustee, the other parity lien representatives from time to time party thereto and Wilmington Trust, National Association, as Collateral Trustee (incorporated by reference to Exhibit 10.1 of Form 8-K filed by the Company on January 11, 2018, File No. 001-12935).
10(q)		Pipeline Financing Lease Agreement, dated as of May 30, 2008, by and between Genesis NEJD Pipeline, LLC, as Lessor, and Denbury Onshore, LLC, as Lessee (incorporated by reference to Exhibit 99.1 of Form 8-K filed by the Company on June 5, 2008, File No. 001-12935).
10(r)		Transportation Services Agreement, dated as of May 30, 2008, by and between Genesis Free State Pipeline, LLC and Denbury Onshore, LLC (incorporated by reference to Exhibit 99.2 of Form 8-K filed by the Company on June 5, 2008, File No. 001-12935).

108

Table of Contents

Denbury Resources Inc.



Exhibit No.		Exhibit
10(s)**		Form of Indemnification Agreement, by and between Denbury Resources Inc. and its officers and directors (incorporated by reference to Exhibit 10(a) of Form 10-Q filed by the Company on November 7, 2017, File No. 001-12935).
10(t)**		Denbury Resources Inc. Director Deferred Compensation Plan, as amended and restated effective as of December 16, 2015 (incorporated by reference to Exhibit 10(i) of Form 10-K filed by the Company on February 26, 2016, File No. 001-12935).
10(u)**		Denbury Resources Inc. Severance Protection Plan, as amended and restated effective as of March 29, 2018 (incorporated by reference to Exhibit 10(a) of Form 10-Q filed by the Company on May 10, 2018, File No. 001-12935).
10(v)**		Denbury Resources Inc. 2004 Omnibus Stock and Incentive Plan, as amended and restated effective as of March 29, 2018 (incorporated by reference to Exhibit 10(b) of Form 10-Q filed by the Company on May 10, 2018, File No. 001-12935).
10(w)**		2004 Form of Restricted Stock Award that vests on retirement for grants to officers pursuant to the 2004 Omnibus Stock and Incentive Plan for Denbury Resources Inc. (incorporated by reference to Exhibit 10(l) of Form 10-K filed by the Company on March 15, 2005, File No. 001-12935).
10(x)**		2016 Form of TSR Performance Award-Equity under the 2004 Omnibus Stock and Incentive Plan for Denbury Resources Inc. (incorporated by reference to Exhibit 10(a) of Form 10-Q filed by the Company on May 6, 2016, File No. 001-12935).
10(y)**		2016 Form of TSR Performance Award-Cash under the 2004 Omnibus Stock and Incentive Plan for Denbury Resources Inc. (incorporated by reference to Exhibit 10(b) of Form 10-Q filed by the Company on May 6, 2016, File No. 001-12935).
10(z)**		2016 Form of EBITDAX Performance Award-Equity under the 2004 Omnibus Stock and Incentive Plan for Denbury Resources Inc. (incorporated by reference to Exhibit 10(mm) of Form 10-K filed by the Company on March 1, 2017, File No. 001-12935).
10(aa)**		2016 Form of EBITDAX Performance Award-Cash under the 2004 Omnibus Stock and Incentive Plan for Denbury Resources Inc. (incorporated by reference to Exhibit 10(nn) of Form 10-K filed by the Company on March 1, 2017, File No. 001-12935).
10(bb)**		2016 Form of Oil Price Change vs. TSR Performance Award, under the 2004 Omnibus Stock and Incentive Plan for Denbury Resources Inc. (incorporated by reference to Exhibit 10(e) of Form 10-Q filed by the Company on May 6, 2016, File No. 001-12935).
10(cc)**		2016 Form of Restricted Share Award to officers pursuant to the 2004 Omnibus Stock and Incentive Plan for Denbury Resources Inc. (incorporated by reference to Exhibit 10(pp) of Form 10-K filed by the Company on March 1, 2017, File No. 001-12935).
10(dd)**		2016 Form of Restricted Stock Award to non-employee directors pursuant to the 2004 Omnibus Stock and Incentive Plan for Denbury Resources Inc. (incorporated by reference to Exhibit 10(qq) of Form 10-K filed by the Company on March 1, 2017, File No. 001-12935).
10(ee)**		2016 Form of Deferred Stock Unit Award pursuant to the Director Deferred Compensation Plan (with respect to deferred long-term incentive awards) (incorporated by reference to Exhibit 10(rr) of Form 10-K filed by the Company on March 1, 2017, File No. 001-12935).
10(ff)**		Standalone Restricted Share New Hire Inducement Award Agreement between Denbury Resources Inc. and Christian S. Kendall, dated September 8, 2015 (incorporated by reference to Exhibit 10.1 of Form 8-K filed by the Company on September 8, 2015, File No. 001-12935).

109

Table of Contents

Denbury Resources Inc.



Exhibit No.		Exhibit
10(gg)**		Restricted Stock Officer Promotion Award pursuant to the 2004 Omnibus Stock and Incentive Plan for Denbury Resources Inc. (incorporated by reference to Exhibit 10(tt) of Form 10-K filed by the Company on March 1, 2017, File No. 001-12935).
10(hh)**		2017 Form of TSR Performance Award-Equity under the 2004 Omnibus Stock and Incentive Plan for Denbury Resources Inc. (incorporated by reference to Exhibit 10(a) of Form 10-Q filed by the Company on May 5, 2017, File No. 001-12935).
10(ii)**		2017 Form of TSR Performance Award-Cash under the 2004 Omnibus Stock and Incentive Plan for Denbury Resources Inc. (incorporated by reference to Exhibit 10(b) of Form 10-Q filed by the Company on May 5, 2017, File No. 001-12935).
10(jj)**		2017 Form of EBITDAX Performance Award-Equity under the 2004 Omnibus Stock and Incentive Plan for Denbury Resources Inc. (incorporated by reference to Exhibit 10(c) of Form 10-Q filed by the Company on May 5, 2017, File No. 001-12935).
10(kk)**		2017 Form of EBITDAX Performance Award-Cash under the 2004 Omnibus Stock and Incentive Plan for Denbury Resources Inc. (incorporated by reference to Exhibit 10(d) of Form 10-Q filed by the Company on May 5, 2017, File No. 001-12935).
10(ll)**		2017 Form of Oil Change vs. TSR Performance Award under the 2004 Omnibus Stock and Incentive Plan for Denbury Resources Inc. (incorporated by reference to Exhibit 10(e) of Form 10-Q filed by the Company on May 5, 2017, File No. 001-12935).
10(mm)**		2017 Form of Restricted Share Award to officers pursuant to the 2004 Omnibus Stock and Incentive Plan for Denbury Resources Inc. (incorporated by reference to Exhibit 10(b) of Form 10-Q filed by the Company on August 8, 2017, File No. 001-12935).
10(nn)**		2017 Form of Restricted Share Award to non-employee directors pursuant to the 2004 Omnibus Stock and Incentive Plan for Denbury Resources Inc. (incorporated by reference to Exhibit 10(c) of Form 10-Q filed by the Company on August 8, 2017, File No. 001-12935).
10(oo)**		2018 Form of TSR Performance Award-Cash under the 2004 Omnibus Stock and Incentive Plan for Denbury Resources Inc. (incorporated by reference to Exhibit 10(c) of Form 10-Q filed by the Company on May 10, 2018, File No. 001-12935).
10(pp)**		2018 Form of TSR Performance Award-Equity under the 2004 Omnibus Stock and Incentive Plan for Denbury Resources Inc. (incorporated by reference to Exhibit 10(d) of Form 10-Q filed by the Company on May 10, 2018, File No. 001-12935).
10(qq)**		2018 Form of Debt-Adjusted Reserves Growth Per Share Performance Award-Cash under the 2004 Omnibus Stock and Incentive Plan for Denbury Resources Inc. (incorporated by reference to Exhibit 10(e) of Form 10-Q filed by the Company on May 10, 2018, File No. 001-12935).
10(rr)**		2018 Form of Debt-Adjusted Reserves Growth Per Share Performance Award-Equity under the 2004 Omnibus Stock and Incentive Plan for Denbury Resources Inc. (incorporated by reference to Exhibit 10(f) of Form 10-Q filed by the Company on May 10, 2018, File No. 001-12935).
10(ss)**		2018 Form of Restricted Share Award to officers pursuant to the 2004 Omnibus Stock and Incentive Plan for Denbury Resources Inc. (incorporated by reference to Exhibit 10(a) of Form 10-Q filed by the Company on August 9, 2018, File No. 001-12935).
10(tt)**		2018 Form of Restricted Share Award to non-employee directors pursuant to the 2004 Omnibus Stock and Incentive Plan for Denbury Resources Inc. (incorporated by reference to Exhibit 10(b) of Form 10-Q filed by the Company on August 9, 2018, File No. 001-12935).

110

Table of Contents

Denbury Resources Inc.



Exhibit No.		Exhibit
10(uu)		Voting and Support Agreement, by and among Denbury Resources Inc. and Strategic Value Partners, LLC, SVP Special Situations III LLC, SVP Special Situations III-A LLC, Strategic Value Master Fund, Ltd., Strategic Value Special Situations Fund III, L.P. and Strategic Value Opportunities Fund, L.P., dated as of October 28, 2018 (incorporated by reference to Exhibit 10.1 of Form 8-K filed by the Company on October 29, 2018, File No. 001-12935).
10(vv)		Voting and Support Agreement, by and between Denbury Resources Inc. and KLS Diversified Asset Management LP, dated as of October 28, 2018 (incorporated by reference to Exhibit 10.2 of Form 8-K filed by the Company on October 29, 2018, File No. 001-12935).
10(ww)		Voting and Support Agreement, by and among Denbury Resources Inc. and John A. Brooks, David Geenberg, Michael Hanna, Darin G. Holderness, Jerry R. Schuyler, Frank Pottow, Steven A. Hartman and Benjamin Mathis, dated as of October 28, 2018 (incorporated by reference to Exhibit 10.3 of Form 8-K filed by the Company on October 29, 2018, File No. 001-12935).
10(xx)**		Officer Retirement Agreement, by and between Denbury Resources Inc. and Phil Rykhoek, dated as of March 21, 2017 (incorporated by reference to Exhibit 10(f) of Form 10-Q filed by the Company on May 5, 2017, File No. 001-12935).
21*		List of subsidiaries of Denbury Resources Inc.
23(a)*		Consent of PricewaterhouseCoopers LLP.
23(b)*		Consent of DeGolyer and MacNaughton.
31(a)*		Certification of Chief Executive Officer Pursuant to Section 302 of Sarbanes-Oxley Act of 2002.
31(b)*		Certification of Chief Financial Officer Pursuant to Section 302 of Sarbanes-Oxley Act of 2002.
32*		Certification of Chief Executive Officer and Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
99*		The summary of DeGolyer and MacNaughton’s Report as of December 31, 2018, on oil and gas reserves (SEC Case) dated February 19, 2019.

* Included herewith.

** Compensation arrangements.

Item 16. Form 10-K Summary

None.

111

Table of Contents

Denbury Resources Inc.

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, Denbury Resources Inc. has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



		DENBURY RESOURCES INC.

February 28, 2019		/s/ Mark C. Allen
		Mark C. Allen Executive Vice President and Chief Financial Officer

February 28, 2019		/s/ Alan Rhoades
		Alan Rhoades Vice President and Chief Accounting Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of Denbury Resources Inc. and in the capacities and on the dates indicated.



February 28, 2019		/s/ Christian S. Kendall
		Christian S. Kendall Director, President and Chief Executive Officer (Principal Executive Officer)

February 28, 2019		/s/ Mark C. Allen
		Mark C. Allen Executive Vice President and Chief Financial Officer (Principal Financial Officer)

February 28, 2019		/s/ Alan Rhoades
		Alan Rhoades Vice President and Chief Accounting Officer (Principal Accounting Officer)

February 28, 2019		/s/ John P. Dielwart
		John P. Dielwart Director

February 28, 2019		/s/ Michael B. Decker
		Michael B. Decker Director

February 28, 2019		/s/ Gregory L. McMichael
		Gregory L. McMichael Director

February 28, 2019		/s/ Kevin O. Meyers
		Kevin O. Meyers Director



February 28, 2019		/s/ Lynn A. Peterson
		Lynn A. Peterson Director

February 28, 2019		/s/ Randy Stein
		Randy Stein Director

February 28, 2019		/s/ Laura A. Sugg
		Laura A. Sugg Director

112