false--12-31Q3201900009457640.4130.2264.54.55.250.0010.0017500000004623557254732132270.0550.0750.09250.090.063750.04625010030000095140002681700087730002754500061500000016491400010450100085303000859090000.0010.0012500000025000000000019417493620785 0000945764 2019-01-01 2019-09-30 0000945764 2019-10-31 0000945764 2019-09-30 0000945764 2018-12-31 0000945764 dnr:FutureInterestPayableOnSeniorSecuredNotesMember 2018-12-31 0000945764 dnr:FutureInterestPayableOnSeniorSecuredNotesMember 2019-09-30 0000945764 us-gaap:OilAndGasMember 2019-01-01 2019-09-30 0000945764 2018-07-01 2018-09-30 0000945764 us-gaap:OilAndGasRefiningAndMarketingMember 2018-01-01 2018-09-30 0000945764 2019-07-01 2019-09-30 0000945764 us-gaap:OilAndGasRefiningAndMarketingMember 2018-07-01 2018-09-30 0000945764 us-gaap:OilAndGasPurchasedMember 2018-07-01 2018-09-30 0000945764 us-gaap:OilAndGasMember 2018-07-01 2018-09-30 0000945764 2018-01-01 2018-09-30 0000945764 dnr:CarbondioxideMember 2018-07-01 2018-09-30 0000945764 us-gaap:OilAndGasMember 2019-07-01 2019-09-30 0000945764 us-gaap:OilAndGasRefiningAndMarketingMember 2019-07-01 2019-09-30 0000945764 dnr:CarbondioxideMember 2018-01-01 2018-09-30 0000945764 us-gaap:OtherIncomeMember 2019-07-01 2019-09-30 0000945764 us-gaap:OilAndGasPurchasedMember 2019-01-01 2019-09-30 0000945764 us-gaap:OilAndGasPurchasedMember 2018-01-01 2018-09-30 0000945764 dnr:CarbondioxideMember 2019-07-01 2019-09-30 0000945764 dnr:CarbondioxideMember 2019-01-01 2019-09-30 0000945764 us-gaap:OilAndGasPurchasedMember 2019-07-01 2019-09-30 0000945764 us-gaap:OtherIncomeMember 2018-01-01 2018-09-30 0000945764 us-gaap:OilAndGasRefiningAndMarketingMember 2019-01-01 2019-09-30 0000945764 us-gaap:OtherIncomeMember 2019-01-01 2019-09-30 0000945764 us-gaap:OilAndGasMember 2018-01-01 2018-09-30 0000945764 us-gaap:OtherIncomeMember 2018-07-01 2018-09-30 0000945764 2018-09-30 0000945764 2017-12-31 0000945764 us-gaap:RetainedEarningsMember 2019-07-01 2019-09-30 0000945764 us-gaap:RetainedEarningsMember 2018-12-31 0000945764 us-gaap:AdditionalPaidInCapitalMember 2018-12-31 0000945764 2019-01-01 2019-03-31 0000945764 us-gaap:CommonStockMember 2019-01-01 2019-03-31 0000945764 us-gaap:TreasuryStockMember 2019-01-01 2019-03-31 0000945764 us-gaap:RetainedEarningsMember 2019-06-30 0000945764 us-gaap:RetainedEarningsMember 2019-09-30 0000945764 us-gaap:CommonStockMember 2019-06-30 0000945764 2019-06-30 0000945764 us-gaap:TreasuryStockMember 2019-06-30 0000945764 us-gaap:CommonStockMember 2018-12-31 0000945764 us-gaap:TreasuryStockMember 2019-09-30 0000945764 us-gaap:CommonStockMember 2019-09-30 0000945764 us-gaap:CommonStockMember 2019-07-01 2019-09-30 0000945764 us-gaap:TreasuryStockMember 2018-12-31 0000945764 2019-04-01 2019-06-30 0000945764 us-gaap:CommonStockMember 2019-04-01 2019-06-30 0000945764 us-gaap:CommonStockMember 2019-03-31 0000945764 us-gaap:RetainedEarningsMember 2019-01-01 2019-03-31 0000945764 us-gaap:AdditionalPaidInCapitalMember 2019-07-01 2019-09-30 0000945764 us-gaap:AdditionalPaidInCapitalMember 2019-06-30 0000945764 us-gaap:TreasuryStockMember 2019-03-31 0000945764 us-gaap:TreasuryStockMember 2019-04-01 2019-06-30 0000945764 us-gaap:AdditionalPaidInCapitalMember 2019-09-30 0000945764 2019-03-31 0000945764 us-gaap:TreasuryStockMember 2019-07-01 2019-09-30 0000945764 us-gaap:RetainedEarningsMember 2019-04-01 2019-06-30 0000945764 us-gaap:AdditionalPaidInCapitalMember 2019-03-31 0000945764 us-gaap:RetainedEarningsMember 2019-03-31 0000945764 us-gaap:AdditionalPaidInCapitalMember 2019-04-01 2019-06-30 0000945764 us-gaap:AdditionalPaidInCapitalMember 2019-01-01 2019-03-31 0000945764 us-gaap:TreasuryStockMember 2018-06-30 0000945764 us-gaap:CommonStockMember 2018-06-30 0000945764 us-gaap:RetainedEarningsMember 2018-07-01 2018-09-30 0000945764 us-gaap:TreasuryStockMember 2018-03-31 0000945764 us-gaap:CommonStockMember 2017-12-31 0000945764 us-gaap:RetainedEarningsMember 2018-09-30 0000945764 2018-04-01 2018-06-30 0000945764 us-gaap:CommonStockMember 2018-04-01 2018-06-30 0000945764 us-gaap:AdditionalPaidInCapitalMember 2018-04-01 2018-06-30 0000945764 us-gaap:TreasuryStockMember 2017-12-31 0000945764 us-gaap:RetainedEarningsMember 2018-01-01 2018-03-31 0000945764 us-gaap:RetainedEarningsMember 2017-12-31 0000945764 us-gaap:RetainedEarningsMember 2018-04-01 2018-06-30 0000945764 us-gaap:CommonStockMember 2018-07-01 2018-09-30 0000945764 2018-06-30 0000945764 2018-01-01 2018-03-31 0000945764 us-gaap:CommonStockMember 2018-09-30 0000945764 us-gaap:TreasuryStockMember 2018-07-01 2018-09-30 0000945764 us-gaap:AdditionalPaidInCapitalMember 2018-09-30 0000945764 us-gaap:TreasuryStockMember 2018-09-30 0000945764 us-gaap:CommonStockMember 2018-03-31 0000945764 us-gaap:AdditionalPaidInCapitalMember 2018-07-01 2018-09-30 0000945764 us-gaap:RetainedEarningsMember 2018-03-31 0000945764 us-gaap:AdditionalPaidInCapitalMember 2018-03-31 0000945764 us-gaap:RetainedEarningsMember 2018-06-30 0000945764 us-gaap:AdditionalPaidInCapitalMember 2018-06-30 0000945764 us-gaap:AdditionalPaidInCapitalMember 2018-01-01 2018-03-31 0000945764 us-gaap:TreasuryStockMember 2018-01-01 2018-03-31 0000945764 us-gaap:TreasuryStockMember 2018-04-01 2018-06-30 0000945764 us-gaap:AdditionalPaidInCapitalMember 2017-12-31 0000945764 us-gaap:CommonStockMember 2018-01-01 2018-03-31 0000945764 2018-03-31 0000945764 us-gaap:RestrictedStockMember 2019-07-01 2019-09-30 0000945764 us-gaap:StockAppreciationRightsSARSMember 2018-01-01 2018-09-30 0000945764 us-gaap:RestrictedStockMember 2018-01-01 2018-09-30 0000945764 us-gaap:StockAppreciationRightsSARSMember 2019-01-01 2019-09-30 0000945764 us-gaap:StockAppreciationRightsSARSMember 2019-07-01 2019-09-30 0000945764 us-gaap:RestrictedStockMember 2018-07-01 2018-09-30 0000945764 us-gaap:StockAppreciationRightsSARSMember 2018-07-01 2018-09-30 0000945764 us-gaap:RestrictedStockMember 2019-01-01 2019-09-30 0000945764 2019-01-01 0000945764 dnr:PreExistingLeaseLiabilityMember 2019-01-01 0000945764 dnr:NaturalGasSalesMember 2019-01-01 2019-09-30 0000945764 dnr:OilSalesMember 2018-07-01 2018-09-30 0000945764 dnr:CO2SalesAndTransportationFeesMember 2018-01-01 2018-09-30 0000945764 dnr:OilSalesMember 2018-01-01 2018-09-30 0000945764 dnr:CO2SalesAndTransportationFeesMember 2019-07-01 2019-09-30 0000945764 dnr:NaturalGasSalesMember 2019-07-01 2019-09-30 0000945764 dnr:OilSalesMember 2019-07-01 2019-09-30 0000945764 dnr:OilSalesMember 2019-01-01 2019-09-30 0000945764 dnr:NaturalGasSalesMember 2018-07-01 2018-09-30 0000945764 dnr:CO2SalesAndTransportationFeesMember 2019-01-01 2019-09-30 0000945764 dnr:NaturalGasSalesMember 2018-01-01 2018-09-30 0000945764 dnr:CO2SalesAndTransportationFeesMember 2018-07-01 2018-09-30 0000945764 dnr:SeniorSubordinatedNotesDue2023Member 2019-09-30 0000945764 dnr:A638ConvertibleSeniorNotesDue2024Member 2018-12-31 0000945764 dnr:A914SeniorSecuredSecondLienNotesDue2022Member 2019-09-30 0000945764 dnr:A5.5SeniorSubordinatedNotesDue2022Member 2018-12-31 0000945764 dnr:A914SeniorSecuredSecondLienNotesDue2022Member 2018-12-31 0000945764 dnr:A734SeniorSecuredSecondLienNotesDue2024Member 2018-12-31 0000945764 dnr:A5.5SeniorSubordinatedNotesDue2022Member 2019-09-30 0000945764 dnr:A712SeniorSecuredSecondLienNotesdue2024Member 2019-09-30 0000945764 dnr:A9SeniorSecuredSecondLienNotesDue2021Member 2019-09-30 0000945764 dnr:SeniorSubordinatedNotesDue2023Member 2018-12-31 0000945764 dnr:A734SeniorSecuredSecondLienNotesDue2024Member 2019-09-30 0000945764 dnr:SeniorSubordinatedNotesDue2021Member 2018-12-31 0000945764 dnr:A712SeniorSecuredSecondLienNotesdue2024Member 2018-12-31 0000945764 dnr:A638ConvertibleSeniorNotesDue2024Member 2019-09-30 0000945764 dnr:SeniorSubordinatedNotesDue2021Member 2019-09-30 0000945764 dnr:A9SeniorSecuredSecondLienNotesDue2021Member 2018-12-31 0000945764 dnr:SeniorSubordinatedNotesDue2021Member 2019-06-01 2019-06-30 0000945764 dnr:A734SeniorSecuredSecondLienNotesDue2024Member us-gaap:DebtInstrumentRedemptionPeriodTwoMember 2019-06-01 2019-06-30 0000945764 dnr:A734SeniorSecuredSecondLienNotesDue2024Member 2019-06-30 0000945764 dnr:A458SeniorSubordinatedNotesDue2023Member us-gaap:SubsequentEventMember 2019-10-01 2019-10-31 0000945764 2019-06-01 2019-06-30 0000945764 dnr:A458SeniorSubordinatedNotesDue2023Member 2019-06-01 2019-06-30 0000945764 dnr:A5.5SeniorSubordinatedNotesDue2022Member 2019-07-01 2019-09-30 0000945764 dnr:A734SeniorSecuredSecondLienNotesDue2024Member dnr:InitialRedemptionPeriodWithProceedsFromEquityOfferingMember 2019-06-01 2019-06-30 0000945764 dnr:A734SeniorSecuredSecondLienNotesDue2024Member 2019-07-31 0000945764 dnr:A638ConvertibleSeniorNotesDue2024Member dnr:PortionOfExchangeRelatedToSeniorSubordinatedNotesMember 2019-06-19 0000945764 dnr:A512SeniorSubordinatedNotesDue2022Member 2019-06-01 2019-06-30 0000945764 dnr:PortionOfExchangeRelatedToSeniorSecuredNotesMember 2019-09-30 0000945764 dnr:A734SeniorSecuredSecondLienNotesDue2024Member dnr:InitialRedemptionPeriodWithMakeWholePremiumMember 2019-06-01 2019-06-30 0000945764 dnr:A734SeniorSecuredSecondLienNotesDue2024Member us-gaap:DebtInstrumentRedemptionPeriodOneMember 2019-06-01 2019-06-30 0000945764 dnr:A638ConvertibleSeniorNotesDue2024Member 2019-06-01 2019-06-30 0000945764 dnr:Q1Member dnr:Year2021Member 2019-01-01 2019-09-30 0000945764 dnr:A734SeniorSecuredSecondLienNotesDue2024Member 2019-07-01 2019-09-30 0000945764 us-gaap:SubsequentEventMember 2019-10-31 0000945764 us-gaap:SubsequentEventMember 2019-10-01 2019-10-31 0000945764 dnr:A712SeniorSecuredSecondLienNotesdue2024Member 2019-07-01 2019-07-31 0000945764 us-gaap:SeniorSubordinatedNotesMember 2019-06-01 2019-06-30 0000945764 dnr:A734SeniorSecuredSecondLienNotesDue2024Member 2019-06-19 0000945764 dnr:A638ConvertibleSeniorNotesDue2024Member 2019-06-30 0000945764 dnr:A734SeniorSecuredSecondLienNotesDue2024Member 2019-01-01 2019-09-30 0000945764 dnr:A512SeniorSubordinatedNotesDue2022Member us-gaap:SubsequentEventMember 2019-10-01 2019-10-31 0000945764 dnr:A734SeniorSecuredSecondLienNotesDue2024Member dnr:PortionOfExchangeRelatedToSeniorSubordinatedNotesMember 2019-06-19 0000945764 dnr:A712SeniorSecuredSecondLienNotesdue2024Member 2019-06-01 2019-06-30 0000945764 dnr:Year2019Member 2019-01-01 2019-09-30 0000945764 dnr:Q3Member dnr:Year2021Member 2019-01-01 2019-09-30 0000945764 dnr:Year2020Member 2019-01-01 2019-09-30 0000945764 dnr:Q2Member dnr:Year2021Member 2019-01-01 2019-09-30 0000945764 dnr:PortionOfExchangeRelatedToSeniorSecuredNotesMember 2019-06-01 2019-06-30 0000945764 dnr:Year2020Member dnr:NYMEXMember srt:MinimumMember us-gaap:SwapMember 2019-09-30 0000945764 dnr:Year2020Member dnr:LLSMember srt:MaximumMember us-gaap:SwapMember 2019-09-30 0000945764 dnr:Q4Member dnr:Year2019Member dnr:NYMEXMember srt:MinimumMember dnr:ThreewayCollarMember 2019-09-30 0000945764 dnr:Q1Q2Member dnr:Year2020Member dnr:NYMEXMember dnr:ThreewayCollarMember 2019-09-30 0000945764 dnr:Q3Q4Member dnr:Year2020Member dnr:LLSMember dnr:ThreewayCollarMember 2019-09-30 0000945764 dnr:Q4Member dnr:Year2019Member dnr:NYMEXMember dnr:ThreewayCollarMember 2019-09-30 0000945764 dnr:Q4Member dnr:Year2019Member dnr:LLSMember dnr:ThreewayCollarMember 2019-09-30 0000945764 dnr:Q1Q2Member dnr:Year2020Member dnr:LLSMember dnr:ThreewayCollarMember 2019-09-30 0000945764 dnr:Q4Member dnr:Year2019Member dnr:NYMEXMember us-gaap:SwapMember 2019-09-30 0000945764 dnr:Q4Member dnr:Year2019Member dnr:LLSMember srt:MinimumMember dnr:ThreewayCollarMember 2019-09-30 0000945764 dnr:Year2020Member dnr:NYMEXMember us-gaap:SwapMember 2019-09-30 0000945764 dnr:Q3Q4Member dnr:Year2020Member dnr:NYMEXMember dnr:ThreewayCollarMember 2019-09-30 0000945764 dnr:Q3Q4Member dnr:Year2020Member dnr:NYMEXMember srt:MinimumMember dnr:ThreewayCollarMember 2019-09-30 0000945764 dnr:Q1Q2Member dnr:Year2020Member dnr:LLSMember srt:MinimumMember dnr:ThreewayCollarMember 2019-09-30 0000945764 dnr:Q4Member dnr:Year2019Member dnr:NYMEXMember srt:MaximumMember us-gaap:SwapMember 2019-09-30 0000945764 dnr:Q4Member dnr:Year2019Member dnr:LLSMember srt:MaximumMember us-gaap:SwapMember 2019-09-30 0000945764 dnr:Year2020Member dnr:LLSMember us-gaap:SwapMember 2019-09-30 0000945764 dnr:Q4Member dnr:Year2019Member dnr:LLSMember us-gaap:SwapMember 2019-09-30 0000945764 dnr:Q3Q4Member dnr:Year2020Member dnr:LLSMember srt:MinimumMember dnr:ThreewayCollarMember 2019-09-30 0000945764 dnr:Q4Member dnr:Year2019Member dnr:NYMEXMember srt:MaximumMember dnr:ThreewayCollarMember 2019-09-30 0000945764 dnr:Year2020Member dnr:LLSMember srt:MinimumMember us-gaap:SwapMember 2019-09-30 0000945764 dnr:Q3Q4Member dnr:Year2020Member dnr:LLSMember srt:MaximumMember dnr:ThreewayCollarMember 2019-09-30 0000945764 dnr:Q4Member dnr:Year2019Member dnr:NYMEXMember srt:MinimumMember us-gaap:SwapMember 2019-09-30 0000945764 dnr:Year2020Member dnr:NYMEXMember srt:MaximumMember us-gaap:SwapMember 2019-09-30 0000945764 dnr:Q3Q4Member dnr:Year2020Member dnr:NYMEXMember srt:MaximumMember dnr:ThreewayCollarMember 2019-09-30 0000945764 dnr:Q1Q2Member dnr:Year2020Member dnr:LLSMember srt:MaximumMember dnr:ThreewayCollarMember 2019-09-30 0000945764 dnr:Q4Member dnr:Year2019Member dnr:LLSMember srt:MinimumMember us-gaap:SwapMember 2019-09-30 0000945764 dnr:Q1Q2Member dnr:Year2020Member dnr:NYMEXMember srt:MaximumMember dnr:ThreewayCollarMember 2019-09-30 0000945764 dnr:Q4Member dnr:Year2019Member dnr:LLSMember srt:MaximumMember dnr:ThreewayCollarMember 2019-09-30 0000945764 dnr:Q1Q2Member dnr:Year2020Member dnr:NYMEXMember srt:MinimumMember dnr:ThreewayCollarMember 2019-09-30 0000945764 us-gaap:IncomeApproachValuationTechniqueMember 2019-09-30 0000945764 us-gaap:FairValueInputsLevel1Member 2019-09-30 0000945764 us-gaap:FairValueInputsLevel3Member 2018-12-31 0000945764 us-gaap:FairValueInputsLevel3Member 2019-09-30 0000945764 us-gaap:FairValueInputsLevel1Member 2018-12-31 0000945764 us-gaap:FairValueInputsLevel2Member 2019-09-30 0000945764 us-gaap:FairValueInputsLevel2Member 2018-12-31 0000945764 srt:MinimumMember us-gaap:IncomeApproachValuationTechniqueMember 2019-01-01 2019-09-30 0000945764 srt:MaximumMember us-gaap:IncomeApproachValuationTechniqueMember 2019-01-01 2019-09-30 0000945764 dnr:LiquidatedDamagesForRemainingContractYearsMember 2019-09-30 0000945764 dnr:TotalLiquidatedDamagesMember 2019-09-30 0000945764 dnr:OtherCostsAssociatedWithSettlementMember 2019-09-30 xbrli:pure iso4217:USD xbrli:shares utreg:bbl dnr:d iso4217:USD utreg:Barrel utreg:Rate iso4217:USD xbrli:shares dnr:D
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q
(Mark One)
   Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended September 30, 2019
OR

   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: 001-12935
logo.jpg
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:
Trading Symbol:
Name of Each Exchange on Which Registered:
Common Stock $.001 Par Value
DNR
New York Stock Exchange

Not applicable
(Former name, former address and former fiscal year, if changed since last report)

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   No

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

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 12b-2 of the Exchange Act. (Check one):
Large accelerated filer
Accelerated filer
Non-accelerated filer
Smaller reporting company
Emerging growth company
 
 
 
 
(Do not check if a smaller reporting company)
 
 
 
 

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.

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

The number of shares outstanding of the registrant’s Common Stock, $.001 par value, as of October 31, 2019, was 483,262,340.




Denbury Resources Inc.


Table of Contents

 
 
 
 
 
 
 
 
 
Page
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unaudited Condensed Consolidated Balance Sheets as of September 30, 2019 and December 31, 2018
 
 
 
Unaudited Condensed Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2019 and 2018
 
 
 
Unaudited Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2019 and 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



2


PART I. FINANCIAL INFORMATION
Item 1. Financial Statements

Denbury Resources Inc.
Unaudited Condensed Consolidated Balance Sheets
(In thousands, except par value and share data)
 
 
September 30,
 
December 31,
 
 
2019
 
2018
Assets
Current assets
 
 
 
 
Cash and cash equivalents
 
$
514


$
38,560

Accrued production receivable
 
127,216


125,788

Trade and other receivables, net
 
27,949


26,970

Derivative assets
 
55,615

 
93,080

Other current assets
 
11,491


11,896

Total current assets
 
222,785


296,294

Property and equipment
 
 

 
 

Oil and natural gas properties (using full cost accounting)
 
 

 
 

Proved properties
 
11,315,866


11,072,209

Unevaluated properties
 
942,859


996,700

CO2 properties
 
1,199,339


1,196,795

Pipelines and plants
 
2,327,671


2,302,817

Other property and equipment
 
215,794


250,279

Less accumulated depletion, depreciation, amortization and impairment
 
(11,629,245
)

(11,500,190
)
Net property and equipment
 
4,372,284


4,318,610

Operating lease right-of-use assets
 
35,145

 

Derivative assets
 
11,483

 
4,195

Other assets
 
112,013


104,123

Total assets
 
$
4,753,710


$
4,723,222

Liabilities and Stockholders’ Equity
Current liabilities
 
 

 
 

Accounts payable and accrued liabilities
 
$
159,256


$
198,380

Oil and gas production payable
 
58,881


61,288

Current maturities of long-term debt (including future interest payable of $85,909 and $85,303, respectively – see Note 4)
 
100,626


105,125

Operating lease liabilities
 
6,710

 

Total current liabilities
 
325,473


364,793

Long-term liabilities
 
 


 

Long-term debt, net of current portion (including future interest payable of $104,501 and $164,914, respectively – see Note 4)
 
2,409,683


2,664,211

Asset retirement obligations
 
175,716


174,470

Deferred tax liabilities, net
 
400,213


309,758

Operating lease liabilities
 
43,704

 

Other liabilities
 
52,801


68,213

Total long-term liabilities
 
3,082,117


3,216,652

Commitments and contingencies (Note 7)
 


 


Stockholders’ equity
 
 
 
 
Preferred stock, $.001 par value, 25,000,000 shares authorized, none issued and outstanding
 



Common stock, $.001 par value, 750,000,000 shares authorized; 473,213,227 and 462,355,725 shares issued, respectively
 
473


462

Paid-in capital in excess of par
 
2,698,158


2,685,211

Accumulated deficit
 
(1,339,232
)

(1,533,112
)
Treasury stock, at cost, 3,620,785 and 1,941,749 shares, respectively
 
(13,279
)

(10,784
)
Total stockholders equity
 
1,346,120


1,141,777

Total liabilities and stockholders’ equity
 
$
4,753,710


$
4,723,222

 
See accompanying Notes to Unaudited Condensed Consolidated Financial Statements.


3


Denbury Resources Inc.
Unaudited Condensed Consolidated Statements of Operations
(In thousands, except per share data)

 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2019
 
2018
 
2019
 
2018
Revenues and other income
 
 
 
 
 
 
 
 
Oil, natural gas, and related product sales
 
$
293,192

 
$
379,628

 
$
918,190

 
$
1,095,214

CO2 sales and transportation fees
 
8,976

 
8,149

 
25,532

 
22,416

Purchased oil sales
 
5,468

 
265

 
8,274

 
1,668

Other income
 
7,817

 
6,931

 
12,274

 
15,972

Total revenues and other income
 
315,453

 
394,973

 
964,270

 
1,135,270

Expenses
 
 

 
 

 
 

 
 

Lease operating expenses
 
117,850

 
122,527

 
361,205

 
361,267

Transportation and marketing expenses
 
10,067

 
11,116

 
32,076

 
31,671

CO2 discovery and operating expenses
 
879

 
708

 
2,016

 
1,670

Taxes other than income
 
22,010

 
27,344

 
71,312

 
81,897

Purchased oil expenses
 
5,436

 
264

 
8,213

 
1,426

General and administrative expenses
 
18,266

 
21,579

 
54,697

 
61,223

Interest, net of amounts capitalized of $8,773, $9,514, $27,545 and $26,817, respectively
 
22,858

 
18,527

 
60,672

 
51,974

Depletion, depreciation, and amortization
 
55,064

 
51,316

 
170,625

 
156,711

Commodity derivatives expense (income)
 
(43,155
)
 
44,577

 
15,462

 
189,601

Gain on debt extinguishment
 
(5,874
)
 

 
(106,220
)
 

Other expenses
 
2,140

 
2,980

 
8,664

 
10,544

Total expenses
 
205,541

 
300,938

 
678,722

 
947,984

Income before income taxes
 
109,912

 
94,035

 
285,548

 
187,286

Income tax provision
 
37,050

 
15,616

 
91,668

 
39,067

Net income
 
$
72,862

 
$
78,419

 
$
193,880

 
$
148,219

 
 


 
 
 
 
 
 
 Net income per common share
 


 
 
 
 
 
 
Basic
 
$
0.16

 
$
0.17

 
$
0.43

 
$
0.35

Diluted
 
$
0.14

 
$
0.17

 
$
0.41

 
$
0.33


 


 


 


 


Weighted average common shares outstanding
 
 

 
 

 
 

 
 

Basic
 
455,487

 
451,256

 
453,287

 
426,036

Diluted
 
547,205

 
458,450

 
490,054

 
455,934


See accompanying Notes to Unaudited Condensed Consolidated Financial Statements.


4


Denbury Resources Inc.
Unaudited Condensed Consolidated Statements of Cash Flows
(In thousands)

 
 
Nine Months Ended September 30,
 
 
2019
 
2018
Cash flows from operating activities

 
 
 
Net income

$
193,880

 
$
148,219

Adjustments to reconcile net income to cash flows from operating activities



 
 

Depletion, depreciation, and amortization

170,625

 
156,711

Deferred income taxes

90,454

 
42,741

Stock-based compensation

9,866

 
8,711

Commodity derivatives expense

15,462

 
189,601

Receipt (payment) on settlements of commodity derivatives

14,714

 
(149,738
)
Gain on debt extinguishment
 
(106,220
)
 

Debt issuance costs and discounts

7,607

 
4,980

Other, net

(6,862
)
 
(7,066
)
Changes in assets and liabilities, net of effects from acquisitions

 

 
 

Accrued production receivable

(1,428
)
 
(17,140
)
Trade and other receivables

(147
)
 
139

Other current and long-term assets

27

 
(4,467
)
Accounts payable and accrued liabilities

(33,167
)
 
27,435

Oil and natural gas production payable

(1,819
)
 
(3,764
)
Other liabilities

(9,414
)
 
(2,832
)
Net cash provided by operating activities

343,578

 
393,530



 
 
 
Cash flows from investing activities

 

 
 

Oil and natural gas capital expenditures

(204,904
)
 
(210,504
)
Pipelines and plants capital expenditures
 
(25,965
)
 
(19,134
)
Net proceeds from sales of oil and natural gas properties and equipment
 
10,494

 
7,308

Other

5,797

 
5,598

Net cash used in investing activities

(214,578
)
 
(216,732
)


 
 
 
Cash flows from financing activities

 

 
 

Bank repayments

(641,000
)
 
(1,943,653
)
Bank borrowings

691,000

 
1,468,653

Proceeds from issuance of senior secured notes
 

 
450,000

Interest payments treated as a reduction of debt
 
(59,808
)
 
(37,233
)
Cash paid in conjunction with debt exchange
 
(125,268
)
 

Costs of debt financing
 
(11,017
)
 
(15,933
)
Pipeline financing and capital lease debt repayments

(10,279
)
 
(18,353
)
Other

5,470

 
(13,288
)
Net cash used in financing activities

(150,902
)
 
(109,807
)
Net increase (decrease) in cash, cash equivalents, and restricted cash

(21,902
)
 
66,991

Cash, cash equivalents, and restricted cash at beginning of period

54,949

 
15,992

Cash, cash equivalents, and restricted cash at end of period

$
33,047

 
$
82,983


See accompanying Notes to Unaudited Condensed Consolidated Financial Statements.


5


Denbury Resources Inc.
Unaudited Condensed 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)
 
 
 
Shares
 
Amount
Shares
 
Amount
Total Equity
Balance – December 31, 2018
462,355,725

 
$
462

 
$
2,685,211

 
$
(1,533,112
)
 
1,941,749

 
$
(10,784
)
 
$
1,141,777

Issued or purchased pursuant to stock compensation plans
1,331,050

 
2

 

 

 

 

 
2

Issued pursuant to directors’ compensation plan
41,487

 

 

 

 

 

 

Stock-based compensation

 

 
4,306

 

 

 

 
4,306

Tax withholding – stock compensation

 

 

 

 
531,494

 
(1,091
)
 
(1,091
)
Net loss

 

 

 
(25,674
)
 

 

 
(25,674
)
Balance – March 31, 2019
463,728,262

 
464

 
2,689,517

 
(1,558,786
)
 
2,473,243

 
(11,875
)
 
1,119,320

Issued or purchased pursuant to stock compensation plans
400,850

 

 

 

 

 

 

Issued pursuant to directors’ compensation plan
37,367

 

 

 

 

 

 

Stock-based compensation

 

 
4,667

 

 

 

 
4,667

Tax withholding – stock compensation

 

 

 

 
1,661

 
(3
)
 
(3
)
Net income

 

 

 
146,692

 

 

 
146,692

Balance – June 30, 2019
464,166,479

 
464

 
2,694,184

 
(1,412,094
)
 
2,474,904

 
(11,878
)
 
1,270,676

Issued or purchased pursuant to stock compensation plans
9,046,748

 
9

 
(9
)
 

 

 

 

Stock-based compensation

 

 
3,983

 

 

 

 
3,983

Tax withholding – stock compensation

 

 

 

 
1,145,881

 
(1,401
)
 
(1,401
)
Net income

 

 

 
72,862

 

 

 
72,862

Balance – September 30, 2019
473,213,227

 
$
473

 
$
2,698,158

 
$
(1,339,232
)
 
3,620,785

 
$
(13,279
)
 
$
1,346,120


 
Common Stock
($.001 Par Value)
 
Paid-In
Capital in
Excess of
Par
 
Retained
Earnings (Accumulated Deficit)
 
Treasury Stock
(at cost)
 
 
 
Shares
 
Amount
Shares
 
Amount
Total Equity
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
378,595

 

 

 

 

 

 

Stock-based compensation

 

 
3,303

 

 

 

 
3,303

Tax withholding – stock compensation

 

 

 

 
330,826

 
(828
)
 
(828
)
Net income

 

 

 
39,578

 

 

 
39,578

Balance – March 31, 2018
402,927,941

 
403

 
2,511,131

 
(1,816,232
)
 
787,867

 
(5,084
)
 
690,218

Issued or purchased pursuant to stock compensation plans
36,437

 

 

 

 

 

 

Issued pursuant to notes conversion
55,249,999

 
55

 
161,995

 

 

 

 
162,050

Stock-based compensation

 

 
3,226

 

 

 

 
3,226

Tax withholding – stock compensation

 

 

 

 
18,451

 
(71
)
 
(71
)
Net income

 

 

 
30,222

 

 

 
30,222

Balance – June 30, 2018
458,214,377

 
458

 
2,676,352

 
(1,786,010
)
 
806,318

 
(5,155
)
 
885,645

Issued or purchased pursuant to stock compensation plans
4,248,522

 
4

 
(4
)
 

 

 

 

Issued pursuant to notes conversion
(44
)
 

 
(46
)
 

 

 

 
(46
)
Stock-based compensation

 

 
4,597

 

 

 

 
4,597

Tax withholding – stock compensation

 

 

 

 
1,087,564

 
(5,431
)
 
(5,431
)
Net income

 

 

 
78,419

 

 

 
78,419

Balance – September 30, 2018
462,462,855

 
$
462

 
$
2,680,899

 
$
(1,707,591
)
 
1,893,882

 
$
(10,586
)
 
$
963,184


See accompanying Notes to Unaudited Condensed Consolidated Financial Statements.


6


Denbury Resources Inc.
Notes to Unaudited Condensed Consolidated Financial Statements


Note 1. Basis of Presentation

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.

Interim Financial Statements

The accompanying unaudited condensed consolidated financial statements of Denbury Resources Inc. and its subsidiaries have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission (“SEC”) and do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements.  These financial statements and the notes thereto should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2018 (the “Form 10-K”).  Unless indicated otherwise or the context requires, the terms “we,” “our,” “us,” “Company” or “Denbury,” refer to Denbury Resources Inc. and its subsidiaries.

Accounting measurements at interim dates inherently involve greater reliance on estimates than at year end, and the results of operations for the interim periods shown in this report are not necessarily indicative of results to be expected for the year.  In management’s opinion, the accompanying unaudited condensed consolidated financial statements include all adjustments of a normal recurring nature necessary for a fair statement of our consolidated financial position as of September 30, 2019, our consolidated results of operations for the three and nine months ended September 30, 2019 and 2018, our consolidated cash flows for the nine months ended September 30, 2019 and 2018, and our consolidated statements of changes in stockholders’ equity for the three and nine months ended September 30, 2019 and 2018.

Reclassifications

Certain prior period amounts have been reclassified to conform to the current year presentation. On the Unaudited Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2018, “Purchased oil sales” is a new line item and includes sales related to purchases of oil from third-parties, which were reclassified from “Other income,” “Purchased oil expenses” is a new line item and includes expenses related to purchases of oil from third-parties, which were reclassified from “Marketing and plant operating expenses” used in prior reports, and “Transportation and marketing expenses” is a new line item, previously captioned “Marketing and plant operating expenses,” but adjusted to exclude both expenses related to plant operating expenses, which were reclassified to “Other expenses,” and also purchases of oil from third-parties. Such reclassifications had no impact on our reported total revenues, expenses, net income, current assets, total assets, current liabilities, total liabilities or stockholders’ equity.

Cash, Cash Equivalents, and Restricted Cash

The following table provides a reconciliation of cash, cash equivalents, and restricted cash as reported within the Unaudited Condensed Consolidated Balance Sheets to “Cash, cash equivalents, and restricted cash at end of period” as reported within the Unaudited Condensed Consolidated Statements of Cash Flows:
In thousands
 
September 30, 2019
 
December 31, 2018
Cash and cash equivalents
 
$
514

 
$
38,560

Restricted cash included in other assets
 
32,533

 
16,389

Total cash, cash equivalents, and restricted cash shown in the Unaudited Condensed Consolidated Statements of Cash Flows
 
$
33,047

 
$
54,949



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



7


Denbury Resources Inc.
Notes to Unaudited Condensed Consolidated Financial Statements

Net Income per Common Share

Basic net income per common share is computed by dividing the net income attributable to common stockholders by the weighted average number of shares of common stock outstanding during the period.  Diluted net income 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, nonvested performance-based equity awards, and shares into which our convertible senior notes are convertible.

The following table sets forth the reconciliations of net income and weighted average shares used for purposes of calculating the basic and diluted net income per common share for the periods indicated:
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
In thousands
 
2019
 
2018
 
2019
 
2018
Numerator
 
 
 
 
 
 
 
 
Net income – basic
 
$
72,862

 
$
78,419

 
$
193,880

 
$
148,219

Effect of potentially dilutive securities
 
 
 
 

 
 
 
 

Interest on convertible senior notes including amortization of discount, net of tax
 
5,101

 

 
5,649

 
538

Net income – diluted
 
$
77,963

 
$
78,419

 
$
199,529

 
$
148,757

 
 
 
 
 
 
 
 
 
Denominator
 
 
 
 
 
 
 
 
Weighted average common shares outstanding – basic
 
455,487

 
451,256

 
453,287

 
426,036

Effect of potentially dilutive securities
 
 
 
 
 
 
 
 
Restricted stock and performance-based equity awards
 
865

 
7,194

 
2,489

 
6,983

Convertible senior notes(1)
 
90,853

 

 
34,278

 
22,915

Weighted average common shares outstanding – diluted
 
547,205

 
458,450

 
490,054

 
455,934



(1)
For the nine months ended September 30, 2019, shares shown under “convertible senior notes” represent proration of the impact over the period of the approximately 90.9 million shares of the Company’s common stock issuable upon full conversion of our convertible senior notes which were issued on June 19, 2019 (see Note 4, Long-Term Debt 2019 Debt Reduction Transactions).

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 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 three and nine months ended September 30, 2019 and 2018, 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 convertible senior notes as if the convertible senior notes were converted at the beginning of the 2018 and 2019 periods.

The following securities could potentially dilute earnings per share in the future, but were excluded from the computation of diluted net income per share, as their effect would have been antidilutive:
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
In thousands
 
2019
 
2018
 
2019
 
2018
Stock appreciation rights
 
2,011

 
2,689

 
2,043

 
2,824

Restricted stock and performance-based equity awards
 
7,996

 

 
5,859

 
203





8


Denbury Resources Inc.
Notes to Unaudited Condensed Consolidated Financial Statements

Recent Accounting Pronouncements

Recently Adopted

Leases. Effective January 1, 2019, we adopted Accounting Standards Update (“ASU”) 2016-02, Leases (“ASU 2016-02”), and ASU 2018-01, Leases (Topic 842) – Land Easement Practical Expedient for Transition to Topic 842, using the modified retrospective method with an application date of January 1, 2019. ASU 2016-02 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. We elected 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, allow lease and non-lease components to be combined, and carry forward our accounting treatment for existing land easement agreements. The adoption of the new standards resulted in the recognition of $39.1 million of lease assets and $55.8 million of lease liabilities ($16.7 million of which related to previously-existing lease obligations) as of January 1, 2019, in our Unaudited Condensed Consolidated Balance Sheets, but did not materially impact our results of operations and had no impact on our cash flows. The additional lease assets and liabilities recorded on our balance sheet primarily related to our operating leases for office space, as the accounting for our financing leases and pipeline financings was relatively unchanged.

Not Yet Adopted

Financial Instruments – Credit Losses. In June 2016, the Financial Accounting Standards Board (“FASB”) issued ASU 2016-13, Financial Instruments – Credit Losses (“ASU 2016-13”). ASU 2016-13 changes the impairment model for most financial assets and certain other instruments, including trade and other receivables, and requires the use of a new forward-looking expected loss model that will result in the earlier recognition of allowances for losses. 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 amendment using a modified retrospective approach to the first reporting period in which the guidance is effective. Management is currently assessing the impact the adoption of ASU 2016-13 will have on our consolidated financial statements.

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 for Level 3 fair value measurements, 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.

Note 2. Revenue Recognition

We record revenue in accordance with Financial Accounting Standards Board Codification (“FASC”) Topic 606, Revenue from Contracts with Customers. 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. 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 Unaudited Condensed Consolidated Balance Sheets, which was $127.2 million and $125.8 million as of September 30, 2019 and December 31, 2018, respectively. The Company enters into purchase transactions with third parties and separate sale transactions with third parties in the Gulf Coast region. Revenues and expenses from these transactions are presented on a gross basis, as we act as a principal in the transaction by assuming control of the commodities purchased and the responsibility to deliver the commodities sold. Revenue is recognized when control transfers to the purchaser at the delivery point based on the price received from the purchaser.



9


Denbury Resources Inc.
Notes to Unaudited Condensed Consolidated Financial Statements

Disaggregation of Revenue

The following table summarizes our revenues by product type for the three and nine months ended September 30, 2019 and 2018:
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
In thousands
 
2019
 
2018
 
2019
 
2018
Oil sales
 
$
292,100

 
$
377,329

 
$
912,636

 
$
1,088,021

Natural gas sales
 
1,092

 
2,299

 
5,554

 
7,193

CO2 sales and transportation fees
 
8,976

 
8,149

 
25,532

 
22,416

Purchased oil sales
 
5,468

 
265

 
8,274

 
1,668

Total revenues
 
$
307,636

 
$
388,042

 
$
951,996

 
$
1,119,298



Note 3. Leases

We evaluate contracts for leasing arrangements at inception. We lease office space, equipment, and vehicles that have non-cancelable lease terms. Leases with a term of 12 months or less are not recorded on our balance sheet. During the third quarter of 2019, we exercised the early buyout option on our remaining finance leases. The table below reflects our operating lease assets and liabilities, which primarily consists of our office leases, and finance lease assets and liabilities:
 
 
September 30,
In thousands
 
2019
Operating leases
Operating lease right-of-use assets
 
$
35,145

 
 
 
Operating lease liabilities - current
 
$
6,710

Operating lease liabilities - long-term
 
43,704

Total operating lease liabilities
 
$
50,414

 
 
 
Finance leases
Other property and equipment
 
$

Accumulated depreciation
 

Other property and equipment, net
 
$

 
 
 
Current maturities of long-term debt
 
$

Long-term debt, net of current portion
 

Total finance lease liabilities
 
$





10


Denbury Resources Inc.
Notes to Unaudited Condensed Consolidated Financial Statements

The majority of our leases contain renewal options, typically exercisable at our sole discretion. We record right-of-use assets and liabilities based on the present value of lease payments over the initial lease term, unless the option to extend the lease is reasonably certain, and utilize our incremental borrowing rate based on information available at the lease commencement date. The following weighted average remaining lease terms and discount rates related to our outstanding leases:
 
 
September 30,
 
 
2019
Weighted Average Remaining Lease Term
Operating leases
 
6.0 years

Finance leases
 
0 years

 
 
 
Weighted Average Discount Rate
Operating leases
 
6.8
%
Finance leases
 
%


Lease costs for operating leases or leases with a term of 12 months or less are recognized on a straight-line basis over the lease term. For finance leases, interest on the lease liability and the amortization of the right-of-use asset are recognized separately, with the depreciable life reflective of the expected lease term. We have subleased part of the office space included in our operating leases for which we receive rental payments. The following table summarizes the components of lease costs and sublease income:
 
 
 
 
Three Months Ended
 
Nine Months Ended
In thousands
 
Income Statement Presentation
 
September 30, 2019
 
September 30, 2019
Operating lease cost
 
General and administrative expenses
 
$
1,187

 
$
6,014

 
 
 
 
 
 
 
Finance lease cost
 
 
 
 
 
 
Amortization of right-of-use assets
 
Depletion, depreciation, and amortization
 
$
54

 
$
1,188

Interest on lease liabilities
 
Interest expense
 
2

 
40

Total finance lease cost
 
 
 
$
56

 
$
1,228

 
 
 
 
 
 
 
Sublease income
 
General and administrative expenses
 
$
964

 
$
3,331



Our statement of cash flows included the following activity related to our operating and finance leases:
 
 
Nine Months Ended
In thousands
 
September 30, 2019
Cash paid for amounts included in the measurement of lease liabilities
 
 
Operating cash flows from operating leases
 
$
7,335

Operating cash flows from interest on finance leases
 
40

Financing cash flows from finance leases
 
1,275

 
 
 
Right-of-use assets obtained in exchange for lease obligations
 


Operating leases
 
307

Finance leases
 





11


Denbury Resources Inc.
Notes to Unaudited Condensed Consolidated Financial Statements

The following table summarizes by year the maturities of our minimum lease payments as of September 30, 2019:
 
 
Operating
 
Finance
In thousands
 
Leases
 
Leases
2019
 
$
2,479

 
$

2020
 
9,874

 

2021
 
10,042

 

2022
 
10,260

 

2023
 
10,300

 

Thereafter
 
18,604

 

Total minimum lease payments
 
61,559

 

Less: Amount representing interest
 
(11,145
)
 

Present value of minimum lease payments
 
$
50,414

 
$


The following table summarizes by year the remaining non-cancelable future payments under our leases, as accounted for under previous accounting guidance under FASC Topic 840, Leases, as of December 31, 2018:
 
 
Operating
In thousands
 
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





12


Denbury Resources Inc.
Notes to Unaudited Condensed Consolidated Financial Statements

Note 4. Long-Term Debt

The table below reflects long-term debt and capital lease obligations outstanding as of the dates indicated:
 
 
September 30,
 
December 31,
In thousands
 
2019
 
2018
Senior Secured Bank Credit Agreement
 
$
50,000

 
$

9% Senior Secured Second Lien Notes due 2021
 
614,919

 
614,919

9¼% Senior Secured Second Lien Notes due 2022
 
455,668

 
455,668

7¾% Senior Secured Second Lien Notes due 2024
 
531,821

 

7½% Senior Secured Second Lien Notes due 2024
 
20,641

 
450,000

6⅜% Convertible Senior Notes due 2024
 
245,548

 

6⅜% Senior Subordinated Notes due 2021
 
51,304

 
203,545

5½% Senior Subordinated Notes due 2022
 
83,736

 
314,662

4⅝% Senior Subordinated Notes due 2023
 
211,695

 
307,978

Pipeline financings
 
171,067

 
180,073

Capital lease obligations
 

 
5,362

Total debt principal balance
 
2,436,399

 
2,532,207

Debt discount(1)
 
(105,426
)
 

Future interest payable(2)
 
190,410

 
250,218

Debt issuance costs
 
(11,074
)
 
(13,089
)
Total debt, net of debt issuance costs and discount
 
2,510,309

 
2,769,336

Less: current maturities of long-term debt(3)
 
(100,626
)
 
(105,125
)
Long-term debt and capital lease obligations
 
$
2,409,683

 
$
2,664,211



(1)
Consists of discounts related to the issuance during June 2019 of our new 7¾% Senior Secured Second Lien Notes due 2024 (the “7¾% Senior Secured Notes”) and new 6⅜% Convertible Senior Notes due 2024 (the “2024 Convertible Senior Notes”) of $28.2 million and $77.2 million, respectively (see 2019 Debt Reduction Transactions below) as of September 30, 2019.
(2)
Future interest payable represents most of the interest due over the terms of our 9% Senior Secured Second Lien Notes due 2021 (the “2021 Senior Secured Notes”) and 9¼% Senior Secured Second Lien Notes due 2022 (the “2022 Senior Secured Notes”) and has been accounted for as debt in accordance with FASC 470-60, Troubled Debt Restructuring by Debtors.
(3)
Our current maturities of long-term debt as of September 30, 2019 include $85.9 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.

The ultimate parent company in our corporate structure, Denbury Resources Inc. (“DRI”), is the sole issuer of all of our outstanding senior secured, convertible senior, 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”), which has been amended periodically since that time. The Bank Credit Agreement is a senior secured revolving credit facility with a maturity date of 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 “6⅜% Senior Subordinated Notes”), respectively, are not repaid or refinanced by each of their respective maturity dates. As part of our fall 2019 semiannual redetermination, the borrowing base and lender commitments for our Bank Credit Agreement were reaffirmed at $615 million, with the next such redetermination being scheduled for May 2020. 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. The


13


Denbury Resources Inc.
Notes to Unaudited Condensed Consolidated Financial Statements

weighted average interest rate on borrowings under the Bank Credit Agreement was 4.7% as of September 30, 2019. We incur a commitment fee of 0.50% on the undrawn portion of the aggregate lender commitments under the Bank Credit Agreement.

The Bank Credit Agreement contains certain financial performance covenants through the maturity of the facility, including the following:

A Consolidated Total Debt to Consolidated EBITDAX covenant, with such ratio not to exceed 5.25 to 1.0 through December 31, 2020, and 4.50 to 1.0 thereafter;
A consolidated senior secured debt to consolidated EBITDAX covenant, with such ratio not to exceed 2.5 to 1.0. 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 September 30, 2019, we were in compliance with all debt covenants under the Bank Credit Agreement. The above description of our Bank Credit Agreement and defined terms are contained in the Bank Credit Agreement and the amendments thereto.

2019 Debt Reduction Transactions

During the third quarter of 2019, we repurchased $11.0 million in aggregate principal amount of our then outstanding 5½% Senior Subordinated Notes due 2022 (the “5½% Senior Subordinated Notes”) in open market transactions for a total purchase price of $5.3 million, excluding accrued interest. In connection with these transactions, we recognized a $5.7 million gain on debt extinguishment, net of unamortized debt issuance costs written off, during the three and nine months ended September 30, 2019. Additionally, during October 2019, we repurchased principally through exchanges an additional $13.5 million in aggregate principal amount of our then outstanding 5½% Senior Subordinated Notes and $29.3 million in aggregate principal amount of our then outstanding 4⅝% Senior Subordinated Notes due 2023 (the “4⅝% Senior Subordinated Notes”) for $5.9 million in cash and issuance of 13.7 million shares of the Company’s common stock.

During June 2019, in a series of debt exchanges, we extended the maturities of our outstanding long-term debt and reduced the amount of our outstanding debt principal. As part of these transactions, holders exchanged a total of $468.4 million aggregate principal amount of our then outstanding senior subordinated notes for $102.6 million aggregate principal amount of new 7¾% Senior Secured Notes, $245.5 million aggregate principal amount of new 2024 Convertible Senior Notes and $120.0 million of cash. The exchanged senior subordinated notes consisted of $152.2 million aggregate principal amount of our 6⅜% Senior Subordinated Notes, $219.9 million aggregate principal amount of our 5½% Senior Subordinated Notes and $96.3 million aggregate principal amount of our 4⅝% Senior Subordinated Notes. In addition, holders also exchanged $425.4 million of 7½% Senior Secured Second Lien Notes due 2024 (the “7½% Senior Secured Notes”) for $425.4 million aggregate principal amount of 7¾% Senior Secured Notes. In July 2019, holders exchanged an additional $4.0 million aggregate principal amount of 7½% Senior Secured Notes for $3.8 million aggregate principal amount of 7¾% Senior Secured Notes. As a result, we recognized a noncash gain on debt extinguishment, net of transaction costs, totaling $0.2 million and $100.5 million for the three and nine months ended September 30, 2019, in our Unaudited Condensed Consolidated Statements of Operations.

In accordance with FASC 470-50, Modifications and Extinguishments, the June 2019 exchange of our existing senior subordinated notes was accounted for as a debt extinguishment. Therefore, our new 7¾% Senior Secured Notes and new 2024 Convertible Senior Notes were recorded on our balance sheet at fair market value based upon initial trading prices following their issuance, resulting in a discount to their principal amount of $22.6 million and $79.9 million, respectively. These debt discounts will be amortized as interest expense over the terms of these notes.

Separately, the June 2019 exchange of our existing senior secured second lien notes was accounted for as a modification of those notes. Therefore, no gain or loss was recognized, and previously deferred debt issuance costs of $6.9 million were treated as a discount to the principal amount of the new 7¾% Senior Secured Notes, which discount will be amortized as interest expense over the term of these notes.



14


Denbury Resources Inc.
Notes to Unaudited Condensed Consolidated Financial Statements

7¾% Senior Secured Second Lien Notes due 2024

As part of the notes exchanges discussed above, in June 2019 we issued $528.0 million of 7¾% Senior Secured Notes in connection with exchanges with certain holders of the Company’s outstanding senior subordinated notes and existing 7½% Senior Secured Notes (see 2019 Debt Reduction Transactions above). The 7¾% Senior Secured Notes, which carry a stated interest rate of 7.75% per annum, were recorded at approximately 94% of their principal amount in accordance with FASC 470-50, Modifications and Extinguishments, which equates to an effective yield to maturity of approximately 9.39%. In July 2019, we issued an additional $3.8 million of 7¾% Senior Secured Notes in exchange for $4.0 million of 7½% Senior Secured Notes, which were recorded at par. Interest on the 7¾% Senior Secured Notes is payable semiannually in arrears on February 15 and August 15 of each year, and mature on February 15, 2024. We may redeem the 7¾% Senior Secured Notes in whole or in part at our option beginning August 15, 2020, at a redemption price of 103.875% of the principal amount, and at declining redemption prices thereafter, as specified in the indenture governing the 7¾% 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 7¾% Senior Secured Notes at a price of 107.75% of par with the proceeds of certain equity offerings. In addition, at any time prior to August 15, 2020, we may redeem the 7¾% 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 7¾% Senior Secured Notes are not subject to any sinking fund requirements.

The 7¾% 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.

6⅜% Convertible Senior Notes due 2024

As part of the notes exchanges discussed above, in June 2019 we issued $245.5 million of 2024 Convertible Senior Notes in connection with exchanges with certain holders of the Company’s outstanding senior subordinated notes (see 2019 Debt Reduction Transactions above). The 2024 Convertible Senior Notes, which carry a stated interest rate of 6.375% per annum, were recorded at approximately 67% of their principal amount in accordance with FASC 470-50, Modifications and Extinguishments, which equates to an effective yield to maturity of approximately 15.31%. Interest on the 2024 Convertible Senior Notes is payable semiannually in arrears on June 30 and December 30 of each year, beginning in December 2019, and mature on December 31, 2024. We do not have the right to redeem the 2024 Convertible Senior Notes prior to their maturity. The 2024 Convertible Senior Notes are convertible into shares of our common stock at any time, at the option of the holders, at a rate of 370 shares of common stock per $1,000 principal amount of 2024 Convertible Senior Notes, which is equivalent to approximately 90.9 million shares of the Company’s common stock, subject to customary adjustments to the conversion rate and threshold price with respect to, among other things, stock dividends and distributions, mergers and reclassifications. The 2024 Convertible Senior Notes will be automatically converted into shares of common stock at this rate if the volume weighted average trading price of the Company’s common stock equals or exceeds the threshold price, which is $2.43 per share, for 10 trading days in any period of 15 consecutive trading days, subject to satisfaction of certain other conditions. Additionally, the Company may, based on a determination of its Board of Directors that such changes are in the best interests of the Company, and subject to certain limitations, increase the conversion rate. Any such conversion rate increase would cause a proportional decrease in the threshold price for mandatory conversions, and thereby would enable the Company to require a mandatory conversion into common stock at a lower price.

Note 5. 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 Unaudited Condensed 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 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.


15


Denbury Resources Inc.
Notes to Unaudited Condensed Consolidated Financial Statements


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 September 30, 2019, 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 September 30, 2019, 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
Swap
 
Sold Put
 
Floor
 
Ceiling
Oil Contracts:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2019 Fixed-Price Swaps
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Oct – Dec
 
NYMEX
 
2,000
 
$
60.00

61.20

 
$
60.60

 
$

 
$

 
$

Oct – Dec
 
Argus LLS
 
13,000
 
 
60.00

74.90

 
64.69

 

 

 

2019 Three-Way Collars(2)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Oct – Dec
 
NYMEX
 
23,000
 
$
55.00

75.45

 
$

 
$
48.57

 
$
56.61

 
$
69.04

Oct – Dec
 
Argus LLS
 
5,500
 
 
62.00

86.00

 

 
54.73

 
63.09

 
79.93

2020 Fixed-Price Swaps
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Jan – Dec
 
NYMEX
 
2,000
 
$
60.00

61.00

 
$
60.59

 
$

 
$

 
$

Jan – Dec
 
Argus LLS
 
4,500
 
 
60.72

64.26

 
62.29

 

 

 

2020 Three-Way Collars(2)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Jan – June
 
NYMEX
 
16,000
 
$
55.00

82.65

 
$

 
$
48.17

 
$
57.62

 
$
64.19

Jan – June
 
Argus LLS
 
6,000
 
 
61.00

87.10

 

 
53.42

 
63.19

 
71.16

July – Dec
 
NYMEX
 
14,000
 
 
55.00

82.65

 

 
48.18

 
57.56

 
64.17

July – Dec
 
Argus LLS
 
4,000
 
 
61.00

87.10

 

 
53.50

 
63.16

 
72.99



(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 6. 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


16


Denbury Resources Inc.
Notes to Unaudited Condensed Consolidated Financial Statements

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:

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 September 30, 2019, instruments in this category include non-exchange-traded three-way collars that are based on regional pricing other than NYMEX (e.g., Light Louisiana Sweet). The valuation models utilized for costless collars and three-way collars are consistent with the methodologies described above; however, the implied volatilities utilized in the valuation of Level 3 instruments are developed using a benchmark, which is 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 $230 thousand in the fair value of these instruments as of September 30, 2019.

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 the periods indicated:
 
 
Fair Value Measurements Using:
In thousands
 
Quoted Prices
in Active
Markets
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Total
September 30, 2019
 
 
 
 
 
 
 
 
Assets
 
 
 
 
 
 
 
 
Oil derivative contracts – current
 
$

 
$
46,099

 
$
9,516

 
$
55,615

Oil derivative contracts – long-term
 

 
9,799

 
1,684

 
11,483

Total Assets
 
$

 
$
55,898

 
$
11,200

 
$
67,098

 
 
 
 
 
 
 
 
 
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



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 Unaudited Condensed Consolidated Statements of Operations.


17


Denbury Resources Inc.
Notes to Unaudited Condensed 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 three and nine months ended September 30, 2019 and 2018:
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
In thousands
 
2019
 
2018
 
2019
 
2018
Fair value of Level 3 instruments, beginning of period
 
$
6,073

 
$
(1,168
)
 
$
13,624

 
$

Fair value gains (losses) on commodity derivatives
 
6,450

 
(5,244
)
 
90

 
(6,412
)
Receipts on settlements of commodity derivatives
 
(1,323
)
 

 
(2,514
)
 

Fair value of Level 3 instruments, end of period
 
$
11,200

 
$
(6,412
)
 
$
11,200

 
$
(6,412
)
 
 
 
 
 
 
 
 
 
The amount of total gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets or liabilities still held at the reporting date
 
$
6,234

 
$
(5,244
)
 
$
6,540

 
$
(6,412
)


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
9/30/2019
(in thousands)
 
Valuation Technique
 
Unobservable Input
 
Volatility Range
Oil derivative contracts
 
$
11,200

 
Discounted cash flow / Black-Scholes
 
Volatility of Light Louisiana Sweet for settlement periods beginning after September 30, 2019
 
22.6% – 41.3%


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, 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 September 30, 2019 and December 31, 2018, excluding pipeline financing and capital lease obligations, was $1,768.0 million and $1,886.1 million, respectively. We have other financial instruments consisting primarily of cash, cash equivalents, U.S. Treasury Notes, short-term receivables and payables that approximate fair value due to the nature of the instrument and the relatively short maturities.

Note 7. Commitments and Contingencies

Litigation

We are involved in various lawsuits, claims and regulatory proceedings incidental to our businesses.  We are also 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. 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.



18


Denbury Resources Inc.
Notes to Unaudited Condensed Consolidated Financial Statements

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 claimed that its contractual obligations were excused by virtue of events that fall within the force majeure provisions in the helium supply contract.

On March 11, 2019, the trial court entered a final judgment that a force majeure condition did exist, but the Company’s performance was excused by the force majeure provisions of the contract for only 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 Company has filed a notice of appeal of the trial court’s ruling to the Wyoming Supreme Court, the results and timing of which cannot be currently predicted.

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.

Absent reversal of the trial court’s ruling on appeal, the Company anticipates total liquidated damages would equal the $46.0 million aggregate cap under the helium supply contract (including $14.2 million of liquidated damages for the contract years ending July 31, 2018 and July 31, 2019) plus $4.7 million of associated costs (through September 30, 2019), for a total of $50.7 million, included in “Other liabilities” in our Unaudited Condensed Consolidated Balance Sheets as of September 30, 2019.



19


Denbury Resources Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis should be read in conjunction with our Unaudited Condensed Consolidated Financial Statements and Notes thereto included herein and our Consolidated Financial Statements and Notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2018 (the “Form 10-K”), along with Management’s Discussion and Analysis of Financial Condition and Results of Operations contained in the Form 10-K.  Any terms used but not defined herein have the same meaning given to them in the Form 10-K.  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 the 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 than 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. Changes in oil prices impact all aspects of our business; most notably our cash flows from operations, revenues, and capital allocation and budgeting decisions. The table below outlines changes in our realized oil prices, before and after commodity hedging impacts, which shows that our net realized oil price after hedges has been within a range of roughly $59 and $62 per barrel for our most recent comparative periods:
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30, 2019
 
June 30, 2019
 
September 30, 2018
 
September 30,
 
 
 
2019
 
2018
Average net realized prices
 
 
 
 
 
 
 
 
 
 
Oil price per Bbl - excluding impact of derivative settlements
 
$
57.64

 
$
62.22

 
$
71.44

 
$
58.82

 
$
67.99

Oil price per Bbl - including impact of derivative settlements
 
59.23

 
61.92

 
59.78

 
59.77

 
58.63


With our continued focus on improving the Company’s financial position and preserving liquidity, we have based our 2019 budget on a flat $50 oil price, and our 2019 capital spending has been budgeted in a range of $240 million to $260 million, excluding capitalized interest and acquisitions. Based on our results for the first nine months of the year and our projections for the remainder of 2019, we estimate that our cash flow from operations will be significantly higher than our capital expenditures and result in Denbury generating significant excess cash flow during 2019. Also, during the third quarter we entered into additional oil commodity hedges for the fourth quarter of 2019 in order to provide a greater level of certainty in our 2019 cash flow. Additional information concerning our 2019 budget and plans is included below under Capital Resources and Liquidity – Overview.

Comparative Financial Results and Highlights. We recognized net income of $72.9 million, or $0.14 per diluted common share, during the third quarter of 2019, compared to net income of $78.4 million, or $0.17 per diluted common share, during the third quarter of 2018, with the slightly lower results generally reflective of lower oil and natural gas production levels and slightly lower oil prices, including the impact of our hedges. Additional details regarding the comparative period changes in our operating results and per diluted share amounts were the following:

Realized oil prices, including the impact of derivative settlements, decreased by $0.55 per Bbl, or 1%, compared to the prior-year period. See Results of Operations Oil and Natural Gas Revenues.
Total production decreased by 2,740 BOE/d, or 5%, compared to the prior-year period. See Results of Operations Production.
Noncash fair value adjustments on commodity derivatives increased $18.1 million compared to the prior-year period. See Results of Operations Commodity Derivative Contracts.
Diluted common shares in the third quarter of 2019 include the impact of an additional 90.9 million shares, for a total diluted share count of 547.2 million shares, of the Company’s common stock issuable upon full conversion of our convertible senior


20


Denbury Resources Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations

notes which were issued in June 2019. See Note 1, Basis of Presentation Net Income per Common Share, to the Unaudited Condensed Consolidated Financial Statements.

2019 Debt Reduction Transactions. During 2019, we have completed a series of debt exchanges and repurchases to extend the maturities of our outstanding long-term debt and reduce our debt principal as described below:

During June 2019, through a series of debt exchanges, we extended the maturities of $348.4 million of our outstanding long-term debt to 2024 and reduced our debt principal by $120.0 million, whereby holders exchanged $468.4 million aggregate principal amount of our subordinated notes for:
$245.5 million aggregate principal amount of our new 6⅜% Convertible Senior Notes due 2024 (the “2024 Convertible Senior Notes”);
$102.6 million aggregate principal amount of new 7¾% Senior Secured Second Lien Notes due 2024 (the “7¾% Senior Secured Notes”); and
$120.0 million of cash.

During June and July 2019, as part of creating a more liquid series of secured second lien debt due in 2024, we also exchanged $429.4 million of 7½% Senior Secured Second Lien Notes due 2024 for $429.2 million aggregate principal amount of 7¾% Senior Secured Notes. As a result of all of the above June and July note exchanges, we recognized a gain on debt extinguishment, net of transaction costs, totaling $100.5 million for the nine months ended September 30, 2019, in our Unaudited Condensed Consolidated Statements of Operations.

During the third quarter of 2019, we repurchased in open market transactions $11.0 million in aggregate principal amount of our then outstanding 5½% Senior Subordinated Notes due 2022 (the “5½% Senior Subordinated Notes”) for a total purchase price of $5.3 million, excluding accrued interest. In connection with these transactions, we recognized a $5.7 million gain on debt extinguishment, net of unamortized debt issuance costs written off, during the three and nine months ended September 30, 2019.

During October 2019, we repurchased principally through exchanges an additional $13.5 million in aggregate principal amount of our then outstanding 5½% Senior Subordinated Notes and $29.3 million in aggregate principal amount of our then outstanding 4⅝% Senior Subordinated Notes due 2023 (the “4⅝% Senior Subordinated Notes”) for $5.9 million in cash and issuance of 13.7 million shares of the Company’s common stock. In the aggregate, during the third quarter and October 2019, we have repurchased $53.8 million (approximately 15%) of our $357.8 million aggregate principal amount of senior subordinated notes outstanding as of June 30, 2019, in exchange for approximately $11.2 million of cash (excluding accrued and unpaid interest) and issuance of 13.7 million shares of Denbury Common Stock.

The table below details the changes in our debt principal balances from December 31, 2018 to September 30, 2019, which excludes the October debt repurchases:
In thousands
 
December 31, 2018
 
Change
 
September 30, 2019
Senior Secured Bank Credit Agreement
 
$

 
$
50,000

 
$
50,000

9% Senior Secured Second Lien Notes due 2021
 
614,919

 

 
614,919

9¼% Senior Secured Second Lien Notes due 2022
 
455,668

 

 
455,668

7¾% Senior Secured Second Lien Notes due 2024
 

 
531,821

 
531,821

7½% Senior Secured Second Lien Notes due 2024
 
450,000

 
(429,359
)
 
20,641

6⅜% Convertible Senior Notes due 2024
 

 
245,548

 
245,548

6⅜% Senior Subordinated Notes due 2021
 
203,545

 
(152,241
)
 
51,304

5½% Senior Subordinated Notes due 2022
 
314,662

 
(230,926
)
 
83,736

4⅝% Senior Subordinated Notes due 2023
 
307,978

 
(96,283
)
 
211,695

Pipeline financings
 
180,073

 
(9,006
)
 
171,067

Capital lease obligations
 
5,362

 
(5,362
)
 

Total debt principal balance
 
$
2,532,207

 
$
(95,808
)
 
$
2,436,399




21


Denbury Resources Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations

July 2019 Citronelle Field Divestiture. On July 1, 2019, we closed the sale of one of our mature Gulf Coast fields, Citronelle Field, for $10 million. The sale had an effective date of May 1, 2019.

Exploitation Drilling Update. During the third quarter of 2019, we drilled two Mission Canyon wells, with initial production from one of the wells occurring at the end of September and initial production from the second well occurring in mid-October, which have a combined projected IP-30 rate of 1,000 barrels of oil per day.

CAPITAL RESOURCES AND LIQUIDITY

Overview. Our primary sources of capital and liquidity are our cash flow from operations and availability of borrowing capacity under our senior secured bank credit facility. For the nine months ended September 30, 2019, we generated cash flow from operations of $343.6 million, after giving effect to $45.9 million of cash outflows for working capital changes primarily related to payments during the first nine months of the year for accrued compensation, accrued interest and accrued lease operating expenses. We have historically tried to limit our development capital spending so that it is roughly the same as, or less than, our cash flow from operations, and our 2019 cash flow from operations is currently expected to significantly exceed our planned $240 million to $260 million of development capital expenditures for the year. We have utilized a portion of our excess cash flow in 2019 to repurchase debt and improve our balance sheet as discussed above in Overview2019 Debt Reduction Transactions.

As of September 30, 2019, we had $50 million of outstanding borrowings on our $615 million senior secured bank credit facility, compared to no outstanding borrowings as of December 31, 2018 and $80 million as of June 30, 2019, leaving us with $510.5 million of borrowing base availability after consideration of $54.5 million of currently outstanding letters of credit. Based on our current 2019 projections using recent oil price futures, we currently expect to have the capacity to repay all of our outstanding borrowings on our senior secured bank credit facility by the end of the year.

As an additional source of potential liquidity, the Company has been engaged in two asset sale processes. In the first process, we have been actively marketing for sale surface land with no active oil and gas operations around our Conroe and Webster fields. To date, we have approximately $52 million of land sold or under contract associated with this process. During 2018, we completed approximately $6 million of land sales, and we completed $9 million of land sales during the third quarter of 2019 plus an additional $5 million in land sales in October 2019. The remaining $32 million under contract provides for purchase price payments to begin by mid-2021, subject to a number of conditions. We remain focused on a strategy that we believe will ultimately yield the highest value for the remaining land, and we expect significant additional value of the remaining parcels not yet sold or under contract to be realized over the next two years. In the second process, in 2018 we began the process of portfolio optimization through the marketing of mature fields located in Mississippi and Louisiana and Citronelle Field in Alabama. In connection with this process, we completed the sale of Lockhart Crossing Field for net proceeds of approximately $4 million during the third quarter of 2018 and closed the sale of Citronelle Field for approximately $10 million during July 2019. 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. Additionally, we are actively evaluating joint venture options for our Cedar Creek Anticline (“CCA”) CO2 pipeline extension, including the possibility of raising third-party funds for all or a significant portion of our CCA pipeline capital spend in 2020. In addition, the Company may also raise funds through non-core asset sales or other joint venture transactions, or issuance of equity, which could enable us to further increase our available liquidity.

Over the last several years, we have been keenly focused on reducing leverage and improving the Company’s financial condition. In total, we have reduced our outstanding debt principal by $1.1 billion between December 31, 2014 and September 30, 2019, primarily through debt exchanges, opportunistic open market debt repurchases, and the conversion in the second quarter of 2018 of all of our then outstanding convertible senior notes into common stock. Our leverage metrics have improved considerably over the last several years, due primarily to our cost reduction efforts and our overall reduction in debt. In addition to the transactions which extended maturities of a portion of our existing debt (see Overview – 2019 Debt Reduction Transactions), these exchange transactions could further contribute to debt reduction of $245.5 million if all of the 2024 Convertible Senior Notes convert to Company common stock (based upon issuance of 90,852,760 shares at the current conversion rate of 370 shares of common stock per $1,000 principal amount of such notes). The 2024 Convertible Senior Notes provide for automatic conversion into shares of common stock at this rate if the volume weighted average trading price of the Company’s common stock equals or exceeds the threshold price, which is $2.43 per share, for 10 trading days in any period of 15 consecutive trading days; however, subject to satisfaction of conditions described more fully in Note 4 to the accompanying financial statements, the threshold price can be decreased by the Company’s Board of Directors to a lower price. In conjunction with our continuing efforts to improve the


22


Denbury Resources Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations

Company’s balance sheet, we plan to assess, and may engage in, potential debt reduction and/or maturity extension transactions of various types, with a primary focus on our near-term debt maturities, balanced with maintaining liquidity.

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”), which has been amended periodically since that time. The Bank Credit Agreement is a senior secured revolving credit facility with a maturity date of 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 (the “2021 Senior Secured Notes”) or 6⅜% Senior Subordinated Notes due 2021, respectively, are not repaid or refinanced by each of their respective maturity dates. As part of our fall 2019 semiannual borrowing base redetermination, the borrowing base and lender commitments for our Bank Credit Agreement were reaffirmed at $615 million, with the next such redetermination scheduled for May 2020. The Bank Credit Agreement contains certain financial performance covenants through the maturity of the facility, including the following:

A Consolidated Total Debt to Consolidated EBITDAX covenant, with such ratio not to exceed 5.25 to 1.0 through December 31, 2020, and 4.50 to 1.0 thereafter;
A consolidated senior secured debt to consolidated EBITDAX covenant, with such ratio not to exceed 2.5 to 1.0. 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 September 30, 2019, our ratio of consolidated total debt to consolidated EBITDAX was 4.09 to 1.0 (with a maximum permitted ratio of 5.25 to 1.0), our consolidated senior secured debt to consolidated EBITDAX was 0.08 to 1.0 (with a maximum permitted ratio of 2.5 to 1.0), our ratio of consolidated EBITDAX to consolidated interest charges was 3.08 to 1.0 (with a required ratio of not less than 1.25 to 1.0), and our current ratio was 3.01 to 1.0 (with 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 November 6, 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.

Capital Spending. We currently anticipate that our full-year 2019 capital spending, excluding capitalized interest and acquisitions, will be approximately $240 million to $260 million.  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.


23


Denbury Resources Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations


Capital Expenditure Summary. The following table reflects incurred capital expenditures (including accrued capital) for the nine months ended September 30, 2019 and 2018:
 
 
Nine Months Ended
 
 
September 30,
In thousands
 
2019
 
2018
Capital expenditure summary
 
 
 
 
Tertiary oil fields
 
$
72,333

 
$
107,133

Non-tertiary fields
 
55,939

 
51,714

Capitalized internal costs(1)
 
35,389

 
34,027

Oil and natural gas capital expenditures
 
163,661

 
192,874

CO2 pipelines, sources and other
 
25,778

 
22,345

Capital expenditures, before acquisitions and capitalized interest
 
189,439

 
215,219

Acquisitions of oil and natural gas properties
 
122

 
150

Capital expenditures, before capitalized interest
 
189,561

 
215,369

Capitalized interest
 
27,545

 
26,817

Capital expenditures, total
 
$
217,106

 
$
242,186


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

Off-Balance Sheet Arrangements. Our off-balance sheet arrangements include obligations for various 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.  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.

Our commitments and obligations consist of those detailed as of December 31, 2018, in our Form 10-K under Management’s Discussion and Analysis of Financial Condition and Results of Operations Capital Resources and Liquidity Commitments and Obligations.


24


Denbury Resources Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations

RESULTS OF OPERATIONS

Our tertiary operations represent a significant portion of our overall operations and are our primary long-term 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 we have outlined certain of these differences in our Form 10-K and other public disclosures. Our focus on these types of operations impacts certain trends in both current and long-term operating results. Please refer to Management’s Discussion and Analysis of Financial Condition and Results of OperationsFinancial Overview of Tertiary Operations in our Form 10-K for further information regarding these matters.


25


Denbury Resources Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations

Operating Results Table

Certain of our operating results and statistics for the comparative three and nine months ended September 30, 2019 and 2018 are included in the following table:
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
In thousands, except per-share and unit data
 
2019
 
2018
 
2019
 
2018
Operating results
 
 
 
 
 
 
 
 
Net income
 
$
72,862

 
$
78,419

 
$
193,880

 
$
148,219

Net income per common share – basic
 
0.16

 
0.17

 
0.43

 
0.35

Net income per common share – diluted
 
0.14

 
0.17

 
0.41

 
0.33

Net cash provided by operating activities
 
130,578

 
147,904

 
343,578

 
393,530

Average daily production volumes
 
 

 
 

 
 

 
 

Bbls/d
 
55,085

 
57,410

 
56,836

 
58,621

Mcf/d
 
8,135

 
10,623

 
9,681

 
11,275

BOE/d(1)
 
56,441

 
59,181

 
58,449

 
60,500

Operating revenues
 
 

 
 

 
 

 
 

Oil sales
 
$
292,100

 
$
377,329

 
$
912,636

 
$
1,088,021

Natural gas sales
 
1,092

 
2,299

 
5,554

 
7,193

Total oil and natural gas sales
 
$
293,192

 
$
379,628

 
$
918,190

 
$
1,095,214

Commodity derivative contracts(2)
 
 

 
 

 
 

 
 

Receipt (payment) on settlements of commodity derivatives
 
$
8,057

 
$
(61,611
)
 
$
14,714

 
$
(149,738
)
Noncash fair value gains (losses) on commodity derivatives(3)
 
35,098

 
17,034

 
(30,176
)
 
(39,863
)
Commodity derivatives income (expense)
 
$
43,155

 
$
(44,577
)
 
$
(15,462
)
 
$
(189,601
)
Unit prices – excluding impact of derivative settlements
 
 

 
 

 
 

 
 

Oil price per Bbl
 
$
57.64

 
$
71.44

 
$
58.82

 
$
67.99

Natural gas price per Mcf
 
1.46

 
2.35

 
2.10

 
2.34

Unit prices – including impact of derivative settlements(2)
 
 
 
 

 
 

 
 
Oil price per Bbl
 
$
59.23

 
$
59.78

 
$
59.77

 
$
58.63

Natural gas price per Mcf
 
1.46

 
2.35

 
2.10

 
2.34

Oil and natural gas operating expenses
 
 
 
 

 
 

 
 
Lease operating expenses
 
$
117,850

 
$
122,527

 
$
361,205

 
$
361,267

Transportation and marketing expenses
 
10,067

 
11,116

 
32,076

 
31,671

Production and ad valorem taxes
 
20,220

 
25,387

 
65,780

 
75,782

Oil and natural gas operating revenues and expenses per BOE
 
 
 
 

 
 

 
 
Oil and natural gas revenues
 
$
56.46

 
$
69.73

 
$
57.54

 
$
66.31

Lease operating expenses
 
22.70

 
22.50

 
22.64

 
21.87

Transportation and marketing expenses
 
1.94

 
2.04

 
2.01

 
1.92

Production and ad valorem taxes
 
3.89

 
4.66

 
4.12

 
4.59

CO2 sources – revenues and expenses
 
 

 
 

 
 

 
 

CO2 sales and transportation fees
 
$
8,976

 
$
8,149

 
$
25,532

 
$
22,416

CO2 discovery and operating expenses
 
(879
)
 
(708
)
 
(2,016
)
 
(1,670
)
CO2 revenue and expenses, net
 
$
8,097

 
$
7,441

 
$
23,516

 
$
20,746


(1)
Barrel of oil equivalent using the ratio of one barrel of oil to six Mcf of natural gas (“BOE”).
(2)
See also Commodity Derivative Contracts below and Item 3. Quantitative and Qualitative Disclosures about Market Risk for information concerning our derivative transactions.


26


Denbury Resources Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations

(3)
Noncash fair value gains (losses) on commodity derivatives is a non-GAAP measure and is different from “Commodity derivatives expense (income)” in the Unaudited Condensed Consolidated Statements of Operations in that the noncash fair value gains (losses) on commodity derivatives 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 receipts on settlements of $8.1 million and $14.7 million for the three and nine months ended September 30, 2019, compared to payments on settlements of $61.6 million and $149.7 million for the three and nine months ended September 30, 2018, respectively. 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 Unaudited Condensed Consolidated Statements of Operations.


27


Denbury Resources Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations

Production

Average daily production by area for each of the four quarters of 2018 and for the first, second, and third quarters of 2019 is shown below:
 
 
Average Daily Production (BOE/d)

 
First
Quarter
 
Second
Quarter

Third
Quarter

Fourth
Quarter
 
 
First
Quarter

Second
Quarter
 
Third
Quarter
Operating Area
 
2018
 
2018

2018

2018
 
 
2019

2019
 
2019
Tertiary oil production
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Gulf Coast region
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Delhi
 
4,169

 
4,391


4,383


4,526

 
 
4,474

 
4,486

 
4,256

Hastings
 
5,704

 
5,716


5,486


5,480

 
 
5,539

 
5,466

 
5,513

Heidelberg
 
4,445

 
4,330


4,376


4,269

 
 
3,987

 
4,082

 
4,297

Oyster Bayou
 
5,056

 
4,961


4,578


4,785

 
 
4,740

 
4,394

 
3,995

Tinsley
 
6,053

 
5,755


5,294


5,033

 
 
4,659

 
4,891

 
4,541

West Yellow Creek
 
57

 
142

 
240

 
375

 
 
436

 
586

 
728

Mature properties(1)
 
6,726

 
6,725

 
6,612

 
6,748

 
 
6,479

 
6,448

 
6,415

Total Gulf Coast region
 
32,210


32,020


30,969


31,216

 

30,314

 
30,353

 
29,745

Rocky Mountain region
 

 





 
 

 


 
 
Bell Creek
 
4,050

 
4,010


3,970


4,421

 
 
4,650

 
5,951

 
4,686

Salt Creek
 
2,002

 
2,049

 
2,274

 
2,107

 
 
2,057

 
2,078

 
2,213

Other
 

 

 
6

 
20

 
 
52

 
41

 
58

Total Rocky Mountain region
 
6,052

 
6,059


6,250


6,548

 
 
6,759

 
8,070

 
6,957

Total tertiary oil production
 
38,262

 
38,079


37,219


37,764

 
 
37,073

 
38,423

 
36,702

Non-tertiary oil and gas production
 


 
 
 
 
 
 
 
 


 


 
 
Gulf Coast region
 


 
 
 
 
 
 
 
 


 


 
 
Mississippi
 
875

 
901

 
1,038

 
1,023

 
 
1,034

 
1,025

 
873

Texas
 
4,386

 
4,947

 
4,533

 
4,319

 
 
4,345

 
4,243

 
4,268

Other
 
44

 

 
5

 
6

 
 
10

 
6

 
6

Total Gulf Coast region
 
5,305

 
5,848


5,576


5,348

 
 
5,389


5,274

 
5,147

Rocky Mountain region
 

 
 
 
 
 
 
 
 

 

 
 
Cedar Creek Anticline
 
14,437

 
15,742


14,208


14,961

 
 
14,987


14,311

 
13,354

Other
 
1,485

 
1,490


1,409


1,343

 
 
1,313


1,305

 
1,238

Total Rocky Mountain region
 
15,922

 
17,232


15,617


16,304

 
 
16,300


15,616

 
14,592

Total non-tertiary production
 
21,227

 
23,080


21,193


21,652

 

21,689


20,890

 
19,739

Total continuing production
 
59,489

 
61,159


58,412


59,416

 
 
58,762


59,313

 
56,441

Property sales
 

 

 

 

 
 

 
 
 
 
Citronelle(2)
 
387

 
388

 
416

 
451

 
 
456

 
406

 

Lockhart Crossing(3)
 
462

 
447

 
353

 

 
 

 

 

Total production
 
60,338

 
61,994

 
59,181

 
59,867

 
 
59,218

 
59,719

 
56,441


(1)
Mature properties include Brookhaven, Cranfield, Eucutta, Little Creek, Mallalieu, Martinville, McComb and Soso fields.
(2)
Includes production from Citronelle Field sold in July 2019.
(3)
Includes production from Lockhart Crossing Field sold in the third quarter of 2018.

Total continuing production during the third quarter of 2019 averaged 56,441 BOE/d, including 36,702 Bbls/d, or 65%, from tertiary properties and 19,739 BOE/d from non-tertiary properties. Total continuing production excludes production from Citronelle Field sold in July 2019 and, for prior-year periods, excludes production from Lockhart Crossing Field sold in the third quarter of


28


Denbury Resources Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations

2018. This total continuing production level represents a decrease of 2,872 BOE/d (5%) compared to total continuing production levels in the second quarter of 2019 and a decrease of 1,971 BOE/d (3%) compared to third quarter of 2018 continuing production. The sequential decrease was primarily due to an expected reduction in production at Bell Creek Field associated with planned maintenance at our primary CO2 source in the Rocky Mountain region. Third quarter 2019 production was also lowered by approximately 400 BOE/d due to unplanned downtime from power outages and flooding caused by Tropical Storm Imelda. The year-over-year decrease in production was also impacted by lower production at Tinsley Field primarily due to planned downtime and preventative maintenance, slightly offset by production increases at West Yellow Creek Field. Our production during the three and nine months ended September 30, 2019 was 98% and 97% oil, respectively, consistent with oil production during the prior-year periods.

Oil and Natural Gas Revenues

Our oil and natural gas revenues during the three and nine months ended September 30, 2019 decreased 23% and 16%, respectively, compared to these revenues for the same periods in 2018.  The changes in our oil and natural gas revenues are due to changes in production quantities and realized commodity prices (excluding any impact of our commodity derivative contracts), as reflected in the following table:
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
 
 
2019 vs. 2018
 
2019 vs. 2018
In thousands
 
Decrease in Revenues
 
Percentage Decrease in Revenues
 
Decrease in Revenues
 
Percentage Decrease in Revenues
Change in oil and natural gas revenues due to:
 
 
 
 
 
 
 
 
Decrease in production
 
$
(17,579
)
 
(5
)%
 
$
(37,126
)
 
(3
)%
Decrease in realized commodity prices
 
(68,857
)
 
(18
)%
 
(139,898
)
 
(13
)%
Total decrease in oil and natural gas revenues
 
$
(86,436
)
 
(23
)%
 
$
(177,024
)
 
(16
)%



29


Denbury Resources Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations

Excluding any impact of our commodity derivative contracts, our net realized commodity prices and NYMEX differentials were as follows during the first quarters, second quarters, third quarters and nine months ended September 30, 2019 and 2018:
 
 
Three Months Ended
 
Nine Months Ended
 
 
March 31,
 
June 30,
 
September 30,
 
September 30,
 
 
2019
 
2018
 
2019
 
2018
 
2019
 
2018
 
2019
 
2018
Average net realized prices
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Oil price per Bbl
 
$
56.50

 
$
64.25

 
$
62.22

 
$
68.24

 
$
57.64

 
$
71.44

 
$
58.82

 
$
67.99

Natural gas price per Mcf
 
2.68

 
2.44

 
2.01

 
2.21

 
1.46

 
2.35

 
2.10

 
2.34

Price per BOE
 
55.27

 
62.61

 
60.80

 
66.57

 
56.46

 
69.73

 
57.54

 
66.31

Average NYMEX differentials
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Gulf Coast region
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Oil per Bbl
 
$
4.26

 
$
2.05

 
$
4.85

 
$
1.12

 
$
3.11

 
$
3.21

 
$
4.08

 
$
2.10

Natural gas per Mcf
 
(0.10
)
 
0.10

 
0.10

 
0.04

 
(0.24
)
 
0.06

 
(0.06
)
 
0.07

Rocky Mountain region
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Oil per Bbl
 
$
(2.56
)
 
$
(0.06
)
 
$
(1.48
)
 
$
(0.84
)
 
$
(1.65
)
 
$
(0.54
)
 
$
(1.85
)
 
$
(0.47
)
Natural gas per Mcf
 
(0.28
)
 
(0.92
)
 
(1.13
)
 
(1.25
)
 
(1.61
)
 
(1.05
)
 
(0.90
)
 
(1.07
)
Total Company
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Oil per Bbl
 
$
1.63

 
$
1.29

 
$
2.35

 
$
0.39

 
$
1.30

 
$
1.84

 
$
1.79

 
$
1.16

Natural gas per Mcf
 
(0.20
)
 
(0.40
)
 
(0.50
)
 
(0.62
)
 
(0.87
)
 
(0.51
)
 
(0.47
)
 
(0.51
)

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.

Gulf Coast Region. Our average NYMEX oil differential in the Gulf Coast region was a positive $3.11 per Bbl and a positive $3.21 per Bbl during the third quarters of 2019 and 2018, respectively, and a positive $4.85 per Bbl during the second quarter of 2019. Generally, our Gulf Coast region differentials are positive to NYMEX and highly correlated to the changes in prices of Light Louisiana Sweet crude oil, which have generally strengthened over the past year, although recent Gulf Coast region differentials have softened.

Rocky Mountain Region. NYMEX oil differentials in the Rocky Mountain region averaged $1.65 per Bbl and $0.54 per Bbl below NYMEX during the third quarters of 2019 and 2018, respectively, and $1.48 per Bbl below NYMEX during the second quarter of 2019. 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. Although our differentials in the Rocky Mountain region have weakened somewhat from a year ago, they have improved from the differentials we experienced in the fourth quarter of 2018 and first quarter of 2019.

CO2 Revenues and Expenses

We sell approximately 15% to 20% of our produced CO2 from Jackson Dome to third-party industrial users at various contracted prices primarily under long-term contracts. We recognize the revenue received on these CO2 sales as “CO2 sales and transportation fees” with the corresponding costs recognized as “CO2 discovery and operating expenses” in our Unaudited Condensed Consolidated Statements of Operations.

Purchased Oil Revenues and Expenses

From time to time, we market third-party production for sale in exchange for a fee. We recognize the revenue received on these oil sales as “Purchased oil sales” and the expenses incurred to market and transport the oil as “Purchased oil expenses” in our Unaudited Condensed Consolidated Statements of Operations.


30


Denbury Resources Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations


Commodity Derivative Contracts

The following table summarizes the impact our crude oil derivative contracts had on our operating results for the three and nine months ended September 30, 2019 and 2018:
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
In thousands
 
2019
 
2018
 
2019
 
2018
Receipt (payment) on settlements of commodity derivatives
 
$
8,057

 
$
(61,611
)
 
$
14,714

 
$
(149,738
)
Noncash fair value gains (losses) on commodity derivatives(1)
 
35,098

 
17,034

 
(30,176
)
 
(39,863
)
Total income (expense)
 
$
43,155

 
$
(44,577
)
 
$
(15,462
)
 
$
(189,601
)

(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 Unaudited Condensed Consolidated Statements of Operations.

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. See Note 5, Commodity Derivative Contracts, to the Unaudited Condensed Consolidated Financial Statements for additional details of our outstanding commodity derivative contracts as of September 30, 2019, and Item 3, Quantitative and Qualitative Disclosures about Market Risk below for additional discussion. In addition, the following table summarizes our commodity derivative contracts as of November 6, 2019:
 
 
4Q 2019
1H 2020
2H 2020
WTI NYMEX
Volumes Hedged (Bbls/d)
2,000
2,000
2,000
Fixed-Price Swaps
Swap Price(1)
$60.60
$60.59
$60.59
Argus LLS
Volumes Hedged (Bbls/d)
13,000
4,500
4,500
Fixed-Price Swaps
Swap Price(1)
$64.69
$62.29
$62.29
WTI NYMEX
Volumes Hedged (Bbls/d)
23,000
19,000
17,000
3-Way Collars
Sold Put Price / Floor / Ceiling Price(1)(2)
$48.57 / $56.61 / $69.04
$48.14 / $57.21 / $63.44
$48.15 / $57.10 / $63.33
Argus LLS
Volumes Hedged (Bbls/d)
5,500
7,000
5,000
3-Way Collars
Sold Put Price / Floor / Ceiling Price(1)(2)
$54.73 / $63.09 / $79.93
$53.07 / $62.45 / $70.00
$53.00 / $62.13 / $71.00
 
Total Volumes Hedged (Bbls/d)
43,500
32,500
28,500

(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.
 
Based on current contracts in place and NYMEX oil futures prices as of November 6, 2019, which averaged approximately $56 per Bbl, we currently expect that we would receive cash payments of approximately $15 million during the remainder of 2019 upon settlement of the 2019 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 $60.60 per Bbl and $64.69 per Bbl for NYMEX and LLS hedges, respectively, and weighted average floor prices of our 2019 three-way collars of $56.61 per Bbl and $63.09 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.



31


Denbury Resources Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations

Production Expenses

Lease Operating Expenses
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
In thousands, except per-BOE data
 
2019
 
2018
 
2019
 
2018
Total lease operating expenses
 
$
117,850

 
$
122,527

 
$
361,205

 
$
361,267

 
 
 
 
 
 
 
 
 
Total lease operating expenses per BOE
 
$
22.70

 
$
22.50

 
$
22.64

 
$
21.87


Total lease operating expenses decreased $4.7 million (4%) on an absolute-dollar basis, but slightly increased $0.20 (1%) on a per-BOE basis, during the three months ended September 30, 2019, compared to the same prior-year period. The decrease on an absolute-dollar basis was primarily due to lower workover expense, lower power and fuel costs, and lower CO2 expense due to planned maintenance at our primary CO2 source in the Rocky Mountain region during the quarter. Lease operating expenses on an absolute-dollar basis was relatively unchanged on a sequential-quarter basis from the second quarter of 2019 and for the nine months ended September 30, 2019, compared to levels in the same period in 2018, but increased $1.00 (5%) on a per-BOE basis from the second quarter of 2019 and increased $0.77 (4%) on a per-BOE basis during the nine months ended September 30, 2019, compared to the same prior-year period. The increases on a per-BOE basis for the comparative periods were due to a decrease in total production.

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 industrial sources. During the third quarters of 2019 and 2018, approximately 55% and 52%, respectively, 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 was approximately $0.37 per Mcf during the third quarter of 2019, 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 CO2 cost during the third quarter of 2019 was lower than the $0.41 per Mcf comparable measure during the third quarter of 2018 due to lower utilization of industrial-source CO2 in our Rocky Mountain region, but higher than the $0.33 per Mcf comparable measure during the second quarter of 2019 due to higher utilization of industrial-sourced CO2 in our Gulf Coast region, which has a higher average cost than our naturally-occurring CO2 sources.

Transportation and Marketing Expenses

Transportation and marketing expenses primarily consist of amounts incurred relating to the transportation, marketing, and processing of oil and natural gas production. Transportation and marketing expenses were $10.1 million and $11.1 million for the three months ended September 30, 2019 and 2018, respectively, and $32.1 million and $31.7 million for the nine months ended September 30, 2019 and 2018, respectively.

Taxes Other Than Income

Taxes other than income includes production, ad valorem and franchise taxes. Taxes other than income decreased $5.3 million (20%) during the three months ended September 30, 2019, compared to the same prior-year period and decreased $10.6 million (13%) during the nine months ended September 30, 2019, compared to the same period in 2018, due primarily to a decrease in production taxes resulting from lower oil and natural gas revenues.


32


Denbury Resources Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations


General and Administrative Expenses (“G&A”)
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
In thousands, except per-BOE data and employees
 
2019
 
2018
 
2019
 
2018
Gross cash compensation and administrative costs
 
$
53,969

 
$
57,765

 
$
162,589

 
$
172,287

Gross stock-based compensation
 
3,983

 
4,597

 
12,958

 
11,126

Operator labor and overhead recovery charges
 
(29,865
)
 
(31,586
)
 
(90,480
)
 
(94,910
)
Capitalized exploration and development costs
 
(9,821
)
 
(9,197
)
 
(30,370
)
 
(27,280
)
Net G&A expense
 
$
18,266

 
$
21,579

 
$
54,697

 
$
61,223

 
 
 
 
 
 
 
 
 
G&A per BOE
 
 

 
 

 
 

 
 

Net cash administrative costs
 
$
2.94

 
$
3.31

 
$
2.81

 
$
3.18

Net stock-based compensation
 
0.58

 
0.65

 
0.62

 
0.53

Net G&A expenses
 
$
3.52

 
$
3.96

 
$
3.43

 
$
3.71

 
 
 
 
 
 
 
 
 
Employees as of September 30
 
826

 
847

 
 
 
 

Our net G&A expenses on an absolute-dollar basis decreased $3.3 million (15%) and $6.5 million (11%), or $0.44 (11%) and $0.28 (8%) on a per-BOE basis, during the three and nine months ended September 30, 2019, respectively, compared to the same periods in 2018, primarily due to our continued focus on cost reduction efforts and reduction in performance-based compensation.

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 gas production, exploration, and development activities.

Interest and Financing Expenses
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
In thousands, except per-BOE data and interest rates
 
2019
 
2018
 
2019
 
2018
Cash interest(1)
 
$
48,297

 
$
46,515

 
$
144,616

 
$
138,660

Less: interest not reflected as expense for financial reporting purposes(1)
 
(21,372
)
 
(21,186
)
 
(64,006
)
 
(64,849
)
Noncash interest expense
 
1,060

 
2,712

 
3,517

 
4,980

Amortization of debt discount(2)
 
3,646

 

 
4,090

 

Less: capitalized interest
 
(8,773
)
 
(9,514
)
 
(27,545
)
 
(26,817
)
Interest expense, net
 
$
22,858

 
$
18,527

 
$
60,672

 
$
51,974

Interest expense, net per BOE
 
$
4.40

 
$
3.40

 
$
3.80

 
$
3.15

Average debt principal outstanding(3)
 
$
2,374,422

 
$
2,542,712

 
$
2,491,015

 
$
2,611,225

Average cash interest rate(4)
 
8.1
%
 
7.3
%
 
7.7
%
 
7.1
%

(1)
Cash interest includes the portion of interest on certain debt instruments accounted for as a reduction of debt for GAAP financial reporting purposes in accordance with Financial Accounting Standards Board Codification (“FASC”) 470-60, Troubled Debt Restructuring by Debtors. The portion of interest treated as a reduction of debt relates to our 2021 Senior Secured Notes, 9¼% Senior Secured Second Lien Notes due 2022 (the “2022 Senior Secured Notes”), and our previously


33


Denbury Resources Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations

outstanding 3½% Convertible Senior Notes due 2024 and 5% Convertible Senior Notes due 2023. See below for further discussion.
(2)
Represents amortization of debt discounts of $1.2 million and $1.4 million related to the 7¾% Senior Secured Notes during the three and nine months ended September 30, 2019, respectively, and $2.4 million and $2.7 million related to the 2024 Convertible Senior Notes during the three and nine months ended September 30, 2019, respectively.
(3)
Excludes debt discounts related to our 7¾% Senior Secured Notes and 2024 Convertible Senior Notes.
(4)
Includes commitment fees but excludes debt issue costs and amortization of discount.

As reflected in the table above, cash interest expense during the three and nine months ended September 30, 2019 increased $1.8 million (4%) and $6.0 million (4%), respectively, when compared to the prior-year periods due primarily to an increase in our weighted-average interest rate.

Future interest payable related to our 2021 Senior Secured Notes and 2022 Senior Secured Notes is accounted for in accordance with FASC 470-60, Troubled Debt Restructuring by Debtors, whereby most of the future interest 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 $190.4 million as of September 30, 2019. Therefore, interest expense reflected in our Unaudited Condensed Consolidated Statements of Operations will be approximately $86 million lower annually than the actual cash interest payments on our 2021 Senior Secured Notes and 2022 Senior Secured Notes.

As more fully described in Note 4, Long-Term Debt, to the Unaudited Condensed Consolidated Financial Statements, the June 2019 debt exchange transactions were accounted for in accordance with FASC 470-50, Modifications and Extinguishments, whereby our new 7¾% Senior Secured Notes and new 2024 Convertible Senior Notes were recorded on our balance sheet at discounts to their principal amounts of $29.6 million and $79.9 million, respectively. These debt discounts will be amortized as interest expense over the terms of the notes; therefore, future interest expense reflected in our Unaudited Condensed Consolidated Statements of Operations will be higher than the actual cash interest payments on our new 7¾% Senior Secured Notes and new 2024 Convertible Senior Notes by approximately $8 million in 2019, $16 million in 2020, $19 million in 2021, $21 million in 2022, $25 million in 2023 and $21 million in 2024.

Depletion, Depreciation, and Amortization (“DD&A”)
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
In thousands, except per-BOE data
 
2019
 
2018
 
2019
 
2018
Oil and natural gas properties
 
$
39,304

 
$
32,559

 
$
116,249

 
$
97,788

CO2 properties, pipelines, plants and other property and equipment
 
15,760

 
18,757

 
54,376

 
58,923

Total DD&A
 
$
55,064

 
$
51,316

 
$
170,625

 
$
156,711

 
 
 
 
 
 
 
 
 
DD&A per BOE
 
 

 
 

 
 

 
 

Oil and natural gas properties
 
$
7.57

 
$
5.98

 
$
7.29

 
$
5.92

CO2 properties, pipelines, plants and other property and equipment
 
3.03

 
3.45

 
3.40

 
3.57

Total DD&A cost per BOE
 
$
10.60

 
$
9.43

 
$
10.69

 
$
9.49


The increase in our oil and natural gas properties depletion during the three and nine months ended September 30, 2019, when compared to the same periods in 2018, 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.



34


Denbury Resources Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations

Income Taxes
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
In thousands, except per-BOE amounts and tax rates
 
2019
 
2018
 
2019
 
2018
Current income tax expense (benefit)
 
$
(859
)
 
$
(1,888
)
 
$
1,214

 
$
(3,674
)
Deferred income tax expense
 
37,909

 
17,504

 
90,454

 
42,741

Total income tax expense
 
$
37,050

 
$
15,616

 
$
91,668

 
$
39,067

Average income tax expense per BOE
 
$
7.13

 
$
2.87

 
$
5.75

 
$
2.37

Effective tax rate
 
33.7
%
 
16.6
%
 
32.1
%
 
20.9
%
Total net deferred tax liability
 
$
400,213


$
249,264

 
 
 
 

We evaluate our estimated annual effective income tax rate based on current and forecasted business results and enacted tax laws on a quarterly basis and apply this tax rate to our ordinary income or loss to calculate our estimated tax liability or benefit. Our income taxes are based on an estimated statutory rate of approximately 25% in 2019 and 2018. Our effective tax rate for the three and nine months ended September 30, 2019 was higher than our estimated statutory rate, primarily due to establishment of a valuation allowance against a portion of our business interest expense deduction that we estimate will be disallowed. The Tax Cuts and Jobs Act (“The Act”), which was enacted on December 22, 2017, revised the rules regarding the deductibility of business interest expense by limiting that deduction to 30% of adjusted taxable income (as defined), with disallowed amounts being carried forward to future taxable years. Based on our evaluation, using information existing as of the balance sheet date, of the near-term ability to utilize the tax benefits associated with our 2019 disallowed business interest expense, we have established a valuation allowance through our annual estimated effective income tax rate for that portion of our business interest expense that is currently expected to exceed the allowed limitation under The Act.

The current income tax benefits for the three and nine months ended September 30, 2018, represent amounts estimated to be receivable resulting from alternative minimum tax credits and certain state tax obligations.

As of September 30, 2019, we had estimated amounts available for carry forward of $55.5 million of enhanced oil recovery credits related to our tertiary operations, $21.6 million of research and development credits, and $18.9 million of alternative minimum tax credits. The alternative minimum tax credits are fully refundable by 2021 and are recorded as a receivable on the balance sheet.  The enhanced oil recovery credits and research and development credits do not begin to expire until 2025 and 2031, respectively.



35


Denbury Resources Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations

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 significant individual components is discussed above.
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
Per-BOE data
 
2019
 
2018
 
2019
 
2018
Oil and natural gas revenues
 
$
56.46

 
$
69.73

 
$
57.54

 
$
66.31

Receipt (payment) on settlements of commodity derivatives
 
1.56

 
(11.32
)
 
0.92

 
(9.07
)
Lease operating expenses
 
(22.70
)
 
(22.50
)
 
(22.64
)
 
(21.87
)
Production and ad valorem taxes
 
(3.89
)
 
(4.66
)
 
(4.12
)
 
(4.59
)
Transportation and marketing expenses
 
(1.94
)
 
(2.04
)
 
(2.01
)
 
(1.92
)
Production netback
 
29.49

 
29.21

 
29.69

 
28.86

CO2 sales, net of operating and exploration expenses
 
1.56

 
1.37

 
1.47

 
1.26

General and administrative expenses
 
(3.52
)
 
(3.96
)
 
(3.43
)
 
(3.71
)
Interest expense, net
 
(4.40
)
 
(3.40
)
 
(3.80
)
 
(3.15
)
Other
 
1.09

 
1.49

 
0.48

 
0.61

Changes in assets and liabilities relating to operations
 
0.93

 
2.46

 
(2.88
)
 
(0.04
)
Cash flows from operations
 
25.15

 
27.17

 
21.53

 
23.83

DD&A
 
(10.60
)
 
(9.43
)
 
(10.69
)
 
(9.49
)
Deferred income taxes
 
(7.30
)
 
(3.21
)
 
(5.67
)
 
(2.59
)
Gain on extinguishment of debt
 
1.13

 

 
6.66

 

Noncash fair value gains (losses) on commodity derivatives(1)
 
6.75

 
3.13

 
(1.89
)
 
(2.41
)
Other noncash items
 
(1.10
)
 
(3.26
)
 
2.21

 
(0.37
)
Net income
 
$
14.03

 
$
14.40

 
$
12.15

 
$
8.97


(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 Unaudited Condensed Consolidated Statements of Operations.

CRITICAL ACCOUNTING POLICIES

For additional discussion of our critical accounting policies, see Management’s Discussion and Analysis of Financial Condition and Results of Operations in our Form 10-K. Any new accounting policies or updates to existing accounting policies as a result of new accounting pronouncements have been included in the notes to the Company’s Unaudited Condensed Consolidated Financial Statements contained in this Quarterly Report on Form 10-Q.

FORWARD-LOOKING INFORMATION

The data and/or statements contained in this Quarterly Report on Form 10-Q that are not historical facts, including, but not limited to, statements found in the section Management’s Discussion and Analysis of Financial Condition and Results of Operations, and information regarding the financial position, business strategy, production and reserve growth, possible or assumed future results of operations, and other plans and objectives for the future operations of Denbury, and general economic conditions 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 their volatility, current or future liquidity sources or their adequacy to support our anticipated future activities, our ability to further reduce our debt levels or extend debt maturities, together with assumptions based on current and projected production levels, oil and gas prices and oilfield costs, current or future expectations


36


Denbury Resources Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations

or estimations of our cash flows or the impact of changes in commodity prices on cash flows, availability of capital, borrowing capacity, price and availability of advantageous commodity derivative contracts or the predicted cash flow benefits therefrom, forecasted capital expenditures, drilling activity or methods, including the timing and location thereof, the nature of any future asset purchases or sales or the timing or proceeds thereof, estimated timing of commencement of CO2 flooding of particular fields or areas, including Cedar Creek Anticline (“CCA”), or the availability of capital for CCA pipeline construction, or its ultimate cost or date of completion, 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, hydrocarbon reserve quantities and values, CO2 reserves and supply and their availability, potential reserves, barrels or percentages of recoverable original oil in place, levels of 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, rates of return, estimated costs, changes in costs, future capital expenditures and overall economics, worldwide economic conditions, the likelihood and extent of an economic slowdown, and other variables surrounding operations and future plans.  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, 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; evolving political and military tensions in the Middle East; 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; trade disputes and resulting tariffs or international economic sanctions; effects of our indebtedness; success of our risk management techniques; accuracy of our cost estimates; availability or terms of credit in the commercial banking or other debt markets; 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 quarterly 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 including, without limitation, the Company’s most recent Form 10-K.



37


Denbury Resources Inc.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Debt and Interest Rate Sensitivity

As of September 30, 2019, we had $2.2 billion of fixed-rate long-term debt outstanding and $50.0 million of outstanding borrowings on our variable-rate senior secured bank credit facility. At this level of variable-rate debt, an increase or decrease of 10% in interest rates would have an immaterial effect on our interest expense. 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, convertible 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 as of September 30, 2019.

In thousands
 
2021
 
2022
 
2023
 
2024
 
Total
 
Fair Value
Variable rate debt:
 
 
 
 
 
 
 
 
 
 
 
 
Senior Secured Bank Credit Facility (weighted average interest rate of 4.7% at September 30, 2019)
 
$
50,000

 
$

 
$

 
$

 
$
50,000

 
$
50,000

Fixed rate debt:
 
 

 
 

 
 
 
 
 
 
 
 
9% Senior Secured Second Lien Notes due 2021
 
614,919

 

 

 

 
614,919

 
579,315

9¼% Senior Secured Second Lien Notes due 2022
 

 
455,668

 

 

 
455,668

 
402,674

7¾% Senior Secured Second Lien Notes due 2024
 

 

 

 
531,821

 
531,821

 
410,832

7½% Senior Secured Second Lien Notes due 2024
 

 

 

 
20,641

 
20,641

 
14,655

6⅜% Convertible Senior Notes due 2024
 

 

 

 
245,548

 
245,548

 
145,021

6% Senior Subordinated Notes due 2021
 
51,304

 

 

 

 
51,304

 
36,342

5½% Senior Subordinated Notes due 2022
 

 
83,736

 

 

 
83,736

 
42,915

4% Senior Subordinated Notes due 2023
 

 

 
211,695

 

 
211,695

 
86,266


See Note 4, Long-Term Debt, to the Unaudited Condensed Consolidated Financial Statements for details regarding our long-term debt.

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 2020 hedges. See also Note 5, Commodity Derivative Contracts, and Note 6, Fair Value Measurements, to the Unaudited Condensed 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.



38


Denbury Resources Inc.

For accounting purposes, we do not apply hedge accounting treatment 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 September 30, 2019, our commodity derivative contracts were recorded at their fair value, which was a net asset of $67.1 million, a $35.1 million increase from the $32.0 million net asset recorded at June 30, 2019, and a $30.2 million decrease from the $97.3 million net asset recorded at December 31, 2018.  These changes are primarily related to the expiration of commodity derivative contracts during the three and nine months ended September 30, 2019, new commodity derivative contracts entered into during 2019 for future periods, and to the changes in oil futures prices between December 31, 2018 and September 30, 2019.

Commodity Derivative Sensitivity Analysis

Based on NYMEX and LLS crude oil futures prices as of September 30, 2019, and assuming both a 10% increase and decrease thereon, we would expect to receive or make payments on our crude oil derivative contracts as shown in the following table:
 
 
Receipt / (Payment)
In thousands
 
Crude Oil Derivative Contracts
Based on:
 
 
Futures prices as of September 30, 2019
 
$
87,275

10% increase in prices
 
23,998

10% decrease in prices
 
138,375


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 production to which those commodity derivative contracts relate.




39


Denbury Resources Inc.

Item 4. 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 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 September 30, 2019, 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 disclosures.

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 third quarter of fiscal 2019, 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.



40


Denbury Resources Inc.

PART II. OTHER INFORMATION

Item 1. 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 claimed that its contractual obligations were excused by virtue of events that fall within the force majeure provisions in the helium supply contract.

On March 11, 2019, the trial court entered a final judgment that a force majeure condition did exist, but the Company’s performance was excused by the force majeure provisions of the contract for only 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 Company has filed a notice of appeal of the trial court’s ruling to the Wyoming Supreme Court, the results and timing of which cannot be currently predicted.

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.

Absent reversal of the trial court’s ruling on appeal, the Company anticipates total liquidated damages would equal the $46.0 million aggregate cap under the helium supply contract (including $14.2 million of liquidated damages for the contract years ending July 31, 2018 and July 31, 2019) plus $4.7 million of associated costs (through September 30, 2019), for a total of $50.7 million, included in “Other liabilities” in our Unaudited Condensed Consolidated Balance Sheets as of September 30, 2019.

Environmental Protection Agency Matter Concerning Certain Fields

The Company has been in discussions with the Environmental Protection Agency (“EPA”) 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.

In September, the previously disclosed proposed Consent Decree among the Company, the United States, and the State of Mississippi resolving the allegations of CWA violations became effective upon the District Court entering the Consent Decree as a judgment of the court. The Consent Decree requires the Company to pay civil penalties totaling $3.5 million in the aggregate to the United States and the State of Mississippi, which payments have been made. The Consent Decree further requires the implementation of enhancements to the Company’s mechanical integrity program designed to minimize the occurrence and impact of any future releases at the Mississippi fields, and the performance of other relief such as enhanced training and reporting requirements with respect to the Mississippi fields.



41


Denbury Resources Inc.

Item 1A. Risk Factors

Please refer to Item 1A of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2018. There have been no material changes to our risk factors contained in our Annual Report on Form 10-K for the fiscal year ended December 31, 2018 other than as detailed below.

If we cannot meet the “price criteria” for continued listing on the NYSE, the NYSE may delist our common stock, which could have an adverse impact on the trading volume, liquidity and market price of our common stock, or the trading prices of our 6⅜% Convertible Senior Notes due 2024.

If we do not maintain an average closing price of $1.00 or more for our common stock over any consecutive 30 trading-day period, the NYSE may delist our common stock for a failure to maintain compliance with the NYSE price criteria listing standards. As of November 6, 2019, the average closing price of our common stock over the immediately preceding 30 consecutive trading-day period was $1.07. Despite NYSE rules and processes that provide a period of time to cure non-compliance with this NYSE standard (during which time the issuer’s common stock generally continues to be traded on the NYSE), there is no assurance that trading prices of our common stock or other steps we take would be successful in assuring our long-term listing on the NYSE. A delisting of our common stock from the NYSE would likely reduce the liquidity and market price of our common stock, (along with the trading prices of our 6⅜% Convertible Senior Notes due 2024), reduce the number of investors willing to hold or acquire our common stock, and negatively impact our ability to raise equity financing.


42


Denbury Resources Inc.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Issuer Purchases of Equity Securities

The following table summarizes purchases of our common stock during the third quarter of 2019:
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)
July 2019
 
1,141,341

 
$
1.22

 

 
$
210.1

August 2019
 

 

 

 
210.1

September 2019
 
4,540

 
1.13

 

 
210.1

Total
 
1,145,881

 
 


 



(1)
Shares purchased during the third quarter of 2019 were made in connection with the surrender of shares by our employees to satisfy their tax withholding requirements related to the vesting of restricted and performance 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.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

None.

Item 5. Other Information

None.



43


Denbury Resources Inc.

Item 6. Exhibits

Exhibit No.
 
Exhibit
10(a)
 
10(b)
 
10(c)*
 
31(a)*
 
31(b)*
 
32*
 
101.INS*
 
Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document
101.SCH*
 
Inline XBRL Taxonomy Extension Schema Document
101.CAL*
 
Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF*
 
Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*
 
Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE*
 
Inline XBRL Taxonomy Extension Presentation Linkbase Document
104
 
The cover page from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2019, has been formatted in Inline XBRL.

*
Included herewith.


44


Denbury Resources Inc.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 
 
DENBURY RESOURCES INC.
 
 
 
November 7, 2019
 
/s/ Mark C. Allen
 
 
Mark C. Allen
Executive Vice President and Chief Financial Officer
 
 
 
November 7, 2019
 
/s/ Alan Rhoades
 
 
Alan Rhoades
Vice President and Chief Accounting Officer



45




Exhibit 10(c)

___________ RSUs    Date of Grant: July 17, 2019


RESTRICTED STOCK UNIT

ANNUAL VESTING AWARD

2004 OMNIBUS STOCK AND INCENTIVE PLAN

FOR DENBURY RESOURCES INC.

THIS RESTRICTED STOCK UNIT AWARD (this “Award”) is made effective on July 17, 2019 (the “Date of Grant”) by Denbury Resources Inc. (the “Company”) in favor of ___________(“Holder”).
WHEREAS, the Company desires to grant to Holder certain Restricted Stock Units (“RSUs”) under, in accordance with, and for the purposes set forth in, the Company’s Amended and Restated 2004 Omnibus Stock and Incentive Plan (the “Plan”);
WHEREAS, in accordance with the provisions of the Plan, RSUs will be issued to Holder, such RSUs representing an unfunded, unsecured promise of the Company to deliver cash based on the value of the common shares of the Company as set forth herein at such time as such RSUs become vested by reason of the lapse of the applicable restrictions, after which time the Company shall settle the value of the Vested Units (as defined below) to Holder in cash; and
WHEREAS, the Company and, by its acknowledgement below, Holder understand and agree that this Award is in all respects subject to the terms, definitions and provisions of the Plan, all of which are incorporated herein by reference, except to the extent otherwise expressly provided in this Award.
NOW THEREFORE, for good and valuable consideration, the Company and, by its acknowledgement below, Holder agree as follows:
1.Restricted Stock Unit Award. The Company hereby grants to Holder an aggregate of _________ RSUs (“Award RSUs”) on the terms and conditions set forth in the Plan and supplemented in this Award, including, without limitation, the restrictions more specifically set forth in Section 2 herein.

2.Vesting of Award RSUs. The restrictions on the Award RSUs shall lapse (Award RSUs with respect to which restrictions have lapsed being herein referred to as “Vested Units”) and such Award RSUs shall become (i) non-forfeitable with respect to a specified percentage of Award RSUs on the dates set forth in (a) through (c) below, and (ii) 100% vested on the occurrence (if any) of the earliest of the dates set forth in (d) through (f) below:

(a)
34% of the Award RSUs on July 17, 2020;

(b)
33% of the Award RSUs on July 19, 2021;

(c)
33% of the Award RSUs on July 18, 2022;

(d)
the date of Holder’s death or Disability;

(e)    the date of a Change of Control; and
(f)     the date of a Post-Separation Change of Control.





For purposes of this Award, the term “Post-Separation Change of Control” means a Change of Control with an effective date following Holder’s Separation, but where such Separation resulted from the Commencement of a Change of Control prior to Holder’s Separation. For all purposes of this Award, the term “Commencement of a Change of Control” means the date on which any material action, including without limitation through a written offer, open-market bid, corporate action, proxy solicitation or otherwise, is taken by a “person” (as defined in Section 13(d) or Section 14(d)(2) of the Exchange Act), or a “group” (as defined in Section 13(d)(3) of the Exchange Act), or their affiliates, to commence efforts that, within 12 months after the date of such material action, leads to a Change of Control involving such person, group, or their affiliates.
3.Settlement of Vested Units. Vested Units will be settled, net of withholding, in cash in an amount equal to the Fair Market Value on the vesting date of the specified number of shares of Stock covered by the Vested Units. Notwithstanding the foregoing, Vested Units shall have a maximum cash value of $2.24 per Vested Unit (if the Fair Market Value on the vesting date for any Vested Unit is greater than $2.24 per Vested Unit, the cash value of the Vested Unit shall be deemed to be $2.24 per Vested Unit).

4.Restrictions – Forfeiture of Award RSUs. The Award RSUs are subject to restrictions, including that all rights of Holder to any RSUs which have not become Vested Units shall automatically, and without notice, terminate and shall be permanently forfeited on the date of Holder’s Separation. Notwithstanding the foregoing, if there is an applicable Post-Separation Change of Control, the previously forfeited Award RSUs (and any corresponding Dividend Equivalent) shall be reinstated and become vested and, for all purposes of this Award, Holder will be deemed to have Separated on the day after such Post-Separation Change of Control, provided that such post-facto vesting shall apply only if the Change of Control qualifies as a change in control as defined in Section 1.409A-3(i)(5) of the Treasury Regulations issued under Section 409A of the Internal Revenue Code.

5.Withholding. If and when any Award RSUs and any related Dividend Equivalents become vested, the minimum statutory tax withholding required to be made by the Company, or other withholding rate as determined by the Committee in its discretion if determined not to be detrimental to the Company or Holder, shall be withheld by the Administrator from the cash settlement amount otherwise payable to the Holder upon vesting, via payroll deduction.  Holder, in his or her sole discretion, may direct that the Company withhold at any rate which is in excess of the minimum withholding rate described in the preceding sentence, but not in excess of the maximum statutory rate in Holder’s relevant tax jurisdiction, pursuant to procedures established by the Company.

6.Rights of Holder and Delivery of Vested Units. During the restricted period, Holder is also entitled to a Dividend Equivalent whenever the Company pays a Dividend on the shares of Stock underlying the Award RSUs, in each case in accordance with, and subject to, the terms of the Plan and this Award. The amount of the Dividend Equivalent shall be cash equal to the product of (a) the per-share amount of the Dividend paid and (b) the number of Award RSUs held on the record date related to the Dividend being paid on the underlying Stock represented by such Award RSU. Pursuant to the terms of the Plan, the Company will retain custody of all Dividend Equivalents (which are subject to the same restrictions, terms, and conditions as the related Award RSUs) until the conclusion of the restricted period. If any Award RSUs are forfeited, any such related Dividend Equivalents also shall be forfeited.

The Administrator shall deliver the Vested Units and Dividend Equivalent amount in cash (reduced by the amount of withholding under Section 5 herein) to Holder as soon as reasonably possible following vesting.





7.No Transfers Permitted. The rights under this Award are not transferable by Holder other than as set forth in, and permitted by, the Plan.

8.No Right to Continued Employment. Neither the Plan nor this Award, nor any terms contained therein or herein, shall confer upon Holder any right with respect to continuation of employment by the Company, or any right to provide services to the Company, nor shall they constitute a commitment of any kind with respect to the duration of Holder’s at will employment with the Company, nor interfere in any way with the Company’s right to terminate Holder’s at will employment at any time.

9.Governing Law. Without limitation, this Award shall be construed and enforced in accordance with, and be governed by, the laws of Delaware.

10.Binding Effect. This Award shall inure to the benefit of and be binding upon the heirs, executors, administrators, and permitted successors and assigns of the Company and Holder.

11.Severability. If any provision of this Award is declared or found to be illegal, unenforceable or void, in whole or in part, the remainder of this Award will not be affected by such declaration or finding, and each such provision not so affected will be enforced to the fullest extent permitted by law.

12.Committee Authority. This Award shall be administered by the Committee, which shall adopt rules and regulations for carrying out the purposes of this Award and, without limitation, which may delegate all of what, in its sole discretion, it determines to be ministerial duties to the Administrator; provided, that; the determinations under, and the interpretations of, any provision of this Award by the Committee shall, in all cases, be in its sole discretion, and shall be final and conclusive.

13.Clawback. The Award RSUs are subject to any written clawback policies that the Company, with the approval of the Board, may adopt. Any such policy may subject the Award RSUs to reduction, cancelation, forfeiture or recoupment if certain specified events or wrongful conduct occur, including, but not limited to, an accounting restatement due to the Company’s material noncompliance with financial reporting regulations or other events or wrongful conduct specified in any such clawback policy adopted to conform to the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010, and rules promulgated thereunder by the Securities and Exchange Commission, and that the Company determines should apply to the Award RSUs.

14.Section 409A of the Code. It is the intention of the Committee that this Award is exempt from or complies with the Nonqualified Deferred Compensation Rules as a short-term deferral (within the meaning of such rules), and, as such, that this Award will be operated and construed accordingly. Neither this Section 14 nor any other provision of this Award or the Plan is or contains a representation to Holder regarding the tax consequences of the grant, vesting, or settlement of this Award, and should not be interpreted as such.

15.Plan is Controlling. In the event of a conflict between the terms of the Plan and the terms of this Award, the terms of the Plan are controlling; provided, that, in the event the terms of this Award provide greater specificity as to certain aspects of this Award which are also covered by the Plan, such terms and specificity shall not constitute a conflict with the terms of the Plan.

[Signature page to follow]







IN WITNESS WHEREOF, the Company has caused this Award to be executed on its behalf by its duly authorized representatives on the Date of Grant.

 
 
DENBURY RESOURCES INC.
 
 
 
 
By:
 
 
 
Chris Kendall,
 
 
President and Chief Executive Officer
 
 
 
 
By:
 
 
 
Mark Allen,
 
 
Executive Vice President and
 
 
Chief Financial Officer


ACKNOWLEDGMENT

The undersigned hereby acknowledges (i) receipt of this Award, (ii) the opportunity to review the Plan, (iii) the opportunity to discuss this Award with a representative of the Company, and the undersigned’s personal advisors, to the extent the undersigned deems necessary or appropriate, (iv) the understanding of the terms and provisions of this Award and the Plan, and (v) the understanding that, by the undersigned’s signature below, the undersigned is agreeing to be bound by all of the terms and provisions of this Award and the Plan.
Without limitation, the undersigned agrees to accept as binding, conclusive and final all decisions or interpretations (including, without limitation, all interpretations of the meaning of the provisions of the Plan, or this Award, or both) of the Committee or the Administrator regarding any questions arising under the Plan, or this Award, or both.

Effective as of the Date of Grant.
 
 
 
 
 
Holder’s Signature





Exhibit 31(a)

CERTIFICATION UNDER SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Chris Kendall, certify that:

1.
I have reviewed this report on Form 10-Q of Denbury Resources Inc. (the registrant);

2.
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.
The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a)
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, 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;

(c)
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d)
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.
The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a)
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b)
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

November 7, 2019
 
/s/ Chris Kendall
 
 
Chris Kendall
 
 
President and Chief Executive Officer




Exhibit 31(b)

CERTIFICATION UNDER SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Mark C. Allen, certify that:

1.
I have reviewed this report on Form 10-Q of Denbury Resources Inc. (the registrant);

2.
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.
The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a)
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, 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;

(c)
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d)
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.
The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a)
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b)
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

November 7, 2019
 
/s/ Mark Allen
 
 
Mark C. Allen
 
 
Executive Vice President, Chief Financial Officer, Treasurer, and Assistant Secretary




Exhibit 32

Certification of Chief Executive Officer and Chief Financial Officer
Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

In connection with the accompanying Quarterly Report on Form 10-Q for the quarter ended September 30, 2019 (the Report) of Denbury Resources Inc. (Denbury) as filed with the Securities and Exchange Commission, each of the undersigned, in his capacity as an officer of Denbury, hereby certifies pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to his knowledge:

1.
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

2.
The Information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of Denbury.

Dated:
November 7, 2019
 
/s/ Chris Kendall
 
 
 
Chris Kendall
 
 
 
President and Chief Executive Officer
 
 
 
 
 
 
 
 
Dated:
November 7, 2019
 
/s/ Mark C. Allen
 
 
 
Mark C. Allen
 
 
 
Executive Vice President, Chief Financial Officer, Treasurer, and Assistant Secretary





v3.19.3
Revenue Recognition (Tables)
9 Months Ended
Sep. 30, 2019
Revenue from Contract with Customer [Abstract]  
Disaggregation of Revenue
The following table summarizes our revenues by product type for the three and nine months ended September 30, 2019 and 2018:
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
In thousands
 
2019
 
2018
 
2019
 
2018
Oil sales
 
$
292,100

 
$
377,329

 
$
912,636

 
$
1,088,021

Natural gas sales
 
1,092

 
2,299

 
5,554

 
7,193

CO2 sales and transportation fees
 
8,976

 
8,149

 
25,532

 
22,416

Purchased oil sales
 
5,468

 
265

 
8,274

 
1,668

Total revenues
 
$
307,636

 
$
388,042

 
$
951,996

 
$
1,119,298




v3.19.3
Fair Value Measurements
9 Months Ended
Sep. 30, 2019
Fair Value Disclosures [Abstract]  
Fair Value Measurements
Note 6. 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:

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 September 30, 2019, instruments in this category include non-exchange-traded three-way collars that are based on regional pricing other than NYMEX (e.g., Light Louisiana Sweet). The valuation models utilized for costless collars and three-way collars are consistent with the methodologies described above; however, the implied volatilities utilized in the valuation of Level 3 instruments are developed using a benchmark, which is 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 $230 thousand in the fair value of these instruments as of September 30, 2019.

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 the periods indicated:
 
 
Fair Value Measurements Using:
In thousands
 
Quoted Prices
in Active
Markets
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Total
September 30, 2019
 
 
 
 
 
 
 
 
Assets
 
 
 
 
 
 
 
 
Oil derivative contracts – current
 
$

 
$
46,099

 
$
9,516

 
$
55,615

Oil derivative contracts – long-term
 

 
9,799

 
1,684

 
11,483

Total Assets
 
$

 
$
55,898

 
$
11,200

 
$
67,098

 
 
 
 
 
 
 
 
 
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



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 Unaudited Condensed Consolidated Statements of Operations.

Level 3 Fair Value Measurements

The following table summarizes the changes in the fair value of our Level 3 assets and liabilities for the three and nine months ended September 30, 2019 and 2018:
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
In thousands
 
2019
 
2018
 
2019
 
2018
Fair value of Level 3 instruments, beginning of period
 
$
6,073

 
$
(1,168
)
 
$
13,624

 
$

Fair value gains (losses) on commodity derivatives
 
6,450

 
(5,244
)
 
90

 
(6,412
)
Receipts on settlements of commodity derivatives
 
(1,323
)
 

 
(2,514
)
 

Fair value of Level 3 instruments, end of period
 
$
11,200

 
$
(6,412
)
 
$
11,200

 
$
(6,412
)
 
 
 
 
 
 
 
 
 
The amount of total gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets or liabilities still held at the reporting date
 
$
6,234

 
$
(5,244
)
 
$
6,540

 
$
(6,412
)


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
9/30/2019
(in thousands)
 
Valuation Technique
 
Unobservable Input
 
Volatility Range
Oil derivative contracts
 
$
11,200

 
Discounted cash flow / Black-Scholes
 
Volatility of Light Louisiana Sweet for settlement periods beginning after September 30, 2019
 
22.6% – 41.3%


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, 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 September 30, 2019 and December 31, 2018, excluding pipeline financing and capital lease obligations, was $1,768.0 million and $1,886.1 million, respectively. We have other financial instruments consisting primarily of cash, cash equivalents, U.S. Treasury Notes, short-term receivables and payables that approximate fair value due to the nature of the instrument and the relatively short maturities.


v3.19.3
Leases (Lease Operating Costs) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2019
Leases [Abstract]    
Operating lease cost $ 1,187 $ 6,014
Finance lease cost    
Amortization of right-of-use assets 54 1,188
Interest on lease liabilities 2 40
Total finance lease cost 56 1,228
Sublease income $ 964 $ 3,331


v3.19.3
Long-Term Debt (Components of Long-Term Debt) (Details) - USD ($)
$ in Thousands
Sep. 30, 2019
Jun. 30, 2019
Jun. 19, 2019
Dec. 31, 2018
Debt Instrument [Line Items]        
Senior Secured Bank Credit Agreement $ 50,000     $ 0
Pipeline financings 171,067     180,073
Capital lease obligations 0     5,362
Total debt principal balance 2,436,399     2,532,207
Debt discount [1] (105,426)     0
Future interest payable [2] 190,410     250,218
Debt issuance costs (11,074)     (13,089)
Total debt, net of debt issuance costs and discount 2,510,309     2,769,336
Less: current maturities of long-term debt [3] (100,626)     (105,125)
Long-term Debt and Capital Lease Obligation 2,409,683     2,664,211
9% Senior Secured Second Lien Notes due 2021        
Debt Instrument [Line Items]        
Long-term Debt, Gross $ 614,919     614,919
Debt Instrument, Interest Rate, Stated Percentage 9.00%      
9 1/4% Senior Secured Second Lien Notes due 2022        
Debt Instrument [Line Items]        
Long-term Debt, Gross $ 455,668     455,668
Debt Instrument, Interest Rate, Stated Percentage 9.25%      
7 3/4% Senior Secured Second Lien Notes due 2024        
Debt Instrument [Line Items]        
Long-term Debt, Gross $ 531,821 $ 528,000   0
Debt discount $ (28,200)   $ (6,900)  
Debt Instrument, Interest Rate, Stated Percentage 7.75%      
7 1/2% Senior Secured Second Lien Notes due 2024        
Debt Instrument [Line Items]        
Long-term Debt, Gross $ 20,641     450,000
Debt Instrument, Interest Rate, Stated Percentage 7.50%      
6 3/8% Convertible Senior Notes due 2024        
Debt Instrument [Line Items]        
Long-term Debt, Gross $ 245,548     0
Debt discount $ (77,200)      
Debt Instrument, Interest Rate, Stated Percentage 6.375%      
6 3/8% Senior Subordinated Notes due 2021        
Debt Instrument [Line Items]        
Long-term Debt, Gross $ 51,304     203,545
Debt Instrument, Interest Rate, Stated Percentage 6.375%      
5 1/2% Senior Subordinated Notes due 2022        
Debt Instrument [Line Items]        
Long-term Debt, Gross $ 83,736     314,662
Debt Instrument, Interest Rate, Stated Percentage 5.50%      
4 5/8% Senior Subordinated Notes due 2023        
Debt Instrument [Line Items]        
Long-term Debt, Gross $ 211,695     307,978
Debt Instrument, Interest Rate, Stated Percentage 4.625%      
Future interest payable on senior secured notes        
Debt Instrument [Line Items]        
Less: current maturities of long-term debt $ (85,909)     (85,303)
Long-term Debt and Capital Lease Obligation $ 104,501     $ 164,914
[1] Consists of discounts related to the issuance during June 2019 of our new 7¾% Senior Secured Second Lien Notes due 2024 (the “7¾% Senior Secured Notes”) and new 6⅜% Convertible Senior Notes due 2024 (the “2024 Convertible Senior Notes”) of $28.2 million and $77.2 million, respectively (see 2019 Debt Reduction Transactions below) as of September 30, 2019
[2]
Future interest payable represents most of the interest due over the terms of our 9% Senior Secured Second Lien Notes due 2021 (the “2021 Senior Secured Notes”) and 9¼% Senior Secured Second Lien Notes due 2022 (the “2022 Senior Secured Notes”) and has been accounted for as debt in accordance with FASC 470-60, Troubled Debt Restructuring by Debtors.
[3]
Our current maturities of long-term debt as of September 30, 2019 include $85.9 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.


v3.19.3
Fair Value Measurements (Level 3 Fair Value Measurements) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Fair Value, Net Derivative Asset Measured on Recurring Basis, Unobservable Input Reconciliation [Roll Forward]        
Fair value of Level 3 instruments, beginning of period $ 6,073 $ (1,168) $ 13,624 $ 0
Fair value gains (losses) on commodity derivatives 6,450 (5,244) 90 (6,412)
Receipts on settlements of commodity derivatives (1,323) 0 (2,514) 0
Fair value of Level 3 instruments, end of period 11,200 (6,412) 11,200 (6,412)
The amount of total gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets or liabilities still held at the reporting date $ 6,234 $ (5,244) $ 6,540 $ (6,412)


v3.19.3
Leases (Lease Term and Discount Rate) (Details)
Sep. 30, 2019
Weighted Average Remaining Lease Term  
Operating leases 6 years
Finance leases 0 years
Weighted Average Discount Rate  
Operating leases 6.80%
Finance leases 0.00%


v3.19.3
Basis of Presentation (Effect of the Adoption of ASC Topic 842 Leases) (Details) - USD ($)
$ in Thousands
Sep. 30, 2019
Jan. 01, 2019
Dec. 31, 2018
Lease Assets and Liabilities [Line Items]      
Operating Lease, Liability $ 50,414 $ 55,800  
Operating Lease, Right-of-Use Asset $ 35,145 39,100 $ 0
Pre-Existing Lease Liability [Member]      
Lease Assets and Liabilities [Line Items]      
Operating Lease, Liability   $ 16,700  


v3.19.3
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2019
Fair Value Disclosures [Abstract]  
Fair value hierarchy of financial assets and liabilities
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 the periods indicated:
 
 
Fair Value Measurements Using:
In thousands
 
Quoted Prices
in Active
Markets
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Total
September 30, 2019
 
 
 
 
 
 
 
 
Assets
 
 
 
 
 
 
 
 
Oil derivative contracts – current
 
$

 
$
46,099

 
$
9,516

 
$
55,615

Oil derivative contracts – long-term
 

 
9,799

 
1,684

 
11,483

Total Assets
 
$

 
$
55,898

 
$
11,200

 
$
67,098

 
 
 
 
 
 
 
 
 
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


Changes in fair value of Level 3 assets and liabilities
The following table summarizes the changes in the fair value of our Level 3 assets and liabilities for the three and nine months ended September 30, 2019 and 2018:
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
In thousands
 
2019
 
2018
 
2019
 
2018
Fair value of Level 3 instruments, beginning of period
 
$
6,073

 
$
(1,168
)
 
$
13,624

 
$

Fair value gains (losses) on commodity derivatives
 
6,450

 
(5,244
)
 
90

 
(6,412
)
Receipts on settlements of commodity derivatives
 
(1,323
)
 

 
(2,514
)
 

Fair value of Level 3 instruments, end of period
 
$
11,200

 
$
(6,412
)
 
$
11,200

 
$
(6,412
)
 
 
 
 
 
 
 
 
 
The amount of total gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets or liabilities still held at the reporting date
 
$
6,234

 
$
(5,244
)
 
$
6,540

 
$
(6,412
)

Qualitative valuation techniques for assets and liabilities measured on a recurring basis (Level 3) 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
9/30/2019
(in thousands)
 
Valuation Technique
 
Unobservable Input
 
Volatility Range
Oil derivative contracts
 
$
11,200

 
Discounted cash flow / Black-Scholes
 
Volatility of Light Louisiana Sweet for settlement periods beginning after September 30, 2019
 
22.6% – 41.3%



v3.19.3
Fair Value Measurements (Details Textuals) - USD ($)
$ in Thousands
Sep. 30, 2019
Dec. 31, 2018
Fair Value Disclosures [Abstract]    
Sensitivity Analysis of Fair Value, Impact of 100 Basis Point Increase or Decrease in Level 3 Inputs $ 230  
Debt, Fair Value $ 1,768,000 $ 1,886,100


v3.19.3
Condensed Consolidated Balance Sheets (Unaudited) (Parenthetical) - USD ($)
$ in Thousands
Sep. 30, 2019
Dec. 31, 2018
Statement of Financial Position [Abstract]    
Commitments and contingencies (Note 7)
Debt Instrument [Line Items]    
Future interest payable - current [1] 100,626 105,125
Future interest payable - long-term $ 2,409,683 $ 2,664,211
Stockholders' equity    
Preferred stock, par value $ 0.001 $ 0.001
Preferred stock, shares authorized 25,000,000 25,000,000
Preferred stock, shares issued 0 0
Preferred stock, shares outstanding 0 0
Common stock, par value $ 0.001 $ 0.001
Common stock, shares authorized 750,000,000  
Common stock, shares issued 473,213,227 462,355,725
Treasury stock, shares 3,620,785 1,941,749
Future interest payable on senior secured notes    
Debt Instrument [Line Items]    
Future interest payable - current $ 85,909 $ 85,303
Future interest payable - long-term $ 104,501 $ 164,914
[1]
Our current maturities of long-term debt as of September 30, 2019 include $85.9 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.


v3.19.3
Condensed Consolidated Statement of Changes in Stockholders' Equity (Unaudited) - USD ($)
$ in Thousands
Total
Common Stock ($.001 Par Value)
Paid-In Capital in Excess of Par
Retained Earnings (Accumulated Deficit)
Treasury Stock (at cost)
Beginning balance, shares at Dec. 31, 2017   402,549,346     457,041
Beginning balance at Dec. 31, 2017 $ 648,165 $ 403 $ 2,507,828 $ (1,855,810) $ (4,256)
Issued or purchased pursuant to stock compensation plans, shares   378,595      
Stock-based compensation, value 3,303   3,303    
Tax withholding - stock compensation, shares         330,826
Tax withholding - stock compensation, value (828)       $ (828)
Net income (loss) 39,578     39,578  
Ending balance, shares at Mar. 31, 2018   402,927,941     787,867
Ending balance at Mar. 31, 2018 690,218 $ 403 2,511,131 (1,816,232) $ (5,084)
Beginning balance, shares at Dec. 31, 2017   402,549,346     457,041
Beginning balance at Dec. 31, 2017 648,165 $ 403 2,507,828 (1,855,810) $ (4,256)
Net income (loss) 148,219        
Ending balance, shares at Sep. 30, 2018   462,462,855     1,893,882
Ending balance at Sep. 30, 2018 963,184 $ 462 2,680,899 (1,707,591) $ (10,586)
Beginning balance, shares at Mar. 31, 2018   402,927,941     787,867
Beginning balance at Mar. 31, 2018 690,218 $ 403 2,511,131 (1,816,232) $ (5,084)
Issued or purchased pursuant to stock compensation plans, shares   36,437      
Issued pursuant to notes conversion, shares   55,249,999      
Issued pursuant to notes conversion, value 162,050 $ 55 161,995    
Stock-based compensation, value 3,226   3,226    
Tax withholding - stock compensation, shares         18,451
Tax withholding - stock compensation, value (71)       $ (71)
Net income (loss) 30,222     30,222  
Ending balance, shares at Jun. 30, 2018   458,214,377     806,318
Ending balance at Jun. 30, 2018 885,645 $ 458 2,676,352 (1,786,010) $ (5,155)
Issued or purchased pursuant to stock compensation plans, shares   4,248,522      
Issued or purchased pursuant to stock compensation plans, value   $ 4 (4)    
Issued pursuant to notes conversion, shares   (44)      
Issued pursuant to notes conversion, value (46)   (46)    
Stock-based compensation, value 4,597   4,597    
Tax withholding - stock compensation, shares         1,087,564
Tax withholding - stock compensation, value (5,431)       $ (5,431)
Net income (loss) 78,419     78,419  
Ending balance, shares at Sep. 30, 2018   462,462,855     1,893,882
Ending balance at Sep. 30, 2018 $ 963,184 $ 462 2,680,899 (1,707,591) $ (10,586)
Beginning balance, shares at Dec. 31, 2018 462,355,725 462,355,725     1,941,749
Beginning balance at Dec. 31, 2018 $ 1,141,777 $ 462 2,685,211 (1,533,112) $ (10,784)
Issued or purchased pursuant to stock compensation plans, shares   1,331,050      
Issued or purchased pursuant to stock compensation plans, value 2 $ 2      
Issued pursuant to directors' compensation plan, shares   41,487      
Stock-based compensation, value 4,306   4,306    
Tax withholding - stock compensation, shares         531,494
Tax withholding - stock compensation, value (1,091)       $ (1,091)
Net income (loss) (25,674)     (25,674)  
Ending balance, shares at Mar. 31, 2019   463,728,262     2,473,243
Ending balance at Mar. 31, 2019 $ 1,119,320 $ 464 2,689,517 (1,558,786) $ (11,875)
Beginning balance, shares at Dec. 31, 2018 462,355,725 462,355,725     1,941,749
Beginning balance at Dec. 31, 2018 $ 1,141,777 $ 462 2,685,211 (1,533,112) $ (10,784)
Net income (loss) $ 193,880        
Ending balance, shares at Sep. 30, 2019 473,213,227 473,213,227     3,620,785
Ending balance at Sep. 30, 2019 $ 1,346,120 $ 473 2,698,158 (1,339,232) $ (13,279)
Beginning balance, shares at Mar. 31, 2019   463,728,262     2,473,243
Beginning balance at Mar. 31, 2019 1,119,320 $ 464 2,689,517 (1,558,786) $ (11,875)
Issued or purchased pursuant to stock compensation plans, shares   400,850      
Issued pursuant to directors' compensation plan, shares   37,367      
Stock-based compensation, value 4,667   4,667    
Tax withholding - stock compensation, shares         1,661
Tax withholding - stock compensation, value (3)       $ (3)
Net income (loss) 146,692     146,692  
Ending balance, shares at Jun. 30, 2019   464,166,479     2,474,904
Ending balance at Jun. 30, 2019 1,270,676 $ 464 2,694,184 (1,412,094) $ (11,878)
Issued or purchased pursuant to stock compensation plans, shares   9,046,748      
Issued or purchased pursuant to stock compensation plans, value   $ 9 (9)    
Stock-based compensation, value 3,983   3,983    
Tax withholding - stock compensation, shares         1,145,881
Tax withholding - stock compensation, value (1,401)       $ (1,401)
Net income (loss) $ 72,862     72,862  
Ending balance, shares at Sep. 30, 2019 473,213,227 473,213,227     3,620,785
Ending balance at Sep. 30, 2019 $ 1,346,120 $ 473 $ 2,698,158 $ (1,339,232) $ (13,279)


v3.19.3
Basis of Presentation (Antidilutive Securities) (Details) - shares
shares in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Stock appreciation rights        
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]        
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount 2,011 2,689 2,043 2,824
Restricted stock and performance-based equity awards        
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]        
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount 7,996 0 5,859 203


v3.19.3
Commodity Derivative Contracts (Tables)
9 Months Ended
Sep. 30, 2019
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Commodity derivative contracts not classified as hedging instruments
The following table summarizes our commodity derivative contracts as of September 30, 2019, 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
Swap
 
Sold Put
 
Floor
 
Ceiling
Oil Contracts:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2019 Fixed-Price Swaps
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Oct – Dec
 
NYMEX
 
2,000
 
$
60.00

61.20

 
$
60.60

 
$

 
$

 
$

Oct – Dec
 
Argus LLS
 
13,000
 
 
60.00

74.90

 
64.69

 

 

 

2019 Three-Way Collars(2)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Oct – Dec
 
NYMEX
 
23,000
 
$
55.00

75.45

 
$

 
$
48.57

 
$
56.61

 
$
69.04

Oct – Dec
 
Argus LLS
 
5,500
 
 
62.00

86.00

 

 
54.73

 
63.09

 
79.93

2020 Fixed-Price Swaps
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Jan – Dec
 
NYMEX
 
2,000
 
$
60.00

61.00

 
$
60.59

 
$

 
$

 
$

Jan – Dec
 
Argus LLS
 
4,500
 
 
60.72

64.26

 
62.29

 

 

 

2020 Three-Way Collars(2)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Jan – June
 
NYMEX
 
16,000
 
$
55.00

82.65

 
$

 
$
48.17

 
$
57.62

 
$
64.19

Jan – June
 
Argus LLS
 
6,000
 
 
61.00

87.10

 

 
53.42

 
63.19

 
71.16

July – Dec
 
NYMEX
 
14,000
 
 
55.00

82.65

 

 
48.18

 
57.56

 
64.17

July – Dec
 
Argus LLS
 
4,000
 
 
61.00

87.10

 

 
53.50

 
63.16

 
72.99



(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.


v3.19.3
Leases (Supplemental Balance Sheet Information Related To Leases) (Details) - USD ($)
$ in Thousands
Sep. 30, 2019
Jan. 01, 2019
Dec. 31, 2018
Operating Leases      
Operating lease right-of-use assets $ 35,145 $ 39,100 $ 0
Operating lease liabilities - current 6,710   0
Operating lease liabilities - long-term 43,704   $ 0
Total operating lease liabilities 50,414 $ 55,800  
Finance leases      
Other property and equipment 0    
Accumulated depreciation 0    
Other property and equipment, net 0    
Current maturities of long-term debt 0    
Long-term debt, net of current portion 0    
Total finance lease liabilities $ 0    


v3.19.3
Commitments and Contingencies (Helium Supply Arrangement) (Details)
$ in Millions
9 Months Ended
Sep. 30, 2019
USD ($)
Commitments and Contingencies Disclosure [Abstract]  
Term of long term supply arrangement 20 years
Maximum annual payment in event of shortfall $ 8.0
Maximum payment in event of shortfall $ 46.0


v3.19.3
Condensed Consolidated Balance Sheets (Unaudited) - USD ($)
$ in Thousands
Sep. 30, 2019
Dec. 31, 2018
Current assets    
Cash and cash equivalents $ 514 $ 38,560
Accrued production receivable 127,216 125,788
Trade and other receivables, net 27,949 26,970
Derivative assets 55,615 93,080
Other current assets 11,491 11,896
Total current assets 222,785 296,294
Oil and natural gas properties (using full cost accounting)    
Proved properties 11,315,866 11,072,209
Unevaluated properties 942,859 996,700
CO2 properties 1,199,339 1,196,795
Pipelines and plants 2,327,671 2,302,817
Other property and equipment 215,794 250,279
Less accumulated depletion, depreciation, amortization and impairment (11,629,245) (11,500,190)
Net property and equipment 4,372,284 4,318,610
Operating lease right-of-use assets 35,145 0
Derivative assets 11,483 4,195
Other assets 112,013 104,123
Total assets 4,753,710 4,723,222
Current liabilities    
Accounts payable and accrued liabilities 159,256 198,380
Oil and gas production payable 58,881 61,288
Current maturities of long-term debt (including future interest payable of $85,909 and $85,303, respectively - see Note 4) [1] 100,626 105,125
Operating lease liabilities 6,710 0
Total current liabilities 325,473 364,793
Long-term liabilities    
Long-term debt, net of current portion (including future interest payable of $104,501 and $164,914, respectively - see Note 4) 2,409,683 2,664,211
Asset retirement obligations 175,716 174,470
Deferred tax liabilities, net 400,213 309,758
Operating lease liabilities 43,704 0
Other liabilities 52,801 68,213
Total long-term liabilities 3,082,117 3,216,652
Commitments and contingencies (Note 7)
Stockholders' equity    
Preferred stock, $.001 par value, 25,000,000 shares authorized, none issued and outstanding 0 0
Common stock, $.001 par value, 750,000,000 shares authorized; 473,213,227 and 462,355,725 shares issued, respectively 473 462
Paid-in capital in excess of par 2,698,158 2,685,211
Accumulated deficit (1,339,232) (1,533,112)
Treasury stock, at cost, 3,620,785 and 1,941,749 shares, respectively (13,279) (10,784)
Total stockholders' equity 1,346,120 1,141,777
Total liabilities and stockholders' equity $ 4,753,710 $ 4,723,222
[1]
Our current maturities of long-term debt as of September 30, 2019 include $85.9 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.


v3.19.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Cash flows from operating activities    
Net income (loss) $ 193,880 $ 148,219
Adjustments to reconcile net income to cash flows from operating activities    
Depletion, depreciation, and amortization 170,625 156,711
Deferred income taxes 90,454 42,741
Stock-based compensation 9,866 8,711
Commodity derivatives expense 15,462 189,601
Receipt (payment) on settlements of commodity derivatives 14,714 (149,738)
Gain on debt extinguishment (106,220) 0
Debt issuance costs and discounts 7,607 4,980
Other, net (6,862) (7,066)
Changes in assets and liabilities, net of effects from acquisitions    
Accrued production receivable (1,428) (17,140)
Trade and other receivables (147) 139
Other current and long-term assets 27 (4,467)
Accounts payable and accrued liabilities (33,167) 27,435
Oil and natural gas production payable (1,819) (3,764)
Other liabilities (9,414) (2,832)
Net cash provided by operating activities 343,578 393,530
Cash flows from investing activities    
Oil and natural gas capital expenditures (204,904) (210,504)
Pipelines and plants capital expenditures (25,965) (19,134)
Net proceeds from sales of oil and natural gas properties and equipment 10,494 7,308
Other 5,797 5,598
Net cash used in investing activities (214,578) (216,732)
Cash flows from financing activities    
Bank repayments (641,000) (1,943,653)
Bank borrowings 691,000 1,468,653
Proceeds from issuance of senior secured notes 0 450,000
Interest payments treated as a reduction of debt (59,808) (37,233)
Cash paid in conjunction with debt exchange (125,268) 0
Costs of debt financing (11,017) (15,933)
Pipeline financing and capital lease debt repayments (10,279) (18,353)
Other 5,470 (13,288)
Net cash used in financing activities (150,902) (109,807)
Net increase (decrease) in cash, cash equivalents, and restricted cash (21,902) 66,991
Cash, cash equivalents, and restricted cash at beginning of period 54,949 15,992
Cash, cash equivalents, and restricted cash at end of period $ 33,047 $ 82,983


v3.19.3
Basis of Presentation (Tables)
9 Months Ended
Sep. 30, 2019
Accounting Policies [Abstract]  
Schedule of cash, cash equivalents, and restricted cash
The following table provides a reconciliation of cash, cash equivalents, and restricted cash as reported within the Unaudited Condensed Consolidated Balance Sheets to “Cash, cash equivalents, and restricted cash at end of period” as reported within the Unaudited Condensed Consolidated Statements of Cash Flows:
In thousands
 
September 30, 2019
 
December 31, 2018
Cash and cash equivalents
 
$
514

 
$
38,560

Restricted cash included in other assets
 
32,533

 
16,389

Total cash, cash equivalents, and restricted cash shown in the Unaudited Condensed Consolidated Statements of Cash Flows
 
$
33,047

 
$
54,949


Schedule of earnings per share, basic and diluted reconciliation
The following table sets forth the reconciliations of net income and weighted average shares used for purposes of calculating the basic and diluted net income per common share for the periods indicated:
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
In thousands
 
2019
 
2018
 
2019
 
2018
Numerator
 
 
 
 
 
 
 
 
Net income – basic
 
$
72,862

 
$
78,419

 
$
193,880

 
$
148,219

Effect of potentially dilutive securities
 
 
 
 

 
 
 
 

Interest on convertible senior notes including amortization of discount, net of tax
 
5,101

 

 
5,649

 
538

Net income – diluted
 
$
77,963

 
$
78,419

 
$
199,529

 
$
148,757

 
 
 
 
 
 
 
 
 
Denominator
 
 
 
 
 
 
 
 
Weighted average common shares outstanding – basic
 
455,487

 
451,256

 
453,287

 
426,036

Effect of potentially dilutive securities
 
 
 
 
 
 
 
 
Restricted stock and performance-based equity awards
 
865

 
7,194

 
2,489

 
6,983

Convertible senior notes(1)
 
90,853

 

 
34,278

 
22,915

Weighted average common shares outstanding – diluted
 
547,205

 
458,450

 
490,054

 
455,934



(1)
For the nine months ended September 30, 2019, shares shown under “convertible senior notes” represent proration of the impact over the period of the approximately 90.9 million shares of the Company’s common stock issuable upon full conversion of our convertible senior notes which were issued on June 19, 2019 (see Note 4, Long-Term Debt 2019 Debt Reduction Transactions).
Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share
The following securities could potentially dilute earnings per share in the future, but were excluded from the computation of diluted net income per share, as their effect would have been antidilutive:
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
In thousands
 
2019
 
2018
 
2019
 
2018
Stock appreciation rights
 
2,011

 
2,689

 
2,043

 
2,824

Restricted stock and performance-based equity awards
 
7,996

 

 
5,859

 
203





v3.19.3
Commodity Derivative Contracts
9 Months Ended
Sep. 30, 2019
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Commodity Derivative Contracts
Note 5. 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 Unaudited Condensed 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 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 September 30, 2019, 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 September 30, 2019, 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
Swap
 
Sold Put
 
Floor
 
Ceiling
Oil Contracts:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2019 Fixed-Price Swaps
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Oct – Dec
 
NYMEX
 
2,000
 
$
60.00

61.20

 
$
60.60

 
$

 
$

 
$

Oct – Dec
 
Argus LLS
 
13,000
 
 
60.00

74.90

 
64.69

 

 

 

2019 Three-Way Collars(2)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Oct – Dec
 
NYMEX
 
23,000
 
$
55.00

75.45

 
$

 
$
48.57

 
$
56.61

 
$
69.04

Oct – Dec
 
Argus LLS
 
5,500
 
 
62.00

86.00

 

 
54.73

 
63.09

 
79.93

2020 Fixed-Price Swaps
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Jan – Dec
 
NYMEX
 
2,000
 
$
60.00

61.00

 
$
60.59

 
$

 
$

 
$

Jan – Dec
 
Argus LLS
 
4,500
 
 
60.72

64.26

 
62.29

 

 

 

2020 Three-Way Collars(2)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Jan – June
 
NYMEX
 
16,000
 
$
55.00

82.65

 
$

 
$
48.17

 
$
57.62

 
$
64.19

Jan – June
 
Argus LLS
 
6,000
 
 
61.00

87.10

 

 
53.42

 
63.19

 
71.16

July – Dec
 
NYMEX
 
14,000
 
 
55.00

82.65

 

 
48.18

 
57.56

 
64.17

July – Dec
 
Argus LLS
 
4,000
 
 
61.00

87.10

 

 
53.50

 
63.16

 
72.99



(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.


v3.19.3
Fair Value Measurements (Level 3 Valuation Techniques) (Details) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2019
Jun. 30, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Dec. 31, 2017
Fair Value Measurements, Recurring and nonrecurring, Valuation Techniques [Line Items]            
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis with Unobservable Inputs $ 11,200 $ 6,073 $ 13,624 $ (6,412) $ (1,168) $ 0
Income Approach Valuation Technique            
Fair Value Measurements, Recurring and nonrecurring, Valuation Techniques [Line Items]            
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis with Unobservable Inputs $ 11,200          
Income Approach Valuation Technique | Minimum            
Fair Value Measurements, Recurring and nonrecurring, Valuation Techniques [Line Items]            
Volatility Range 22.60%          
Income Approach Valuation Technique | Maximum            
Fair Value Measurements, Recurring and nonrecurring, Valuation Techniques [Line Items]            
Volatility Range 41.30%          


v3.19.3
Leases (Supplemental Cash Flow Information Related to Leases) (Details)
$ in Thousands
9 Months Ended
Sep. 30, 2019
USD ($)
Cash paid for amounts included in the measurement of lease liabilities  
Operating cash flows from operating leases $ 7,335
Operating cash flows from interest on finance leases 40
Financing cash flows from finance leases 1,275
Right-of-use assets obtained in exchange for lease obligations  
Operating leases 307
Finance leases $ 0


v3.19.3
Long-Term Debt Textuals (Details)
1 Months Ended 3 Months Ended 9 Months Ended
Oct. 31, 2019
USD ($)
shares
Jul. 31, 2019
USD ($)
Jun. 30, 2019
USD ($)
shares
D
$ / shares
Sep. 30, 2019
USD ($)
shares
Jun. 30, 2019
USD ($)
Sep. 30, 2018
USD ($)
Sep. 30, 2019
USD ($)
Rate
shares
Sep. 30, 2018
USD ($)
Jun. 19, 2019
USD ($)
Dec. 31, 2018
USD ($)
shares
Debt Instrument [Line Items]                    
Interest in guarantor subsidiaries       100.00%     100.00%      
Borrowing base       $ 615,000,000     $ 615,000,000      
Lender commitments       615,000,000     $ 615,000,000      
Line of Credit Facility, Interest Rate During Period | Rate             4.70%      
Line of Credit Facility, Unused Capacity, Commitment Fee Percentage             0.50%      
Senior secured debt to consolidated EBITDAX             2.5      
Consolidated EBITDAX to consolidated interest charges             1.25      
Current ratio requirement             1.0      
Long-Term Debt (Textual) [Abstract]                    
Cash paid in conjunction with debt exchange     $ 120,000,000.0       $ 125,268,000 $ 0    
Gain on debt extinguishment       5,874,000 $ 100,300,000 $ 0 106,220,000 $ 0    
Debt discount [1]       $ 105,426,000     $ 105,426,000     $ 0
Debt Instrument, Convertible, Number of Equity Instruments | shares       90,900,000            
Common Stock, Shares, Issued | shares       473,213,227     473,213,227     462,355,725
Future interest payable - current [2]       $ 100,626,000     $ 100,626,000     $ 105,125,000
Convertible Debt [Abstract]                    
Share conversion rate per $1,000 principal     370              
Volume weighted average stock price for automatic conversion | $ / shares     $ 2.43              
Threshold trading days for automatic debt conversion | D     10              
Consecutive trading days threshold for automatic debt conversion | shares     15              
Subsequent Event                    
Long-Term Debt (Textual) [Abstract]                    
Cash paid in conjunction with debt exchange $ 5,900,000                  
Common Stock, Shares, Issued | shares 13,700,000                  
Portion of exchange related to Senior Secured Notes                    
Long-Term Debt (Textual) [Abstract]                    
Debt Instrument, Face Amount       $ 425,400,000     $ 425,400,000      
Gain on debt extinguishment     $ 0              
4 5/8% Senior Subordinated Notes due 2023                    
Long-Term Debt (Textual) [Abstract]                    
Debt Exchange, Amount     96,300,000              
4 5/8% Senior Subordinated Notes due 2023 | Subsequent Event                    
Long-Term Debt (Textual) [Abstract]                    
Debt Exchange, Amount $ 29,300,000                  
7 3/4% Senior Secured Second Lien Notes due 2024                    
Long-Term Debt (Textual) [Abstract]                    
Debt Instrument, Face Amount   $ 3,800,000 102,600,000   102,600,000          
Debt Instrument, Interest Rate, Stated Percentage       7.75%     7.75%      
Gain on debt extinguishment       $ 200,000     $ 100,500,000      
Long-term Debt, Gross     $ 528,000,000.0 531,821,000 $ 528,000,000.0   531,821,000     0
Debt discount       $ 28,200,000     $ 28,200,000   $ 6,900,000  
Debt Instrument, Interest Rate, Effective Percentage     9.39%   9.39%          
Fair Value Issuance Percentage     94.00%   94.00%          
7 3/4% Senior Secured Second Lien Notes due 2024 | Portion of notes exchange related to senior subordinated notes                    
Long-Term Debt (Textual) [Abstract]                    
Debt discount                 22,600,000  
7 3/4% Senior Secured Second Lien Notes due 2024 | Debt Instrument, Redemption, Period One                    
Long-Term Debt (Textual) [Abstract]                    
Debt Instrument, Redemption Price, Percentage     107.75%              
7 3/4% Senior Secured Second Lien Notes due 2024 | Initial Redemption Period With Proceeds From Equity Offering                    
Long-Term Debt (Textual) [Abstract]                    
Debt Instrument, Percentage of Principal Amount Available To Be Redeemed     35.00%              
7 3/4% Senior Secured Second Lien Notes due 2024 | Debt Instrument, Redemption, Period Two                    
Long-Term Debt (Textual) [Abstract]                    
Debt Instrument, Redemption Price, Percentage     103.875%              
7 3/4% Senior Secured Second Lien Notes due 2024 | Initial Redemption Period With Make Whole Premium                    
Long-Term Debt (Textual) [Abstract]                    
Debt Instrument, Redemption Price, Percentage     100.00%              
6 3/8% Convertible Senior Notes due 2024                    
Long-Term Debt (Textual) [Abstract]                    
Debt Instrument, Interest Rate, Stated Percentage       6.375%     6.375%      
Long-term Debt, Gross       $ 245,548,000     $ 245,548,000     0
Debt discount       77,200,000     77,200,000      
Debt Instrument, Interest Rate, Effective Percentage     15.31%   15.31%          
Fair Value Issuance Percentage     67.00%   67.00%          
Debt Instrument, Convertible, Number of Equity Instruments | shares     90,900,000              
6 3/8% Convertible Senior Notes due 2024 | Portion of notes exchange related to senior subordinated notes                    
Long-Term Debt (Textual) [Abstract]                    
Debt discount                 $ 79,900,000  
5.5% Senior Subordinated Notes Due 2022 [Member]                    
Long-Term Debt (Textual) [Abstract]                    
Debt Exchange, Amount       11,000,000.0            
Cash       $ 5,300,000     $ 5,300,000      
Debt Instrument, Interest Rate, Stated Percentage       5.50%     5.50%      
Gain on debt extinguishment       $ 5,700,000            
Long-term Debt, Gross       $ 83,736,000     $ 83,736,000     314,662,000
6 3/8% Senior Subordinated Notes due 2021                    
Long-Term Debt (Textual) [Abstract]                    
Debt Exchange, Amount     $ 152,200,000              
Debt Instrument, Interest Rate, Stated Percentage       6.375%     6.375%      
Long-term Debt, Gross       $ 51,304,000     $ 51,304,000     203,545,000
7 1/2% Senior Secured Second Lien Notes due 2024                    
Long-Term Debt (Textual) [Abstract]                    
Debt Exchange, Amount   $ 4,000,000.0 425,400,000              
Debt Instrument, Interest Rate, Stated Percentage       7.50%     7.50%      
Long-term Debt, Gross       $ 20,641,000     $ 20,641,000     $ 450,000,000
5 1/2% Senior Subordinated Notes due 2022                    
Long-Term Debt (Textual) [Abstract]                    
Debt Exchange, Amount     219,900,000              
5 1/2% Senior Subordinated Notes due 2022 | Subsequent Event                    
Long-Term Debt (Textual) [Abstract]                    
Debt Exchange, Amount $ 13,500,000                  
Year 2019                    
Senior Secured Bank Credit Facility [Abstract]                    
Total Debt to Consolidated EBITDAX             5.25      
Year 2020                    
Senior Secured Bank Credit Facility [Abstract]                    
Total Debt to Consolidated EBITDAX             5.25      
Q1 | Year 2021                    
Senior Secured Bank Credit Facility [Abstract]                    
Total Debt to Consolidated EBITDAX             4.50      
Q2 | Year 2021                    
Senior Secured Bank Credit Facility [Abstract]                    
Total Debt to Consolidated EBITDAX             4.5      
Q3 | Year 2021                    
Senior Secured Bank Credit Facility [Abstract]                    
Total Debt to Consolidated EBITDAX             4.5      
Senior Subordinated Notes                    
Long-Term Debt (Textual) [Abstract]                    
Debt Exchange, Amount     $ 468,400,000              
[1] Consists of discounts related to the issuance during June 2019 of our new 7¾% Senior Secured Second Lien Notes due 2024 (the “7¾% Senior Secured Notes”) and new 6⅜% Convertible Senior Notes due 2024 (the “2024 Convertible Senior Notes”) of $28.2 million and $77.2 million, respectively (see 2019 Debt Reduction Transactions below) as of September 30, 2019
[2]
Our current maturities of long-term debt as of September 30, 2019 include $85.9 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.


v3.19.3
Revenue Recognition (Disaggregation of Revenue) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Disaggregation of Revenue [Line Items]        
Revenues $ 307,636 $ 388,042 $ 951,996 $ 1,119,298
Oil sales        
Disaggregation of Revenue [Line Items]        
Revenues 292,100 377,329 912,636 1,088,021
Natural gas sales        
Disaggregation of Revenue [Line Items]        
Revenues 1,092 2,299 5,554 7,193
CO2 sales and transportation fees        
Disaggregation of Revenue [Line Items]        
Revenues 8,976 8,149 25,532 22,416
Purchased oil sales        
Disaggregation of Revenue [Line Items]        
Revenues $ 5,468 $ 265 $ 8,274 $ 1,668


v3.19.3
Basis of Presentation (Cash, Cash Equivalents, and Restricted Cash) (Details) - USD ($)
$ in Thousands
Sep. 30, 2019
Dec. 31, 2018
Sep. 30, 2018
Dec. 31, 2017
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents [Abstract]        
Cash and cash equivalents $ 514 $ 38,560    
Restricted cash included in other assets 32,533 16,389    
Total cash, cash equivalents, and restricted cash shown in the Unaudited Condensed Consolidated Statements of Cash Flows $ 33,047 $ 54,949 $ 82,983 $ 15,992


v3.19.3
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
shares in Thousands, $ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Revenues and other income $ 315,453 $ 394,973 $ 964,270 $ 1,135,270
Expenses        
Taxes other than income 22,010 27,344 71,312 81,897
General and administrative expenses 18,266 21,579 54,697 61,223
Interest, net of amounts capitalized of $8,773, $9,514, $27,545 and $26,817, respectively 22,858 18,527 60,672 51,974
Depletion, depreciation, and amortization 55,064 51,316 170,625 156,711
Commodity derivatives expense (income) (43,155) 44,577 15,462 189,601
Gain on debt extinguishment (5,874) 0 (106,220) 0
Other expenses 2,140 2,980 8,664 10,544
Total expenses 205,541 300,938 678,722 947,984
Income before income taxes 109,912 94,035 285,548 187,286
Income tax provision 37,050 15,616 91,668 39,067
Net income $ 72,862 $ 78,419 $ 193,880 $ 148,219
Net income per common share        
Basic $ 0.16 $ 0.17 $ 0.43 $ 0.35
Diluted $ 0.14 $ 0.17 $ 0.41 $ 0.33
Weighted average common shares outstanding        
Basic 455,487 451,256 453,287 426,036
Diluted 547,205 458,450 490,054 455,934
Other income        
Revenues and other income $ 7,817 $ 6,931 $ 12,274 $ 15,972
Transportation and marketing        
Operating expenses 10,067 11,116 32,076 31,671
Oil, natural gas, and related product sales        
Revenues and other income 293,192 379,628 918,190 1,095,214
Operating expenses 117,850 122,527 361,205 361,267
CO2        
Revenues and other income 8,976 8,149 25,532 22,416
Operating expenses 879 708 2,016 1,670
Purchased oil sales        
Revenues and other income 5,468 265 8,274 1,668
Operating expenses $ 5,436 $ 264 $ 8,213 $ 1,426


v3.19.3
Basis of Presentation
9 Months Ended
Sep. 30, 2019
Accounting Policies [Abstract]  
Basis of Presentation and Significant Accounting Policies
Note 1. Basis of Presentation

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.

Interim Financial Statements

The accompanying unaudited condensed consolidated financial statements of Denbury Resources Inc. and its subsidiaries have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission (“SEC”) and do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements.  These financial statements and the notes thereto should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2018 (the “Form 10-K”).  Unless indicated otherwise or the context requires, the terms “we,” “our,” “us,” “Company” or “Denbury,” refer to Denbury Resources Inc. and its subsidiaries.

Accounting measurements at interim dates inherently involve greater reliance on estimates than at year end, and the results of operations for the interim periods shown in this report are not necessarily indicative of results to be expected for the year.  In management’s opinion, the accompanying unaudited condensed consolidated financial statements include all adjustments of a normal recurring nature necessary for a fair statement of our consolidated financial position as of September 30, 2019, our consolidated results of operations for the three and nine months ended September 30, 2019 and 2018, our consolidated cash flows for the nine months ended September 30, 2019 and 2018, and our consolidated statements of changes in stockholders’ equity for the three and nine months ended September 30, 2019 and 2018.

Reclassifications

Certain prior period amounts have been reclassified to conform to the current year presentation. On the Unaudited Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2018, “Purchased oil sales” is a new line item and includes sales related to purchases of oil from third-parties, which were reclassified from “Other income,” “Purchased oil expenses” is a new line item and includes expenses related to purchases of oil from third-parties, which were reclassified from “Marketing and plant operating expenses” used in prior reports, and “Transportation and marketing expenses” is a new line item, previously captioned “Marketing and plant operating expenses,” but adjusted to exclude both expenses related to plant operating expenses, which were reclassified to “Other expenses,” and also purchases of oil from third-parties. Such reclassifications had no impact on our reported total revenues, expenses, net income, current assets, total assets, current liabilities, total liabilities or stockholders’ equity.

Cash, Cash Equivalents, and Restricted Cash

The following table provides a reconciliation of cash, cash equivalents, and restricted cash as reported within the Unaudited Condensed Consolidated Balance Sheets to “Cash, cash equivalents, and restricted cash at end of period” as reported within the Unaudited Condensed Consolidated Statements of Cash Flows:
In thousands
 
September 30, 2019
 
December 31, 2018
Cash and cash equivalents
 
$
514

 
$
38,560

Restricted cash included in other assets
 
32,533

 
16,389

Total cash, cash equivalents, and restricted cash shown in the Unaudited Condensed Consolidated Statements of Cash Flows
 
$
33,047

 
$
54,949



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

Net Income per Common Share

Basic net income per common share is computed by dividing the net income attributable to common stockholders by the weighted average number of shares of common stock outstanding during the period.  Diluted net income 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, nonvested performance-based equity awards, and shares into which our convertible senior notes are convertible.

The following table sets forth the reconciliations of net income and weighted average shares used for purposes of calculating the basic and diluted net income per common share for the periods indicated:
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
In thousands
 
2019
 
2018
 
2019
 
2018
Numerator
 
 
 
 
 
 
 
 
Net income – basic
 
$
72,862

 
$
78,419

 
$
193,880

 
$
148,219

Effect of potentially dilutive securities
 
 
 
 

 
 
 
 

Interest on convertible senior notes including amortization of discount, net of tax
 
5,101

 

 
5,649

 
538

Net income – diluted
 
$
77,963

 
$
78,419

 
$
199,529

 
$
148,757

 
 
 
 
 
 
 
 
 
Denominator
 
 
 
 
 
 
 
 
Weighted average common shares outstanding – basic
 
455,487

 
451,256

 
453,287

 
426,036

Effect of potentially dilutive securities
 
 
 
 
 
 
 
 
Restricted stock and performance-based equity awards
 
865

 
7,194

 
2,489

 
6,983

Convertible senior notes(1)
 
90,853

 

 
34,278

 
22,915

Weighted average common shares outstanding – diluted
 
547,205

 
458,450

 
490,054

 
455,934



(1)
For the nine months ended September 30, 2019, shares shown under “convertible senior notes” represent proration of the impact over the period of the approximately 90.9 million shares of the Company’s common stock issuable upon full conversion of our convertible senior notes which were issued on June 19, 2019 (see Note 4, Long-Term Debt 2019 Debt Reduction Transactions).

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 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 three and nine months ended September 30, 2019 and 2018, 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 convertible senior notes as if the convertible senior notes were converted at the beginning of the 2018 and 2019 periods.

The following securities could potentially dilute earnings per share in the future, but were excluded from the computation of diluted net income per share, as their effect would have been antidilutive:
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
In thousands
 
2019
 
2018
 
2019
 
2018
Stock appreciation rights
 
2,011

 
2,689

 
2,043

 
2,824

Restricted stock and performance-based equity awards
 
7,996

 

 
5,859

 
203



Recent Accounting Pronouncements

Recently Adopted

Leases. Effective January 1, 2019, we adopted Accounting Standards Update (“ASU”) 2016-02, Leases (“ASU 2016-02”), and ASU 2018-01, Leases (Topic 842) – Land Easement Practical Expedient for Transition to Topic 842, using the modified retrospective method with an application date of January 1, 2019. ASU 2016-02 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. We elected 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, allow lease and non-lease components to be combined, and carry forward our accounting treatment for existing land easement agreements. The adoption of the new standards resulted in the recognition of $39.1 million of lease assets and $55.8 million of lease liabilities ($16.7 million of which related to previously-existing lease obligations) as of January 1, 2019, in our Unaudited Condensed Consolidated Balance Sheets, but did not materially impact our results of operations and had no impact on our cash flows. The additional lease assets and liabilities recorded on our balance sheet primarily related to our operating leases for office space, as the accounting for our financing leases and pipeline financings was relatively unchanged.

Not Yet Adopted

Financial Instruments – Credit Losses. In June 2016, the Financial Accounting Standards Board (“FASB”) issued ASU 2016-13, Financial Instruments – Credit Losses (“ASU 2016-13”). ASU 2016-13 changes the impairment model for most financial assets and certain other instruments, including trade and other receivables, and requires the use of a new forward-looking expected loss model that will result in the earlier recognition of allowances for losses. 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 amendment using a modified retrospective approach to the first reporting period in which the guidance is effective. Management is currently assessing the impact the adoption of ASU 2016-13 will have on our consolidated financial statements.

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 for Level 3 fair value measurements, 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.


v3.19.3
Leases (Prior Year-End Schedule of Future Operating Lease Payments) (Details)
$ in Thousands
Dec. 31, 2018
USD ($)
Leases [Abstract]  
2019 $ 10,690
2020 9,776
2021 10,007
2022 10,223
2023 10,262
Thereafter 18,169
Total minimum lease payments $ 69,127


v3.19.3
Fair Value Measurements (Fair Value Hierarchy Table) (Details) - USD ($)
$ in Thousands
Sep. 30, 2019
Dec. 31, 2018
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]    
Oil derivative contracts - current assets $ 55,615 $ 93,080
Oil derivative contracts - long-term assets 11,483 4,195
Total Assets 67,098 97,275
Quoted Prices in Active Markets (Level 1)    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]    
Oil derivative contracts - current assets 0 0
Oil derivative contracts - long-term assets 0 0
Total Assets 0 0
Significant Other Observable Inputs (Level 2)    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]    
Oil derivative contracts - current assets 46,099 81,621
Oil derivative contracts - long-term assets 9,799 2,030
Total Assets 55,898 83,651
Significant Unobservable Inputs (Level 3)    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items]    
Oil derivative contracts - current assets 9,516 11,459
Oil derivative contracts - long-term assets 1,684 2,165
Total Assets $ 11,200 $ 13,624


v3.19.3
Leases (Tables)
9 Months Ended
Sep. 30, 2019
Leases [Abstract]  
Schedule of Lease Assets and Liabilities The table below reflects our operating lease assets and liabilities, which primarily consists of our office leases, and finance lease assets and liabilities:
 
 
September 30,
In thousands
 
2019
Operating leases
Operating lease right-of-use assets
 
$
35,145

 
 
 
Operating lease liabilities - current
 
$
6,710

Operating lease liabilities - long-term
 
43,704

Total operating lease liabilities
 
$
50,414

 
 
 
Finance leases
Other property and equipment
 
$

Accumulated depreciation
 

Other property and equipment, net
 
$

 
 
 
Current maturities of long-term debt
 
$

Long-term debt, net of current portion
 

Total finance lease liabilities
 
$



Schedule of Weighted Average Lease Terms and Discount Rates The following weighted average remaining lease terms and discount rates related to our outstanding leases:
 
 
September 30,
 
 
2019
Weighted Average Remaining Lease Term
Operating leases
 
6.0 years

Finance leases
 
0 years

 
 
 
Weighted Average Discount Rate
Operating leases
 
6.8
%
Finance leases
 
%

Schedule of Lease Costs The following table summarizes the components of lease costs and sublease income:
 
 
 
 
Three Months Ended
 
Nine Months Ended
In thousands
 
Income Statement Presentation
 
September 30, 2019
 
September 30, 2019
Operating lease cost
 
General and administrative expenses
 
$
1,187

 
$
6,014

 
 
 
 
 
 
 
Finance lease cost
 
 
 
 
 
 
Amortization of right-of-use assets
 
Depletion, depreciation, and amortization
 
$
54

 
$
1,188

Interest on lease liabilities
 
Interest expense
 
2

 
40

Total finance lease cost
 
 
 
$
56

 
$
1,228

 
 
 
 
 
 
 
Sublease income
 
General and administrative expenses
 
$
964

 
$
3,331


Supplemental Cash Flow Information Related to Leases
Our statement of cash flows included the following activity related to our operating and finance leases:
 
 
Nine Months Ended
In thousands
 
September 30, 2019
Cash paid for amounts included in the measurement of lease liabilities
 
 
Operating cash flows from operating leases
 
$
7,335

Operating cash flows from interest on finance leases
 
40

Financing cash flows from finance leases
 
1,275

 
 
 
Right-of-use assets obtained in exchange for lease obligations
 


Operating leases
 
307

Finance leases
 



Schedule of Maturities of Operating and Finance Lease Liabilities
The following table summarizes by year the maturities of our minimum lease payments as of September 30, 2019:
 
 
Operating
 
Finance
In thousands
 
Leases
 
Leases
2019
 
$
2,479

 
$

2020
 
9,874

 

2021
 
10,042

 

2022
 
10,260

 

2023
 
10,300

 

Thereafter
 
18,604

 

Total minimum lease payments
 
61,559

 

Less: Amount representing interest
 
(11,145
)
 

Present value of minimum lease payments
 
$
50,414

 
$

Schedule of operating long-term commitments which require future minimum lease payments
The following table summarizes by year the remaining non-cancelable future payments under our leases, as accounted for under previous accounting guidance under FASC Topic 840, Leases, as of December 31, 2018:
 
 
Operating
In thousands
 
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




v3.19.3
Commitments and Contingencies
9 Months Ended
Sep. 30, 2019
Commitments and Contingencies Disclosure [Abstract]  
Commitments and Contingencies
Note 7. Commitments and Contingencies

Litigation

We are involved in various lawsuits, claims and regulatory proceedings incidental to our businesses.  We are also 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. 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.

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 claimed that its contractual obligations were excused by virtue of events that fall within the force majeure provisions in the helium supply contract.

On March 11, 2019, the trial court entered a final judgment that a force majeure condition did exist, but the Company’s performance was excused by the force majeure provisions of the contract for only 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 Company has filed a notice of appeal of the trial court’s ruling to the Wyoming Supreme Court, the results and timing of which cannot be currently predicted.

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.

Absent reversal of the trial court’s ruling on appeal, the Company anticipates total liquidated damages would equal the $46.0 million aggregate cap under the helium supply contract (including $14.2 million of liquidated damages for the contract years ending July 31, 2018 and July 31, 2019) plus $4.7 million of associated costs (through September 30, 2019), for a total of $50.7 million, included in “Other liabilities” in our Unaudited Condensed Consolidated Balance Sheets as of September 30, 2019.


v3.19.3
Leases
9 Months Ended
Sep. 30, 2019
Leases [Abstract]  
Leases
Note 3. Leases

We evaluate contracts for leasing arrangements at inception. We lease office space, equipment, and vehicles that have non-cancelable lease terms. Leases with a term of 12 months or less are not recorded on our balance sheet. During the third quarter of 2019, we exercised the early buyout option on our remaining finance leases. The table below reflects our operating lease assets and liabilities, which primarily consists of our office leases, and finance lease assets and liabilities:
 
 
September 30,
In thousands
 
2019
Operating leases
Operating lease right-of-use assets
 
$
35,145

 
 
 
Operating lease liabilities - current
 
$
6,710

Operating lease liabilities - long-term
 
43,704

Total operating lease liabilities
 
$
50,414

 
 
 
Finance leases
Other property and equipment
 
$

Accumulated depreciation
 

Other property and equipment, net
 
$

 
 
 
Current maturities of long-term debt
 
$

Long-term debt, net of current portion
 

Total finance lease liabilities
 
$



The majority of our leases contain renewal options, typically exercisable at our sole discretion. We record right-of-use assets and liabilities based on the present value of lease payments over the initial lease term, unless the option to extend the lease is reasonably certain, and utilize our incremental borrowing rate based on information available at the lease commencement date. The following weighted average remaining lease terms and discount rates related to our outstanding leases:
 
 
September 30,
 
 
2019
Weighted Average Remaining Lease Term
Operating leases
 
6.0 years

Finance leases
 
0 years

 
 
 
Weighted Average Discount Rate
Operating leases
 
6.8
%
Finance leases
 
%


Lease costs for operating leases or leases with a term of 12 months or less are recognized on a straight-line basis over the lease term. For finance leases, interest on the lease liability and the amortization of the right-of-use asset are recognized separately, with the depreciable life reflective of the expected lease term. We have subleased part of the office space included in our operating leases for which we receive rental payments. The following table summarizes the components of lease costs and sublease income:
 
 
 
 
Three Months Ended
 
Nine Months Ended
In thousands
 
Income Statement Presentation
 
September 30, 2019
 
September 30, 2019
Operating lease cost
 
General and administrative expenses
 
$
1,187

 
$
6,014

 
 
 
 
 
 
 
Finance lease cost
 
 
 
 
 
 
Amortization of right-of-use assets
 
Depletion, depreciation, and amortization
 
$
54

 
$
1,188

Interest on lease liabilities
 
Interest expense
 
2

 
40

Total finance lease cost
 
 
 
$
56

 
$
1,228

 
 
 
 
 
 
 
Sublease income
 
General and administrative expenses
 
$
964

 
$
3,331



Our statement of cash flows included the following activity related to our operating and finance leases:
 
 
Nine Months Ended
In thousands
 
September 30, 2019
Cash paid for amounts included in the measurement of lease liabilities
 
 
Operating cash flows from operating leases
 
$
7,335

Operating cash flows from interest on finance leases
 
40

Financing cash flows from finance leases
 
1,275

 
 
 
Right-of-use assets obtained in exchange for lease obligations
 


Operating leases
 
307

Finance leases
 



The following table summarizes by year the maturities of our minimum lease payments as of September 30, 2019:
 
 
Operating
 
Finance
In thousands
 
Leases
 
Leases
2019
 
$
2,479

 
$

2020
 
9,874

 

2021
 
10,042

 

2022
 
10,260

 

2023
 
10,300

 

Thereafter
 
18,604

 

Total minimum lease payments
 
61,559

 

Less: Amount representing interest
 
(11,145
)
 

Present value of minimum lease payments
 
$
50,414

 
$


The following table summarizes by year the remaining non-cancelable future payments under our leases, as accounted for under previous accounting guidance under FASC Topic 840, Leases, as of December 31, 2018:
 
 
Operating
In thousands
 
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




v3.19.3
Leases (Maturities Of Lease Liabilities) (Details) - USD ($)
$ in Thousands
Sep. 30, 2019
Jan. 01, 2019
Operating Leases    
2019 $ 2,479  
2020 9,874  
2021 10,042  
2022 10,260  
2023 10,300  
Thereafter 18,604  
Total minimum lease payments 61,559  
Less: Amount representing interest (11,145)  
Present value of minimum lease payments 50,414 $ 55,800
Finance Leases    
2019 0  
2020 0  
2021 0  
2022 0  
2023 0  
Thereafter 0  
Total minimum lease payments 0  
Less: Amount representing interest 0  
Present value of minimum lease payments $ 0  


v3.19.3
Commodity Derivative Contracts (Commodity Derivatives Outstanding Table) (Details)
Sep. 30, 2019
bbl / d
$ / Barrel
Swap | Year 2019 | Q4 | NYMEX  
Derivative [Line Items]  
Volume per day | bbl / d 2,000
Weighted average swap price 60.60
Swap | Year 2019 | Q4 | NYMEX | Minimum  
Derivative [Line Items]  
Derivative, Swap Type, Fixed Price 60.00
Swap | Year 2019 | Q4 | NYMEX | Maximum  
Derivative [Line Items]  
Derivative, Swap Type, Fixed Price 61.20
Swap | Year 2019 | Q4 | LLS  
Derivative [Line Items]  
Volume per day | bbl / d 13,000
Weighted average swap price 64.69
Swap | Year 2019 | Q4 | LLS | Minimum  
Derivative [Line Items]  
Derivative, Swap Type, Fixed Price 60.00
Swap | Year 2019 | Q4 | LLS | Maximum  
Derivative [Line Items]  
Derivative, Swap Type, Fixed Price 74.90
Swap | Year 2020 | NYMEX  
Derivative [Line Items]  
Volume per day | bbl / d 2,000
Weighted average swap price 60.59
Swap | Year 2020 | NYMEX | Minimum  
Derivative [Line Items]  
Derivative, Swap Type, Fixed Price 60.00
Swap | Year 2020 | NYMEX | Maximum  
Derivative [Line Items]  
Derivative, Swap Type, Fixed Price 61.00
Swap | Year 2020 | LLS  
Derivative [Line Items]  
Volume per day | bbl / d 4,500
Weighted average swap price 62.29
Swap | Year 2020 | LLS | Minimum  
Derivative [Line Items]  
Derivative, Swap Type, Fixed Price 60.72
Swap | Year 2020 | LLS | Maximum  
Derivative [Line Items]  
Derivative, Swap Type, Fixed Price 64.26
Three-way Collar | Year 2019 | Q4 | NYMEX  
Derivative [Line Items]  
Volume per day | bbl / d 23,000
Weighted average sold put price 48.57
Weighted average floor price 56.61
Weighted average ceiling price 69.04
Three-way Collar | Year 2019 | Q4 | NYMEX | Minimum  
Derivative [Line Items]  
Derivative, Floor Price 55.00
Three-way Collar | Year 2019 | Q4 | NYMEX | Maximum  
Derivative [Line Items]  
Derivative, Cap Price 75.45
Three-way Collar | Year 2019 | Q4 | LLS  
Derivative [Line Items]  
Volume per day | bbl / d 5,500
Weighted average sold put price 54.73
Weighted average floor price 63.09
Weighted average ceiling price 79.93
Three-way Collar | Year 2019 | Q4 | LLS | Minimum  
Derivative [Line Items]  
Derivative, Floor Price 62.00
Three-way Collar | Year 2019 | Q4 | LLS | Maximum  
Derivative [Line Items]  
Derivative, Cap Price 86.00
Three-way Collar | Year 2020 | Q1-Q2 | NYMEX  
Derivative [Line Items]  
Volume per day | bbl / d 16,000
Weighted average sold put price 48.17
Weighted average floor price 57.62
Weighted average ceiling price 64.19
Three-way Collar | Year 2020 | Q1-Q2 | NYMEX | Minimum  
Derivative [Line Items]  
Derivative, Floor Price 55.00
Three-way Collar | Year 2020 | Q1-Q2 | NYMEX | Maximum  
Derivative [Line Items]  
Derivative, Cap Price 82.65
Three-way Collar | Year 2020 | Q1-Q2 | LLS  
Derivative [Line Items]  
Volume per day | bbl / d 6,000
Weighted average sold put price 53.42
Weighted average floor price 63.19
Weighted average ceiling price 71.16
Three-way Collar | Year 2020 | Q1-Q2 | LLS | Minimum  
Derivative [Line Items]  
Derivative, Floor Price 61.00
Three-way Collar | Year 2020 | Q1-Q2 | LLS | Maximum  
Derivative [Line Items]  
Derivative, Cap Price 87.10
Three-way Collar | Year 2020 | Q3-Q4 | NYMEX  
Derivative [Line Items]  
Volume per day | bbl / d 14,000
Weighted average sold put price 48.18
Weighted average floor price 57.56
Weighted average ceiling price 64.17
Three-way Collar | Year 2020 | Q3-Q4 | NYMEX | Minimum  
Derivative [Line Items]  
Derivative, Floor Price 55.00
Three-way Collar | Year 2020 | Q3-Q4 | NYMEX | Maximum  
Derivative [Line Items]  
Derivative, Cap Price 82.65
Three-way Collar | Year 2020 | Q3-Q4 | LLS  
Derivative [Line Items]  
Volume per day | bbl / d 4,000
Weighted average sold put price 53.50
Weighted average floor price 63.16
Weighted average ceiling price 72.99
Three-way Collar | Year 2020 | Q3-Q4 | LLS | Minimum  
Derivative [Line Items]  
Derivative, Floor Price 61.00
Three-way Collar | Year 2020 | Q3-Q4 | LLS | Maximum  
Derivative [Line Items]  
Derivative, Cap Price 87.10


v3.19.3
Basis of Presentation (Policies)
9 Months Ended
Sep. 30, 2019
Accounting Policies [Abstract]  
Organization and Nature of Operations
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.
Interim Financial Statements - Basis of Accounting, Policy
Interim Financial Statements

The accompanying unaudited condensed consolidated financial statements of Denbury Resources Inc. and its subsidiaries have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission (“SEC”) and do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements.  These financial statements and the notes thereto should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2018 (the “Form 10-K”).  Unless indicated otherwise or the context requires, the terms “we,” “our,” “us,” “Company” or “Denbury,” refer to Denbury Resources Inc. and its subsidiaries.
Interim Financial Statements - Use of Estimates
Accounting measurements at interim dates inherently involve greater reliance on estimates than at year end, and the results of operations for the interim periods shown in this report are not necessarily indicative of results to be expected for the year.  In management’s opinion, the accompanying unaudited condensed consolidated financial statements include all adjustments of a normal recurring nature necessary for a fair statement of our consolidated financial position as of September 30, 2019, our consolidated results of operations for the three and nine months ended September 30, 2019 and 2018, our consolidated cash flows for the nine months ended September 30, 2019 and 2018, and our consolidated statements of changes in stockholders’ equity for the three and nine months ended September 30, 2019 and 2018.

Reclassifications
Reclassifications

Certain prior period amounts have been reclassified to conform to the current year presentation. On the Unaudited Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2018, “Purchased oil sales” is a new line item and includes sales related to purchases of oil from third-parties, which were reclassified from “Other income,” “Purchased oil expenses” is a new line item and includes expenses related to purchases of oil from third-parties, which were reclassified from “Marketing and plant operating expenses” used in prior reports, and “Transportation and marketing expenses” is a new line item, previously captioned “Marketing and plant operating expenses,” but adjusted to exclude both expenses related to plant operating expenses, which were reclassified to “Other expenses,” and also purchases of oil from third-parties. Such reclassifications had no impact on our reported total revenues, expenses, net income, current assets, total assets, current liabilities, total liabilities or stockholders’ equity.
Cash, Cash Equivalents, and Restricted Cash
Cash, Cash Equivalents, and Restricted Cash

The following table provides a reconciliation of cash, cash equivalents, and restricted cash as reported within the Unaudited Condensed Consolidated Balance Sheets to “Cash, cash equivalents, and restricted cash at end of period” as reported within the Unaudited Condensed Consolidated Statements of Cash Flows:
In thousands
 
September 30, 2019
 
December 31, 2018
Cash and cash equivalents
 
$
514

 
$
38,560

Restricted cash included in other assets
 
32,533

 
16,389

Total cash, cash equivalents, and restricted cash shown in the Unaudited Condensed Consolidated Statements of Cash Flows
 
$
33,047

 
$
54,949



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

Net Income per Common Share
Net Income per Common Share

Basic net income per common share is computed by dividing the net income attributable to common stockholders by the weighted average number of shares of common stock outstanding during the period.  Diluted net income 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, nonvested performance-based equity awards, and shares into which our convertible senior notes are convertible.

The following table sets forth the reconciliations of net income and weighted average shares used for purposes of calculating the basic and diluted net income per common share for the periods indicated:
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
In thousands
 
2019
 
2018
 
2019
 
2018
Numerator
 
 
 
 
 
 
 
 
Net income – basic
 
$
72,862

 
$
78,419

 
$
193,880

 
$
148,219

Effect of potentially dilutive securities
 
 
 
 

 
 
 
 

Interest on convertible senior notes including amortization of discount, net of tax
 
5,101

 

 
5,649

 
538

Net income – diluted
 
$
77,963

 
$
78,419

 
$
199,529

 
$
148,757

 
 
 
 
 
 
 
 
 
Denominator
 
 
 
 
 
 
 
 
Weighted average common shares outstanding – basic
 
455,487

 
451,256

 
453,287

 
426,036

Effect of potentially dilutive securities
 
 
 
 
 
 
 
 
Restricted stock and performance-based equity awards
 
865

 
7,194

 
2,489

 
6,983

Convertible senior notes(1)
 
90,853

 

 
34,278

 
22,915

Weighted average common shares outstanding – diluted
 
547,205

 
458,450

 
490,054

 
455,934



(1)
For the nine months ended September 30, 2019, shares shown under “convertible senior notes” represent proration of the impact over the period of the approximately 90.9 million shares of the Company’s common stock issuable upon full conversion of our convertible senior notes which were issued on June 19, 2019 (see Note 4, Long-Term Debt 2019 Debt Reduction Transactions).

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 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 three and nine months ended September 30, 2019 and 2018, 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 convertible senior notes as if the convertible senior notes were converted at the beginning of the 2018 and 2019 periods.

The following securities could potentially dilute earnings per share in the future, but were excluded from the computation of diluted net income per share, as their effect would have been antidilutive:
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
In thousands
 
2019
 
2018
 
2019
 
2018
Stock appreciation rights
 
2,011

 
2,689

 
2,043

 
2,824

Restricted stock and performance-based equity awards
 
7,996

 

 
5,859

 
203



Recent Accounting Pronouncements
Recent Accounting Pronouncements

Recently Adopted

Leases. Effective January 1, 2019, we adopted Accounting Standards Update (“ASU”) 2016-02, Leases (“ASU 2016-02”), and ASU 2018-01, Leases (Topic 842) – Land Easement Practical Expedient for Transition to Topic 842, using the modified retrospective method with an application date of January 1, 2019. ASU 2016-02 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. We elected 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, allow lease and non-lease components to be combined, and carry forward our accounting treatment for existing land easement agreements. The adoption of the new standards resulted in the recognition of $39.1 million of lease assets and $55.8 million of lease liabilities ($16.7 million of which related to previously-existing lease obligations) as of January 1, 2019, in our Unaudited Condensed Consolidated Balance Sheets, but did not materially impact our results of operations and had no impact on our cash flows. The additional lease assets and liabilities recorded on our balance sheet primarily related to our operating leases for office space, as the accounting for our financing leases and pipeline financings was relatively unchanged.

Not Yet Adopted

Financial Instruments – Credit Losses. In June 2016, the Financial Accounting Standards Board (“FASB”) issued ASU 2016-13, Financial Instruments – Credit Losses (“ASU 2016-13”). ASU 2016-13 changes the impairment model for most financial assets and certain other instruments, including trade and other receivables, and requires the use of a new forward-looking expected loss model that will result in the earlier recognition of allowances for losses. 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 amendment using a modified retrospective approach to the first reporting period in which the guidance is effective. Management is currently assessing the impact the adoption of ASU 2016-13 will have on our consolidated financial statements.

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 for Level 3 fair value measurements, 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.
Revenue Recognition
We record revenue in accordance with Financial Accounting Standards Board Codification (“FASC”) Topic 606, Revenue from Contracts with Customers. 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. 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 Unaudited Condensed Consolidated Balance Sheets, which was $127.2 million and $125.8 million as of September 30, 2019 and December 31, 2018, respectively. The Company enters into purchase transactions with third parties and separate sale transactions with third parties in the Gulf Coast region. Revenues and expenses from these transactions are presented on a gross basis, as we act as a principal in the transaction by assuming control of the commodities purchased and the responsibility to deliver the commodities sold. Revenue is recognized when control transfers to the purchaser at the delivery point based on the price received from the purchaser.

Leases

We evaluate contracts for leasing arrangements at inception. We lease office space, equipment, and vehicles that have non-cancelable lease terms. Leases with a term of 12 months or less are not recorded on our balance sheet.The majority of our leases contain renewal options, typically exercisable at our sole discretion. We record right-of-use assets and liabilities based on the present value of lease payments over the initial lease term, unless the option to extend the lease is reasonably certain, and utilize our incremental borrowing rate based on information available at the lease commencement date.Lease costs for operating leases or leases with a term of 12 months or less are recognized on a straight-line basis over the lease term. For finance leases, interest on the lease liability and the amortization of the right-of-use asset are recognized separately, with the depreciable life reflective of the expected lease term. We have subleased part of the office space included in our operating leases for which we receive rental payments.
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 Unaudited Condensed 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 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 September 30, 2019, 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.
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:

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 September 30, 2019, instruments in this category include non-exchange-traded three-way collars that are based on regional pricing other than NYMEX (e.g., Light Louisiana Sweet). The valuation models utilized for costless collars and three-way collars are consistent with the methodologies described above; however, the implied volatilities utilized in the valuation of Level 3 instruments are developed using a benchmark, which is 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 $230 thousand in the fair value of these instruments as of September 30, 2019.

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.


v3.19.3
Long-Term Debt
9 Months Ended
Sep. 30, 2019
Debt Disclosure [Abstract]  
Long-Term Debt
Note 4. Long-Term Debt

The table below reflects long-term debt and capital lease obligations outstanding as of the dates indicated:
 
 
September 30,
 
December 31,
In thousands
 
2019
 
2018
Senior Secured Bank Credit Agreement
 
$
50,000

 
$

9% Senior Secured Second Lien Notes due 2021
 
614,919

 
614,919

9¼% Senior Secured Second Lien Notes due 2022
 
455,668

 
455,668

7¾% Senior Secured Second Lien Notes due 2024
 
531,821

 

7½% Senior Secured Second Lien Notes due 2024
 
20,641

 
450,000

6⅜% Convertible Senior Notes due 2024
 
245,548

 

6⅜% Senior Subordinated Notes due 2021
 
51,304

 
203,545

5½% Senior Subordinated Notes due 2022
 
83,736

 
314,662

4⅝% Senior Subordinated Notes due 2023
 
211,695

 
307,978

Pipeline financings
 
171,067

 
180,073

Capital lease obligations
 

 
5,362

Total debt principal balance
 
2,436,399

 
2,532,207

Debt discount(1)
 
(105,426
)
 

Future interest payable(2)
 
190,410

 
250,218

Debt issuance costs
 
(11,074
)
 
(13,089
)
Total debt, net of debt issuance costs and discount
 
2,510,309

 
2,769,336

Less: current maturities of long-term debt(3)
 
(100,626
)
 
(105,125
)
Long-term debt and capital lease obligations
 
$
2,409,683

 
$
2,664,211



(1)
Consists of discounts related to the issuance during June 2019 of our new 7¾% Senior Secured Second Lien Notes due 2024 (the “7¾% Senior Secured Notes”) and new 6⅜% Convertible Senior Notes due 2024 (the “2024 Convertible Senior Notes”) of $28.2 million and $77.2 million, respectively (see 2019 Debt Reduction Transactions below) as of September 30, 2019.
(2)
Future interest payable represents most of the interest due over the terms of our 9% Senior Secured Second Lien Notes due 2021 (the “2021 Senior Secured Notes”) and 9¼% Senior Secured Second Lien Notes due 2022 (the “2022 Senior Secured Notes”) and has been accounted for as debt in accordance with FASC 470-60, Troubled Debt Restructuring by Debtors.
(3)
Our current maturities of long-term debt as of September 30, 2019 include $85.9 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.

The ultimate parent company in our corporate structure, Denbury Resources Inc. (“DRI”), is the sole issuer of all of our outstanding senior secured, convertible senior, 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”), which has been amended periodically since that time. The Bank Credit Agreement is a senior secured revolving credit facility with a maturity date of 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 “6⅜% Senior Subordinated Notes”), respectively, are not repaid or refinanced by each of their respective maturity dates. As part of our fall 2019 semiannual redetermination, the borrowing base and lender commitments for our Bank Credit Agreement were reaffirmed at $615 million, with the next such redetermination being scheduled for May 2020. 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. The
weighted average interest rate on borrowings under the Bank Credit Agreement was 4.7% as of September 30, 2019. We incur a commitment fee of 0.50% on the undrawn portion of the aggregate lender commitments under the Bank Credit Agreement.

The Bank Credit Agreement contains certain financial performance covenants through the maturity of the facility, including the following:

A Consolidated Total Debt to Consolidated EBITDAX covenant, with such ratio not to exceed 5.25 to 1.0 through December 31, 2020, and 4.50 to 1.0 thereafter;
A consolidated senior secured debt to consolidated EBITDAX covenant, with such ratio not to exceed 2.5 to 1.0. 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 September 30, 2019, we were in compliance with all debt covenants under the Bank Credit Agreement. The above description of our Bank Credit Agreement and defined terms are contained in the Bank Credit Agreement and the amendments thereto.

2019 Debt Reduction Transactions

During the third quarter of 2019, we repurchased $11.0 million in aggregate principal amount of our then outstanding 5½% Senior Subordinated Notes due 2022 (the “5½% Senior Subordinated Notes”) in open market transactions for a total purchase price of $5.3 million, excluding accrued interest. In connection with these transactions, we recognized a $5.7 million gain on debt extinguishment, net of unamortized debt issuance costs written off, during the three and nine months ended September 30, 2019. Additionally, during October 2019, we repurchased principally through exchanges an additional $13.5 million in aggregate principal amount of our then outstanding 5½% Senior Subordinated Notes and $29.3 million in aggregate principal amount of our then outstanding 4⅝% Senior Subordinated Notes due 2023 (the “4⅝% Senior Subordinated Notes”) for $5.9 million in cash and issuance of 13.7 million shares of the Company’s common stock.

During June 2019, in a series of debt exchanges, we extended the maturities of our outstanding long-term debt and reduced the amount of our outstanding debt principal. As part of these transactions, holders exchanged a total of $468.4 million aggregate principal amount of our then outstanding senior subordinated notes for $102.6 million aggregate principal amount of new 7¾% Senior Secured Notes, $245.5 million aggregate principal amount of new 2024 Convertible Senior Notes and $120.0 million of cash. The exchanged senior subordinated notes consisted of $152.2 million aggregate principal amount of our 6⅜% Senior Subordinated Notes, $219.9 million aggregate principal amount of our 5½% Senior Subordinated Notes and $96.3 million aggregate principal amount of our 4⅝% Senior Subordinated Notes. In addition, holders also exchanged $425.4 million of 7½% Senior Secured Second Lien Notes due 2024 (the “7½% Senior Secured Notes”) for $425.4 million aggregate principal amount of 7¾% Senior Secured Notes. In July 2019, holders exchanged an additional $4.0 million aggregate principal amount of 7½% Senior Secured Notes for $3.8 million aggregate principal amount of 7¾% Senior Secured Notes. As a result, we recognized a noncash gain on debt extinguishment, net of transaction costs, totaling $0.2 million and $100.5 million for the three and nine months ended September 30, 2019, in our Unaudited Condensed Consolidated Statements of Operations.

In accordance with FASC 470-50, Modifications and Extinguishments, the June 2019 exchange of our existing senior subordinated notes was accounted for as a debt extinguishment. Therefore, our new 7¾% Senior Secured Notes and new 2024 Convertible Senior Notes were recorded on our balance sheet at fair market value based upon initial trading prices following their issuance, resulting in a discount to their principal amount of $22.6 million and $79.9 million, respectively. These debt discounts will be amortized as interest expense over the terms of these notes.

Separately, the June 2019 exchange of our existing senior secured second lien notes was accounted for as a modification of those notes. Therefore, no gain or loss was recognized, and previously deferred debt issuance costs of $6.9 million were treated as a discount to the principal amount of the new 7¾% Senior Secured Notes, which discount will be amortized as interest expense over the term of these notes.

7¾% Senior Secured Second Lien Notes due 2024

As part of the notes exchanges discussed above, in June 2019 we issued $528.0 million of 7¾% Senior Secured Notes in connection with exchanges with certain holders of the Company’s outstanding senior subordinated notes and existing 7½% Senior Secured Notes (see 2019 Debt Reduction Transactions above). The 7¾% Senior Secured Notes, which carry a stated interest rate of 7.75% per annum, were recorded at approximately 94% of their principal amount in accordance with FASC 470-50, Modifications and Extinguishments, which equates to an effective yield to maturity of approximately 9.39%. In July 2019, we issued an additional $3.8 million of 7¾% Senior Secured Notes in exchange for $4.0 million of 7½% Senior Secured Notes, which were recorded at par. Interest on the 7¾% Senior Secured Notes is payable semiannually in arrears on February 15 and August 15 of each year, and mature on February 15, 2024. We may redeem the 7¾% Senior Secured Notes in whole or in part at our option beginning August 15, 2020, at a redemption price of 103.875% of the principal amount, and at declining redemption prices thereafter, as specified in the indenture governing the 7¾% 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 7¾% Senior Secured Notes at a price of 107.75% of par with the proceeds of certain equity offerings. In addition, at any time prior to August 15, 2020, we may redeem the 7¾% 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 7¾% Senior Secured Notes are not subject to any sinking fund requirements.

The 7¾% 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.

6⅜% Convertible Senior Notes due 2024

As part of the notes exchanges discussed above, in June 2019 we issued $245.5 million of 2024 Convertible Senior Notes in connection with exchanges with certain holders of the Company’s outstanding senior subordinated notes (see 2019 Debt Reduction Transactions above). The 2024 Convertible Senior Notes, which carry a stated interest rate of 6.375% per annum, were recorded at approximately 67% of their principal amount in accordance with FASC 470-50, Modifications and Extinguishments, which equates to an effective yield to maturity of approximately 15.31%. Interest on the 2024 Convertible Senior Notes is payable semiannually in arrears on June 30 and December 30 of each year, beginning in December 2019, and mature on December 31, 2024. We do not have the right to redeem the 2024 Convertible Senior Notes prior to their maturity. The 2024 Convertible Senior Notes are convertible into shares of our common stock at any time, at the option of the holders, at a rate of 370 shares of common stock per $1,000 principal amount of 2024 Convertible Senior Notes, which is equivalent to approximately 90.9 million shares of the Company’s common stock, subject to customary adjustments to the conversion rate and threshold price with respect to, among other things, stock dividends and distributions, mergers and reclassifications. The 2024 Convertible Senior Notes will be automatically converted into shares of common stock at this rate if the volume weighted average trading price of the Company’s common stock equals or exceeds the threshold price, which is $2.43 per share, for 10 trading days in any period of 15 consecutive trading days, subject to satisfaction of certain other conditions. Additionally, the Company may, based on a determination of its Board of Directors that such changes are in the best interests of the Company, and subject to certain limitations, increase the conversion rate. Any such conversion rate increase would cause a proportional decrease in the threshold price for mandatory conversions, and thereby would enable the Company to require a mandatory conversion into common stock at a lower price.


v3.19.3
Long-Term Debt (Tables)
9 Months Ended
Sep. 30, 2019
Debt Disclosure [Abstract]  
Components of Long-Term Debt
The table below reflects long-term debt and capital lease obligations outstanding as of the dates indicated:
 
 
September 30,
 
December 31,
In thousands
 
2019
 
2018
Senior Secured Bank Credit Agreement
 
$
50,000

 
$

9% Senior Secured Second Lien Notes due 2021
 
614,919

 
614,919

9¼% Senior Secured Second Lien Notes due 2022
 
455,668

 
455,668

7¾% Senior Secured Second Lien Notes due 2024
 
531,821

 

7½% Senior Secured Second Lien Notes due 2024
 
20,641

 
450,000

6⅜% Convertible Senior Notes due 2024
 
245,548

 

6⅜% Senior Subordinated Notes due 2021
 
51,304

 
203,545

5½% Senior Subordinated Notes due 2022
 
83,736

 
314,662

4⅝% Senior Subordinated Notes due 2023
 
211,695

 
307,978

Pipeline financings
 
171,067

 
180,073

Capital lease obligations
 

 
5,362

Total debt principal balance
 
2,436,399

 
2,532,207

Debt discount(1)
 
(105,426
)
 

Future interest payable(2)
 
190,410

 
250,218

Debt issuance costs
 
(11,074
)
 
(13,089
)
Total debt, net of debt issuance costs and discount
 
2,510,309

 
2,769,336

Less: current maturities of long-term debt(3)
 
(100,626
)
 
(105,125
)
Long-term debt and capital lease obligations
 
$
2,409,683

 
$
2,664,211



(1)
Consists of discounts related to the issuance during June 2019 of our new 7¾% Senior Secured Second Lien Notes due 2024 (the “7¾% Senior Secured Notes”) and new 6⅜% Convertible Senior Notes due 2024 (the “2024 Convertible Senior Notes”) of $28.2 million and $77.2 million, respectively (see 2019 Debt Reduction Transactions below) as of September 30, 2019.
(2)
Future interest payable represents most of the interest due over the terms of our 9% Senior Secured Second Lien Notes due 2021 (the “2021 Senior Secured Notes”) and 9¼% Senior Secured Second Lien Notes due 2022 (the “2022 Senior Secured Notes”) and has been accounted for as debt in accordance with FASC 470-60, Troubled Debt Restructuring by Debtors.
(3)
Our current maturities of long-term debt as of September 30, 2019 include $85.9 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.


v3.19.3
Revenue Recognition (Details Textuals) - USD ($)
$ in Thousands
Sep. 30, 2019
Dec. 31, 2018
Revenue from Contract with Customer [Abstract]    
Accrued production receivable $ 127,216 $ 125,788


v3.19.3
Basis of Presentation (Reconciliation of Weighted Average Shares Table) (Details) - USD ($)
shares in Thousands, $ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Sep. 30, 2019
Sep. 30, 2018
Numerator                
Net income - basic $ 72,862 $ 146,692 $ (25,674) $ 78,419 $ 30,222 $ 39,578 $ 193,880 $ 148,219
Interest on convertible senior notes including amortization of discount, net of tax 5,101     0     5,649 538
Net income - diluted $ 77,963     $ 78,419     $ 199,529 $ 148,757
Denominator                
Weighted average common shares outstanding - basic 455,487     451,256     453,287 426,036
Restricted stock and performance-based equity awards 865     7,194     2,489 6,983
Convertible senior notes [1] 90,853     0     34,278 22,915
Weighted average common shares outstanding - diluted 547,205     458,450     490,054 455,934
Debt Instrument, Convertible, Number of Equity Instruments 90,900              
[1]
For the nine months ended September 30, 2019, shares shown under “convertible senior notes” represent proration of the impact over the period of the approximately 90.9 million shares of the Company’s common stock issuable upon full conversion of our convertible senior notes which were issued on June 19, 2019 (see Note 4, Long-Term Debt 2019 Debt Reduction Transactions).


v3.19.3
Revenue Recognition
9 Months Ended
Sep. 30, 2019
Revenue from Contract with Customer [Abstract]  
Revenue Recognition
Note 2. Revenue Recognition

We record revenue in accordance with Financial Accounting Standards Board Codification (“FASC”) Topic 606, Revenue from Contracts with Customers. 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. 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 Unaudited Condensed Consolidated Balance Sheets, which was $127.2 million and $125.8 million as of September 30, 2019 and December 31, 2018, respectively. The Company enters into purchase transactions with third parties and separate sale transactions with third parties in the Gulf Coast region. Revenues and expenses from these transactions are presented on a gross basis, as we act as a principal in the transaction by assuming control of the commodities purchased and the responsibility to deliver the commodities sold. Revenue is recognized when control transfers to the purchaser at the delivery point based on the price received from the purchaser.

Disaggregation of Revenue

The following table summarizes our revenues by product type for the three and nine months ended September 30, 2019 and 2018:
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
In thousands
 
2019
 
2018
 
2019
 
2018
Oil sales
 
$
292,100

 
$
377,329

 
$
912,636

 
$
1,088,021

Natural gas sales
 
1,092

 
2,299

 
5,554

 
7,193

CO2 sales and transportation fees
 
8,976

 
8,149

 
25,532

 
22,416

Purchased oil sales
 
5,468

 
265

 
8,274

 
1,668

Total revenues
 
$
307,636

 
$
388,042

 
$
951,996

 
$
1,119,298




v3.19.3
Document and Entity Information - shares
9 Months Ended
Sep. 30, 2019
Oct. 31, 2019
Document And Company Information [Abstract]    
Document Type 10-Q  
Document Quarterly Report true  
Document Period End Date Sep. 30, 2019  
Document Transition Report false  
Entity File Number 001-12935  
Entity Registrant Name DENBURY RESOURCES INC.  
Entity Incorporation, State or Country Code DE  
Entity Tax Identification Number 20-0467835  
Entity Address, Address Line One 5320 Legacy Drive,  
Entity Address, City or Town Plano,  
Entity Address, State or Province TX  
Entity Address, Postal Zip Code 75024  
City Area Code (972)  
Local Phone Number 673-2000  
Title of 12(b) Security Common Stock $.001 Par Value  
Trading Symbol DNR  
Security Exchange Name NYSE  
Entity Current Reporting Status Yes  
Entity Interactive Data Current Yes  
Entity Filer Category Large Accelerated Filer  
Entity Small Business false  
Entity Emerging Growth Company false  
Entity Shell Company false  
Entity Common Stock, Shares Outstanding   483,262,340
Entity Central Index Key 0000945764  
Current Fiscal Year End Date --12-31  
Document Fiscal Year Focus 2019  
Document Fiscal Period Focus Q3  
Amendment Flag false  


v3.19.3
Condensed Consolidated Statements of Operations (Unaudited) (Parenthetical) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Expenses        
Capitalized interest $ 8,773 $ 9,514 $ 27,545 $ 26,817


v3.19.3
Commitments and Contingencies (Loss Contingencies) (Details)
$ in Millions
Sep. 30, 2019
USD ($)
Loss Contingencies [Line Items]  
Estimated Litigation Liability $ 50.7
Total liquidated damages  
Loss Contingencies [Line Items]  
Estimated Litigation Liability 46.0
Other costs associated with the settlement  
Loss Contingencies [Line Items]  
Estimated Litigation Liability 4.7
Liquidated damages for contract years ending July 31, 2018 and July 31, 2019  
Loss Contingencies [Line Items]  
Estimated Litigation Liability $ 14.2


This regulatory filing also includes additional resources:
dnr-20190930x10q.pdf
Denbury Resources (NYSE:DNR)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Denbury Resources Charts.
Denbury Resources (NYSE:DNR)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Denbury Resources Charts.