Attached files
file | filename |
---|---|
8-K - FORM 8-K - DENBURY INC | d79913e8vk.htm |
Exhibit
99.1
DENBURY RESOURCES INC.
PRESS RELEASE
PRESS RELEASE
Denbury
Resources Announces 2010 Fourth Quarter and Annual Results
News Release
Released at 7:30 AM CST
Released at 7:30 AM CST
PLANO, Texas February 23, 2011 Denbury Resources Inc. (NYSE: DNR) (Denbury or the
Company) today announced its fourth quarter and full year 2010 financial and operating results.
Fourth quarter 2010 net income was $10.4 million, or $0.03 per basic common share, as compared
to $3.5 million, or $0.01 per basic common share in the fourth quarter of 2009. Fourth quarter
2010 results included the following unusual or non-cash items:
| non-cash losses on the change in fair value of derivatives of $129.6 million before taxes, | ||
| merger and other related expenses associated with the acquisition of Encore Acquisition Company (Encore) of $13.0 million before taxes, | ||
| income of $10.0 million before taxes from early cash settlement of certain 2011 natural gas derivatives contracts terminated in response to the sale of the Haynesville and East Texas natural gas properties in December 2010, and | ||
| an increase in deferred tax expense resulting from a change in the Companys statutory tax rate due to asset dispositions and corporate legal entity restructuring ($4.5 million). |
Net income adjusted to exclude these four items would have been approximately $86.9 million,
or $0.22 per basic common share in the fourth quarter of 2010, as compared to adjusted net income
of $45.8 million, or $0.18 per basic common share in the prior year fourth quarter, after
adjustments for changes in the fair value of derivatives and Encore merger related expenses in the
2009 period (see the accompanying schedules for a reconciliation of net income as defined by
generally accepted accounting principles (GAAP) to the non-GAAP measure adjusted net income).
The Company reported net income for the full year 2010 of $271.7 million, or $0.73 per basic
common share, as compared to a net loss of $75.2 million, or $0.30 per basic common share in 2009.
Net income adjusted principally to exclude non-cash gains and losses in the fair value of commodity
derivatives, the gain on sale of interests in Genesis and Encore transaction related costs was
$229.8 million, or $0.62 per basic common share in 2010, as
compared to adjusted net income of $174.0 million, or $0.70
per basic common share in 2009 after adjustment for non-cash fair value commodity derivative gains
and losses and other lesser non-recurring items (see the accompanying schedules for a
reconciliation of the GAAP measure net income to the non-GAAP measure adjusted net income).
Adjusted cash flow from operations (cash flow from operations before changes in assets and
liabilities, a non-GAAP measure) for the fourth quarter of 2010 was
$247.5 million, as compared to
adjusted cash flow of $151.7 million in the fourth quarter of 2009. Cash flow provided by
operations, the GAAP measure, totaled $263.0 million during the fourth quarter of 2010, as compared
to $124.2 million during the fourth quarter of 2009. Adjusted cash flow and cash flow from
operations differ in that the latter measure includes the changes in receivables, accounts payable
and accrued liabilities during the quarter (see the accompanying schedules for a reconciliation of
the GAAP measure net cash flow provided by operations, to adjusted cash flow from operations,
which is the non-GAAP measure discussed above).
Production
During the fourth quarter of 2010, the Companys oil and natural gas production averaged
76,435 barrels of oil equivalent per day (BOE/d), compared to 45,012 BOE/d during the fourth
quarter of 2009. This 31,423 BOE/d of additional production is primarily attributable to (1)
properties acquired in the Encore Merger, which contributed average production of 31,726 BOE/d
during the quarter, and (2) tertiary production increasing 4,832 barrels per day (Bbls/d) between
the two quarters. Offsetting these production increases was a decrease of 5,042 BOE/d due to the
December 2009 sale of the Companys remaining Barnett Shale properties. Excluding the production
attributable to the sale in December 2010 of the Haynesville and East Texas natural gas assets and the Companys ownership
interests in Encore Energy Partners (ENP), the Companys
adjusted fourth quarter 2010 production would have been 63,712 BOE/d, an increase of 59% over
adjusted fourth quarter 2009 production of 39,970 (adjusted to exclude
production from the Barnett Shale properties sold in the fourth
quarter of 2009). The
Companys Bakken production for the fourth quarter of 2010 averaged 5,193 BOE/d, a 12% increase
over third quarter of 2010 Bakken production levels.
Production from the Companys tertiary operations averaged 31,139 Bbls/d in the fourth quarter
of 2010 and 29,062 Bbls/d for the full year 2010, an 18% increase over the 26,307 Bbls/d average in the
fourth quarter of 2009, a 19% increase over 2009s annual average tertiary production and a 5%
sequential increase over average tertiary production in the third quarter of 2010. Strong
sequential tertiary production increases were noted at Heidelberg
(22%), Brookhaven (11%),
Tinsley (10%), Cranfield (22%) and Delhi (38%) over production in the prior quarter.
Review of Financial Results
The Companys fourth quarter oil and natural gas revenues, excluding any impact of derivative
contracts, increased 93% as compared to revenues in the prior year quarter, as the higher
production levels discussed above increased revenues by 70%, while higher commodity prices
increased revenues by 23%. Oil and natural gas revenues per barrel of oil equivalent (BOE),
excluding the impact of any derivative contracts, was 14% higher in the fourth quarter of 2010 than
in the fourth quarter of 2009 ($73.04 per BOE as compared to $64.18
per BOE) and was 15% higher
when including derivative settlements in the comparative fourth
quarters ($73.79 per BOE as
compared to $64.27 per BOE).
On an annual basis, the Companys oil and natural gas revenues in 2010, excluding any impact
of derivative contracts, increased 107% over 2009 levels. Oil and natural gas revenues per BOE, excluding
any impact of derivative contracts, were 37% higher in 2010 versus 2009 ($67.37 per BOE as
compared to $49.16 per BOE) and were 15% higher when including
derivative settlements ($65.81 per
BOE as compared to $57.48 per BOE).
The Company received $15.4 million on its derivative contract settlements in the fourth
quarter of 2010, as compared to cash receipts of $0.4 million during the fourth quarter of 2009.
Derivative contract settlements received during the fourth quarter of
2010 included $10.0 million
received in settlements to terminate certain of the Companys
2011 natural gas swaps after the sale of
the Haynesville and East Texas properties.
The
Company recorded a pre-tax $129.6 million non-cash fair value charge to earnings in the fourth
quarter of 2010 due to fair value changes on its commodity and interest rate swap derivative
contracts as compared to a pre-tax $59.5 million non-cash fair value loss in the fourth quarter of 2009.
Company-wide oil price differentials (Denburys net oil price received as compared to NYMEX
prices) in the fourth quarter of 2010 were $3.90 per barrel of oil below NYMEX, a slightly wider
differential than in the fourth quarter of 2009 due primarily to the addition of the Encore
acquired properties which typically have a higher oil price differential than Denburys legacy
properties. The Companys oil price differential in the fourth quarter of 2009 was $3.44 per Bbl
below NYMEX, which included a significant amount of Barnett Shale natural gas liquids production
that received prices significantly below NYMEX oil prices.
Lease operating expenses increased 56% on an absolute basis between the two fourth quarters,
but decreased 8% on a per BOE basis. The increase on an absolute basis is primarily due to the
March 2010 Encore acquisition and further expansion of the Companys tertiary operations, partially
offset by the December 2009 sale of the remaining Barnett Shale properties. When comparing the
fourth quarters of 2010 and 2009, the Companys largest increases in lease operating expenses
(excluding the increases associated with the Encore acquisition) were related to CO2
expense and power and utilities as a result of the expansion of tertiary operations. The overall
decrease on a per BOE basis was primarily due to those properties which were part of the Encore
acquisition generally having a lower operating cost per BOE than Denburys legacy properties.
Denburys tertiary operating expense averaged $22.26 per Bbl in the fourth quarter of 2010, as
compared to $22.03 per Bbl in the prior year fourth quarter, and as compared to $22.54 per Bbl in
the third quarter of 2010. Production taxes and marketing expenses increased during the fourth
quarter of 2010 as compared to fourth quarter of 2009 levels, primarily as a result of higher oil
prices and production and the Encore properties which generally have higher production taxes.
General and administrative (G&A) expenses totaled $38.7 million in the fourth quarter of
2010, compared to $27.8 million in the prior year quarter. On a per BOE basis, G&A expense was
$5.50 per BOE in the fourth quarter of 2010, compared to $6.78 in the prior year quarter. This
decrease in the rate per BOE was primarily attributable to increased production. During the
quarter, the Company incurred $13.0 million of transaction and other expenses associated with the
Encore acquisition, primarily associated with employee severance. These merger-related fees are
included in the Companys income statement under the caption
Transaction costs and other related
to the Encore merger.
During the fourth quarter of 2010, the Company capitalized approximately $10.7 million of
interest expense as compared to $19.9 million capitalized during the fourth quarter of 2009. The
decrease between the two quarters is associated with the first phase of the Green Pipeline project
which was placed into service at the end of the second quarter of 2010, at which time interest
capitalization on that portion of this capital project ceased. Interest expense, net of the amount
capitalized, increased significantly between the respective fourth quarters, due to the higher debt
levels in the current year quarter as a result of the Encore merger.
Depletion, depreciation and amortization (DD&A) expense for the fourth quarter of 2010 was
$15.87 per BOE as compared to $14.77 per BOE in the prior year quarter. The incremental DD&A per
BOE is due primarily to the merger with Encore in March 2010.
The Companys income tax provision is based on an estimated statutory rate of approximately
38%. However, the Companys fourth quarter and full year 2010 effective tax rates were higher, as
compared to its estimated statutory rate, due to the recognition of additional deferred tax expense
resulting from asset dispositions and a corporate legal entity restructuring that occurred on December 31, 2010 ($4.5
million) and the revaluation of our deferred taxes at the date of the Encore Merger (approximately
$10 million). The December 31, 2010 legal entity
restructuring provides the Company with various operational
efficiencies and other economic benefits that will be realized over
time.
2011 Outlook
Denburys capital expenditures budget for 2011 remains at $1.1 billion ($1.2 billion including
capitalized interest and tertiary start up costs at Hastings and Oyster Bayou Fields during 2011).
Phil Rykhoek, Chief Executive Officer, said, Our fourth quarter production, reserves and
financial results were on or ahead of schedule, putting the final touches on an exceptional 2010
for Denbury. We begin 2011 with a strong balance sheet, plenty of
liquidity and, to date,
strong oil prices. Although not a big factor in the fourth quarter, we also
expect to benefit from the strong Light Louisiana Sweet market in the first part of 2011, as we are fortunate to have
a significant portion of our crude sales based on that index. Our
first seven weeks of 2011 have gotten off to a slightly
slower start than we would have liked due to the harsh winter, particularly in the Bakken area, but
we expect to recover quickly and believe we will achieve our 2011 targets. We expect another great
year as we continue to build on our profitable lower-risk oil platform.
Conference Call
The public is invited to listen to the Companys conference call set for today, February 23,
2011, at 9:00 A.M. CST. The call will be broadcast live over the Internet at the Companys website:
www.denbury.com. If you are unable to participate during the live broadcast, the call will be
archived on the Companys website for approximately 30 days and will also be available for playback for one
month after the call by dialing 800-475-6701 or 320-365-3844 and entering access code 189711.
Annual Meeting
The Company today announced its 2011 Annual Meeting of Stockholders will be held on Wednesday,
May 18th at 3 P.M. CDT, at the Marriott at Legacy Town Center located at 7120 Dallas
Parkway, Plano, Texas. The record date for determination of shareholders entitled to vote at the
annual meeting will be the close of business on March 31, 2011.
Financial and Statistical Data Tables
Following are unaudited financial highlights for the comparative fourth quarters and annual
periods ended December 31, 2010 and December 31, 2009. All production volumes and dollars are
expressed on a net revenue interest basis with gas volumes converted to equivalent barrels at 6:1.
FOURTH QUARTER FINANCIAL HIGHLIGHTS
(Amounts in thousands of U.S. dollars, except per share and unit data)
(Amounts in thousands of U.S. dollars, except per share and unit data)
Three Months Ended | ||||||||||||||||
December 31, | Percentage | |||||||||||||||
2010 | 2009 | Change | ||||||||||||||
Revenues and other income: |
||||||||||||||||
Oil sales |
485,295 | 249,273 | + | 95 | % | |||||||||||
Natural gas sales |
28,298 | 16,494 | + | 72 | % | |||||||||||
CO2 sales and transportation fees |
5,364 | 3,714 | + | 44 | % | |||||||||||
Interest income and other |
100 | 1,269 | - | 92 | % | |||||||||||
Total revenues and other income |
519,057 | 270,750 | + | 92 | % | |||||||||||
Expenses: |
||||||||||||||||
Lease operating expenses |
131,192 | 84,224 | + | 56 | % | |||||||||||
Production taxes and marketing expenses |
36,087 | 12,047 | + | >100 | % | |||||||||||
CO2 discovery and operating expenses |
2,675 | 1,207 | + | >100 | % | |||||||||||
General and administrative |
38,666 | 27,800 | + | 39 | % | |||||||||||
Interest, net |
52,883 | 10,470 | + | >100 | % | |||||||||||
Depletion, depreciation, amortization |
111,624 | 61,178 | + | 82 | % | |||||||||||
Derivatives expense |
114,212 | 59,165 | + | 93 | % | |||||||||||
Transaction costs and other related to the Encore merger |
13,018 | 8,467 | + | 54 | % | |||||||||||
Total expenses |
500,357 | 264,558 | + | 89 | % | |||||||||||
Income before income taxes |
18,700 | 6,192 | + | >100 | % | |||||||||||
Income tax provision (benefit) |
||||||||||||||||
Current income taxes |
21,880 | (13,529 | ) | + | >100 | % | ||||||||||
Deferred income taxes |
(6,940 | ) | 16,225 | - | >100 | % | ||||||||||
Consolidated
net income |
3,760 | 3,496 | + | 8 | % | |||||||||||
Add: net loss attributable to noncontrolling interest |
6,604 | | N/A | |||||||||||||
NET INCOME ATTRIBUTABLE TO DENBURY
STOCKHOLDERS |
10,364 | 3,496 | + | >100 | % | |||||||||||
Net income per common share: |
||||||||||||||||
Basic |
0.03 | 0.01 | + | >100 | % | |||||||||||
Diluted |
0.03 | 0.01 | + | >100 | % | |||||||||||
Weighted average common shares: |
||||||||||||||||
Basic |
396,500 | 249,175 | + | 59 | % | |||||||||||
Diluted |
402,436 | 254,242 | + | 58 | % | |||||||||||
Production (daily net of royalties): |
||||||||||||||||
Oil (barrels) |
64,914 | 37,342 | + | 74 | % | |||||||||||
Gas (mcf) |
69,130 | 46,015 | + | 50 | % | |||||||||||
BOE (6:1) |
76,435 | 45,012 | + | 70 | % | |||||||||||
Unit sales price (including derivative settlements): |
||||||||||||||||
Oil (per barrel) |
79.18 | 72.67 | + | 9 | % | |||||||||||
Gas (per mcf) |
7.24 | 3.90 | + | 86 | % | |||||||||||
BOE (6:1) |
73.79 | 64.27 | + | 15 | % | |||||||||||
Unit sales price (excluding derivative settlements): |
||||||||||||||||
Oil (per barrel) |
81.26 | 72.56 | + | 12 | % | |||||||||||
Gas (per mcf) |
4.45 | 3.90 | + | 14 | % | |||||||||||
BOE (6:1) |
73.04 | 64.18 | + | 14 | % |
Three Months Ended | ||||||||||||||||
December 31, | Percentage | |||||||||||||||
2010 | 2009 | Change | ||||||||||||||
Derivative contracts |
||||||||||||||||
Cash receipt on settlements |
15,352 | 369 | + | >100 | % | |||||||||||
Non-cash fair value adjustment expense |
(129,564 | ) | (59,534 | ) | + | >100 | % | |||||||||
Total expense from contracts |
(114,212 | ) | (59,165 | ) | + | 93 | % | |||||||||
Non-GAAP financial measure(1) |
||||||||||||||||
Net income attributable to Denbury stockholders (GAAP measure) |
10,364 | 3,496 | + | >100 | % | |||||||||||
Non-cash fair value loss on derivative contracts (net of taxes) |
80,330 | 36,911 | + | >100 | % | |||||||||||
Transaction costs and other related to the Encore merger (net of taxes) |
8,071 | 5,423 | + | 49 | % | |||||||||||
Early cash settlement of natural gas derivatives (net of taxes) |
(6,225 | ) | | N/A | ||||||||||||
Increase in deferred tax expense due to rate increase |
4,519 | | N/A | |||||||||||||
Adjustments attributable to noncontrolling interest |
(10,125 | ) | | N/A | ||||||||||||
Adjusted net income excluding certain items (non-GAAP measure) |
86,934 | 45,830 | + | 90 | % | |||||||||||
Non-GAAP financial measure(1) |
||||||||||||||||
Consolidated net income (GAAP Measure) |
3,760 | 3,496 | + | 8 | % | |||||||||||
Adjustments to reconcile to cash flow from operations: |
||||||||||||||||
Depletion, depreciation, and amortization |
111,624 | 61,178 | + | 82 | % | |||||||||||
Deferred income taxes |
(6,940 | ) | 16,225 | - | >100 | % | ||||||||||
Non-cash fair value derivative adjustments |
129,564 | 59,534 | + | >100 | % | |||||||||||
Other |
9,518 | 11,230 | + | 15 | % | |||||||||||
Adjusted cash flow from operations (non-GAAP measure) |
247,526 | 151,663 | + | 63 | % | |||||||||||
Net change in assets and liabilities relating to operations |
15,510 | (27,498 | ) | - | >100 | % | ||||||||||
Cash flow from operations (GAAP measure) |
263,036 | 124,165 | + | >100 | % | |||||||||||
Oil & natural gas capital investments |
172,794 | 477,519 | - | 64 | % | |||||||||||
Cash paid in Riley Ridge acquisition |
132,257 | | N/A | |||||||||||||
CO2
and other products capital investments |
64,607 | 122,836 | - | 47 | % | |||||||||||
Capitalized Interest |
10,736 | 19,897 | - | 46 | % | |||||||||||
Proceeds
from sales of properties (including ENP) |
548,043 | 213,364 | + | >100 | % | |||||||||||
BOE data (6:1) |
||||||||||||||||
Oil and natural gas revenues |
73.04 | 64.18 | + | 14 | % | |||||||||||
Gain on settlements of derivative contracts |
2.18 | 0.09 | + | >100 | % | |||||||||||
Lease operating expenses |
(18.66 | ) | (20.34 | ) | - | 8 | % | |||||||||
Production taxes and marketing expense |
(5.13 | ) | (2.91 | ) | + | 76 | % | |||||||||
Production netback |
51.43 | 41.02 | + | 25 | % | |||||||||||
Non-tertiary CO2 operating margin |
0.38 | 0.61 | - | 38 | % | |||||||||||
General and administrative |
(5.50 | ) | (6.78 | ) | - | 19 | % | |||||||||
Transaction costs and other related to the Encore merger |
(1.85 | ) | (1.98 | ) | - | 7 | % | |||||||||
Net cash interest expense and other income |
(6.79 | ) | (1.94 | ) | + | >100 | % | |||||||||
Current income taxes and other |
(2.47 | ) | 5.69 | - | >100 | % | ||||||||||
Changes in assets and liabilities relating to operations |
2.21 | (6.64 | ) | + | >100 | % | ||||||||||
Cash flow from operations |
37.41 | 29.98 | + | 25 | % | |||||||||||
(1) | See Non-GAAP Measures at the end of this report. |
TWELVE MONTH FINANCIAL HIGHLIGHTS
(Amounts in thousands of U.S. dollars, except per share and unit data)
Twelve Months Ended | ||||||||||||||||
December 31, | Percentage | |||||||||||||||
2010 | 2009 | Change | ||||||||||||||
Revenues and other income: |
||||||||||||||||
Oil sales |
1,661,380 | 778,836 | + | >100 | % | |||||||||||
Natural gas sales |
131,912 | 87,873 | + | 50 | % | |||||||||||
CO2 sales and transportation fees |
19,204 | 13,422 | + | 43 | % | |||||||||||
Gain on sale of interests in Genesis |
101,537 | | N/A | |||||||||||||
Interest income and other |
7,758 | 9,019 | - | 14 | % | |||||||||||
Total revenues and other income |
1,921,791 | 889,150 | + | >100 | % | |||||||||||
Expenses: |
||||||||||||||||
Lease operating expenses |
486,923 | 326,132 | + | 49 | % | |||||||||||
Production taxes and marketing expenses |
129,046 | 42,484 | + | >100 | % | |||||||||||
CO2 discovery and operating expenses |
8,212 | 4,649 | + | 77 | % | |||||||||||
General and administrative |
139,682 | 107,628 | + | 30 | % | |||||||||||
Interest, net |
176,113 | 47,430 | + | >100 | % | |||||||||||
Depletion, depreciation, and amortization |
434,307 | 238,323 | + | 82 | % | |||||||||||
Derivatives expense (income) |
(23,833 | ) | 236,226 | - | >100 | % | ||||||||||
Transaction costs and other related to the Encore merger |
92,271 | 8,467 | + | >100 | % | |||||||||||
Total expenses |
1,442,721 | 1,011,339 | + | 43 | % | |||||||||||
Income (loss) before income taxes |
479,070 | (122,189 | ) | + | >100 | % | ||||||||||
Income tax provision (benefit) |
||||||||||||||||
Current income taxes |
33,194 | 4,611 | + | >100 | % | |||||||||||
Deferred income taxes |
160,349 | (51,644 | ) | + | >100 | % | ||||||||||
Consolidated net income (loss) |
285,527 | (75,156 | ) | + | >100 | % | ||||||||||
Less: net income attributable to noncontrolling interest |
(13,804 | ) | | N/A | ||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO DENBURY
STOCKHOLDERS |
271,723 | (75,156 | ) | + | >100 | % | ||||||||||
Net income (loss) per common share: |
||||||||||||||||
Basic |
0.73 | (0.30 | ) | + | >100 | % | ||||||||||
Diluted |
0.72 | (0.30 | ) | + | >100 | % | ||||||||||
Weighted average common shares: |
||||||||||||||||
Basic |
370,876 | 246,917 | + | 50 | % | |||||||||||
Diluted |
376,255 | 246,917 | + | 52 | % | |||||||||||
Production (daily net of royalties): |
||||||||||||||||
Oil (barrels) |
59,918 | 36,951 | + | 62 | % | |||||||||||
Gas (mcf) |
78,057 | 68,086 | + | 15 | % | |||||||||||
BOE (6:1) |
72,927 | 48,299 | + | 51 | % | |||||||||||
Unit sales price (including derivative settlements): |
||||||||||||||||
Oil (per barrel) |
71.69 | 68.63 | + | 4 | % | |||||||||||
Gas (per mcf) |
6.45 | 3.54 | + | 82 | % | |||||||||||
BOE (6:1) |
65.81 | 57.48 | + | 14 | % | |||||||||||
Unit sales price (excluding derivative settlements): |
||||||||||||||||
Oil (per barrel) |
75.97 | 57.75 | + | 32 | % | |||||||||||
Gas (per mcf) |
4.63 | 3.54 | + | 31 | % | |||||||||||
BOE (6:1) |
67.37 | 49.16 | + | 37 | % |
Twelve Months Ended | ||||||||||||||||
December 31, | Percentage | |||||||||||||||
2010 | 2009 | Change | ||||||||||||||
Derivative contracts |
||||||||||||||||
Cash receipt (payment) on settlements |
(31,612 | ) | 146,734 | - | >100 | % | ||||||||||
Non-cash fair value adjustment income (expense) |
55,445 | (382,960 | ) | + | >100 | % | ||||||||||
Total income (expense) from contracts |
23,833 | (236,226 | ) | + | >100 | % | ||||||||||
Non-GAAP financial measure(1) |
||||||||||||||||
Net income (loss) attributable to Denbury stockholders (GAAP measure) |
271,723 | (75,156 | ) | + | >100 | % | ||||||||||
Non-cash fair value loss (gain) on derivative contracts (net of taxes) |
(34,376 | ) | 237,435 | - | >100 | % | ||||||||||
Transaction costs and other related to the Encore merger (net of taxes) |
60,060 | 5,531 | + | >100 | % | |||||||||||
Early cash settlement of natural gas derivatives (net of taxes) |
(6,225 | ) | | N/A | ||||||||||||
Gain on sale of interest in Genesis (net of taxes) |
(62,953 | ) | | N/A | ||||||||||||
Increase in deferred tax expense due to rate increase |
11,591 | | N/A | |||||||||||||
Cumulative effect of
CO2 accounting policy revision (net of
taxes) |
(5,964 | ) | | N/A | ||||||||||||
Interest on newly issued debt one month prior to merger (net of taxes) |
4,263 | | N/A | |||||||||||||
Founders retirement compensation (net of taxes) |
| 6,200 | - | 100 | % | |||||||||||
Adjustments attributable to noncontrolling interest |
(8,283 | ) | | - | >100 | % | ||||||||||
Adjusted net income excluding certain items (non-GAAP measure) |
229,836 | 174,010 | + | 32 | % | |||||||||||
Non-GAAP financial measure(1) |
||||||||||||||||
Consolidated net income (loss) (GAAP measure) |
285,527 | (75,156 | ) | + | >100 | % | ||||||||||
Adjustments to reconcile to cash flow from operations |
||||||||||||||||
Depletion, depreciation, and amortization |
434,307 | 238,323 | + | 82 | % | |||||||||||
Deferred income taxes |
160,349 | (51,644 | ) | - | >100 | % | ||||||||||
Non-cash fair value derivative adjustments |
(55,445 | ) | 382,960 | - | >100 | % | ||||||||||
Other |
(50,439 | ) | 45,554 | - | >100 | % | ||||||||||
Adjusted cash flow from operations (non-GAAP measure) |
774,299 | 540,037 | + | 43 | % | |||||||||||
Net change in assets and liabilities relating to operations |
81,512 | (9,438 | ) | - | >100 | % | ||||||||||
Cash flow from operations (GAAP measure) |
855,811 | 530,599 | + | 61 | % | |||||||||||
Oil & natural gas capital investments (excluding Encore merger) |
697,246 | 796,146 | - | 12 | % | |||||||||||
Cash paid in Encore merger, net of cash acquired |
814,984 | | N/A | |||||||||||||
Cash paid in Riley Ridge acquisition |
132,257 | | N/A | |||||||||||||
CO2
and other products capital investments |
301,092 | 666,372 | - | 55 | % | |||||||||||
Capitalized Interest |
66,815 | 68,596 | - | 3 | % | |||||||||||
Proceeds
from sales of properties (including ENP) |
1,458,029 | 516,814 | + | >100 | % | |||||||||||
Proceeds from sale of interest in Genesis |
162,619 | | N/A | |||||||||||||
Cash and cash equivalents |
381,869 | 20,591 | + | >100 | % | |||||||||||
Total long-term debt (principal amount excluding capital leases and pipeline financings) |
2,176,350 | 1,076,350 | + | >100 | % | |||||||||||
Financing leases |
248,519 | 250,252 | - | 1 | % | |||||||||||
Total stockholders equity |
4,380,707 | 1,972,237 | + | >100 | % | |||||||||||
BOE data (6:1) |
||||||||||||||||
Oil and natural gas revenues |
67.37 | 49.16 | + | 37 | % | |||||||||||
Gain (loss) on settlements of derivative contracts |
(1.19 | ) | 8.32 | - | >100 | % | ||||||||||
Lease operating expenses |
(18.29 | ) | (18.50 | ) | - | 1 | % | |||||||||
Production taxes and marketing expense |
(4.85 | ) | (2.41 | ) | + | >100 | % | |||||||||
Production netback |
43.04 | 36.57 | + | 18 | % | |||||||||||
Non-tertiary CO2 operating margin |
0.41 | 0.50 | - | 18 | % | |||||||||||
General and administrative |
(5.25 | ) | (6.11 | ) | - | 14 | % | |||||||||
Transaction costs and other related to the Encore merger |
(3.47 | ) | (0.48 | ) | + | >100 | % | |||||||||
Net cash interest expense and other income |
(5.67 | ) | (2.14 | ) | + | >100 | % | |||||||||
Current income taxes and other |
.03 | 2.30 | - | 99 | % | |||||||||||
Changes in assets and liabilities relating to operations |
3.06 | (0.54 | ) | - | >100 | % | ||||||||||
Cash flow from operations |
32.15 | 30.10 | + | 7 | % | |||||||||||
(1) | See Non-GAAP Measures at the end of this report. |
Non-GAAP Measures
Adjusted net income excluding certain items is a non-GAAP measure. This measure reflects net
income without regard to the fair value adjustments on the Companys derivative contracts or other
certain items. The Company believes that it is important to consider this measure separately as it
is a better reflection of the ongoing comparable results of the Company, without regard to changes
in the market value of the Companys derivative contracts during the period or other certain items.
Adjusted cash flow from operations is a non-GAAP measure that represents cash flow provided by
operations before changes in assets and liabilities, as summarized from the Companys Consolidated
Statements of Cash Flows. Adjusted cash flow from operations measures the cash flow earned or
incurred from operating activities without regard to the collection or payment of associated
receivables or payables. The Company believes that it is important to consider this measure
separately, as it believes it can often be a better way to discuss changes in operating trends in
its business caused by changes in production, prices, operating costs and so forth, without regard
to whether the earned or incurred item was collected or paid during that period.
Denbury Resources Inc., a Delaware corporation, is a growing independent oil and natural gas
company. The Company is the largest oil and natural gas producer in both Mississippi and Montana,
owns the largest reserves of CO2 used for tertiary oil recovery east of the Mississippi
River, and holds significant operating acreage in the Rocky Mountain and Gulf Coast Regions. The
Companys goal is to increase the value of acquired properties through a combination of
exploitation, drilling, and proven engineering extraction practices, with its most significant
emphasis relating to tertiary recovery operations.
This press release, other than historical financial information, contains forward-looking
statements that involve risks and uncertainties including values relating to the Companys proved
reserves the Companys potential reserves from its tertiary operations, forecasted 2011 production levels relating to the Companys tertiary operations and overall production,
estimated capital expenditures for 2011 or future years, and other risks and uncertainties
detailed in the Companys filings with the Securities and Exchange Commission, including Denburys
most recent reports on Form 10-K and Form 10-Q. These risks and uncertainties are incorporated by
this reference as though fully set forth herein. These statements are based on engineering,
geological, financial and operating assumptions that management believes are reasonable based on
currently available information; however, managements assumptions and the Companys future
performance are both subject to a wide range of business risks, and there is no assurance that
these goals and projections can or will be met. Actual results may vary materially.
For further information contact:
Phil Rykhoek, CEO, 972-673-2000
Mark Allen, Senior VP and Chief Financial Officer, 972-673-2000
www.denbury.com
Mark Allen, Senior VP and Chief Financial Officer, 972-673-2000
www.denbury.com