false--12-31Q1202000009457644.54.50.0010.0017500000005080654955084153780.0550.063750.0750.07750.09250.090.063750.046250.250105340009452000788600005999800086054000837510000.0010.0012500000025000000000016527711828444
0000945764 2020-01-01 2020-03-31 0000945764 2020-04-30 0000945764
2019-12-31 0000945764 2020-03-31 0000945764
dnr:FutureInterestPayableOnSeniorSecuredNotesMember 2019-12-31
0000945764 dnr:FutureInterestPayableOnSeniorSecuredNotesMember
2020-03-31 0000945764 2019-01-01 2019-03-31 0000945764
dnr:CarbondioxideMember 2019-01-01 2019-03-31 0000945764
dnr:CarbondioxideMember 2020-01-01 2020-03-31 0000945764
us-gaap:OilAndGasPurchasedMember 2019-01-01 2019-03-31 0000945764
us-gaap:OilAndGasPurchasedMember 2020-01-01 2020-03-31 0000945764
us-gaap:OilAndGasRefiningAndMarketingMember 2020-01-01 2020-03-31
0000945764 us-gaap:OilAndGasMember 2019-01-01 2019-03-31 0000945764
us-gaap:OilAndGasRefiningAndMarketingMember 2019-01-01 2019-03-31
0000945764 us-gaap:OtherIncomeMember 2020-01-01 2020-03-31
0000945764 us-gaap:OilAndGasMember 2020-01-01 2020-03-31 0000945764
us-gaap:OtherIncomeMember 2019-01-01 2019-03-31 0000945764
2019-03-31 0000945764 2018-12-31 0000945764
us-gaap:CommonStockMember 2019-01-01 2019-03-31 0000945764
us-gaap:TreasuryStockMember 2019-01-01 2019-03-31 0000945764
us-gaap:TreasuryStockMember 2019-03-31 0000945764
us-gaap:AdditionalPaidInCapitalMember 2018-12-31 0000945764
us-gaap:RetainedEarningsMember 2019-01-01 2019-03-31 0000945764
us-gaap:RetainedEarningsMember 2018-12-31 0000945764
us-gaap:TreasuryStockMember 2018-12-31 0000945764
us-gaap:CommonStockMember 2019-03-31 0000945764
us-gaap:CommonStockMember 2018-12-31 0000945764
us-gaap:RetainedEarningsMember 2019-03-31 0000945764
us-gaap:AdditionalPaidInCapitalMember 2019-01-01 2019-03-31
0000945764 us-gaap:AdditionalPaidInCapitalMember 2019-03-31
0000945764 us-gaap:CommonStockMember 2019-12-31 0000945764
us-gaap:TreasuryStockMember 2020-03-31 0000945764
us-gaap:TreasuryStockMember 2020-01-01 2020-03-31 0000945764
us-gaap:AdditionalPaidInCapitalMember 2019-12-31 0000945764
us-gaap:RetainedEarningsMember 2020-01-01 2020-03-31 0000945764
us-gaap:CommonStockMember 2020-03-31 0000945764
us-gaap:CommonStockMember 2020-01-01 2020-03-31 0000945764
us-gaap:TreasuryStockMember 2019-12-31 0000945764
us-gaap:RetainedEarningsMember 2019-12-31 0000945764
us-gaap:RetainedEarningsMember 2020-03-31 0000945764
us-gaap:AdditionalPaidInCapitalMember 2020-01-01 2020-03-31
0000945764 us-gaap:AdditionalPaidInCapitalMember 2020-03-31
0000945764 us-gaap:StockAppreciationRightsSARSMember 2019-01-01
2019-03-31 0000945764 us-gaap:StockAppreciationRightsSARSMember
2020-01-01 2020-03-31 0000945764 us-gaap:RestrictedStockMember
2019-01-01 2019-03-31 0000945764 us-gaap:RestrictedStockMember
2020-01-01 2020-03-31 0000945764 us-gaap:SubsequentEventMember
2020-05-13 0000945764
dnr:A9SeniorSecuredSecondLienNotesDue2021Member 2020-03-31
0000945764 srt:OilReservesMember 2019-04-01 2020-03-31 0000945764
dnr:RestructuredDerivativeContractsMember 2020-03-31 0000945764
2020-03-31 2020-03-31 0000945764 srt:NaturalGasReservesMember
2019-04-01 2020-03-31 0000945764 2020-03-04 2020-03-04 0000945764
dnr:OilSalesMember 2019-01-01 2019-03-31 0000945764
dnr:NaturalGasSalesMember 2020-01-01 2020-03-31 0000945764
dnr:CO2SalesAndTransportationFeesMember 2020-01-01 2020-03-31
0000945764 dnr:NaturalGasSalesMember 2019-01-01 2019-03-31
0000945764 dnr:CO2SalesAndTransportationFeesMember 2019-01-01
2019-03-31 0000945764 dnr:OilSalesMember 2020-01-01 2020-03-31
0000945764 dnr:Year2020Member 2020-01-01 2020-03-31 0000945764
dnr:A638ConvertibleSeniorNotesDue2024Member 2020-03-31 0000945764
dnr:Q1Member dnr:Year2021Member 2020-01-01 2020-03-31 0000945764
2020-03-01 2020-03-31 0000945764
dnr:A734SeniorSecuredSecondLienNotesDue2024Member 2020-03-31
0000945764 dnr:A5.5SeniorSubordinatedNotesDue2022Member 2019-12-31
0000945764 dnr:A712SeniorSecuredSecondLienNotesdue2024Member
2019-12-31 0000945764
dnr:A914SeniorSecuredSecondLienNotesDue2022Member 2020-03-31
0000945764 dnr:SeniorSubordinatedNotesDue2023Member 2020-03-31
0000945764 dnr:SeniorSubordinatedNotesDue2021Member 2019-12-31
0000945764 dnr:A734SeniorSecuredSecondLienNotesDue2024Member
2019-12-31 0000945764
dnr:A9SeniorSecuredSecondLienNotesDue2021Member 2019-12-31
0000945764 dnr:A638ConvertibleSeniorNotesDue2024Member 2019-12-31
0000945764 dnr:SeniorSubordinatedNotesDue2021Member 2020-03-31
0000945764 dnr:A712SeniorSecuredSecondLienNotesdue2024Member
2020-03-31 0000945764 dnr:A5.5SeniorSubordinatedNotesDue2022Member
2020-03-31 0000945764
dnr:A914SeniorSecuredSecondLienNotesDue2022Member 2019-12-31
0000945764 dnr:SeniorSubordinatedNotesDue2023Member 2019-12-31
0000945764 dnr:Q3Member dnr:Year2021Member 2020-01-01 2020-03-31
0000945764 dnr:Q2Member dnr:Year2021Member 2020-01-01 2020-03-31
0000945764 2019-01-01 2019-12-31 0000945764 dnr:Q3ThroughQ4Member
dnr:NYMEXMember dnr:ThreewayCollarMember 2020-03-31 0000945764
dnr:Q2ThroughQ4Member dnr:NYMEXMember srt:MinimumMember
us-gaap:SwapMember 2020-03-31 0000945764 dnr:Q2Member dnr:LLSMember
dnr:ThreewayCollarMember 2020-03-31 0000945764
dnr:Q3ThroughQ4Member dnr:LLSMember srt:MinimumMember
dnr:ThreewayCollarMember 2020-03-31 0000945764
dnr:Q2ThroughQ4Member dnr:LLSMember us-gaap:SwapMember 2020-03-31
0000945764 dnr:Q2Member dnr:LLSMember srt:MinimumMember
dnr:ThreewayCollarMember 2020-03-31 0000945764
dnr:Q3ThroughQ4Member dnr:LLSMember dnr:ThreewayCollarMember
2020-03-31 0000945764 dnr:Q2Member dnr:NYMEXMember
srt:MaximumMember dnr:ThreewayCollarMember 2020-03-31 0000945764
dnr:Q2ThroughQ4Member dnr:NYMEXMember us-gaap:SwapMember 2020-03-31
0000945764 dnr:Q2ThroughQ4Member dnr:LLSMember srt:MaximumMember
us-gaap:SwapMember 2020-03-31 0000945764 dnr:Q3ThroughQ4Member
dnr:LLSMember srt:MaximumMember dnr:ThreewayCollarMember 2020-03-31
0000945764 dnr:Q2Member dnr:NYMEXMember dnr:ThreewayCollarMember
2020-03-31 0000945764 dnr:Q2Member dnr:NYMEXMember
srt:MinimumMember dnr:ThreewayCollarMember 2020-03-31 0000945764
dnr:Q2Member dnr:LLSMember srt:MaximumMember
dnr:ThreewayCollarMember 2020-03-31 0000945764
dnr:Q2ThroughQ4Member dnr:LLSMember srt:MinimumMember
us-gaap:SwapMember 2020-03-31 0000945764 dnr:Q3ThroughQ4Member
dnr:NYMEXMember srt:MaximumMember dnr:ThreewayCollarMember
2020-03-31 0000945764 dnr:Q2ThroughQ4Member dnr:NYMEXMember
srt:MaximumMember us-gaap:SwapMember 2020-03-31 0000945764
dnr:Q3ThroughQ4Member dnr:NYMEXMember srt:MinimumMember
dnr:ThreewayCollarMember 2020-03-31 0000945764
us-gaap:FairValueInputsLevel1Member 2019-12-31 0000945764
us-gaap:FairValueInputsLevel2Member 2020-03-31 0000945764
us-gaap:FairValueInputsLevel1Member 2020-03-31 0000945764
us-gaap:FairValueInputsLevel3Member 2020-03-31 0000945764
us-gaap:FairValueInputsLevel3Member 2019-12-31 0000945764
us-gaap:FairValueInputsLevel2Member 2019-12-31 0000945764
dnr:OtherCostsAssociatedWithSettlementMember 2020-03-31 0000945764
dnr:TotalLiquidatedDamagesMember 2020-03-31 xbrli:pure iso4217:USD
xbrli:shares utreg:bbl dnr:d iso4217:USD utreg:MMBTU iso4217:USD
utreg:Barrel utreg:Rate iso4217:USD xbrli:shares
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
March 31,
2020
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
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 April 30,
2020,
was 506,481,777.
EXPLANATORY
NOTE
As previously
disclosed in the Current Report on Form 8-K filed by Denbury
Resources Inc. (the “Company” or “Denbury”) on May 7, 2020, the
Company expected that the filing of this Quarterly Report on Form
10-Q for the quarter ended March 31, 2020 (the “Report”),
originally due on May 11, 2020, would be delayed due to disruptions
caused by the COVID-19 coronavirus (“COVID-19”) pandemic. In
particular, the ongoing COVID-19 pandemic’s effect on economic
activity across the globe resulted in a rapid and precipitous drop
in demand for oil, which in turn has caused oil prices to plummet
since the first week of March 2020, negatively affecting the
Company’s cash flow, liquidity and financial position. These events
have worsened a deteriorated oil market which followed the
early-March 2020 failure by the group of oil producing nations
known as OPEC+ to reach an agreement over proposed oil production
cuts. These significant and rapid changes required complex
accounting judgments and revisions of estimates upon which the
Company’s financial statements are based, which required additional
time for compilation, preparation, and review necessary to prepare
the Company’s Quarterly Report.
The Company
relied on Release No. 34-88465 issued by the Securities and
Exchange Commission on March 25, 2020, pursuant to Section 36 of
the Securities Exchange Act of 1934, as amended, to delay the
filing of this Quarterly Report.
Table of
Contents
PART I.
FINANCIAL INFORMATION
Item 1. Financial Statements
Denbury
Resources Inc.
Unaudited
Condensed Consolidated Balance Sheets
(In thousands,
except par value and share data)
|
|
|
|
|
|
|
|
|
|
|
|
March
31,
|
|
December
31,
|
|
|
2020
|
|
2019
|
Assets
|
Current
assets
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
6,917
|
|
|
$
|
516
|
|
Accrued production
receivable
|
|
72,470
|
|
|
139,407
|
|
Trade and other receivables,
net
|
|
41,497
|
|
|
18,318
|
|
Derivative
assets
|
|
125,724
|
|
|
11,936
|
|
Other current
assets
|
|
10,312
|
|
|
10,434
|
|
Total current
assets
|
|
256,920
|
|
|
180,611
|
|
Property
and equipment
|
|
|
|
|
|
|
Oil and natural gas
properties (using full cost accounting)
|
|
|
|
|
|
|
Proved
properties
|
|
11,683,339
|
|
|
11,447,680
|
|
Unevaluated
properties
|
|
636,656
|
|
|
872,910
|
|
CO2 properties
|
|
1,198,902
|
|
|
1,198,846
|
|
Pipelines and
plants
|
|
2,335,198
|
|
|
2,329,078
|
|
Other property and
equipment
|
|
217,066
|
|
|
212,334
|
|
Less accumulated depletion,
depreciation, amortization and impairment
|
|
(11,854,989
|
)
|
|
(11,688,020
|
)
|
Net property and
equipment
|
|
4,216,172
|
|
|
4,372,828
|
|
Operating lease right-of-use
assets
|
|
32,886
|
|
|
34,099
|
|
Other assets
|
|
101,113
|
|
|
104,329
|
|
Total
assets
|
|
$
|
4,607,091
|
|
|
$
|
4,691,867
|
|
Liabilities
and Stockholders’ Equity
|
Current
liabilities
|
|
|
|
|
|
|
Accounts payable and accrued
liabilities
|
|
$
|
106,546
|
|
|
$
|
183,832
|
|
Oil and gas production
payable
|
|
46,921
|
|
|
62,869
|
|
Derivative
liabilities
|
|
—
|
|
|
8,346
|
|
Current maturities of
long-term debt (including future interest payable of $83,751 and
$86,054, respectively – see Note 4)
|
|
98,212
|
|
|
102,294
|
|
Operating lease
liabilities
|
|
7,044
|
|
|
6,901
|
|
Total current
liabilities
|
|
258,723
|
|
|
364,242
|
|
Long-term
liabilities
|
|
|
|
|
|
|
Long-term debt, net of
current portion (including future interest payable of $59,998 and
$78,860, respectively – see Note 4)
|
|
2,185,984
|
|
|
2,232,570
|
|
Asset retirement
obligations
|
|
173,214
|
|
|
177,108
|
|
Deferred tax liabilities,
net
|
|
406,021
|
|
|
410,230
|
|
Operating lease
liabilities
|
|
40,112
|
|
|
41,932
|
|
Other
liabilities
|
|
53,592
|
|
|
53,526
|
|
Total long-term
liabilities
|
|
2,858,923
|
|
|
2,915,366
|
|
Commitments
and contingencies (Note 8)
|
|
|
|
|
|
|
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; 508,415,378 and 508,065,495
shares issued, respectively
|
|
508
|
|
|
508
|
|
Paid-in capital in excess of
par
|
|
2,742,303
|
|
|
2,739,099
|
|
Accumulated
deficit
|
|
(1,247,298
|
)
|
|
(1,321,314
|
)
|
Treasury stock, at cost,
1,828,444 and 1,652,771 shares, respectively
|
|
(6,068
|
)
|
|
(6,034
|
)
|
Total
stockholders’ equity
|
|
1,489,445
|
|
|
1,412,259
|
|
Total
liabilities and stockholders’ equity
|
|
$
|
4,607,091
|
|
|
$
|
4,691,867
|
|
See accompanying
Notes to Unaudited Condensed Consolidated Financial
Statements.
Denbury
Resources Inc.
Unaudited
Condensed Consolidated Statements of Operations
(In thousands,
except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended March 31,
|
|
|
2020
|
|
2019
|
Revenues and
other income
|
|
|
|
|
Oil, natural gas, and related
product sales
|
|
$
|
229,624
|
|
|
$
|
294,577
|
|
CO2
sales and
transportation fees
|
|
8,028
|
|
|
8,570
|
|
Purchased oil
sales
|
|
3,721
|
|
|
215
|
|
Other income
|
|
828
|
|
|
2,090
|
|
Total revenues and other
income
|
|
242,201
|
|
|
305,452
|
|
Expenses
|
|
|
|
|
|
|
Lease operating
expenses
|
|
109,270
|
|
|
125,423
|
|
Transportation and marketing
expenses
|
|
9,621
|
|
|
10,773
|
|
CO2 discovery
and operating expenses
|
|
752
|
|
|
556
|
|
Taxes other than
income
|
|
19,686
|
|
|
23,785
|
|
Purchased oil
expenses
|
|
3,661
|
|
|
213
|
|
General and administrative
expenses
|
|
9,733
|
|
|
18,925
|
|
Interest, net of amounts
capitalized of $9,452 and $10,534, respectively
|
|
19,946
|
|
|
17,398
|
|
Depletion, depreciation, and
amortization
|
|
96,862
|
|
|
57,297
|
|
Commodity derivatives expense
(income)
|
|
(146,771
|
)
|
|
83,377
|
|
Gain on debt
extinguishment
|
|
(18,994
|
)
|
|
—
|
|
Write-down of oil and natural
gas properties
|
|
72,541
|
|
|
—
|
|
Other expenses
|
|
2,494
|
|
|
4,138
|
|
Total expenses
|
|
178,801
|
|
|
341,885
|
|
Income (loss)
before income taxes
|
|
63,400
|
|
|
(36,433
|
)
|
Income tax
benefit
|
|
(10,616
|
)
|
|
(10,759
|
)
|
Net income
(loss)
|
|
$
|
74,016
|
|
|
$
|
(25,674
|
)
|
|
|
|
|
|
|
Net income
(loss) per common share
|
|
|
|
|
|
Basic
|
|
$
|
0.15
|
|
|
$
|
(0.06
|
)
|
Diluted
|
|
$
|
0.14
|
|
|
$
|
(0.06
|
)
|
|
|
|
|
|
|
|
Weighted
average common shares outstanding
|
|
|
|
|
|
|
Basic
|
|
494,259
|
|
|
451,720
|
|
Diluted
|
|
586,190
|
|
|
451,720
|
|
See accompanying
Notes to Unaudited Condensed Consolidated Financial
Statements.
Denbury
Resources Inc.
Unaudited
Condensed Consolidated Statements of Cash Flows
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended March 31,
|
|
|
2020
|
|
2019
|
Cash flows
from operating activities
|
|
|
|
|
Net income (loss)
|
|
$
|
74,016
|
|
|
$
|
(25,674
|
)
|
Adjustments to reconcile net
income (loss) to cash flows from operating activities
|
|
|
|
|
|
|
Depletion, depreciation, and
amortization
|
|
96,862
|
|
|
57,297
|
|
Write-down of oil and natural
gas properties
|
|
72,541
|
|
|
—
|
|
Deferred income
taxes
|
|
(4,209
|
)
|
|
(9,478
|
)
|
Stock-based
compensation
|
|
2,453
|
|
|
3,263
|
|
Commodity derivatives expense
(income)
|
|
(146,771
|
)
|
|
83,377
|
|
Receipt on settlements of
commodity derivatives
|
|
24,638
|
|
|
8,206
|
|
Gain on debt
extinguishment
|
|
(18,994
|
)
|
|
—
|
|
Debt issuance costs and
discounts
|
|
4,926
|
|
|
1,263
|
|
Other, net
|
|
(673
|
)
|
|
908
|
|
Changes in assets and
liabilities, net of effects from acquisitions
|
|
|
|
|
|
|
Accrued production
receivable
|
|
66,937
|
|
|
(21,591
|
)
|
Trade and other
receivables
|
|
(22,914
|
)
|
|
1,024
|
|
Other current and long-term
assets
|
|
2,539
|
|
|
(387
|
)
|
Accounts payable and accrued
liabilities
|
|
(72,607
|
)
|
|
(35,966
|
)
|
Oil and natural gas production
payable
|
|
(15,948
|
)
|
|
4,605
|
|
Other liabilities
|
|
(954
|
)
|
|
(2,481
|
)
|
Net cash
provided by operating activities
|
|
61,842
|
|
|
64,366
|
|
|
|
|
|
|
Cash flows
from investing activities
|
|
|
|
|
|
|
Oil and natural gas capital
expenditures
|
|
(46,016
|
)
|
|
(86,986
|
)
|
Pipelines and plants capital
expenditures
|
|
(6,294
|
)
|
|
(1,682
|
)
|
Net proceeds from sales of oil
and natural gas properties and equipment
|
|
40,543
|
|
|
104
|
|
Other
|
|
(4,521
|
)
|
|
(3,237
|
)
|
Net cash used
in investing activities
|
|
(16,288
|
)
|
|
(91,801
|
)
|
|
|
|
|
|
Cash flows
from financing activities
|
|
|
|
|
|
|
Bank repayments
|
|
(161,000
|
)
|
|
(103,000
|
)
|
Bank borrowings
|
|
161,000
|
|
|
103,000
|
|
Interest payments treated as a
reduction of debt
|
|
(18,211
|
)
|
|
—
|
|
Cash paid in conjunction with
debt repurchases
|
|
(14,171
|
)
|
|
—
|
|
Pipeline financing and capital
lease debt repayments
|
|
(3,690
|
)
|
|
(4,108
|
)
|
Other
|
|
(2,953
|
)
|
|
(1,099
|
)
|
Net cash used
in financing activities
|
|
(39,025
|
)
|
|
(5,207
|
)
|
Net increase
(decrease) in cash, cash equivalents, and restricted
cash
|
|
6,529
|
|
|
(32,642
|
)
|
Cash, cash equivalents, and
restricted cash at beginning of period
|
|
33,045
|
|
|
54,949
|
|
Cash, cash
equivalents, and restricted cash at end of period
|
|
$
|
39,574
|
|
|
$
|
22,307
|
|
See accompanying
Notes to Unaudited Condensed Consolidated Financial
Statements.
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, 2019
|
508,065,495
|
|
|
$
|
508
|
|
|
$
|
2,739,099
|
|
|
$
|
(1,321,314
|
)
|
|
1,652,771
|
|
|
$
|
(6,034
|
)
|
|
$
|
1,412,259
|
|
Issued or purchased pursuant
to stock compensation plans
|
312,516
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Issued pursuant to directors’
compensation plan
|
37,367
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Stock-based
compensation
|
—
|
|
|
—
|
|
|
3,204
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,204
|
|
Tax withholding – stock
compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
175,673
|
|
|
(34
|
)
|
|
(34
|
)
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
74,016
|
|
|
—
|
|
|
—
|
|
|
74,016
|
|
Balance –
March 31, 2020
|
508,415,378
|
|
|
$
|
508
|
|
|
$
|
2,742,303
|
|
|
$
|
(1,247,298
|
)
|
|
1,828,444
|
|
|
$
|
(6,068
|
)
|
|
$
|
1,489,445
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
See accompanying
Notes to Unaudited Condensed Consolidated Financial
Statements.
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, 2019
(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 March 31,
2020, our
consolidated results of operations for the three months ended
March 31,
2020 and 2019, our consolidated cash flows
for the three months ended March 31,
2020 and 2019, and our consolidated
statements of changes in stockholders’ equity for the
three months
ended March 31, 2020
and
2019.
Risks and
Uncertainties
In March 2020,
the World Health Organization declared the ongoing COVID-19
outbreak a pandemic, and the President of the United States
declared the COVID-19 pandemic a national emergency. The COVID-19
pandemic has caused a rapid and precipitous drop in the worldwide
demand for oil, which worsened an already deteriorated oil market
that resulted from the early-March 2020 failure by the group of oil
producing nations known as OPEC+ to reach an agreement over
proposed oil production cuts. Although OPEC+ has subsequently
reached an agreement to curtail production, it is estimated that
the near-term impact on global oil demand is significantly greater
than the magnitude of production curtailments, and storage centers
in the United States and around the world could potentially reach
maximum storage levels. Together, these events have caused oil
prices to plummet since the first week of March 2020, which has
continued, and is expected to significantly decrease our realized
oil prices in the second quarter of 2020 and potentially
beyond.
Oil prices are
expected to continue to be volatile as a result of these events and
the ongoing COVID-19 outbreak, and as changes in oil inventories,
oil demand and economic performance are reported. Because the
realized oil prices we have received since early March 2020 have
been significantly reduced, our operating cash flow and liquidity
have been adversely affected. The extent of the impact on our
operational and financial performance is dependent upon future
developments that drive domestic and global oil supply and demand,
including the duration and spread of the pandemic, its severity,
the actions to contain the disease or mitigate its impact, related
restrictions on travel, and future levels of domestic and global
oil production.
Industry
Conditions, Liquidity, Management’s Plans, and Going
Concern
As discussed
above, COVID-19 has had a significant impact on oil prices, which
directly impacts our business in many ways. The decrease in oil
prices directly impacts the operating cash flow we are able to
generate from our production, and if prices are too low, it may not
be economic for us to produce certain of our properties. The
decrease in oil prices may also impact our other sources of
liquidity, potentially reducing our borrowing capacity under our
bank credit facility. Our primary sources of capital and liquidity
are our cash flows from operations and availability of borrowing
capacity under our bank credit facility. As of May 13, 2020, our
bank credit facility availability was $520.3
million, based on
a $615
million borrowing base and
$94.7
million of
Denbury
Resources Inc.
Notes to Unaudited Condensed Consolidated Financial
Statements
letters of credit
currently outstanding. Our most significant cash outlays relate to
our development capital expenditures, current period operating
expenses, and our debt service obligations.
Our senior
secured bank credit facility and the indentures related to our
senior secured second lien notes, senior convertible notes, and
senior subordinated notes are subject to a variety of covenants.
Throughout 2019 and the three months ended March 31, 2020, we were
in compliance with all covenants under our senior secured bank
credit facility, including maintenance financial covenants, as well
as covenants within our long-term note indentures. However,
declining industry conditions and reductions in our cash flows and
liquidity over the past few months have made our ability to comply
with the maximum permitted ratio of total net debt to consolidated
EBITDAX maintenance financial covenant in our senior secured bank
credit facility increasingly unlikely if these conditions continue,
and we foresee the potential to be in violation of this covenant by
the end of the second or third quarter of this year.
Our senior
secured bank credit facility matures on December 9, 2021, provided
that the maturity date may be accelerated to earlier dates in 2021
(February 12, 2021, May 14, 2021 or August 13, 2021) if certain
defined liquidity ratios are not met, or if our 9% Senior Secured
Second Lien Notes due May 15, 2021 (the “2021 Senior Secured
Notes”) or our 6⅜% Senior Subordinated Notes due in August 2021
(the “2021 Senior Subordinated Notes”) are not repaid or refinanced
by each of their respective maturity dates. Our maintenance
financial covenants contained in our senior secured bank credit
facility are described in Note 4, Long-Term
Debt.
In this low oil
price environment and period of uncertainty, we have taken various
steps to preserve our liquidity including (1) by reducing our 2020
budgeted development capital spending by 44%
from initial
levels and to less than half of 2019 levels, (2) by continuing to
focus on reducing our operating and overhead costs, and (3) by
restructuring certain of our three-way collars covering
14,500
barrels per day
into fixed-price swaps for the second through fourth quarters of
2020 to increase downside protection against current and potential
further declines in oil prices. As the ability to fund our full
2020 development capital budget with cash flow from operations and
asset sale proceeds is dependent in part upon future commodity
pricing, which we cannot predict nor control, we expect to fund any
potential shortfall with incremental borrowings under our senior
secured bank credit facility. There can be no assurances that we
will be able to fund any potential shortfall with borrowings under
our senior secured bank credit facility.
Collectively, the
above factors, along with the materially adverse change in industry
market conditions and our cash flow over the past few months, have
substantially diminished our ability to repay, refinance, or
restructure our $584.7
million outstanding principal balance
of 2021 Senior Secured Notes and have raised substantial doubt
about our ability to continue as a going concern. Because the
actions described above are not sufficient to significantly
mitigate the substantial doubt about our ability to continue as a
going concern over the next twelve months from the issuance of
these financial statements, we have engaged advisors to assist with
the evaluation of a range of strategic alternatives and are engaged
in discussions with our lenders and bondholders regarding a
potential comprehensive restructuring of our indebtedness. There
can be no assurances that the Company will be able to successfully
restructure its indebtedness, improve its financial position or
complete any strategic transaction. The condensed consolidated
financial statements included in this Quarterly Report on Form 10-Q
have been prepared on a going concern basis of accounting, which
contemplates continuity of operations, realization of assets, and
satisfaction of liabilities and commitments in the normal course of
business. The condensed consolidated financial statements do not
reflect any adjustments that might result if we are unable to
continue as a going concern.
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 months ended March 31, 2019,
“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.
Denbury
Resources Inc.
Notes to Unaudited Condensed Consolidated Financial
Statements
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
|
|
March 31, 2020
|
|
December 31,
2019
|
Cash and cash
equivalents
|
|
$
|
6,917
|
|
|
$
|
516
|
|
Restricted cash included in
other assets
|
|
32,657
|
|
|
32,529
|
|
Total cash, cash equivalents,
and restricted cash shown in the Unaudited Condensed Consolidated
Statements of Cash Flows
|
|
$
|
39,574
|
|
|
$
|
33,045
|
|
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
(Loss) per Common Share
Basic
net income (loss)
per common share is computed by dividing
the net
income (loss) attributable to common
stockholders by the weighted average number of shares of common
stock outstanding during the period. Diluted
net income
(loss) per
common share is calculated in the same manner, but includes the
impact of potentially dilutive securities. Potentially
dilutive securities consist of nonvested restricted stock,
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 (loss)
and weighted
average shares used for purposes of calculating the basic and
diluted net income (loss) per common
share for
the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
March 31,
|
In
thousands
|
|
2020
|
|
2019
|
Numerator
|
|
|
|
|
Net income (loss) –
basic
|
|
$
|
74,016
|
|
|
$
|
(25,674
|
)
|
Effect of potentially
dilutive securities
|
|
|
|
|
|
Interest on convertible
senior notes including amortization of discount, net of
tax
|
|
5,857
|
|
|
—
|
|
Net income (loss) –
diluted
|
|
$
|
79,873
|
|
|
$
|
(25,674
|
)
|
|
|
|
|
|
Denominator
|
|
|
|
|
Weighted average common
shares outstanding – basic
|
|
494,259
|
|
|
451,720
|
|
Effect of potentially
dilutive securities
|
|
|
|
|
Restricted stock and
performance-based equity awards
|
|
1,078
|
|
|
—
|
|
Convertible senior
notes(1)
|
|
90,853
|
|
|
—
|
|
Weighted average common
shares outstanding – diluted
|
|
586,190
|
|
|
451,720
|
|
|
|
(1)
|
For the
three months
ended March 31,
2020,
shares shown under “convertible senior notes” represent 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.
|
Basic weighted
average common shares exclude shares of nonvested restricted stock.
As these restricted shares vest, they will be included in the
shares outstanding used to calculate basic net income (loss) per common
share (although time-vesting
restricted stock is issued and outstanding upon grant). For
purposes of calculating diluted weighted average common shares
during the three months ended
March 31,
2020, 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
Denbury
Resources Inc.
Notes to Unaudited Condensed Consolidated Financial
Statements
the period, and
for the shares underlying the convertible senior notes as if the
convertible senior notes were converted at the beginning of
the 2020 period.
The following
securities could potentially dilute earnings per share in the
future, but were excluded from the computation of diluted net
income (loss) per share, as their effect would have been
antidilutive:
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
March 31,
|
In
thousands
|
|
2020
|
|
2019
|
Stock appreciation
rights
|
|
1,528
|
|
|
2,091
|
|
Restricted stock and
performance-based equity awards
|
|
14,007
|
|
|
8,350
|
|
Oil and
Natural Gas Properties
Unevaluated
Costs. Under full cost accounting,
we exclude certain unevaluated costs from the amortization base and
full cost ceiling test pending the determination of whether proved
reserves can be assigned to such properties. These costs are
transferred to the full cost amortization base in the course of
these properties being developed, tested and evaluated. At least
annually, we test these assets for impairment based on an
evaluation of management’s expectations of future pricing,
evaluation of lease expiration terms, and planned project
development activities. Given the significant recent declines in
NYMEX oil prices to approximately $20
per Bbl in late
March 2020 due to OPEC supply pressures and a reduction in
worldwide oil demand amid the COVID-19 pandemic, as well as the
uncertainty of future oil prices from demand destruction caused by
the pandemic, we recognized an impairment of $244.9
million of our unevaluated costs
during the three months ended March 31, 2020, whereby these costs
were transferred to the full cost amortization base.
Write-Down
of Oil and Natural Gas Properties. The net capitalized costs of
oil and natural gas properties are limited to the lower of
unamortized cost or the cost center ceiling. The cost center
ceiling is defined as (1) the present value of estimated future net
revenues from proved oil and natural gas reserves before future
abandonment costs (discounted at 10%), based on the average
first-day-of-the-month oil and natural gas price for each month
during a 12-month rolling period prior to the end of a particular
reporting period; plus (2) the cost of properties not being
amortized; plus (3) the lower of cost or estimated fair value of
unproved properties included in the costs being amortized, if any;
less (4) related income tax effects. Our future net revenues from
proved oil and natural gas reserves are not reduced for development
costs related to the cost of drilling for and developing
CO2
reserves nor
those related to the cost of constructing CO2
pipelines, as we
do not have to incur additional costs to develop the proved oil and
natural gas reserves. Therefore, we include in the ceiling test, as
a reduction of future net revenues, that portion of our capitalized
CO2
costs related to
CO2
reserves and
CO2
pipelines that we
estimate will be consumed in the process of producing our proved
oil and natural gas reserves. The fair value of our oil and natural
gas derivative contracts is not included in the ceiling test, as we
do not designate these contracts as hedge instruments for
accounting purposes. The cost center ceiling test is prepared
quarterly.
We recognized a
full cost pool ceiling test write-down of $72.5
million during the three months ended
March 31, 2020, with first-day-of-the-month prices for the
preceding 12 months averaging $55.17
per Bbl for crude
oil and $1.68
per MMBtu for
natural gas, after adjustments for market differentials by field.
If oil prices were to remain at or near early-May 2020 levels in
subsequent periods, we currently expect that we would also record
significant write-downs in subsequent quarters, as the 12-month
average price used in determining the full cost ceiling value will
continue to decline during each rolling quarterly period in
2020.
Impairment
Assessment of Long-Lived Assets
We test
long-lived assets for impairment whenever events or changes in
circumstances indicate that their carrying value may not be
recoverable. These long-lived assets, which are not subject to our
full cost pool ceiling test, are principally comprised of our
capitalized CO2
properties and
pipelines. Given the significant recent declines in NYMEX oil
prices to approximately $20
per Bbl in late
March 2020 due to OPEC supply pressures and a reduction in
worldwide oil demand amid the COVID-19 pandemic, we performed a
long-lived asset impairment test for our two long-lived asset
groups (Gulf Coast region and Rocky Mountain region).
Denbury
Resources Inc.
Notes to Unaudited Condensed Consolidated Financial
Statements
We perform our
long-lived asset impairment test by comparing the net carrying
costs of our two long-lived asset groups to the respective expected
future undiscounted net cash flows that are supported by these
long-lived assets which include production of our probable and
possible oil and natural gas reserves. The portion of our
capitalized CO2 costs
related to CO2 reserves
and CO2 pipelines
that we estimate will be consumed in the process of producing our
proved oil and natural gas reserves is included in the full cost
pool ceiling test as a reduction to future net
revenues. The remaining net capitalized costs that are
not included in the full cost pool ceiling test, and related
intangible assets, are subject to long-lived asset impairment
testing. These costs totaled approximately $1.3
billion as of March 31, 2020. If the
undiscounted net cash flows are below the net carrying costs for an
asset group, we must record an impairment loss by the amount, if
any, that net carrying costs exceed the fair value of the
long-lived asset group. The undiscounted net cash flows for our
asset groups exceeded the net carrying costs; thus, step two of the
impairment test was not required and no
impairment was
recorded.
Significant
assumptions impacting expected future undiscounted net cash flows
include projections of future oil and natural gas prices,
projections of estimated quantities of oil and natural gas
reserves, projections of future rates of production, timing and
amount of future development and operating costs, projected
availability and cost of CO2,
projected recovery factors of tertiary reserves and risk-adjustment
factors applied to the cash flows.
Recent
Accounting Pronouncements
Recently
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.
Effective January 1, 2020, we adopted ASU 2016-13. The
implementation of this standard did not have a material impact 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. Effective January 1, 2020, we
adopted ASU 2018-13. The implementation of this standard did not
have a material impact on our consolidated financial statements or
footnote disclosures.
Not Yet
Adopted
Reference
Rate Reform. In March 2020, the FASB
issued ASU 2020-04, Reference
Rate Reform (Topic 848) (“ASU 2020-04”). ASU 2020-04
provides optional expedients and exceptions for applying GAAP to
contracts, hedging relationships, and other transactions to ease
financial reporting burdens related to the expected market
transition from the London Interbank Offered Rate (“LIBOR”) or
another reference rate to alternative reference rates. The
amendments in this ASU are effective beginning on March 12, 2020,
and an entity may elect to apply the amendments prospectively
through December 31, 2022. We are currently evaluating the impact
this guidance may have on our consolidated financial statements and
related footnote disclosures.
Income
Taxes. In
December 2019, the FASB issued ASU 2019-12, Income
Taxes (Topic 740) – Simplifying the Accounting for Income
Taxes (“ASU 2019-12”). The
objective of ASU 2019-12 is to simplify the accounting for income
taxes by removing certain exceptions to the general principles in
Topic 740 and to provide more consistent application to improve the
comparability of financial statements. The amendments in this ASU
are effective for fiscal years beginning after December 15, 2020,
and early adoption is permitted. We are currently evaluating the
impact this guidance may have on our consolidated financial
statements and related footnote disclosures.
Note 2.
Divestiture
On March 4, 2020,
we closed a farm-down transaction for the sale of half of our
working interest positions in four southeast Texas oil fields
for $40
million net cash and a carried
interest in ten wells to be drilled by the purchaser. The sale had
an effective date of January 1, 2019. We did not record
a gain or loss on the sale of the properties in accordance with the
full cost method of accounting.
Denbury
Resources Inc.
Notes to Unaudited Condensed Consolidated Financial
Statements
Note 3.
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
$72.5
million and $139.4
million as of March 31, 2020
and
December 31,
2019,
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 months
ended March 31, 2020
and
2019:
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
March 31,
|
In
thousands
|
|
2020
|
|
2019
|
Oil sales
|
|
$
|
228,577
|
|
|
$
|
291,965
|
|
Natural gas
sales
|
|
1,047
|
|
|
2,612
|
|
CO2 sales
and transportation fees
|
|
8,028
|
|
|
8,570
|
|
Purchased oil
sales
|
|
3,721
|
|
|
215
|
|
Total revenues
|
|
$
|
241,373
|
|
|
$
|
303,362
|
|
Denbury
Resources Inc.
Notes to Unaudited Condensed Consolidated Financial
Statements
Note 4.
Long-Term Debt
The table below
reflects long-term debt outstanding as of the dates
indicated:
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
In
thousands
|
|
2020
|
|
2019
|
Senior Secured Bank Credit
Agreement
|
|
$
|
—
|
|
|
$
|
—
|
|
9% Senior Secured Second Lien
Notes due 2021
|
|
584,709
|
|
|
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
|
|
20,641
|
|
|
20,641
|
|
6⅜% Convertible Senior Notes due
2024
|
|
245,548
|
|
|
245,548
|
|
6⅜% Senior Subordinated Notes
due 2021
|
|
51,304
|
|
|
51,304
|
|
5½% Senior Subordinated Notes
due 2022
|
|
58,426
|
|
|
58,426
|
|
4⅝% Senior Subordinated Notes
due 2023
|
|
135,960
|
|
|
135,960
|
|
Pipeline
financings
|
|
163,748
|
|
|
167,439
|
|
Total debt principal
balance
|
|
2,247,825
|
|
|
2,281,726
|
|
Debt
discount(1)
|
|
(97,873
|
)
|
|
(101,767
|
)
|
Future interest
payable(2)
|
|
143,749
|
|
|
164,914
|
|
Debt issuance
costs
|
|
(9,505
|
)
|
|
(10,009
|
)
|
Total debt, net of debt
issuance costs and discount
|
|
2,284,196
|
|
|
2,334,864
|
|
Less: current maturities of
long-term debt(3)
|
|
(98,212
|
)
|
|
(102,294
|
)
|
Long-term debt
|
|
$
|
2,185,984
|
|
|
$
|
2,232,570
|
|
|
|
(1)
|
Consists of
discounts related to our 7¾% Senior Secured Second Lien Notes due
2024 and 6⅜% Convertible Senior Notes due 2024 of
$25.7
million and $72.2
million, respectively, as of
March 31,
2020.
|
|
|
(2)
|
Future interest
payable represents most of the interest due over the terms of our
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 March 31, 2020
include
$83.8
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 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 be accelerated to earlier dates in 2021 (February 12,
2021, May 14, 2021 or August 13, 2021) if certain defined liquidity
ratios are not met, or if the 2021 Senior Secured Notes due in May
2021 or 2021 Senior Subordinated Notes due in August 2021 are not
repaid or refinanced by each of their respective maturity dates.
The borrowing base under the Bank Credit Agreement is evaluated
semi-annually, generally around May 1 and November 1. As of May 13,
2020, the bank group has not yet completed the process for the
spring redetermination, and therefore the borrowing base and
commitment levels currently remain at $615
million. The Company currently
anticipates that the bank group will complete the redetermination
process over the next several weeks, and it is currently uncertain
if there will be any change to the borrowing base or banks’
commitment levels. 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. We incur a commitment fee of 0.50%
on the undrawn
portion of the aggregate lender commitments under the Bank Credit
Agreement.
Denbury
Resources Inc.
Notes to Unaudited Condensed Consolidated Financial
Statements
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 (i.e., Consolidated Current Assets to
Consolidated Current Liabilities) of 1.0
to
1.0.
|
For purposes of
computing the current ratio per the Bank Credit Agreement,
Consolidated Current Assets exclude the current portion of
derivative assets but include borrowing base availability under the
senior secured bank credit facility, and Consolidated Current
Liabilities exclude the current portion of derivative liabilities
as well as the current portions of long-term indebtedness
outstanding.
As of
March 31,
2020, we
were in compliance with all debt covenants under the Bank Credit
Agreement. However, declining industry conditions and reductions in
our cash flows and liquidity over the past few months have made our
ability to comply with the maximum permitted ratio of total net
debt to consolidated EBITDAX maintenance financial covenant in our
senior secured bank credit facility increasingly unlikely if these
conditions continue, and we foresee the potential to be in
violation of this covenant by the end of the second or third
quarter of this year. The above description of our Bank Credit
Agreement and defined terms are contained in the Bank Credit
Agreement and the amendments thereto.
2020
Repurchases of Senior Secured Notes
During March
2020, we repurchased a total of $30.2
million in aggregate principal amount
of our 2021 Senior Secured Notes in open-market transactions for a
total purchase price of $14.2
million, excluding accrued interest.
In connection with these transactions, we recognized a
$19.0
million gain on debt extinguishment,
net of unamortized debt issuance costs and future interest payable
written off.
Note 5.
Income Taxes
On March 27,
2020, Congress enacted the Coronavirus Aid, Relief, and Economic
Security Act (the “CARES Act”) to provide certain taxpayer relief
as a result of the COVID-19 pandemic. The CARES Act included
several favorable provisions that impacted income taxes, primarily
the modified rules on the deductibility of business interest
expense for 2019 and 2020, a five-year carryback period for net
operating losses generated after 2017 and before 2021, and the
acceleration of refundable alternative minimum tax
credits.
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 2020 and 2019.
Our effective tax rate for the three months ended March 31, 2020,
differed from our estimated statutory rate, primarily due to tax
changes enacted by the CARES Act which resulted in the full release
of a $24.5
million valuation allowance against a
portion of our business interest expense deduction that we
previously estimated would be disallowed, offset by the
establishment of a valuation allowance on a portion of our enhanced
oil recovery credits that currently are not expected to be
utilized.
Note 6. 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
Denbury
Resources Inc.
Notes to Unaudited Condensed Consolidated Financial
Statements
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
March 31,
2020, 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
March 31, 2020, 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:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020 Fixed-Price Swaps
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Apr – Dec
|
|
NYMEX
|
|
13,500
|
|
$
|
36.25
|
|
–
|
61.00
|
|
|
$
|
40.52
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Apr – Dec
|
|
Argus LLS
|
|
7,500
|
|
|
35.00
|
|
–
|
64.26
|
|
|
51.67
|
|
|
—
|
|
|
—
|
|
|
—
|
|
2020 Three-Way Collars(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Apr – June
|
|
NYMEX
|
|
11,500
|
|
$
|
55.00
|
|
–
|
82.65
|
|
|
$
|
—
|
|
|
$
|
47.95
|
|
|
$
|
57.18
|
|
|
$
|
63.44
|
|
Apr – June
|
|
Argus LLS
|
|
7,000
|
|
|
58.00
|
|
–
|
87.10
|
|
|
—
|
|
|
52.93
|
|
|
62.09
|
|
|
69.54
|
|
July – Dec
|
|
NYMEX
|
|
9,500
|
|
|
55.00
|
|
–
|
82.65
|
|
|
—
|
|
|
47.93
|
|
|
57.00
|
|
|
63.25
|
|
July – Dec
|
|
Argus LLS
|
|
5,000
|
|
|
58.00
|
|
–
|
87.10
|
|
|
—
|
|
|
52.80
|
|
|
61.63
|
|
|
70.35
|
|
|
|
(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 oil prices average less than the sold put price, our receipts on
settlement would be limited to the difference between the floor
price and the sold put price for the contracted
volumes.
|
Note 7. 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:
Denbury
Resources Inc.
Notes to Unaudited Condensed Consolidated Financial
Statements
|
|
•
|
Level 1 – Quoted
prices in active markets for identical assets or liabilities as of
the reporting date.
|
|
|
•
|
Level 2 – Pricing
inputs are other than quoted prices in active markets included in
Level 1, which are either directly or indirectly observable as of
the reported date. Level 2 includes those financial instruments
that are valued using models or other valuation methodologies.
Instruments in this category include non-exchange-traded oil
derivatives that are based on NYMEX and regional pricing other than
NYMEX (e.g., Light Louisiana Sweet). Our costless collars and the
sold put features of our three-way collars are valued using the
Black-Scholes model, an industry standard option valuation model
that takes into account inputs such as contractual prices for the
underlying instruments, maturity, quoted forward prices for
commodities, interest rates, volatility factors and credit
worthiness, as well as other relevant economic measures.
Substantially all of these assumptions are observable in the
marketplace throughout the full term of the instrument, can be
derived from observable data or are supported by observable levels
at which transactions are executed in the marketplace.
|
|
|
•
|
Level 3 – Pricing
inputs include significant inputs that are generally less
observable. These inputs may be used with internally developed
methodologies that result in management’s best estimate of fair
value. As of December 31, 2019, instruments in this category
included non-exchange-traded three-way collars that were based on
regional pricing other than NYMEX (e.g., Light Louisiana Sweet).
The valuation models utilized for three-way collars were consistent
with the methodologies described above; however, the implied
volatilities utilized in the valuation of Level 3 instruments were
developed using a benchmark, which was considered a significant
unobservable input.
|
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
|
March 31,
2020
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
Oil derivative contracts –
current
|
|
$
|
—
|
|
|
$
|
125,724
|
|
|
$
|
—
|
|
|
$
|
125,724
|
|
Total Assets
|
|
$
|
—
|
|
|
$
|
125,724
|
|
|
$
|
—
|
|
|
$
|
125,724
|
|
|
|
|
|
|
|
|
|
|
December 31,
2019
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil derivative contracts –
current
|
|
$
|
—
|
|
|
$
|
8,503
|
|
|
$
|
3,433
|
|
|
$
|
11,936
|
|
Total Assets
|
|
$
|
—
|
|
|
$
|
8,503
|
|
|
$
|
3,433
|
|
|
$
|
11,936
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
Oil derivative contracts –
current
|
|
$
|
—
|
|
|
$
|
(6,522
|
)
|
|
$
|
(1,824
|
)
|
|
$
|
(8,346
|
)
|
Total
Liabilities
|
|
$
|
—
|
|
|
$
|
(6,522
|
)
|
|
$
|
(1,824
|
)
|
|
$
|
(8,346
|
)
|
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.
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 months ended
March 31,
2020 and 2019:
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
March 31,
|
In
thousands
|
|
2020
|
|
2019
|
Fair value of Level 3
instruments, beginning of period
|
|
$
|
1,609
|
|
|
$
|
13,624
|
|
Transfers out of Level
3
|
|
(1,609
|
)
|
|
—
|
|
Fair value losses on
commodity derivatives
|
|
—
|
|
|
(9,047
|
)
|
Receipts on settlements of
commodity derivatives
|
|
—
|
|
|
(891
|
)
|
Fair value of Level 3
instruments, end of period
|
|
$
|
—
|
|
|
$
|
3,686
|
|
|
|
|
|
|
The amount of total losses
for the period included in earnings attributable to the change in
unrealized losses relating to assets or liabilities still held at
the reporting date
|
|
$
|
—
|
|
|
$
|
(6,481
|
)
|
Instruments
previously categorized as Level 3 included non-exchange-traded
three-way collars that were based on regional pricing other than
NYMEX, whereby the implied volatilities utilized were developed
using a benchmark, which was considered a significant unobservable
input. The transfers between Level 3 and Level 2 during the period
generally relate to changes in the significant relevant observable
and unobservable inputs that are available for the fair value
measurements of such financial instruments.
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
March 31, 2020 and
December 31, 2019, excluding pipeline
financing obligations, was
$490.4 million and $1,833.1
million, respectively, which
decrease is primarily driven by a decrease in quoted market prices.
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 8. 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
Denbury
Resources Inc.
Notes to Unaudited Condensed Consolidated Financial
Statements
specified
quantities of helium are not supplied in accordance with the terms
of the contract. The liquidated damages 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).
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 of the helium supply
contract, so the Company has appealed the trial court’s ruling to
the Wyoming Supreme Court. Briefing for the appeal by the Company
and APMTG is currently expected to be completed in late May or
early June, after which oral arguments are anticipated to be
scheduled and heard prior to the Wyoming Supreme Court entering its
judgment on the appeal. The timing and outcome of this appeal
process is currently unpredictable, but at this time is anticipated
to extend over the next six to nine months.
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 plus $5.7
million of associated costs
(through March 31,
2020), for
a total of $51.7
million, included in “Other
liabilities” in our Unaudited Condensed Consolidated Balance Sheets
as of March 31,
2020. The
Company has a $32.8
million letter of credit posted as
security in this case as part of the appeal process.
Note 9.
Additional Balance Sheet Details
Trade and
Other Receivables, Net
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
In
thousands
|
|
2020
|
|
2019
|
Commodity derivative
settlement receivables
|
|
$
|
15,396
|
|
|
$
|
675
|
|
Trade accounts receivable,
net
|
|
13,504
|
|
|
12,630
|
|
Federal income tax
receivable, net
|
|
11,054
|
|
|
2,987
|
|
Other
receivables
|
|
1,543
|
|
|
2,026
|
|
Total
|
|
$
|
41,497
|
|
|
$
|
18,318
|
|
Accounts
Payable and Accrued Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
In
thousands
|
|
2020
|
|
2019
|
Accounts payable
|
|
$
|
26,134
|
|
|
$
|
29,077
|
|
Accrued lease operating
expenses
|
|
21,141
|
|
|
26,686
|
|
Accrued interest
|
|
16,176
|
|
|
25,253
|
|
Taxes payable
|
|
10,461
|
|
|
21,274
|
|
Accrued
compensation
|
|
7,187
|
|
|
36,366
|
|
Accrued exploration and
development costs
|
|
4,671
|
|
|
7,811
|
|
Other
|
|
20,776
|
|
|
37,365
|
|
Total
|
|
$
|
106,546
|
|
|
$
|
183,832
|
|
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, 2019 (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 this Form
10-Q as well as 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
98%
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, for our most recent comparative
periods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
March 31, 2020
|
|
December 31,
2019
|
|
March 31, 2019
|
Average net
realized prices
|
|
|
|
|
|
|
Oil price per Bbl
- excluding impact of derivative settlements
|
|
$
|
45.96
|
|
|
$
|
56.58
|
|
|
$
|
56.50
|
|
Oil price per Bbl
- including impact of derivative settlements
|
|
50.92
|
|
|
58.30
|
|
|
58.09
|
|
Recent
Developments in Response to Oil Price Declines. In January and February 2020,
NYMEX oil prices averaged in the mid-$50s per Bbl range before a
precipitous decline in early March 2020 due to the combination of
OPEC supply pressures and a reduction in worldwide oil demand amid
the COVID-19 coronavirus (“COVID-19”) pandemic, resulting in NYMEX
oil prices averaging approximately $30 per Bbl in March. NYMEX oil
prices continued to decline in April 2020 to an average of $17 per
Bbl in response to uncertainty about the duration of the COVID-19
pandemic and storage constraints in the United States resulting
from over-supply of produced oil, which are also expected to
significantly decrease our realized oil prices in the second
quarter of 2020 and potentially longer. In response to these
developments, we have implemented the following operational and
financial measures:
|
|
•
|
Reduced budgeted
2020 capital spending by $80 million, or 44%, to approximately $95
million to $105 million;
|
|
|
•
|
Deferred the
Cedar Creek Anticline CO2
tertiary flood
development project beyond 2020;
|
|
|
•
|
Implemented cost
reduction measures including shutting down compressors or delaying
well repairs and workovers that are uneconomic and by reducing
performance-based compensation for employees; and
|
|
|
•
|
Restructured
approximately 50% of our three-way collars covering 14,500 barrels
per day (“Bbls/d”) into fixed-price swaps for the second quarter
through fourth quarters of 2020 in order to increase downside
protection. Our current hedge portfolio covers 39,500 Bbls/d for
the second quarter of 2020 and 35,500 Bbls/d for the second half of
2020, with over half of those contracts consisting of fixed-price
swaps and the remainder consisting of three-way
collars.
|
As a result of
these measures and due to continued uncertainty with respect to (1)
future oil prices, (2) the duration, spread and severity of the
COVID-19 pandemic in future periods, along with the impact of
mitigation steps taken in response to the pandemic, (3) limitations
in storage and/or takeaway capacity, or (4) the potential for
voluntary or regulatory production curtailment actions, we have
currently suspended our previously provided production and
financial guidance for 2020, other than budgeted levels of
development capital.
Denbury
Resources Inc.
Management’s Discussion and Analysis of Financial Condition and
Results of Operations
Comparative
Financial Results and Highlights. We recognized
net income
of
$74.0
million,
or $0.14 per diluted common share,
during the first quarter
of
2020, compared to a
net loss
of
$25.7
million,
or $0.06 per diluted common share,
during the first quarter
of
2019. The primary drivers of our
change in operating results and per diluted share amounts were the
following:
|
|
•
|
Oil and natural
gas revenues decreased by $65.0 million
(22%), with 18% of the decrease due to lower
commodity prices and 4% of the decrease due to lower
production, offset in part by an improvement in derivative
commodity settlements of $16.4 million
from the
prior-year period;
|
|
|
•
|
Commodity
derivatives expense improved by $230.1 million
($83.4 million
of expense during
the first quarter of 2019 compared to $146.8 million
of income during
the first quarter of 2020), resulting from a $213.7 million
gain on noncash
fair value changes and $16.4 million
increase in cash
receipts upon settlement between the first quarters of 2019 and
2020;
|
|
|
•
|
A
$72.5
million full cost pool ceiling test
write-down as a result of the impairment and transfer of $244.9
million of unevaluated costs to the full cost amortization base as
a result of the decline in NYMEX oil prices, along with a
$37.4
million accelerated depreciation
charge related to impaired unevaluated properties (see
Results of
Operations – Depletion, Depreciation,
and Amortization);
|
|
|
•
|
A noncash gain on
debt extinguishment of $19.0 million
in the first
quarter of 2020 (see 2020 Repurchases of Senior
Secured Notes below); and
|
|
|
•
|
Reductions across
numerous expense categories, the most significant being
$16.2
million in
lease operating expenses, $9.2 million
in general and
administrative expenses, and $4.1 million
in taxes other
than income.
|
2020 Repurchases of Senior Secured
Notes.
During March
2020, we repurchased a total of $30.2 million in aggregate
principal amount of our 9% Senior Secured Second Lien Notes due
2021 (the “2021 Senior Secured Notes) in open-market transactions
for a total purchase price of $14.2 million, excluding accrued
interest. In connection with these transactions, we recognized a
$19.0 million gain on debt extinguishment, net of unamortized debt
issuance costs and future interest payable written
off.
Sale of
Working Interests in Certain Texas Fields. On March 4, 2020, we closed
the farm-down transaction for the sale of half of our nearly 100%
working interest portion in four southeast Texas oil fields
(consisting of Webster, Thompson, Manvel and East Hastings) for $40
million net cash and a carried interest in ten wells to be drilled
by the purchaser (the “Gulf Coast Working Interests Sale”). The
sale had an effective date of January 1, 2019.
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, which has been supplemented most recently by
the working interests sale in March 2020 and periodically by asset
sale proceeds associated with sales of surface land with no active
oil and natural gas operations. Our most significant cash outlays
relate to our development capital expenditures, current period
operating expenses, and our debt service obligations.
For the
three months
ended March 31, 2020, we generated cash flow from
operations of $61.8
million,
while incurring capital expenditures of $38.8 million
and capitalized
interest of $9.5
million,
resulting in approximately $35 million
of cash flow in
excess of capital expenditures (excluding $42.9 million
of working
capital changes, but including $21.4 million
of interest
payments treated as a repayment of debt in our financial
statements).
As discussed
above, NYMEX oil prices have decreased significantly since the
beginning of 2020, decreasing from nearly $60 per barrel in early
January to around $25 per barrel in mid-May and considerably lower
during the month of April 2020. This decrease in the market prices
for our production directly reduce our operating cash flow and
indirectly impact our other sources of potential liquidity, such as
possibly lowering our borrowing capacity under our revolving credit
facility, as our borrowing capacity and borrowing costs are
generally related to the estimated value of our proved
reserves.
In this low oil
price environment, we have taken various steps to preserve our
liquidity including (1) by reducing our 2020 budgeted development
capital spending by 44% from initial levels and to less than half
of 2019 levels, (2) by continuing to focus on reducing our
operating and overhead costs, and (3) by restructuring certain of
our three-way collars covering 14,500 Bbls/d into fixed-price swaps
for the second through fourth quarters of 2020 to increase downside
protection against current and potential further declines in oil
prices.
Denbury
Resources Inc.
Management’s Discussion and Analysis of Financial Condition and
Results of Operations
Although we have
no significant maturities of debt in 2020, our significant
maturities in 2021 and 2022 include $584.7 million
of 2021 Senior
Secured Notes maturing on May 15, 2021 and $455.7 million
of 9¼% Senior
Secured Second Lien Notes due 2022 maturing on March 31, 2022 (the
“2022 Senior Secured Notes”).
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 be
accelerated to earlier dates in 2021 if certain defined liquidity
ratios are not met, or if the 2021 Senior Secured Notes due in May
2021 or 6⅜% Senior Subordinated Notes due in August 2021 (the “2021
Senior Subordinated Notes”) are not repaid or refinanced by each of
their respective maturity dates, as follows:
|
|
•
|
To February 12,
2021, if on that date the sum of the of the Company’s cash, cash
equivalents and borrowing availability under the senior secured
bank credit facility is less than 120% of the amount of the then
outstanding 2021 Senior Secured Notes;
|
|
|
•
|
To May 14, 2021,
if either (a) prior to that date the 2021 Senior Secured Notes have
not been repaid or otherwise redeemed in full, or (b) on that date
the sum of the Company’s cash, cash equivalents and borrowing
availability under the senior secured bank credit facility is less
than 120% of the amount of the then outstanding 2021 Senior
Subordinated Notes; or
|
|
|
•
|
To August 13,
2021, if prior to that date the 2021 Senior Subordinated Notes have
not been repaid or otherwise redeemed in full.
|
As of
March 31,
2020, we
had no outstanding borrowings on our $615 million senior secured
bank credit facility, consistent with December 31, 2019, leaving us
with $520.3 million of borrowing base availability after
consideration of $94.7 million of letters of credit currently
outstanding. The borrowing base under the Bank Credit Agreement is
evaluated semi-annually, generally around May 1 and November 1. As
of May 15, 2020, the bank group has not yet completed the process
for the spring redetermination, and therefore the borrowing base
and commitment levels currently remain at $615 million. The Company
currently anticipates that the bank group will complete the
redetermination process over the next several weeks, and it is
currently uncertain if there will be any change to the borrowing
base or banks’ commitment levels. 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 (i.e., Consolidated Current Assets to
Consolidated Current Liabilities) of 1.0 to 1.0.
|
For purposes of
computing the current ratio per the Bank Credit Agreement,
Consolidated Current Assets exclude the current portion of
derivative assets but include borrowing base availability under the
senior secured bank credit facility, and Consolidated Current
Liabilities exclude the current portion of derivative liabilities
as well as the current portions of long-term indebtedness
outstanding.
As of March 31,
2020, we were in compliance with all debt covenants under the Bank
Credit Agreement. Under these financial performance covenant
calculations, as of March 31,
2020, our
ratio of consolidated total debt to consolidated EBITDAX was 3.88
to 1.0 (with a maximum permitted ratio of 5.25 to 1.0), our
consolidated senior secured debt to consolidated EBITDAX was 0.00
to 1.0 (with a maximum permitted ratio of 2.5 to 1.0), our ratio of
consolidated EBITDAX to consolidated interest charges was 3.04 to
1.0 (with a required ratio of not less than 1.25 to 1.0), and our
current ratio was 4.11 to 1.0 (with a required ratio of not less
than 1.0 to 1.0). However, declining industry conditions and
reductions in our cash flows and liquidity over the past few months
have made our ability to comply with the maximum permitted ratio of
total net debt to consolidated EBITDAX maintenance financial
covenant in our senior secured bank credit facility increasingly
unlikely if these conditions continue, and we foresee the potential
to be in violation of this covenant by the end of the second or
third quarter of this year.
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.
Denbury
Resources Inc.
Management’s Discussion and Analysis of Financial Condition and
Results of Operations
Going
Concern. Our senior secured bank
credit facility and the indentures related to our senior secured
second lien notes, senior convertible notes, and senior
subordinated notes are subject to a variety of covenants.
Throughout 2019 and the three months ended March 31, 2020, we were
in compliance with all covenants under our senior secured bank
credit facility, including maintenance financial covenants, as well
as covenants within our long-term note indentures. However,
declining industry conditions and reductions in our cash flows and
liquidity over the past few months have made our ability to comply
with the maximum permitted ratio of total net debt to consolidated
EBITDAX maintenance financial covenant in our senior secured bank
credit facility increasingly unlikely if these conditions continue,
and we foresee the potential to be in violation of this covenant by
the end of the second or third quarter of this year.
In this low oil
price environment and period of uncertainty, we have taken various
steps to preserve our liquidity including (1) by reducing our 2020
budgeted development capital spending by 44% from initial levels
and to less than half of 2019 levels, (2) by continuing to focus on
reducing our operating and overhead costs, and (3) by restructuring
certain of our three-way collars covering 14,500 Bbls/d into
fixed-price swaps for the second through fourth quarters of 2020 to
increase downside protection against current and potential further
declines in oil prices. As the ability to fund our full 2020
development capital budget with cash flow from operations and asset
sale proceeds is dependent in part upon future commodity pricing,
which we cannot predict nor control, we expect to fund any
potential shortfall with incremental borrowings under our senior
secured bank credit facility. There can be no assurances that we
will be able to fund any potential shortfall with borrowings under
our senior secured bank credit facility.
Collectively, the
above factors, along with the materially adverse change in industry
market conditions and our cash flow over the past few months, have
substantially diminished our ability to repay, refinance, or
restructure our $584.7 million outstanding principal balance of
2021 Senior Secured Notes and have raised substantial doubt about
our ability to continue as a going concern. Because the actions
described above are not sufficient to significantly mitigate the
substantial doubt about our ability to continue as a going concern
over the next twelve months from the issuance of these financial
statements, we have engaged advisors to assist with the evaluation
of a range of strategic alternatives and are engaged in discussions
with our lenders and bondholders regarding a potential
comprehensive restructuring of our indebtedness. There can be no
assurances that the Company will be able to successfully
restructure its indebtedness, improve its financial position or
complete any strategic transaction. The condensed consolidated
financial statements included in this Quarterly Report on Form 10-Q
have been prepared on a going concern basis of accounting, which
contemplates continuity of operations, realization of assets, and
satisfaction of liabilities and commitments in the normal course of
business. The condensed consolidated financial statements do not
reflect any adjustments that might result if we are unable to
continue as a going concern.
Capital Spending.
We currently
anticipate that our full-year 2020 capital spending, excluding
capitalized interest and acquisitions, will be approximately
$95
million to $105
million. This 2020
capital expenditure amount of between $95 million to $105 million,
which was revised on March 31, 2020, excluding capitalized interest
and acquisitions, is an $80 million, or 44%, reduction from the
late-February 2020 estimate of between $175 million and $185
million in response to the more than 50% decline in NYMEX WTI
prices during March 2020 as a result of the COVID-19 pandemic,
which worsened an already deteriorated oil market that resulted
from the early-March 2020 failure by the group of oil producing
nations known as OPEC+ to reach an agreement over proposed oil
production cuts, and continuing uncertainty about their combined
economic impact, especially on oil demand and prices. Although
OPEC+ has subsequently reached an agreement to curtail production,
it is estimated that the near-term impact on global oil demand is
significantly greater than the magnitude of production
curtailments, and storage centers in the United States and around
the world could potentially reach maximum storage levels. Oil
prices are expected to continue to be volatile as a result of these
events and the ongoing COVID-19 outbreak, and as changes in oil
inventories, oil demand and economic performance are reported.
The 2020 capital budget, excluding
capitalized interest and acquisitions, provides for approximate
spending as follows:
|
|
•
|
$35
million allocated for tertiary oil
field expenditures;
|
|
|
•
|
$25
million allocated for other areas,
primarily non-tertiary oil field expenditures including
exploitation;
|
|
|
•
|
$10
million to
be spent on CO2
sources and
pipelines; and
|
|
|
•
|
$30
million for other capital items such
as capitalized internal acquisition, exploration and development
costs and pre-production tertiary startup costs.
|
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 three
months ended March 31, 2020 and 2019:
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
March 31,
|
In
thousands
|
|
2020
|
|
2019
|
Capital expenditure
summary
|
|
|
|
|
Tertiary oil
fields
|
|
$
|
14,726
|
|
|
$
|
26,028
|
|
Non-tertiary
fields
|
|
10,954
|
|
|
21,674
|
|
Capitalized internal
costs(1)
|
|
8,881
|
|
|
11,890
|
|
Oil and natural gas capital
expenditures
|
|
34,561
|
|
|
59,592
|
|
CO2 pipelines,
sources and other
|
|
4,224
|
|
|
1,571
|
|
Capital
expenditures, before acquisitions and capitalized
interest
|
|
38,785
|
|
|
61,163
|
|
Acquisitions of oil and
natural gas properties
|
|
42
|
|
|
29
|
|
Capital
expenditures, before capitalized interest
|
|
38,827
|
|
|
61,192
|
|
Capitalized
interest
|
|
9,452
|
|
|
10,534
|
|
Capital
expenditures, total
|
|
$
|
48,279
|
|
|
$
|
71,726
|
|
|
|
(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,
2019, 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.
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 Operations – Financial
Overview of Tertiary Operations in our Form 10-K for further
information regarding these matters.
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 months
ended March 31, 2020
and
2019 are
included in the following table:
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
March 31,
|
In
thousands, except per-share and unit data
|
|
2020
|
|
2019
|
Operating
results
|
|
|
|
|
Net income
(loss)(1)
|
|
$
|
74,016
|
|
|
$
|
(25,674
|
)
|
Net income (loss) per common
share – basic(1)
|
|
0.15
|
|
|
(0.06
|
)
|
Net income (loss) per common
share – diluted(1)
|
|
0.14
|
|
|
(0.06
|
)
|
Net cash provided by operating
activities
|
|
61,842
|
|
|
64,366
|
|
Average daily
production volumes
|
|
|
|
|
|
|
Bbls/d
|
|
54,649
|
|
|
57,414
|
|
Mcf/d
|
|
7,899
|
|
|
10,827
|
|
BOE/d(2)
|
|
55,965
|
|
|
59,218
|
|
Operating
revenues
|
|
|
|
|
|
|
Oil
sales
|
|
$
|
228,577
|
|
|
$
|
291,965
|
|
Natural gas sales
|
|
1,047
|
|
|
2,612
|
|
Total oil and
natural gas sales
|
|
$
|
229,624
|
|
|
$
|
294,577
|
|
Commodity
derivative contracts(3)
|
|
|
|
|
|
|
Receipt on settlements of
commodity derivatives
|
|
$
|
24,638
|
|
|
$
|
8,206
|
|
Noncash fair value gains
(losses) on commodity derivatives(4)
|
|
122,133
|
|
|
(91,583
|
)
|
Commodity derivatives income
(expense)
|
|
$
|
146,771
|
|
|
$
|
(83,377
|
)
|
Unit prices –
excluding impact of derivative settlements
|
|
|
|
|
|
|
Oil price per Bbl
|
|
$
|
45.96
|
|
|
$
|
56.50
|
|
Natural gas price per
Mcf
|
|
1.46
|
|
|
2.68
|
|
Unit prices –
including impact of derivative settlements(3)
|
|
|
|
|
|
Oil price per Bbl
|
|
$
|
50.92
|
|
|
$
|
58.09
|
|
Natural gas price per
Mcf
|
|
1.46
|
|
|
2.68
|
|
Oil and
natural gas operating expenses
|
|
|
|
|
|
Lease operating
expenses
|
|
$
|
109,270
|
|
|
$
|
125,423
|
|
Transportation and marketing
expenses
|
|
9,621
|
|
|
10,773
|
|
Production and ad valorem
taxes
|
|
17,987
|
|
|
22,034
|
|
Oil and
natural gas operating revenues and expenses per BOE
|
|
|
|
|
|
Oil and natural gas
revenues
|
|
$
|
45.09
|
|
|
$
|
55.27
|
|
Lease operating
expenses
|
|
21.46
|
|
|
23.53
|
|
Transportation and marketing
expenses
|
|
1.89
|
|
|
2.02
|
|
Production and ad valorem
taxes
|
|
3.53
|
|
|
4.13
|
|
CO2 sources
– revenues and expenses
|
|
|
|
|
|
|
CO2 sales
and transportation fees
|
|
$
|
8,028
|
|
|
$
|
8,570
|
|
CO2 discovery
and operating expenses
|
|
(752
|
)
|
|
(556
|
)
|
CO2 revenue
and expenses, net
|
|
$
|
7,276
|
|
|
$
|
8,014
|
|
|
|
(1)
|
Includes a
pre-tax full cost pool ceiling test write-down of our oil and
natural gas properties of $72.5 million
for the three
months ended March 31, 2020.
|
|
|
(2)
|
Barrel of oil
equivalent using the ratio of one barrel of oil to six Mcf of
natural gas (“BOE”).
|
Denbury
Resources Inc.
Management’s Discussion and Analysis of Financial Condition and
Results of Operations
|
|
(3)
|
See also
Commodity
Derivative Contracts below and Item 3.
Quantitative and Qualitative Disclosures about Market Risk
for information
concerning our derivative transactions.
|
|
|
(4)
|
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 $24.6 million
and
$8.2
million for the three months ended
March 31,
2020 and 2019, 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.
|
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
2019 and
for the
first quarter of
2020 is
shown below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Daily Production
(BOE/d)
|
|
|
First
Quarter
|
|
Second
Quarter
|
|
Third
Quarter
|
|
Fourth
Quarter
|
|
|
First
Quarter
|
Operating
Area
|
|
2019
|
|
2019
|
|
2019
|
|
2019
|
|
|
2020
|
Tertiary oil
production
|
|
|
|
|
|
|
|
|
|
|
|
Gulf Coast region
|
|
|
|
|
|
|
|
|
|
|
|
Delhi
|
|
4,474
|
|
|
4,486
|
|
|
4,256
|
|
|
4,085
|
|
|
|
3,813
|
|
Hastings
|
|
5,539
|
|
|
5,466
|
|
|
5,513
|
|
|
5,097
|
|
|
|
5,232
|
|
Heidelberg
|
|
3,987
|
|
|
4,082
|
|
|
4,297
|
|
|
4,409
|
|
|
|
4,371
|
|
Oyster Bayou
|
|
4,740
|
|
|
4,394
|
|
|
3,995
|
|
|
4,261
|
|
|
|
3,999
|
|
Tinsley
|
|
4,659
|
|
|
4,891
|
|
|
4,541
|
|
|
4,343
|
|
|
|
4,355
|
|
West Yellow Creek
|
|
436
|
|
|
586
|
|
|
728
|
|
|
807
|
|
|
|
775
|
|
Mature
properties(1)
|
|
6,479
|
|
|
6,448
|
|
|
6,415
|
|
|
6,347
|
|
|
|
6,386
|
|
Total Gulf Coast
region
|
|
30,314
|
|
|
30,353
|
|
|
29,745
|
|
|
29,349
|
|
|
|
28,931
|
|
Rocky Mountain region
|
|
|
|
|
|
|
|
|
|
|
|
Bell Creek
|
|
4,650
|
|
|
5,951
|
|
|
4,686
|
|
|
5,618
|
|
|
|
5,731
|
|
Salt Creek
|
|
2,057
|
|
|
2,078
|
|
|
2,213
|
|
|
2,223
|
|
|
|
2,149
|
|
Grieve
|
|
52
|
|
|
41
|
|
|
58
|
|
|
60
|
|
|
|
50
|
|
Total Rocky Mountain
region
|
|
6,759
|
|
|
8,070
|
|
|
6,957
|
|
|
7,901
|
|
|
|
7,930
|
|
Total tertiary oil
production
|
|
37,073
|
|
|
38,423
|
|
|
36,702
|
|
|
37,250
|
|
|
|
36,861
|
|
Non-tertiary
oil and gas production
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gulf Coast region
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mississippi
|
|
1,034
|
|
|
1,025
|
|
|
873
|
|
|
952
|
|
|
|
748
|
|
Texas
|
|
3,298
|
|
|
3,224
|
|
|
3,165
|
|
|
3,212
|
|
|
|
3,419
|
|
Other
|
|
10
|
|
|
6
|
|
|
6
|
|
|
5
|
|
|
|
6
|
|
Total Gulf Coast
region
|
|
4,342
|
|
|
4,255
|
|
|
4,044
|
|
|
4,169
|
|
|
|
4,173
|
|
Rocky Mountain region
|
|
|
|
|
|
|
|
|
|
|
|
Cedar Creek
Anticline
|
|
14,987
|
|
|
14,311
|
|
|
13,354
|
|
|
13,730
|
|
|
|
13,046
|
|
Other
|
|
1,313
|
|
|
1,305
|
|
|
1,238
|
|
|
1,192
|
|
|
|
1,105
|
|
Total Rocky Mountain
region
|
|
16,300
|
|
|
15,616
|
|
|
14,592
|
|
|
14,922
|
|
|
|
14,151
|
|
Total non-tertiary
production
|
|
20,642
|
|
|
19,871
|
|
|
18,636
|
|
|
19,091
|
|
|
|
18,324
|
|
Total
continuing production
|
|
57,715
|
|
|
58,294
|
|
|
55,338
|
|
|
56,341
|
|
|
|
55,185
|
|
Property
sales
|
|
|
|
|
|
|
|
|
|
|
|
Gulf Coast Working Interests
Sale(2)
|
|
1,047
|
|
|
1,019
|
|
|
1,103
|
|
|
1,170
|
|
|
|
780
|
|
Citronelle(3)
|
|
456
|
|
|
406
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
Total
production
|
|
59,218
|
|
|
59,719
|
|
|
56,441
|
|
|
57,511
|
|
|
|
55,965
|
|
|
|
(1)
|
Mature properties
include Brookhaven, Cranfield, Eucutta, Little Creek, Mallalieu,
Martinville, McComb and Soso fields.
|
|
|
(2)
|
Includes
non-tertiary production related to the March 2020 sale of 50% of
our working interests in Webster, Thompson, Manvel, and East
Hastings fields.
|
|
|
(3)
|
Includes
production from Citronelle Field sold in July 2019.
|
Total continuing
production during the
first quarter of
2020 averaged 55,185 BOE/d, including
36,861
Bbls/d from
tertiary properties and 18,324 BOE/d from non-tertiary
properties. Total continuing production excludes production related
to the Gulf Coast Working Interests Sale completed in early March
2020 and, for prior-year periods, excludes production from
Citronelle
Denbury
Resources Inc.
Management’s Discussion and Analysis of Financial Condition and
Results of Operations
Field sold in
July 2019. This total continuing production level represents
a decrease of 1,156 BOE/d (2%) compared to total
continuing production levels in the fourth quarter
of
2019
and a
decrease
of
2,530
BOE/d
(4%) compared to
first
quarter of 2019 continuing production. The
sequential and year-over-year decreases were most significantly
attributable to production declines at Cedar Creek Anticline,
partially offset by production increases from Bell Creek Field’s
phase 5 development. Our production during the three months ended
March 31,
2020 was 98% oil, slightly higher than our
97% oil production during the prior-year period.
As a result of
the significant decline in oil prices, we have focused our efforts
to optimize cash flow through evaluating production economics and
shutting in production where validated. Beginning in late March and
accelerating through April 2020, we estimate that approximately
2,000 BOE/d of uneconomic production was shut-in during April as a
result of those efforts. In May 2020, we continued evaluations
around expected oil prices and production costs, and have shut-in
additional production, bringing the total shut-in production to
approximately 8,500 BOE/d. We plan to continue this routine
evaluation to assess levels of uneconomic production based on our
expectations for wellhead oil prices and variable production costs
and will actively make decisions to either shut-in additional
production or bring production back online as conditions warrant.
As a result of these actions, along with reduced capital and
workover spend, we expect production to decline from the first
quarter to the second quarter. Production could be further
curtailed by future regulatory actions or limitations in storage
and/or takeaway capacity.
Oil and Natural Gas Revenues
Our oil and
natural gas revenues during the three months ended
March 31,
2020 decreased 22% compared to these revenues
for the same period in 2019. 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
|
|
|
March 31,
|
|
|
2020 vs. 2019
|
In
thousands
|
|
Decrease in
Revenues
|
|
Percentage Decrease in
Revenues
|
Change in oil and natural gas
revenues due to:
|
|
|
|
|
Decrease in
production
|
|
$
|
(13,090
|
)
|
|
(4
|
)%
|
Decrease in realized
commodity prices
|
|
(51,863
|
)
|
|
(18
|
)%
|
Total decrease in oil and
natural gas revenues
|
|
$
|
(64,953
|
)
|
|
(22
|
)%
|
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 three
months ended March 31, 2020 and 2019:
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
March 31,
|
|
|
2020
|
|
2019
|
Average net
realized prices
|
|
|
|
|
Oil price per
Bbl
|
|
$
|
45.96
|
|
|
$
|
56.50
|
|
Natural gas price
per Mcf
|
|
1.46
|
|
|
2.68
|
|
Price per
BOE
|
|
45.09
|
|
|
55.27
|
|
Average
NYMEX differentials
|
|
|
|
|
|
|
Gulf Coast
region
|
|
|
|
|
Oil per
Bbl
|
|
$
|
1.18
|
|
|
$
|
4.26
|
|
Natural gas per
Mcf
|
|
(0.06
|
)
|
|
(0.10
|
)
|
|