Denbury Reports Third Quarter 2022 Financial and Operational Results

11/3/22 6:30:00 AM ET

Oil & Gas Production

Energy

Get the next $DEN alert in real time by email

Cumulative CO₂ transport & storage agreements now total 20 MMTPA

Denbury Inc. (NYSE:DEN) ("Denbury" or the "Company") today provided its third quarter 2022 financial and operating results.

FINANCIAL AND OPERATIONAL HIGHLIGHTS

Third quarter 2022 net cash flows provided by operating activities totaled $156 million, and adjusted cash flows from operations⁽¹⁾, excluding working capital changes, totaled $156 million.
Generated $47 million of free cash flow⁽¹⁾ during the third quarter and $153 million year-to-date.
Repurchased $71 million of the Company's outstanding shares in the third quarter (total of $100 million of shares repurchased in 2022).
Delivered sales volumes of 47,109 barrels of oil equivalent per day ("BOE/d"), slightly above second quarter 2022 levels.
Industrial-sourced CO₂represented 41% of CO₂ utilized in Denbury's Enhanced Oil Recovery ("EOR") operations, equivalent to an average utilization of over 4 million metric tons per year ("mmtpa") of industrial CO₂.
Progressed the development of the Company's Cedar Creek Anticline ("CCA") EOR project in Montana and North Dakota, with production response anticipated in the second half of 2023.

RECENT CCUS HIGHLIGHTS

Signed a definitive agreement for the transportation and sequestration of CO₂ captured from Clean Hydrogen Works' planned "blue" ammonia facilities. Captured CO₂ volumes are expected to total up to 12 mmtpa for the two-phase development. The project is planned to be built in close proximity to the Company's existing CO₂ pipeline infrastructure near Donaldsonville, Louisiana, with Block 1 startup anticipated by the end of 2027.
Executed a definitive agreement with Lake Charles Methanol to provide CO₂ transportation and sequestration in association with their planned "blue" methanol project near Lake Charles, Louisiana. Captured CO₂ volumes are projected to total approximately 1 mmtpa, and first operations are anticipated by the end of 2027.

(1)	A non-GAAP measure. See accompanying schedules that reconcile GAAP to non-GAAP measures along with a statement indicating why the Company believes the non-GAAP measures provide useful information for investors.

EXECUTIVE COMMENT

Chris Kendall, the Company's President and CEO, commented, "Our great progress in both the EOR production and CCUS businesses advanced significant value creation at Denbury during the third quarter. Despite persistent supply chain challenges and inflationary pressures, our teams have continued to execute safely and efficiently across the Company. These efforts delivered better than expected production in the third quarter, setting us up for a strong exit to the year. This operational momentum, combined with continued progress at the CCA EOR development, sets a great foundation for our business for years into the future."

"I continue to believe Denbury provides the industry's premier CO₂ transportation and storage platform, which is demonstrated by the multiple new agreements we have recently signed. Our successes to date have significantly advanced our CCUS strategy and put us well past our CCUS goals for 2022. We intend to build a massive-scale CCUS business, leveraging our existing CO₂ pipeline system, targeted pipeline expansions, and strategically-located sequestration sites along our network. In addition, the recently approved enhancements to the 45Q tax incentives available for carbon capture have significantly expanded the market opportunity for our Company. Denbury's combination of financial strength and its deep technical and operational capabilities positions the Company uniquely within the energy landscape, as we deliver the energy the world needs today while also decarbonizing the future."

THIRD QUARTER RESULTS

	3Q 2022		YTD 2022
(in thousands, except per-share and volume data)	Total	Per Diluted Share	Total	Per Diluted Share
Net Income	$250,423	$4.66	$405,045	$7.43
Adjusted net income⁽¹⁾⁽²⁾ (non-GAAP)	102,219	1.90	288,342	5.29
Adjusted EBITDAX⁽¹⁾(non-GAAP)	161,136		446,387

Net cash flows from operations	156,301		396,409
Adjusted cash flows from operations⁽¹⁾ (non-GAAP)	155,824		431,594

Oil & gas development capital expenditures	99,331		243,227
CCUS capital expenditures - storage sites and related	8,200		32,100

Average daily sales volumes (BOE/d)	47,109		46,866
Blue Oil (% oil volumes using industrial-sourced CO₂)	28%		27%
Industrial-sourced CO₂ injected (thousand metric tons)	1,078		3,202
Industrial-sourced CO₂ injected (% of total CO₂ used in EOR operations)	41%		39%

(1)	A non-GAAP measure. See accompanying schedules that reconcile GAAP to non-GAAP measures along with a statement indicating why the Company believes the non-GAAP measures provide useful information for investors.
(2)	Calculated using weighted average diluted shares outstanding of 53.7 million and 54.5 million for the three and nine months ended September 30, 2022, respectively.

Total revenues and other income in the third quarter of 2022 were $439 million, down from second quarter 2022 levels as a result of lower oil prices, offset by a slight increase in quarterly sales volumes. West Texas Intermediate ("NYMEX WTI") posted prices were down approximately 16% as compared to the second quarter 2022. Denbury's third quarter 2022 average pre-hedge realized oil price was $92.77 per barrel ("Bbl"), which was $0.82 per Bbl above the average NYMEX WTI oil price for the period. The Company's average oil price differential improved by $0.73 per Bbl from the second quarter of 2022, driven by improved pricing in both the Company's Gulf Coast and Rocky Mountain regions.

Denbury's sales volumes averaged 47,109 BOE/d during the third quarter of 2022, slightly better than expectations and 548 BOE/d higher than second quarter 2022 levels. Oil represented 97% of the Company's third quarter 2022 volumes, and 28% of the Company's oil was attributable to the injection of industrial-sourced CO₂ in its EOR operations, resulting in carbon-negative or "blue" oil. Third quarter sales volumes in the Gulf Coast region were up nearly 2% from the second quarter 2022 as multiple projects added incremental production, including the Rodessa development at Soso. In the Rocky Mountain region, sales volumes were up slightly as compared to the second quarter 2022 driven primarily by continued positive CO₂ flood response at Grieve and development at Beaver Creek, partially offset by workover activities and downtime at CCA.

CO₂sales and transportation revenue in the third quarter of 2022 was higher than in previous periods and better than expected primarily due to a short-term CO₂ sales agreement that is expected to continue through a portion of the fourth quarter of 2022.

Lease operating expenses ("LOE") in the third quarter of 2022 totaled $134 million, or $31.03 per BOE, up from the second quarter of 2022 primarily as a result of service cost inflation, seasonally higher workover and preventative maintenance activity levels, and increased power and fuel costs which are driven heavily by natural gas pricing. Second quarter 2022 LOE included a nonrecurring benefit of approximately $7 million as a result of a settlement of a 2013 insurance claim.

On a pre-hedge basis, per barrel operating margins (oil & natural gas revenues less LOE, production and ad valorem taxes, transportation and marketing expenses, and general & administrative and interest costs) were $46.26 per BOE for the third quarter of 2022. General & administrative expenses were up from the second quarter of 2022 primarily due to higher employee costs and professional services, largely driven by continued expansion in CCUS business activity.

Commodity derivatives income in the third quarter of 2022 was $109 million, comprised of a non-cash mark-to-market fair value gain of $165 million offset by cash payments of $56 million on hedges that settled in the quarter. The non-cash fair value gain primarily represented the expiration of hedge contracts during the third quarter of 2022, as well as a reduction in anticipated future cash hedge losses as forward oil pricing weakened during the quarter. Depletion, depreciation, and amortization was $38 million, or $8.69 per BOE for the quarter, up slightly from the second quarter of 2022.

The Company's third quarter 2022 effective income tax rate was approximately 14%, consistent with expectations and lower than the Company's 25% statutory rate due to a $29 million valuation allowance release during the third quarter of 2022. Current taxes totaled $4 million for the third quarter of 2022, or 10% of total income taxes.

CAPITAL EXPENDITURES

Third quarter 2022 capital expenditures, excluding capitalized interest, totaled $108 million, with 92% related to oil & gas development and 8% related to CCUS business activities. The third quarter 2022 total was lower than expected as supply chain disruptions delayed some third quarter activities into the fourth quarter of the year. Capital expenditures at the CCA EOR project increased from the second quarter 2022 primarily as a result of the procurement and installation of compression and dehydration equipment associated with CO₂ recycle facilities for Phase 1 development. In addition, drilling and facility construction at the Company's Pennel CO₂ pilot, in advance of Phase 2 development of CCA, commenced during the third quarter. Non-CCA oil & gas development capital reflected continued focus on expansion of existing EOR assets, including Beaver Creek, Cranfield, Heidelberg and Soso field activities.

Third quarter 2022 CCUS capital expenditures were $8 million and included lease acquisition costs associated with a planned CO₂ storage site near Donaldsonville, Louisiana (previously announced) and additional seismic and other costs to progress development of the Company's sequestration sites.

During the third quarter, the Company invested $10 million into a "blue" ammonia project through an investment in Clean Hydrogen Works, the developer of the project proposed near Donaldsonville, Louisiana. This investment amount is outside of the Company's planned capital expenditure guidance and comparative actual amounts. Denbury has committed to invest another $10 million when certain project milestones are achieved.

FINANCIAL POSITION AND SHARE REPURCHASES

Denbury ended the third quarter 2022 with $724 million of financial liquidity (including cash on hand and borrowing capacity under the Company's bank credit facility) and only $15 million borrowed on the Company's bank credit facility. The Company's bank credit facility commitments of $750 million were recently reaffirmed by the bank facility group.

The Company repurchased $71 million of its common stock during the third quarter 2022 for a total of $100 million, or 1.6 million shares year-to-date. In August 2022, Denbury's Board of Directors authorized a $100 million increase in the share repurchase program such that $250 million is available for repurchase under the plan.

OUTLOOK

Capital expenditures for the fourth quarter 2022 are anticipated to be higher than in the third quarter driven by oil development activities, particularly at the CCA EOR project. The Company anticipates approximately $135 million for total fourth quarter 2022 capital expenditures.

Fourth quarter 2022 sales volumes are expected in a range of 47,500 to 49,000 BOE/d, with the midpoint up nearly two and a half percent from the third quarter as a result of incremental production from multiple projects in the Company's 2022 capital program. These predicted fourth quarter 2022 sales volumes are slightly lower than original expectations due to timing associated with equipment and materials delays, which should benefit production in early 2023.

Additional guidance details are available in supplemental materials provided on the Company's website.

CONFERENCE CALL AND WEBCAST

Denbury management will host a conference call and webcast to review third quarter 2022 financial and operating results, today, Thursday, November 3, at 11:00 a.m. Central Time (12:00 p.m. Eastern Time). Additionally, Denbury will post supporting materials on its website before market open today. The webcast will be available, both live and for replay, on the Investor Relations page of the Company's website at www.denbury.com. Individuals who would like to participate in the conference call should dial the following numbers shortly before the scheduled start time: 844.200.6205 or 929.526.1599 with access code 931886.

ABOUT DENBURY

Denbury is an independent energy company with operations and assets focused on Carbon Capture, Use and Storage (CCUS) and Enhanced Oil Recovery (EOR) in the Gulf Coast and Rocky Mountain regions. For over two decades, the Company has maintained a unique strategic focus on utilizing CO₂ in its EOR operations and since 2012 has also been active in CCUS through the injection of captured industrial-sourced CO₂. The Company currently injects over four million tons of captured industrial-sourced CO₂ annually, with an objective to fully offset its Scope 1, 2, and 3 CO₂ emissions by 2030, primarily through increasing the amount of captured industrial-sourced CO₂ used in its operations. For more information about Denbury, visit www.denbury.com.

This press release and updated supporting materials, other than historical information, contains forward-looking statements that involve risks and uncertainties including: expectations as to future oil prices, operating costs, production levels and cash flows; anticipated levels of 2022 capital expenditures and production, along with other financial forecasts; the expected timing of first tertiary production at CCA; statements or predictions related to the ultimate economics of proposed carbon capture, use and storage arrangements and the CO₂ volumes covered by such arrangements; and other risks and uncertainties detailed in the Company's filings with the Securities and Exchange Commission, including Denbury's most recent report on Form 10-K. These risks and uncertainties are incorporated by this reference as though fully set forth herein. These statements are based on oil pricing, financial and market, engineering, geological and operating assumptions that management believes are reasonable based on currently available information; however, management's assumptions and the Company's future performance are both subject to a wide range of risks, and there is no assurance that these goals and projections can or will be met. Actual results may vary materially, especially in light of the Russian war against Ukraine, changes in European energy supplies, rising levels of economic uncertainty due to inflation, rising interest rates, and the continuing impact of COVID-19. In addition, any forward-looking statements represent the Company's estimates only as of today and should not be relied upon as representing its estimates as of any future date. Denbury assumes no obligation to update its forward-looking statements.

FINANCIAL AND STATISTICAL DATA TABLES AND RECONCILIATION SCHEDULES

The following tables include selected unaudited financial and operational information for the comparative three and nine-month periods ended September 30, 2022 and 2021. All sales volumes and dollars are expressed on a net revenue interest basis with gas volumes converted to equivalent barrels at 6:1.


DENBURY INC. CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

The following information is based on GAAP reporting earnings (along with additional required disclosures) included or to be included in the Company's periodic reports:

	Quarter Ended					Nine Months Ended
	September 30,					September 30,
In thousands, except per-share data	2022			2021		2022		2021
Revenues and other income
Oil sales	$	389,543		$	305,093	$	1,217,377	$	818,714
Natural gas sales		5,680			3,361		14,727		7,893
CO₂ sales and transportation fees		18,586			12,237		44,618		31,599
Oil marketing revenues		17,663			12,593		47,725		26,538
Other income		8,015			10,451		9,055		11,518
Total revenues and other income		439,487			343,735		1,333,502		896,262
Expenses
Lease operating expenses		134,464			116,536		376,643		308,731
Transportation and marketing expenses		5,191			5,985		14,638		22,304
CO₂ operating and discovery expenses		2,066			1,963		6,564		4,487
Taxes other than income		33,789			24,154		101,487		65,499
Oil marketing purchases		19,095			11,940		47,162		25,763
General and administrative expenses		21,071			15,388		58,998		62,821
Interest, net of amounts capitalized of $1,044, $1,249, $3,177 and $3,500, respectively		909			669		3,092		3,457
Depletion, depreciation, and amortization		37,680			37,691		108,425		113,522
Commodity derivatives expense (income)		(109,248	)		41,745		140,325		330,152
Write-down of oil and natural gas properties		—			—		—		14,377
Other expenses		2,726			4,553		11,459		9,913
Total expenses		147,743			260,624		868,793		961,026
Income (loss) before income taxes		291,744			83,111		464,709		(64,764	)
Income tax provision (benefit)
Current income taxes		4,012			350		6,363		(101	)
Deferred income taxes		37,309			53		53,301		(34	)
Net income (loss)	$	250,423		$	82,708	$	405,045	$	(64,629	)

Net income (loss) per common share
Basic	$	4.89		$	1.62	$	7.86	$	(1.27	)
Diluted	$	4.66		$	1.51	$	7.43	$	(1.27	)

Weighted average common shares outstanding
Basic		51,182			51,094		51,512		50,807
Diluted		53,715			54,714		54,524		50,807


DENBURY INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

	Quarter Ended						Nine Months Ended
	September 30,						September 30,
In thousands	2022			2021			2022			2021
Cash flows from operating activities
Net income (loss)	$	250,423		$	82,708		$	405,045		$	(64,629	)
Adjustments to reconcile net income (loss) to cash flows from operating activities
Depletion, depreciation, and amortization		37,680			37,691			108,425			113,522
Write-down of oil and natural gas properties		—			—			—			14,377
Deferred income taxes		37,309			53			53,301			(34	)
Stock-based compensation		4,416			2,556			11,491			22,788
Commodity derivatives expense		(109,248	)		41,745			140,325			330,152
Payment on settlements of commodity derivatives		(55,780	)		(77,670	)		(276,796	)		(179,466	)
Debt issuance costs		531			685			2,465			2,055
Gain on asset sales and other		(950	)		(7,055	)		(1,119	)		(7,026	)
Other, net		(8,557	)		(3,163	)		(11,543	)		(2,448	)
Changes in assets and liabilities, net of effects from acquisitions
Accrued production receivable		52,902			(4,067	)		(32,884	)		(52,948	)
Trade and other receivables		11,849			3,769			66			(1,809	)
Other current and long-term assets		(9,554	)		6,043			(21,729	)		7,337
Accounts payable and accrued liabilities		(23,651	)		20,192			28,359			47,484
Oil and natural gas production payable		(19,917	)		2,944			13,412			23,168
Asset retirement obligations and other liabilities		(11,152	)		(2,412	)		(22,409	)		(4,966	)
Net cash provided by operating activities		156,301			104,019			396,409			247,557

Cash flows from investing activities
Oil and natural gas capital expenditures		(78,312	)		(59,630	)		(217,834	)		(113,041	)
CCUS storage sites and related capital expenditures		(9,760	)		—			(27,518	)		—
Acquisitions of oil and natural gas properties		(500	)		(116	)		(874	)		(10,927	)
Pipelines and plants capital expenditures		(1,995	)		(14,272	)		(22,259	)		(19,123	)
Net proceeds from sales of oil and natural gas properties and equipment		—			597			237			19,053
Investment in third-party CCUS projects		(10,000	)		—			(10,000	)		—
Other		(4,123	)		9,956			(9,746	)		5,797
Net cash used in investing activities		(104,690	)		(63,465	)		(287,994	)		(118,241	)

Cash flows from financing activities
Bank repayments		(284,000	)		(212,000	)		(808,000	)		(697,000	)
Bank borrowings		299,000			177,000			788,000			627,000
Pipeline financing repayments		—			(17,166	)		—			(50,676	)
Common stock repurchase program		(76,654	)		—			(100,028	)		—
Other		10,809			309			9,421			(2,426	)
Net cash used in financing activities		(50,845	)		(51,857	)		(110,607	)		(123,102	)
Net increase (decrease) in cash, cash equivalents, and restricted cash		766			(11,303	)		(2,192	)		6,214
Cash, cash equivalents, and restricted cash at beginning of period		47,386			59,765			50,344			42,248
Cash, cash equivalents, and restricted cash at end of period	$	48,152		$	48,462		$	48,152		$	48,462


DENBURY INC. CONSOLIDATED BALANCE SHEETS (UNAUDITED)
In thousands, except par value and share data	Sept. 30, 2022			Dec. 31, 2021
Assets
Current assets
Cash and cash equivalents	$	519		$	3,671
Accrued production receivable		176,249			143,365
Trade and other receivables, net		19,035			19,270
Derivative assets		26,782			—
Prepaids		27,060			9,099
Total current assets		249,645			175,405
Property and equipment
Oil and natural gas properties (using full cost accounting)
Proved properties		1,325,866			1,109,011
Unevaluated properties		192,784			112,169
CO₂ properties		187,690			183,369
Pipelines		219,090			224,394
CCUS storage sites and related assets		32,348			—
Other property and equipment		102,627			93,950
Less accumulated depletion, depreciation, amortization and impairment		(270,593	)		(181,393	)
Net property and equipment		1,789,812			1,541,500
Operating lease right-of-use assets		17,065			19,502
Derivative assets		9,048			—
Intangible assets, net		81,410			88,248
Restricted cash for future asset retirement obligations		47,633			46,673
Other assets		48,718			31,625
Total assets	$	2,243,331		$	1,902,953
Liabilities and Stockholders' Equity
Current liabilities
Accounts payable and accrued liabilities	$	259,015		$	191,598
Oil and gas production payable		89,311			75,899
Derivative liabilities		33,868			134,509
Operating lease liabilities		4,392			4,677
Total current liabilities		386,586			406,683
Long-term liabilities
Long-term debt, net of current portion		15,000			35,000
Asset retirement obligations		301,764			284,238
Derivative liabilities		—			—
Deferred tax liabilities, net		54,940			1,638
Operating lease liabilities		14,726			17,094
Other liabilities		17,438			22,910
Total long-term liabilities		403,868			360,880
Commitments and contingencies
Stockholders' equity
Preferred stock, $.001 par value, 50,000,000 shares authorized, none issued and outstanding		—			—
Common stock, $.001 par value, 250,000,000 shares authorized; 49,793,270 and 50,193,656 shares issued, respectively		50			50
Paid-in capital in excess of par		1,042,438			1,129,996
Retained earnings		410,389			5,344
Treasury stock, at cost		—			—
Total stockholders' equity		1,452,877			1,135,390
Total liabilities and stockholders' equity	$	2,243,331		$	1,902,953


DENBURY INC. OPERATING HIGHLIGHTS (UNAUDITED)

All sales volumes and dollars are expressed on a net revenue interest basis with gas volumes converted to equivalent barrels at 6:1.

	Quarter Ended				Nine Months Ended
	September 30,				September 30,
	2022		2021		2022		2021
Average daily sales (BOE/d)
Tertiary
Gulf Coast region		22,503		24,336		22,573		24,432
Rocky Mountain region		9,855		9,033		9,423		8,337
Total tertiary sales		32,358		33,369		31,996		32,769

Non-tertiary
Gulf Coast region		3,727		3,763		3,641		3,600
Rocky Mountain region		11,024		12,550		11,229		12,363
Total non-tertiary sales		14,751		16,313		14,870		15,963

Total Company
Oil (Bbls/d)		45,639		48,145		45,404		47,276
Natural gas (Mcf/d)		8,815		9,222		8,770		8,739
BOE/d (6:1)		47,109		49,682		46,866		48,732

Unit sales price (excluding derivative settlements)
Gulf Coast region
Oil (per Bbl)	$	92.62	$	68.86	$	98.13	$	63.47
Natural gas (per mcf)		8.28		4.45		6.76		3.59

Rocky Mountain region
Oil (per Bbl)	$	92.98	$	68.91	$	98.32	$	63.39
Natural gas (per mcf)		6.32		3.64		5.80		3.11

Total Company
Oil (per Bbl)⁽¹⁾	$	92.77	$	68.88	$	98.21	$	63.44
Natural gas (per mcf)		7.00		3.96		6.15		3.31
BOE (6:1)		91.19		67.48		96.30		62.13

(1)	Total Company realized oil prices including derivative settlements were $79.49 per Bbl and $51.35 per Bbl during the three months ended September 30, 2022 and 2021, respectively, and $75.88 per Bbl and $49.53 per Bbl during the nine months ended September 30, 2022 and 2021, respectively.

DENBURY INC.

SUPPLEMENTAL NON-GAAP FINANCIAL MEASURES (UNAUDITED)

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

Adjusted net income is a non-GAAP measure provided as a supplement to present an alternative net income (loss) measure which excludes expense and income items (and their related tax effects) not directly related to the Company's ongoing operations. Management believes that adjusted net income may be helpful to investors by eliminating the impact of noncash and/or special items not indicative of the Company's performance from period to period, and is widely used by the investment community, while also being used by management, in evaluating the comparability of the Company's ongoing operational results and trends. Adjusted net income should not be considered in isolation, as a substitute for, or more meaningful than, net income (loss) or any other measure reported in accordance with GAAP, but rather to provide additional information useful in evaluating the Company's operational trends and performance.

	Quarter Ended						Quarter Ended
	September 30, 2022						September 30, 2021
In thousands, except per-share data	Amount			Per Diluted Share⁽¹⁾			Amount			Per Diluted Share⁽¹⁾
Net income (loss) (GAAP measure)	$	250,423		$	4.66		$	82,708		$	1.51
Adjustments to reconcile to adjusted net income (non-GAAP measure)
Noncash fair value gains on commodity derivatives⁽²⁾		(165,028	)		(3.07	)		(35,925	)		(0.66	)
Contract contingency reversal⁽⁵⁾		(7,763	)		(0.14	)		—			—
Noncash fair value adjustment - contingent consideration⁽⁸⁾		59			0.00			436			0.01
Other⁽⁹⁾		—			—			(6,859	)		(0.12	)
Estimated income taxes on above adjustments to net income (loss) and other discrete tax items⁽¹¹⁾		24,528			0.45			—			—
Adjusted net income (non-GAAP measure)	$	102,219		$	1.90		$	40,360		$	0.74

	Nine Months Ended						Nine Months Ended
	September 30, 2022						September 30, 2021
In thousands, except per-share data	Amount			Per Diluted Share⁽¹⁾			Amount			Per Diluted Share⁽¹⁾
Net income (loss) (GAAP measure)	$	405,045		$	7.43		$	(64,629	)	$	(1.27	)
Adjustments to reconcile to adjusted net income (non-GAAP measure)
Noncash fair value losses (gains) on commodity derivatives⁽²⁾		(136,471	)		(2.50	)		150,686			2.82
Delhi Field insurance reimbursements⁽³⁾		(6,692	)		(0.12	)		—			—
Delta pipeline incident costs (included in other expenses)⁽⁴⁾		3,867			0.07			—			—
Contract contingency reversal⁽⁵⁾		(7,763	)		(0.14	)		—			—
Litigation expense⁽⁶⁾		1,444			0.03			—			—
Write-down of oil and natural gas properties⁽⁷⁾		—			—			14,377			0.27
Noncash fair value adjustment - contingent consideration⁽⁸⁾		232			0.00			2,076			0.04
Other⁽⁹⁾		—			—			(6,534	)		(0.12	)
Adjustments to reconcile effect of dilutive securities⁽¹⁰⁾		—			—			—			0.06
Estimated income taxes on above adjustments to net income (loss) and other discrete tax items⁽¹¹⁾		28,680			0.52			—			—
Adjusted net income (non-GAAP measure)	$	288,342		$	5.29		$	95,976		$	1.80

(1)	Includes the impact of potentially dilutive securities including nonvested restricted stock, restricted stock units, performance stock units, shares to be issued under the employee stock purchase plan and warrants.
(2)	The net change between periods of the fair market values of open commodity derivative positions, excluding the impact of settlements on commodity derivatives during the period.
(3)	Insurance reimbursements associated with a 2013 insurance claim related to property damage at Delhi Field.
(4)	Represents an accrual for a preliminarily assessed civil penalty proposed in May 2022 by the U.S. Department of Transportation's Pipeline and Hazardous Materials Safety Administration related to the Company's February 2020 Delta-Tinsley pipeline incident.
(5)	Represents the reversal of a contract contingency primarily established in fresh start accounting which is no longer considered necessary.
(6)	Represents litigation expense, including $1 million recorded in other expenses and $0.4 million recorded in lease operating expenses during the nine months ended September 30, 2022.
(7)	Full cost pool ceiling test write-downs related to the Company's oil and natural gas properties.
(8)	Expense related to the change in fair value of the contingent consideration payments related to the Company's March 2021 Wind River Basin CO2 EOR field acquisition.
(9)	Other adjustments primarily include a $7.0 million gain on land sales for the three months ended September 30, 2021. The nine months ended September 30, 2021 also reflect a $0.3 million write-off of trade receivables during the three months ended March 31, 2021.
(10)	Represents the impact to the per-share calculation using weighted average dilutive shares of 53.4 million during the nine months ended September 30, 2021 as a result of the adjustments to the Company's net loss (GAAP measure) to derive adjusted net income (non-GAAP measure).
(11)	Represents the estimated income tax impacts on pre-tax adjustments to net income which incorporates discrete tax adjustments primarily related to the release of the valuation allowance on certain of the Company's federal and state deferred tax assets. The valuation allowance release was $29.2 million and $53.9 million during the three and nine months ended September 30, 2022, respectively. The Company expects to reverse an additional $11 million of its valuation allowance during the fourth quarter of 2022.

DENBURY INC.

SUPPLEMENTAL NON-GAAP FINANCIAL MEASURES (UNAUDITED)

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

Adjusted EBITDAX is a non-GAAP measure which management uses and excludes certain items that are included in net income (loss), the most directly comparable GAAP financial measure. Items excluded include interest, income taxes, depletion, depreciation, and amortization, and items that the Company believes affect the comparability of operating results such as items whose timing and/or amount cannot be reasonably estimated or are nonrecurring. Management believes Adjusted EBITDAX may be helpful to investors in order to assess the Company's operating performance as compared to that of other companies in the industry, without regard to financing methods, capital structure or historical costs basis. It is also commonly used by third parties to assess leverage and the Company's ability to incur and service debt and fund capital expenditures. Adjusted EBITDAX should not be considered in isolation, as a substitute for, or more meaningful than, net income (loss), cash flow from operations, or any other measure reported in accordance with GAAP. The Company's Adjusted EBITDAX may not be comparable to similarly titled measures of another company because all companies may not calculate Adjusted EBITDAX, EBITDAX or EBITDA in the same manner. The following table presents a reconciliation of the Company's net income (loss) to Adjusted EBITDAX.

In thousands	Quarter Ended						Nine Months Ended
	September 30,						September 30,
	2022			2021			2022			2021
Net income (loss) (GAAP measure)	$	250,423		$	82,708		$	405,045		$	(64,629	)
Adjustments to reconcile to Adjusted EBITDAX
Interest expense		909			669			3,092			3,457
Income tax expense (benefit)		41,321			403			59,664			(135	)
Depletion, depreciation, and amortization		37,680			37,691			108,425			113,522
Noncash fair value losses (gains) on commodity derivatives		(165,028	)		(35,925	)		(136,471	)		150,686
Stock-based compensation		4,416			2,556			11,491			22,788
Write-down of oil and natural gas properties		—			—			—			14,377
Severance-related expense		—			—			—			476
Noncash, non-recurring and other		(8,585	)		(7,515	)		(4,859	)		(5,586	)
Adjusted EBITDAX (non-GAAP measure)	$	161,136		$	80,587		$	446,387		$	234,956

DENBURY INC.

SUPPLEMENTAL NON-GAAP FINANCIAL MEASURES (UNAUDITED)

Reconciliation of cash flows from operations (GAAP measure) to adjusted cash flows from operations (non-GAAP measure) and free cash flow (non-GAAP measure)

Adjusted cash flows from operations is a non-GAAP measure that represents cash flows provided by operations before changes in assets and liabilities, as summarized from the Company's Unaudited Condensed Consolidated Statements of Cash Flows. Adjusted cash flows from operations measures the cash flows earned or incurred from operating activities without regard to the collection or payment of associated receivables or payables. Free cash flow is a non-GAAP measure that represents adjusted cash flows from operations less oil and gas development expenditures, CCUS asset capital and capitalized interest, but before acquisitions. Management believes that it is important to consider these additional measures, along with cash flows from operations, as it believes the non-GAAP measures can often be a better way to discuss changes in operating trends in its business caused by changes in sales volumes, prices, operating costs and related factors, without regard to whether the earned or incurred item was collected or paid during that period. Adjusted cash flows from operations and free cash flow are not measures of financial performance under GAAP and should not be considered as alternatives to cash flows from operations, investing, or financing activities, nor as a liquidity measure or indicator of cash flows.

In thousands	Quarter Ended						Nine Months Ended
	September 30,						September 30,
	2022			2021			2022			2021
Cash flows from operations (GAAP measure)	$	156,301		$	104,019		$	396,409		$	247,557
Net change in assets and liabilities relating to operations		(477	)		(26,469	)		35,185			(18,266	)
Adjusted cash flows from operations (non-GAAP measure)		155,824			77,550			431,594			229,291
Oil & gas development expenditures		(99,331	)		(99,640	)		(243,227	)		(173,821	)
CCUS storage sites and related capital expenditures		(8,200	)		—			(32,100	)		—
Capitalized interest		(1,044	)		(1,249	)		(3,177	)		(3,500	)
Free cash flow (deficit) (non-GAAP measure)	$	47,249		$	(23,339	)	$	153,090		$	51,970


DENBURY INC. CAPITAL EXPENDITURE SUMMARY (UNAUDITED)⁽¹⁾

	Quarter Ended				Nine Months Ended
	September 30,				September 30,
In thousands	2022		2021		2022		2021
Capital expenditure summary⁽¹⁾
CCA EOR field expenditures⁽²⁾	$	34,620	$	9,991	$	73,825	$	19,091
CCA CO₂ pipelines		487		49,546		1,728		59,545
CCA tertiary development		35,107		59,537		75,553		78,636
Non-CCA tertiary and non-tertiary fields		52,473		31,861		138,910		71,507
CO₂ sources and other CO₂ pipelines		4,014		388		6,124		1,039
Capitalized internal costs⁽³⁾		7,737		7,854		22,640		22,639
Oil & gas development capital expenditures		99,331		99,640		243,227		173,821
CCUS storage sites and related capital expenditures		8,200		—		32,100		—
Oil and gas and CCUS development capital expenditures		107,531		99,640		275,327		173,821
Capitalized interest		1,044		1,249		3,177		3,500
Acquisitions of oil and natural gas properties⁽⁴⁾		500		116		874		10,927
Investment in Clean Hydrogen Works		10,000		—		10,000		—
Total capital expenditures	$	119,075	$	101,005	$	289,378	$	188,248

(1)	Capital expenditure amounts incurred during the period, including accrued capital costs.
(2)	Includes pre-production CO2 costs associated with the CCA EOR development project totaling $7.2 million and $17.9 million during the three and nine months ended September 30, 2022.
(3)	Includes capitalized internal acquisition, exploration and development costs and pre-production tertiary startup costs.
(4)	Primarily consists of working interest positions in the Wind River Basin enhanced oil recovery fields acquired on March 3, 2021.

View source version on businesswire.com: https://www.businesswire.com/news/home/20221103005293/en/

Get the next $DEN alert in real time by email

Date	Price Target	Rating	Analyst
8/28/2023	$91.00	Buy → Hold	Jefferies
8/17/2023		Overweight → Sector Weight	KeyBanc Capital Markets
7/24/2023	$140.00 → $86.00	Buy → Hold	Stifel
7/21/2023		Accumulate → Hold	Johnson Rice
6/15/2023	$96.00	Neutral	JP Morgan
12/15/2022	$73.00	Underperform	BofA Securities
11/22/2022	$103.00 → $108.00	Neutral → Buy	ROTH Capital
10/25/2022	$87.75 → $103.00	Buy → Neutral	ROTH Capital

Denbury Reports Third Quarter 2022 Financial and Operational Results

Chat with this insight

Recent Analyst Ratings for $DEN

$DEN Press Releases

Fastest customizable press release news feed in the world

TortoiseEcofin Announces Constituent Changes Due to Corporate Action

ExxonMobil Completes Acquisition of Denbury

Denbury Stockholders Approve Merger with ExxonMobil

$DEN Insider Trading

Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

Yeilding Cindy A returned 13,613 shares to the company, closing all direct ownership in the company (SEC Form 4)

Wiggs Brett returned 34,446 shares to the company, closing all direct ownership in the company (SEC Form 4)

Peterson Lynn A returned 34,446 shares to the company, closing all direct ownership in the company (SEC Form 4)

$DEN SEC Filings

SEC Form 15-12G filed by Denbury Inc.

SEC Form 10-Q filed by Denbury Inc.

SEC Form NT 10-Q filed by Denbury Inc.

$DEN Large Ownership Changes

This live feed shows all institutional transactions in real time.

SEC Form SC 13G/A filed by Denbury Inc. (Amendment)

SEC Form SC 13G/A filed by Denbury Inc. (Amendment)

SEC Form SC 13G/A filed by Denbury Inc. (Amendment)

$DEN Analyst Ratings

Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

Denbury downgraded by Jefferies with a new price target

Denbury downgraded by KeyBanc Capital Markets

Denbury downgraded by Stifel with a new price target

$DEN Leadership Updates

Live Leadership Updates

$DEN Financials

Live finance-specific insights

$DEN Market Insights

Live Market Insights

Denbury Announces Executive Leadership Appointment for Denbury Carbon Solutions Team

Denbury Announces Appointment of Cindy Yeilding to Board of Directors

Denbury Reports Second Quarter 2023 Financial and Operational Results

Denbury Plans to Release Second Quarter 2023 Results on August 3rd

Denbury Plans to Release First Quarter 2023 Results on May 3rd

Where Denbury Stands With Analysts

Benzinga's Top Ratings Upgrades, Downgrades For August 28, 2023

Jefferies Downgrades Denbury to Hold, Announces $91 Price Target

Recent Analyst Ratings for
$DEN

$DEN
Press Releases

$DEN
Insider Trading

$DEN
SEC Filings

$DEN
Large Ownership Changes

$DEN
Analyst Ratings

$DEN
Leadership Updates

$DEN
Financials

$DEN
Market Insights