Corporate Presentation June 2018 N Y S E : D N R w w w. d e n b u r y. c o m
Cautionary Statements Forward-Looking Statements: The data and/or statements contained in this presentation that are not historical facts are forward-looking statements, as that term is defined in Section 21E of the Securities Exchange Act of 1934, as amended, that involve a number of risks and uncertainties. Such forward-looking statements may be or may concern, among other things, financial forecasts, future hydrocarbon prices and timing, the degree and length of any price recovery for oil, current or future liquidity sources or their adequacy to support our anticipated future activities, our ability to further reduce our debt levels, possible future write-downs of oil and natural gas reserves, together with assumptions based on current and projected oil and gas prices and oilfield costs, current or future expectations or estimations of our cash flows or the impact of changes in commodity prices on cash flows, availability of capital, borrowing capacity, availability of advantageous commodity derivative contracts or the predicted cash flow benefits therefrom, forecasted capital expenditures, drilling activity or methods, including the timing and location thereof, the nature of any future asset sales or the timing or proceeds thereof, estimated timing of commencement of carbon dioxide (CO 2 ) flooding of particular fields or areas, timing of CO 2 injections and initial production responses in tertiary flooding projects, development activities, finding costs, anticipated future cost savings, capital budgets, interpretation or prediction of formation details, production rates and volumes or forecasts thereof, hydrocarbon reserve quantities and values, CO 2 reserves and supply and their availability, potential reserves, barrels or percentages of recoverable original oil in place, potential increases in worldwide tariffs or other trade restrictions, the likelihood, timing and impact of increased interest rates, the impact of regulatory rulings or changes, anticipated outcomes of pending litigation, prospective legislation affecting the oil and gas industry, environmental regulations, mark-to-market values, competition, long-term forecasts of production, rates of return, estimated costs, changes in costs, future capital expenditures and overall economics, worldwide economic conditions and other variables surrounding our estimated original oil in place, operations and future plans. Such forward-looking statements generally are accompanied by words such as plan, estimate, expect, predict, forecast, to our knowledge, anticipate, projected, preliminary, should, assume, believe, may or other words that convey, or are intended to convey, the uncertainty of future events or outcomes. Such forward-looking information is based upon management s current plans, expectations, estimates, and assumptions and is subject to a number of risks and uncertainties that could significantly and adversely affect current plans, anticipated actions, the timing of such actions and our financial condition and results of operations. As a consequence, actual results may differ materially from expectations, estimates or assumptions expressed in or implied by any forward-looking statements made by us or on our behalf. Among the factors that could cause actual results to differ materially are fluctuations in worldwide oil prices or in U.S. oil prices and consequently in the prices received or demand for our oil and natural gas; decisions as to production levels and/or pricing by OPEC or production levels by U.S. shale producers in future periods; levels of future capital expenditures; effects of our indebtedness; success of our risk management techniques; accuracy of our cost estimates; availability or terms of credit in the commercial banking or other debt markets; fluctuations in the prices of goods and services; the uncertainty of drilling results and reserve estimates; operating hazards and remediation costs; disruption of operations and damages from well incidents, hurricanes, tropical storms, forest fires, or other natural occurrences; acquisition risks; requirements for capital or its availability; conditions in the worldwide financial, trade and credit markets; general economic conditions; competition; government regulations, including changes in tax or environmental laws or regulations; and unexpected delays, as well as the risks and uncertainties inherent in oil and gas drilling and production activities or that are otherwise discussed in this presentation, including, without limitation, the portions referenced above, and the uncertainties set forth from time to time in our other public reports, filings and public statements including, without limitation, the Company s most recent Form 10-K. Statement Regarding Non-GAAP Financial Measures: This presentation also contains certain non-gaap financial measures including adjusted cash flows from operations. Any non-gaap measure included herein is accompanied by a reconciliation to the most directly comparable U.S. GAAP measure along with a statement on why the Company believes the measure is beneficial to investors, which statements are included at the end of this presentation. Note to U.S. Investors: Current SEC rules regarding oil and gas reserves information allow oil and gas companies to disclose in filings with the SEC not only proved reserves, but also probable and possible reserves that meet the SEC s definitions of such terms. We disclose only proved reserves in our filings with the SEC. Denbury s proved reserves as of December 31, 2016 and December 31, 2017 were estimated by DeGolyer and MacNaughton, an independent petroleum engineering firm. In this presentation, we may make reference to probable and possible reserves, some of which have been estimated by our independent engineers and some of which have been estimated by Denbury s internal staff of engineers. In this presentation, we also may refer to estimates of original oil in place, resource or reserves potential, barrels recoverable, risked and unrisked resource potential, estimated ultimate recovery (EUR) or other descriptions of volumes potentially recoverable, which in addition to reserves generally classifiable as probable and possible (2P and 3P reserves), include estimates of resources that do not rise to the standards for possible reserves, and which SEC guidelines strictly prohibit us from including in filings with the SEC. These estimates, as well as the estimates of probable and possible reserves, are by their nature more speculative than estimates of proved reserves and are subject to greater uncertainties, and accordingly the likelihood of recovering those reserves is subject to substantially greater risk. N Y S E : D N R 2 w w w. d e n b u r y. c o m
Denbury What We Are A Unique Energy Business ~60% of production via CO 2 enhanced oil recovery (EOR) Vertically integrated CO 2 supply and distribution Cost structure largely independent from industry Extraordinarily Geared to Crude Oil 97% oil production, high exposure to LLS pricing Value Sustaining with Organic Growth Upside Over 1 Billion BOE proved + EOR and exploitation potential Intensely Focused on Execution and Results Highly economic project portfolio at $50 oil Significant improvements in cost structure Track record of spending within cash flow A Carbon Conscious Producer Annually injecting nearly 3 million tons of industrialsourced CO 2 into our reservoirs Rocky Mountain Region Proved CO 2 Reserves 6.4 Tcf Plano HQ Gulf Coast Region 1Q18 Production 60,338 BOE/d Proved O&G Reserves 260 MMBOE N Y S E : D N R 3 w w w. d e n b u r y. c o m
Leading Oil Weighting Among Oil Peers 100% 90% 97% 1Q18 % Liquids Production Oil Production NGL Production 80% Peer Average (% Liquids) 70% 60% Peer Average (% Oil) 50% 40% 30% 20% 10% 0% (1) (1) (1) DNR Peer A Peer B Peer C Peer D Peer E Peer F Peer G Peer H Peer I Peer J Peer K Peer L Peer M Peer N Peer O Peer P Source: Bloomberg and Company filings for period ended 3/31/2018. Peers include CPG, CLR, CRC, CRZO, EPE, LPI, MUR, NFX, OAS, OXY, PDCE, RSPP, SM, SN, WLL and WPX. 1) NGL production is not reported separately for this peer. N Y S E : D N R 4 w w w. d e n b u r y. c o m
Top Tier Operating Margin 1Q18 Peer Operating Margins ($/BOE) $40 $35 $30 Peer Average $25 $20 $15 $10 $5 $- Peer A Peer B Peer C Peer D Peer E Peer F DNR Peer G Peer H Peer I Peer J Peer K Peer L Peer M Peer N Peer O Peer P Peer Q Peer R Peer S Peer T Peer U Peer V (1) Operating Margin per BOE 40.34 38.63 37.60 35.91 35.27 34.81 34.45 33.64 32.92 32.76 32.64 30.71 30.46 29.92 29.36 28.72 27.85 26.30 26.13 25.83 22.20 16.66 12.31 (2) Lifting Cost per BOE 8.57 13.97 11.23 10.26 11.85 10.30 28.16 11.41 11.11 7.33 8.62 14.06 9.89 11.69 22.58 5.93 6.41 10.08 9.15 11.93 11.78 11.09 8.91 (3) Revenue per BOE 48.91 52.60 48.83 46.17 47.12 45.11 62.61 45.05 44.03 40.09 41.26 44.77 40.35 41.61 51.94 34.65 34.26 36.38 35.28 37.76 33.98 27.75 21.22 Highest revenue per BOE in the peer group Source: Company filings for the period ended 3/31/2018. Peers include CLR, COP, CRC, CRZO, CXO, DVN, EPE, LPI, MRO, MUR, NBL, NFX, OAS, OXY, PDCE, PXD, RRC, RSPP, SM, SN, WLL, and WPX. 1) Operating margin calculated as revenues less lifting costs. 2) Lifting cost calculated as lease operating expenses, marketing/transportation expenses and production and ad valorem taxes. 3) Revenues exclude gain/loss on derivative settlements. N Y S E : D N R 5 w w w. d e n b u r y. c o m
Gulf Coast Region Reserves Summary (1) (MMBOE) Proved + Tertiary Potential Tertiary Reserves Proved 127 Potential 308 Non-Tertiary Reserves Proved 21 Total MMBOE (2) 456 Denbury Operated Pipelines Denbury Planned Pipelines Naturally-Occurring CO 2 Source Industrial CO 2 Sources Denbury Owned Fields Current CO 2 Floods Denbury Owned Fields Potential CO 2 Floods Fields Owned by Others CO 2 EOR Candidates Tertiary Potential by Field (3) Mature Area 30 Citronelle 25 Conroe 130 Delhi 30 Hastings 30 70 Heidelberg 25 Manvel 8 12 Oyster Bayou 15 Tinsley 25 Thompson 20 40 Webster 40 75 W. Yellow Creek 5 10 Note: See Slide Notes on slide 19 in the appendix to this presentation for footnote explanations. N Y S E : D N R 6 w w w. d e n b u r y. c o m
Rocky Mountain Region Reserves Summary (1) (MMBOE) Proved + Tertiary Potential Tertiary Reserves Proved 26 Potential 359 Non-Tertiary Reserves Proved 86 Total MMBOE (2) 471 Tertiary Potential by Field (3) Bell Creek 20 40 Cedar Creek Anticline Area 260 290 Denbury Operated Pipelines Denbury Planned Pipelines Pipelines Owned by Others CO 2 Resources Owned or Contracted Denbury Owned Fields Current CO 2 Floods Denbury Owned Fields Potential CO 2 Floods Fields Owned by Others CO 2 EOR Candidates Gas Draw 10 Grieve 5 Hartzog Draw 30 40 Salt Creek 25 35 Note: See Slide Notes on slide 19 in the appendix to this presentation for footnote explanations. N Y S E : D N R 7 w w w. d e n b u r y. c o m
2018 Watch List Development Oyster Bayou Facility Expansion Bell Creek Phase 5 Response West Yellow Creek Response CCA EOR Investment Decision Grieve Field Startup Delhi Tuscaloosa Infill Exploitation Cedar Creek Anticline (Mission Canyon) Tinsley (Perry) Tinsley (Cotton Valley) Hartzog Draw Deep Financial Houston Surface Acreage Sales Extend Bank Line & Maintain Liquidity A Foundation of Strong Execution Safety & Environment Value Culture Project Delivery Capital Discipline Reservoir Management N Y S E : D N R 8 w w w. d e n b u r y. c o m 1H18 2H18
2018 Capital Plan 2018 Development Capital Budget (1) Tertiary Significant Capital Projects $300 - $325 Million Tertiary Non-Tertiary CO Sources & Other 2 Other Capitalized Items (2) In Millions ~ $45 ~ $20 ~ $155 ~ $95 Bell Creek Field Delhi Field Heidelberg Field West Yellow Creek Field Non-Tertiary Cedar Creek Anticline Phase 6 development Tuscaloosa infill development Facility upgrades EOR development Exploitation Waterflood expansion Infill drilling 1) Excludes ~$30 million of capitalized interest. 2) Includes capitalized internal acquisition, exploration and development costs and preproduction tertiary startup costs. Hartzog Draw Field Tinsley Field Exploitation Exploitation N Y S E : D N R 9 w w w. d e n b u r y. c o m
2018 Production up 3% at Guidance Midpoint 2018 Production Guidance (BOE/d) 2018 Production Growth Drivers Bell Creek Phase 1-4 performance + Phase 5 response 60,298 60,000-64,000 Cedar Creek Anticline Delhi Mission Canyon exploitation drilling + conventional development Tuscaloosa infill development $241 MM 2 CapEx (Prelim.) (2) ~$300-325 MM CapEx Grieve Hastings First tertiary production Full-year impact of 2017 redevelopment 2017 2018 FY2016 2017 2018 Oyster Bayou Increased recycle capacity Preliminary Salt Creek Full-year of production West Yellow Creek First tertiary production N Y S E : D N R 10 w w w. d e n b u r y. c o m
Exploitation A New Dimension for Growth Large Short-Cycle Opportunity Set Numerous exploitation targets across Denbury s 600,000 acre asset base Potential 65 MMBOE risked; 135 MMBOE unrisked (1) Adding new opportunities as team works extensive proprietary 3D seismic data set Spending ~$30MM $40MM in 2018 to accelerate program Testing > 40 MMBOE (1) ultimate risked resource potential in 2018 Successful first 3 Mission Canyon wells at CCA, 2 de-risking multi-well follow-on program 0 Note: See Slide Notes on slide 19 the appendix to this presentation for footnote explanations. Potential EUR, MMBOE (1) 30 20 28 18 16 14 12 10 8 6 4 Lower Size of circles = Cost to test Costs per test range from $0.5MM $8MM - Testing in 2018 Increasing Probability of Success Mission Canyon-Pennel N Y S E : D N R 11 w w w. d e n b u r y. c o m Higher
Building on Initial Mission Canyon Success Mission Canyon Exploitation Two new horizontal wells drilled and completed in March/April 2018 in Pennel, north of 1 st well MC 22-19NH 4,600 lateral; MC 22-19SH 2,400 lateral Performance from both new wells exceeded expectations, combined gross 30-day IP rate from all 3 MC wells was > 3,000 BOPD Increased EUR from initial 400 MBbl/well (1) to over 500 MBbl/well (1) ; 100% oil Will continue to refine EUR as development matures Increased MC resource potential to 9.4 MMBOE (1) based on recent results Low drill and complete costs averaging $3.5MM/well High quality reservoir does not require hydraulic fracture stimulation 5 additional wells planned for 2018 3 wells in Coral Creek, including 1 downdip delineation well 2 wells to test Little Beaver/Little Beaver East prospects Initial target of ~24 additional locations across CCA, potential to increase Upside CO 2 EOR potential after primary production 1) EUR resource potential represents total recoverable reserves estimated by the Company based upon a variety of recovery factors and long-term oil price assumptions, which in addition to probable and possible reserves also may include estimates of resources that do not rise to the standards of possible reserves. See slide 2 Cautionary Statements for additional information. N Y S E : D N R 12 w w w. d e n b u r y. c o m
Tinsley Perry Sand Overview Recovery Factor Proven light tight oil accumulation with low historical vertical well recovery; plan to develop with horizontal wells Well 1 April 18) North Fault Block Up to 6,000 prospective acres in North and West Fault Blocks Drilled first well with positive initial indications, finished completion, preparing to flow test Up to 18 potential horizontal locations identified Drill and complete cost estimated at $3 $4 million per well Upside CO 2 EOR potential after primary production Mississippi West Fault Block East Fault Block N Y S E : D N R 13 w w w. d e n b u r y. c o m
Powder River Basin Stacked Pay In Hartzog Draw Unit Hartzog Draw Exploitation 20,700 gross / 12,900 net acres in Campbell & Johnson Counties, WY Montana North Dakota Shannon: 449 BOED IP Rate, 94% Oil Significant nearby successes from Turner, Niobrara, Shannon, Parkman, and Mowry formations Wyoming South Dakota HDU Parkman: 1,166 BOED IP Rate, 96% Oil Recent acreage transactions valued at between $4,000 $12,000 per acre Acreage held by Hartzog Draw Unit production Nebraska x x x x Production & transport infrastructure in place x Turner/Frontier 1,393 BOED IP Rate, 91% Oil Planning to drill first well to test deeper horizons in 2H 2018 Mowry: 1,336 BOED IP Rate, 83% Oil Niobrara: 1,617 BOED IP Rate, 81% Oil N Y S E : D N R 14 w w w. d e n b u r y. c o m
Significantly Improving Leverage Profile Debt Principal Reduction Since 12/31/14 3/31/18 Pro Forma Debt Maturity Profile (In millions) $3,571 Over $1 Billion Debt Reduction (In millions) >$500 million of bank line availability at 3/31/18 $395 $324 $2,703 $450 $212 $2,559 $450 $212 $204 $315 $2,852 $1,071 $144 $1,071 $450 $615 $456 $308 $826 $826 2018 2019 2020 2021 2022 2023 12/31/14 3/31/18 3/31/18 Pro Forma 1) 3/31/18 debt principal balances pro forma for the impact of the April 2018 conversion of $85 million 3½% Convertible Senior Notes due 2024 and the May 2018 conversion of $59 million 5% Convertible Senior Notes due 2023. (1) Sr. Secured Bank Credit Facility Pipeline / Capital Lease Debt Sr. Secured 2 nd Lien Notes Convertible Sr. Notes (1) Sr. Subordinated Notes N Y S E : D N R 15 w w w. d e n b u r y. c o m
Significantly Improving Leverage Metrics in millions Trailing 12 months Trailing 12 months (excl. hedges) 1Q18 1Q18 (excl. hedges) Adjusted EBITDAX (1) $487 $541 $142 $175 1Q18 Annualized 568 700 3/31/18 Pro Forma Debt Principal (2) 2,559 2,559 2,559 2,559 Debt/Adjusted EBITDAX (1) 5.3x 4.7x 4.5x 3.7x 1) A non-gaap measure. See press release attached as Exhibit 99.1 to the Form 8-K filed May 8, 2018 for additional information, as well as slide 32 indicating why the Company believes this non-gaap measure is useful for investors. 2) 3/31/18 debt principal balances pro forma for the impact of the April 2018 conversion of $85 million 3½% Convertible Senior Notes due 2024 and the May 2018 conversion of $59 million 5% Convertible Senior Notes due 2023. N Y S E : D N R 16 w w w. d e n b u r y. c o m
Basis Swaps 3-Way Collars Fixed Price Swaps Hedge Positions as of June 1, 2018 2018 2019 Detail as of June 1, 2018 1H 2H 1H 2H Volumes Hedged (Bbls/d) 15,500 15,500 WTI NYMEX Argus LLS WTI NYMEX Swap Price (1) $50.13 $50.13 Volumes Hedged (Bbls/d) 5,000 5,000 3,500 Swap Price (1) $56.54 $56.54 $59.05 Volumes Hedged (Bbls/d) 5,000 5,000 Swap Price (1) $60.18 $60.18 Volumes Hedged (Bbls/d) 15,000 15,000 8,500 12,000 Sold Put Price/Floor Price/Ceiling Price (1)(2) $36.50/$46.50/$53.88 $36.50/$46.50/$53.88 $47/$55/$66.71 $47/$55/$66.23 Volumes Hedged (Bbls/d) 8,000 8,000 Sold Put Price/Floor Price/Ceiling Price (1)(2) $50/$58/$73.26 $50/$58/$73.26 Total Volumes Hedged 40,500 40,500 20,000 20,000 Argus LLS Volumes Hedged (Bbls/d) 20,000 Swap Price (1)(3) $4.17 Total Volumes Hedged 20,000 1) Averages are volume weighted. 2) If oil prices were to average less than the sold put price, receipts on settlement would be limited to the difference between the floor price and sold put price. 3) The basis swap contracts establish a fixed amount for the differential between Argus WTI and Argus LLS on a trade-month basis for the periods indicated. N Y S E : D N R 17 w w w. d e n b u r y. c o m
Appendix N Y S E : D N R 18 w w w. d e n b u r y. c o m
Slide Notes Slide 6 Gulf Coast Region 1) Proved tertiary and non-tertiary oil and natural gas reserves based upon year-end 12/31/17 SEC pricing. Potential includes probable and possible tertiary reserves estimated by the Company as of 12/31/16 (with the exception of West Yellow Creek, estimated as of 3/31/17), using the midpoint of ranges, based upon a variety of recovery factors and long-term oil price assumptions, which also may include estimates of resources that do not rise to the standards of possible reserves. See slide 2, Cautionary Statements for additional information. 2) Total reserves in the table represent total proved plus potential tertiary reserves, using the mid-point of ranges, plus proved non-tertiary reserves, but excluding additional potential related to non-tertiary exploitation opportunities. 3) Field reserves shown are estimated proved plus potential tertiary reserves. Slide 7 Rocky Mountain Region 1) Proved tertiary and non-tertiary oil and natural gas reserves based upon year-end 12/31/17 SEC pricing. Potential includes probable and possible tertiary reserves estimated by the Company as of 12/31/16 (with the exception of Salt Creek, estimated as of 6/30/17), using the mid-point of ranges, based upon a variety of recovery factors and long-term oil price assumptions, which also may include estimates of resources that do not rise to the standards of possible reserves. See slide 2, Cautionary Statements for additional information. 2) Total reserves in the table represent total proved plus potential tertiary reserves, using the mid-point of ranges, plus proved non-tertiary reserves, but excluding additional potential related to non-tertiary exploitation opportunities. 3) Field reserves shown are estimated proved plus potential tertiary reserves. Slide 11 Exploitation A New Dimension for Growth 1) Risked, unrisked, and EUR resource potential represents total recoverable reserves estimated by the Company based upon a variety of recovery factors and long-term oil price assumptions, which, in addition to probable and possible reserves also may include estimates of resources that do not rise to the standards of possible reserves. See slide 2, Cautionary Statements for additional information. N Y S E : D N R 19 w w w. d e n b u r y. c o m
Recovery of Original Oil in Place ( OOIP ) CO 2 EOR Process CO 2 Pipeline CO 2 Injection Well Production Well CO 2 EOR can produce about as much oil as primary or secondary recovery (1) Oil Formation Primary Secondary (Waterfloods) CO 2 EOR (Tertiary) ~ 20% ~ 18% ~ 17% CO 2 moves through formation mixing with oil, expanding and moving it toward producing wells 1) Based on OOIP at Denbury s Little Creek Field N Y S E : D N R 20 w w w. d e n b u r y. c o m
MBbls/d CO 2 EOR is a Proven Process Significant CO 2 EOR Operators by Region Gulf Coast Region» Denbury Resources» Hilcorp Permian Basin Region» Occidental» Kinder Morgan Rocky Mountain Region» Denbury Resources» Devon» FDL» Chevron Canada» Whitecap» Apache Significant CO 2 Supply by Region Gulf Coast Region» Jackson Dome, MS (Denbury Resources)» Air Products (Denbury Resources)» Nutrien (Denbury Resources)» Petra Nova (Hilcorp) Permian Basin Region» Bravo Dome, NM (Kinder Morgan, Occidental)» McElmo Dome, CO (ExxonMobil, Kinder Morgan)» Sheep Mountain, CO (ExxonMobil, Occidental) Rocky Mountain Region» LaBarge, WY (ExxonMobil, Denbury Resources)» Lost Cabin, WY (ConocoPhillips) Canada» Dakota Gasification (Whitecap, Apache) 300 250 200 150 100 50 Gulf Coast/Other Mid-Continent Rocky Mountains Permian Basin CO 2 EOR Oil Production by Region (1) 0 1986 1988 1990 1992 1994 1996 1998 2000 2002 2004 2006 2008 2010 2012 2014 LaBarge McElmo Dome Naturally Occurring CO 2 Source Industrial-Sourced CO 2 DGC Lost Cabin Sheep Mountain Bravo Dome Nutrien Air Products Petra Nova Jackson Dome 1) Source: Advanced Resources International N Y S E : D N R 21 w w w. d e n b u r y. c o m
Significant Running Room with CO 2 EOR Up to 83 Billion Barrels of Technically Recoverable Oil U.S Lower 48 (1)(2) 33-83 Billion of Technically Recoverable Oil (1,2) (amounts in billions of barrels) Permian 9-21 East & Central Texas 6-15 Mid-Continent 6-13 California 3-7 South East Gulf Coast 3-7 Rockies 2-6 Other 0-5 Michigan/Illinois 2-4 Williston 1-3 Appalachia 1-2 1) Source: 2013 DOE NETL Next Gen EOR. 2) Total estimated recoveries on a gross basis utilizing CO 2 EOR. 3) Using approximate mid-points of ranges, based on a variety of recovery factors. 2.8 to 6.6 Billion Barrels Rocky Mountain Region (2) MT WY Denbury s fields represent ~10% of total potential (3) N Y S E : D N R 22 w w w. d e n b u r y. c o m ND TX LA MS 3.7 to 9.1 Billion Barrels Gulf Coast Region (2) Existing Denbury CO 2 Pipelines Planned Denbury CO 2 Pipeline CO 2 Pipeline owned by Others Denbury owned oil fields CO 2 Source Owned or Contracted
Abundant CO 2 Supply & No Significant Capital Required for Several Years Gulf Coast CO 2 Supply Jackson Dome o Proved CO 2 reserves as of 12/31/17: ~5.2 Tcf (1) o Additional probable CO 2 reserves as of 12/31/17: ~1.0 Tcf Industrial-Sourced CO 2 Current Sources o Air Products (hydrogen plant): ~45 MMcf/d o Nutrien (ammonia products): ~20 MMcf/d Future Potential Sources o Lake Charles Methanol (methanol plant) (2) Rocky Mountain CO 2 Supply LaBarge Area o Estimated field size: 750 square miles o Estimated recoverable CO 2 : 100 Tcf Shute Creek ExxonMobil Operated o Proved reserves as of 12/31/17: ~1.2 Tcf o Denbury has a 1/3 overriding royalty interest and could receive up to ~115 MMcf/d of CO 2 by 2021 at current plant capacity Lost Cabin ConocoPhillips Operated o Denbury could receive up to ~36 MMcf/d of CO 2 at current plant capacity 1) Reported on a gross (8/8th s) basis. 2) Planned but not currently under construction. Estimated CO 2 capture date could be as early as 2021, with estimated potential CO 2 volumes >200 MMcf/d. N Y S E : D N R 23 w w w. d e n b u r y. c o m
Debt & Quarterly Change in Bank Credit Facility $ in millions. Balances as of 3/31/18 except where noted. Ample Liquidity & No Near-Term Note Maturities Borrowing Base Undrawn Availability LC s Drawn $1,050 $538 $450 $615 Adjusted for Conversion of 3½% Notes due 2024 (April 2018) and 5% Notes due 2023 (May 2018) $204 $456 9% 6⅜% 9¼% 5½% $315 $308 Maturity 2017 Date 2018 2019 2020 2021 2021 2022 2022 2023 4⅝% Bank Credit Facility: Borrowing base of $1.05 billion $538 million of borrowing base availability as of 3/31/18 No near-term covenant concerns at current strip prices Sr. Secured Bank Credit Facility Sr. Secured Second Lien Notes Sr. Subordinated Notes Adjusted Cash Flow (1) $125 $ in millions Change in Bank Credit Facility Development Capital $(48) Total $77 12/31/17 Bank Facility Ending Balance Adjusted Cash Flow from Operations (1), Net of CapEx Repayment of Non-Bank Debt Changes in Working Capital & Other 3/31/18 Bank Facility Ending Balance $300 - $400 YE2018 Bank Facility Est. Ending Balance 1) Cash flow from operations before working capital changes (a non-gaap measure). See press release attached as Exhibit 99.1 to the Form 8-K filed May 8, 2018 for additional information, as well as slide 33 indicating why the Company believes this non-gaap measure is useful for investors. N Y S E : D N R 24 w w w. d e n b u r y. c o m
Senior Secured Bank Credit Facility Info Commitments & borrowing base Scheduled redeterminations $1.05 billion Semiannually May 1 st and November 1 st Maturity date December 9, 2019 Permitted bond repurchases Up to $225 million of bond repurchases (~$148 million remaining as of 3/31/18) Junior lien debt Anti-hoarding provisions Allows for the incurrence of up to $1.2 billion of junior lien debt (subject to customary requirements) (~$129 million remaining) If > $250 million borrowed, unrestricted cash held in accounts is limited to $225 million Pricing grid Financial Performance Covenants Utilization Based Libor margin (bps) ABR margin (bps) Undrawn pricing (bps) X >90% 350 250 50 >=75% X <90% 325 225 50 >=50% X <75% 300 200 50 >=25% X <50% 275 175 50 X <25% 250 150 50 2018 Q2 Q3 Q4 Senior secured debt (1) to EBITDAX (max) 2.5x 2019 EBITDAX to interest charges (min) 1.25x Current ratio (min) 1.0x 1) Based solely on bank debt. N Y S E : D N R 25 w w w. d e n b u r y. c o m
2018 Spending Within Budgeted Cash Flow @ $55 Oil In millions, unless otherwise noted $400 Est. Cash Flow Range @ $55/Bbl (Including Hedges) (1) 2018E Budgeted Sources & Uses In millions 2018E (1) $350 $300 $250 $200 Capital Budget Development Capital Budget ($300MM $325MM) (1) Capitalized Interest ($30MM) Adjusted Cash Flow (2), less int. payments treated as debt Excluding hedges, each $5 change in oil price impacts cash flow by ~$100 million Adjusted cash flow from operations (2) $430 $480 Interest payments treated as debt reduction (90) Adjusted total, net $340 $390 Development capital $300 $325 Capitalized interest 30 Total capital costs $330 $355 Net excess cash flow $10 $35 1) Estimated ranges based on assumed $55/Bbl NYMEX oil prices, forecasts and assumptions as of February 9, 2018. 2) Cash flow from operations before working capital changes (a non-gaap measure). See press release attached as Exhibit 99.1 to the Form 8-K filed May 8, 2018 for additional information, as well as slide 33 indicating why the Company believes this non-gaap measure is useful for investors. N Y S E : D N R 26 w w w. d e n b u r y. c o m
Production by Area Average Daily Production (BOE/d) Field 2015 2016 1Q17 2Q17 3Q17 4Q17 2017 1Q18 Delhi 3,688 4,155 4,991 4,965 4,619 4,906 4,869 4,169 Hastings 5,061 4,829 4,288 4,400 4,867 5,747 4,830 5,704 Heidelberg 5,785 5,128 4,730 4,996 4,927 4,751 4,851 4,445 Oyster Bayou 5,898 5,083 5,075 5,217 4,870 4,868 5,007 5,056 Tinsley 8,119 7,192 6,666 6,311 6,506 6,241 6,430 6,053 Bell Creek 2,221 3,121 3,209 3,060 3,406 3,571 3,313 4,050 Salt Creek 23 2,228 2,172 1,115 2,002 Other Tertiary 4 11 14 10 19 7 13 57 Mature area (1) 10,826 9,029 8,097 7,727 7,431 7,225 7,616 7,174 Total tertiary production 41,602 38,548 37,070 36,709 38,873 39,488 38,044 38,710 Gulf Coast non-tertiary 8,526 6,284 6,170 6,466 5,406 5,821 5,963 5,706 Cedar Creek Anticline 17,997 16,322 15,067 15,124 14,535 14,302 14,754 14,437 Other Rockies non-tertiary 2,743 1,844 1,626 1,475 1,514 1,533 1,537 1,485 Total non-tertiary production 29,266 24,450 22,863 23,065 21,455 21,656 22,254 21,628 Total continuing production 70,868 62,998 59,933 59,774 60,328 61,144 60,298 60,338 2016 property divestitures 1,993 1,005 Total production 72,861 64,003 59,933 59,774 60,328 61,144 60,298 60,338 1) Mature area includes Brookhaven, Cranfield, Eucutta, Little Creek, Lockhart Crossing, Mallalieu, Martinville, McComb, and Soso fields. N Y S E : D N R 27 w w w. d e n b u r y. c o m
NYMEX Oil Differential Summary $ per barrel 2015 2016 1Q17 2Q17 3Q17 4Q17 2017 1Q18 Tertiary Oil Fields Crude Oil Differentials 1Q18 was the strongest Rocky Mountain differential the Company has ever realized Gulf Coast Region $0.60 $(1.35) $(1.58) $(1.01) $(0.10) $2.84 $0.06 $1.87 Rocky Mountain Region (2.74) (2.16) (1.74) (1.75) (0.83) (1.09) (0.96) 0.22 Gulf Coast Non-Tertiary (0.19) (1.89) (0.42) 0.59 0.90 4.18 1.26 3.26 Cedar Creek Anticline (5.49) (3.77) (2.08) (1.93) (0.96) (0.57) (1.43) (0.11) Other Rockies Non-Tertiary (8.12) (8.63) (3.41) (3.20) (2.08) (1.65) (2.72) (1.30) Denbury Totals $(1.55) $(2.29) $(1.64) $(1.16) $(0.34) $1.70 $(0.32) $1.29 During 1Q18, ~65% of our crude oil was based on, or partially tied to, the LLS index price N Y S E : D N R 28 w w w. d e n b u r y. c o m
Analysis of Total Operating Costs Total Operating Costs $ per BOE 2015 2016 1Q17 2Q17 3Q17 4Q17 2017 1Q18 CO 2 Costs $2.66 $2.16 $2.86 $2.36 $3.22 $3.02 $2.86 $3.16 Power & Fuel 5.59 5.29 5.93 6.04 6.18 5.72 5.97 6.95 Labor & Overhead 5.31 5.41 6.34 6.41 6.24 6.24 6.32 6.64 Repairs & Maintenance 1.33 0.84 0.95 0.83 0.76 0.84 0.84 0.84 Chemicals 1.14 1.02 1.15 1.05 1.01 0.95 1.04 1.03 Workovers 2.40 1.87 2.65 2.68 2.26 2.20 2.44 2.85 Other 1.38 0.97 1.23 1.09 1.07 0.88 1.06 0.33 Total Normalized LOE (1) $19.81 $17.56 $21.11 $20.46 $20.74 $19.85 $20.53 $21.80 Special or Unusual Items (2) (0.51) 0.48 (1.21) (0.18) Thompson Field Repair Costs (3) 0.07 0.15 Total LOE $19.37 $17.71 $21.11 $20.46 $21.22 $18.64 $20.35 $21.80 Oil Pricing 1) Normalized LOE excludes special or unusual items and Thompson Field repair costs (see footnotes 2 and 3 below). 2) Special or unusual items consist of a reimbursement for a retroactive utility rate adjustment ($10MM) and an insurance reimbursement for previous well control costs ($4MM), both in 2015, cleanup and repair costs associated with Hurricane Harvey ($3MM) in 3Q17, and an adjustment for pricing related to one of our industrial CO 2 sources ($7MM) in 4Q17. 3) Represents repair costs to return Thompson Field to production following weather-related flooding in 2Q16 and 2Q15. 4) Excludes derivative settlements. NYMEX Oil Price $48.85 $43.41 $51.95 $48.32 $48.12 $55.47 $50.96 $62.96 Realized Oil Price (4) $47.30 $41.12 $50.31 $47.16 $47.78 $57.17 $50.64 $64.25 N Y S E : D N R 29 w w w. d e n b u r y. c o m
NYMEX Crude Oil Price / Bbl CO 2 Cost & NYMEX Oil Price CO 2 Costs / Mcf (1) $0.50 $0.45 $0.40 $0.35 $0.30 $0.25 $0.20 $0.15 $0.10 $0.05 $110 $100 $90 $80 $70 $60 $50 $40 $30 $20 $10 $0.00 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 (2) 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 (2) 3Q17 (2) 4Q17 1Q18 $0 Industrial-Sourced Sourced CO 2 % 16% 16% 15% 15% 18% 22% 22% 23% 23% 25% 22% 22% 26% 24% 25% 28% 29% Tax 0.028 0.031 0.039 0.030 0.025 0.038 0.045 0.040 0.047 0.053 0.052 0.048 0.045 0.040 0.041 0.042 0.043 OPEX Purchases Tax NYMEX Crude Oil Price Purchases 0.243 0.300 0.285 0.207 0.171 0.183 0.169 0.161 0.163 0.233 0.215 0.184 0.222 0.200 0.207 0.073 0.185 1) Excludes OPEX DD&A on CO 2 wells 0.111 and facilities; 0.120 includes 0.113Gulf 0.113 Coast & 0.120 Rocky Mountain 0.148 industrial-source 0.131 0.185 CO 2 costs. 0.124 0.144 0.138 0.160 0.142 0.140 0.209 0.166 0.167 2) CO 2 costs include workovers carried out at Jackson Dome in 3Q17 and 4Q15 of $3 million ($0.08 per Mcf) and $3 million ($0.05 per Mcf), respectively, and a downward adjustment in 4Q17 for pricing related NYMEX to one Crude of our Oil industrial 98.60CO 2 103.0 sources of 97.31 $7 million 73.04 ($0.12 per 48.83 Mcf) 57.99 46.70 42.15 33.73 45.56 45.02 49.25 51.95 48.32 48.12 55.48 62.96 N Y S E : D N R 30 w w w. d e n b u r y. c o m
Houston Area Land Sales Conroe Webster o ~3,400 surface acres consisting of 7 parcels for commercial and residential development o o ~800 surface acres consisting of 11 commercial parcels Multiple parcels along I-45 frontage road Pasadena Conroe 45 1314 Surface Acreage Sam Houston Tollway 45 242 Pearland Surface Acreage League City The Woodlands N Y S E : D N R 31 w w w. d e n b u r y. c o m
Non-GAAP Measures Reconciliation of net income (GAAP measure) to adjusted EBITDAX (non-gaap measure) 2017 2018 In millions Q1 Q2 Q3 Q4 FY Q1 TTM Net income (GAAP measure) $22 $14 $0 $127 $163 $40 $181 Adjustments to reconcile to Adjusted EBITDAX Interest expense 27 24 25 23 99 17 89 Income tax expense (benefit) 21 10 (14) (134) (117) 14 (124) Depletion, depreciation and amortization 51 51 52 53 207 52 208 Noncash fair value adjustments on commodity derivatives (52) (22) 25 78 29 15 96 Stock-based compensation 4 5 3 3 15 3 14 Noncash, non-recurring and other (1) 3 4 11 7 25 1 23 Adjusted EBITDAX (non-gaap measure) $76 $86 $102 $157 $421 $142 $487 1) Excludes pro forma adjustments related to qualified acquisitions or dispositions under the Company s senior secured bank credit facility. Adjusted EBITDAX is a non-gaap financial measure which is calculated based upon (but not identical to) a financial covenant related to Consolidated EBITDAX in the Company s senior secured bank credit facility, which excludes certain items that are included in net income, the most directly comparable GAAP financial measure. Items excluded include interest, income taxes, depreciation, depletion and amortization, impairments, and items that the Company believes affect the comparability of operating results such as items whose timing and/or amount cannot be reasonably estimated or are non-recurring. Management believes Adjusted EBITDAX may be helpful to investors in order to assess the Company s operating performance as compared to that of other companies in its 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, cash flow from operations, or any other measure reported in accordance with GAAP. 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. N Y S E : D N R 32 w w w. d e n b u r y. c o m
Non-GAAP Measures (Cont.) Reconciliation of net income (loss) (GAAP measure) to adjusted cash flows from operations (non-gaap measure) to cash flows from operations (GAAP measure) 2016 2017 2018 In millions Q1 Q2 Q3 Q4 FY Q1 Q2 Q3 Q4 FY Q1 Net income (loss) (GAAP measure) $(185) $(381) $(25) $(386) $(976) $22 $14 $0 $127 $163 $40 Adjustments to reconcile to adjusted cash flows from operations Depletion, depreciation, and amortization 77 67 55 647 846 51 51 52 53 208 52 Deferred income taxes (95) (223) (14) (212) (543) 35 16 (15) (132) (96) 15 Stock-based compensation 1 3 6 5 15 4 5 3 3 15 3 Noncash fair value adjustments on commodity derivatives 95 150 (29) (5) 212 (52) (22) 25 78 30 15 Gain on debt extinguishment (95) (12) (8) (115) Write-down of oil and natural gas properties 256 479 76 811 Other 3 10 1 4 14 2 1 3 5 9 Adjusted cash flows from operations (non-gaap measure) $57 $93 $62 $53 $264 $62 $65 $68 $134 $329 $125 Net change in assets and liabilities relating to operations (55) (32) 34 7 (45) (38) (12) (2) (10) (62) (33) Cash flows from operations (GAAP measure) $2 $61 $96 $60 $219 $24 $53 $66 $124 $267 $92 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 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. Management believes that it is important to consider this additional measure, along with cash flows from operations, as it believes the non-gaap measure can often be a better way to discuss changes in operating trends in its business caused by changes in production, prices, operating costs and related factors, without regard to whether the earned or incurred item was collected or paid during that period. N Y S E : D N R 33 w w w. d e n b u r y. c o m