Denbury Reports Third Quarter 2021 Results
Denbury Inc. (NYSE: DEN) reported a net income of $82.7 million for Q3 2021, significantly improving from a loss of $64.6 million in the same quarter last year. Adjusted net income was $40.4 million, with revenues increasing 14% to $344 million due to higher oil prices. The company reduced its debt by $52 million and reported liquidity of $565 million. Denbury is advancing its carbon capture initiatives, securing agreements with Mitsubishi and Mitsui E&P for CO2 transport and storage. Additionally, the Greencore CO2 Pipeline extension is ahead of schedule.
- Net income rose to $82.7 million in Q3 2021, a turnaround from a loss in 2020.
- 14% increase in revenues to $344 million due to higher oil prices and production.
- Reduced total debt by $52 million, exiting Q3 with no long-term debt.
- Liquidity improved to $565 million.
- Secured a 20-year agreement with Mitsubishi for CO2 transport and storage.
- Greencore CO2 Pipeline extension completion expected ahead of schedule.
- Adjusted net income decreased compared to YTD 2020 (from $96 million to $40 million).
- Average realized oil price was $68.88, slightly below NYMEX WTI prices.
- Lease operating expenses increased by 3% from Q2 2021.
FINANCIAL AND OPERATING HIGHLIGHTS
|
|
3Q 2021 |
|
|
YTD 2021 |
||||
(in thousands, except per-share and volume data) |
|
Total |
|
Per Diluted
|
|
|
Total |
|
Per Diluted
|
Net Income (Loss) |
|
|
|
|
|
|
|
|
|
Adjusted net income(1)(2) (non-GAAP) |
|
40,360 |
|
0.74 |
|
|
95,976 |
|
1.80 |
Adjusted EBITDAX(1) (non-GAAP) |
|
80,587 |
|
|
|
|
234,956 |
|
|
Cash flows from operations |
|
104,019 |
|
|
|
|
247,557 |
|
|
Adjusted cash flows from operations(1) (non-GAAP) |
|
77,550 |
|
|
|
|
229,291 |
|
|
Development capital expenditures |
|
99,640 |
|
|
|
|
173,821 |
|
|
|
|
|
|
|
|
|
|
|
|
Average daily sales volumes (BOE/d) |
|
49,682 |
|
|
|
|
48,732 |
|
|
Blue Oil (% oil volumes using industrial-sourced CO2) |
|
|
|
|
|
|
|
|
|
Industrial-sourced CO2 injected (thousand metric tons) |
|
862 |
|
|
|
|
2,430 |
|
|
-
Progressed installation of the 105-mile extension of the Greencore CO2 Pipeline to the Cedar Creek Anticline (“CCA”) EOR project ahead of plan, with completion expected before the end of
November 2021 . -
Completed the
Oyster Bayou A1 CO2 development expansion with initial production commencing late in the third quarter. -
Reduced total debt by
during the third quarter, exiting the quarter with no outstanding long-term debt and liquidity of$52 million .$565 million - Issued Denbury’s 2021 Corporate Responsibility Report, highlighting the Company’s net negative combined Scope 1 and 2 CO2 emissions for 2019 and 2020 and its target to be fully negative through Scope 3 within this decade.
(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 54.7 million and 53.4 million for the three and nine months ended |
RECENT CCUS HIGHLIGHTS
-
Executed a term sheet with Mitsubishi Corporation for the transport and storage of CO2 captured from Mitsubishi’s proposed ammonia project along the
U.S. Gulf Coast . The agreement covers a 20-year period, and Mitsubishi’s project is targeted to produce associated CO2 emissions of approximately 1.8 million metric tons per year (“MMTPA”), beginning in the latter half of the decade. -
Commenced a joint evaluation with
Mitsui E&P USA LLC of potential opportunities across theU.S. Gulf Coast to develop carbon-negative oil assets utilizing anthropogenic CO2. As part of the evaluation, the parties seek to jointly pursue CO2 offtake opportunities from Mitsui’s potential projects along theU.S. Gulf Coast . -
Announced joint development of a
Texas Gulf Coast sequestration site withGulf Coast Midstream Partners . Located in close proximity to Denbury’s existing CO2 Green Pipeline, the location has the potential to store up to 400 million metric tons of CO2 at a rate of up to 9 MMTPA. The EPA Class VI permitting process has been initiated and sequestration is estimated to be available by early 2025.
EXECUTIVE COMMENT
“The third quarter was also a significant period for our CCUS business, as the initial term sheets we executed represent the first steps towards solidifying this substantial growth opportunity for our Company. We have advanced negotiations for additional CO2 transport and storage arrangements, and I remain confident in further announcements by the end of 2021. Our successes in 2021 have set the stage for a very exciting future, as we execute on our strategy to grow the CCUS opportunity while maintaining a strong EOR-focused production business.”
FINANCIAL AND OPERATING RESULTS
Total revenues and other income in the third quarter of 2021 were
Denbury’s oil and natural gas sales volumes averaged 49,682 barrels of oil equivalent per day (“BOE/d”) during the third quarter of 2021. In comparison to the second quarter 2021, third quarter sales volumes were up
Lease operating expenses (“LOE”) in the third quarter of 2021 totaled
Transportation and marketing expenses for the quarter totaled
General and administrative expenses were
Commodity derivatives expense totaled
Other income for the third quarter of 2021 included a
The Company’s effective tax rate for the third quarter of 2021 was negligible, as virtually all of the tax expense/benefit generated is currently fully offset by a change in valuation allowance on its federal and state deferred tax assets.
CAPITAL EXPENDITURES
Third quarter 2021 development capital expenditures totaled nearly
Also during the quarter, the Company completed drilling and injection work at the
GUIDANCE
Development capital expenditures for the fourth quarter of the year are expected between
Additional fourth quarter guidance details are available in the Company’s supplemental third quarter 2021 earnings presentation, which is available in the Investor Relations section of the Company’s website, www.denbury.com.
CONFERENCE CALL AND WEBCAST INFORMATION
This press release, other than historical information, contains forward-looking statements that involve risks and uncertainties including estimated 2021 production, capital expenditures, and costs, the timing of completion of the Greencore pipeline extension to CCA, and results of ongoing negotiations of CCUS transport and storage arrangements, and other risks and uncertainties detailed in the Company’s filings with the
FINANCIAL AND STATISTICAL DATA TABLES AND RECONCILIATION SCHEDULES
References below to “Successor” refer to the new
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
|
|
Quarter Ended
|
|
Period from
|
|
Period from
|
|||||||
In thousands, except per-share data |
|
Successor |
|
Combined
|
|
Successor |
|
Predecessor |
|||||||
Revenues and other income |
|
|
|
|
|
|
|
|
|||||||
Oil sales |
|
$ |
305,093 |
|
$ |
174,447 |
|
|
$ |
22,311 |
|
|
$ |
152,136 |
|
Natural gas sales |
|
3,361 |
|
964 |
|
|
10 |
|
|
954 |
|
||||
CO2 sales and transportation fees |
|
12,237 |
|
7,484 |
|
|
967 |
|
|
6,517 |
|
||||
Oil marketing revenues |
|
12,593 |
|
3,483 |
|
|
151 |
|
|
3,332 |
|
||||
Other income |
|
10,451 |
|
7,191 |
|
|
94 |
|
|
7,097 |
|
||||
Total revenues and other income |
|
343,735 |
|
193,569 |
|
|
23,533 |
|
|
170,036 |
|
||||
Expenses |
|
|
|
|
|
|
|
|
|||||||
Lease operating expenses |
|
116,536 |
|
71,192 |
|
|
11,484 |
|
|
59,708 |
|
||||
Transportation and marketing expenses |
|
5,985 |
|
9,499 |
|
|
1,344 |
|
|
8,155 |
|
||||
CO2 operating and discovery expenses |
|
1,963 |
|
1,197 |
|
|
242 |
|
|
955 |
|
||||
Taxes other than income |
|
24,154 |
|
15,546 |
|
|
2,073 |
|
|
13,473 |
|
||||
Oil marketing purchases |
|
11,940 |
|
3,427 |
|
|
139 |
|
|
3,288 |
|
||||
General and administrative expenses |
|
15,388 |
|
16,748 |
|
|
1,735 |
|
|
15,013 |
|
||||
Interest, net of amounts capitalized of |
|
669 |
|
8,038 |
|
|
334 |
|
|
7,704 |
|
||||
Depletion, depreciation, and amortization |
|
37,691 |
|
41,600 |
|
|
5,283 |
|
|
36,317 |
|
||||
Commodity derivatives expense (income) |
|
41,745 |
|
574 |
|
|
(4,035 |
) |
|
4,609 |
|
||||
Write-down of oil and natural gas properties |
|
— |
|
261,677 |
|
|
— |
|
|
261,677 |
|
||||
Restructuring items, net |
|
— |
|
849,980 |
|
|
— |
|
|
849,980 |
|
||||
Other expenses |
|
4,553 |
|
24,248 |
|
|
2,164 |
|
|
22,084 |
|
||||
Total expenses |
|
260,624 |
|
1,303,726 |
|
|
20,763 |
|
|
1,282,963 |
|
||||
Income (loss) before income taxes |
|
83,111 |
|
(1,110,157 |
) |
|
2,770 |
|
|
(1,112,927 |
) |
||||
Income tax provision (benefit) |
|
|
|
|
|
|
|
|
|||||||
Current income taxes |
|
350 |
|
(1,445 |
) |
|
6 |
|
|
(1,451 |
) |
||||
Deferred income taxes |
|
53 |
|
(302,350 |
) |
|
6 |
|
|
(302,356 |
) |
||||
Net income (loss) |
|
$ |
82,708 |
|
$ |
(806,362 |
) |
|
$ |
2,758 |
|
|
$ |
(809,120 |
) |
|
|
|
|
|
|
|
|
|
|||||||
Net income (loss) per common share |
|
|
|
|
|
|
|
|
|||||||
Basic |
|
$ |
1.62 |
|
|
|
$ |
0.06 |
|
|
$ |
(1.63 |
) |
||
Diluted |
|
$ |
1.51 |
|
|
|
$ |
0.06 |
|
|
$ |
(1.63 |
) |
||
|
|
|
|
|
|
|
|
|
|||||||
Weighted average common shares outstanding |
|
|
|
|
|
|
|
|
|||||||
Basic |
|
51,094 |
|
|
|
50,000 |
|
|
497,398 |
|
|||||
Diluted |
|
54,714 |
|
|
|
50,000 |
|
|
497,398 |
|
(1) |
Combined results for the quarter ended |
|
|
Nine Months
|
|
Nine Months
|
|
Period from
|
|
Period from
|
||||||||
In thousands, except per-share data |
|
Successor |
|
Combined
|
|
Successor |
|
Predecessor |
||||||||
Revenues and other income |
|
|
|
|
|
|
|
|
||||||||
Oil sales |
|
$ |
818,714 |
|
|
$ |
511,562 |
|
|
$ |
22,311 |
|
|
$ |
489,251 |
|
Natural gas sales |
|
7,893 |
|
|
2,860 |
|
|
10 |
|
|
2,850 |
|
||||
CO2 sales and transportation fees |
|
31,599 |
|
|
22,016 |
|
|
967 |
|
|
21,049 |
|
||||
Oil marketing revenues |
|
26,538 |
|
|
8,694 |
|
|
151 |
|
|
8,543 |
|
||||
Other income |
|
11,518 |
|
|
8,513 |
|
|
94 |
|
|
8,419 |
|
||||
Total revenues and other income |
|
896,262 |
|
|
553,645 |
|
|
23,533 |
|
|
530,112 |
|
||||
Expenses |
|
|
|
|
|
|
|
|
||||||||
Lease operating expenses |
|
308,731 |
|
|
261,755 |
|
|
11,484 |
|
|
250,271 |
|
||||
Transportation and marketing expenses |
|
22,304 |
|
|
28,508 |
|
|
1,344 |
|
|
27,164 |
|
||||
CO2 operating and discovery expenses |
|
4,487 |
|
|
2,834 |
|
|
242 |
|
|
2,592 |
|
||||
Taxes other than income |
|
65,499 |
|
|
45,604 |
|
|
2,073 |
|
|
43,531 |
|
||||
Oil marketing purchases |
|
25,763 |
|
|
8,538 |
|
|
139 |
|
|
8,399 |
|
||||
General and administrative expenses |
|
62,821 |
|
|
50,257 |
|
|
1,735 |
|
|
48,522 |
|
||||
Interest, net of amounts capitalized of |
|
3,457 |
|
|
48,601 |
|
|
334 |
|
|
48,267 |
|
||||
Depletion, depreciation, and amortization |
|
113,522 |
|
|
193,876 |
|
|
5,283 |
|
|
188,593 |
|
||||
Commodity derivatives expense (income) |
|
330,152 |
|
|
(106,067 |
) |
|
(4,035 |
) |
|
(102,032 |
) |
||||
Gain on debt extinguishment |
|
— |
|
|
(18,994 |
) |
|
— |
|
|
(18,994 |
) |
||||
Write-down of oil and natural gas properties |
|
14,377 |
|
|
996,658 |
|
|
— |
|
|
996,658 |
|
||||
Restructuring items, net |
|
— |
|
|
849,980 |
|
|
— |
|
|
849,980 |
|
||||
Other expenses |
|
9,913 |
|
|
38,032 |
|
|
2,164 |
|
|
35,868 |
|
||||
Total expenses |
|
961,026 |
|
|
2,399,582 |
|
|
20,763 |
|
|
2,378,819 |
|
||||
Income (loss) before income taxes |
|
(64,764 |
) |
|
(1,845,937 |
) |
|
2,770 |
|
|
(1,848,707 |
) |
||||
Income tax provision (benefit) |
|
|
|
|
|
|
|
|
||||||||
Current income taxes |
|
(101 |
) |
|
(7,254 |
) |
|
6 |
|
|
(7,260 |
) |
||||
Deferred income taxes |
|
(34 |
) |
|
(408,863 |
) |
|
6 |
|
|
(408,869 |
) |
||||
Net income (loss) |
|
$ |
(64,629 |
) |
|
$ |
(1,429,820 |
) |
|
$ |
2,758 |
|
|
$ |
(1,432,578 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) per common share |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
(1.27 |
) |
|
|
|
$ |
0.06 |
|
|
$ |
(2.89 |
) |
||
Diluted |
|
$ |
(1.27 |
) |
|
|
|
$ |
0.06 |
|
|
$ |
(2.89 |
) |
||
|
|
|
|
|
|
|
|
|
||||||||
Weighted average common shares outstanding |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
50,807 |
|
|
|
|
50,000 |
|
|
495,560 |
|
|||||
Diluted |
|
50,807 |
|
|
|
|
50,000 |
|
|
495,560 |
|
(1) |
Combined results for the nine months ended |
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) |
||||||||||||||||
|
|
Quarter Ended
|
|
Quarter Ended
|
|
Period from
|
|
Period from
|
||||||||
In thousands |
|
Successor |
|
Combined
|
|
Successor |
|
Predecessor |
||||||||
Cash flows from operating activities |
|
|
|
|
|
|
|
|
||||||||
Net income (loss) |
|
$ |
82,708 |
|
|
$ |
(806,362 |
) |
|
$ |
2,758 |
|
|
$ |
(809,120 |
) |
Adjustments to reconcile net income (loss) to cash flows from operating activities |
|
|
|
|
|
|
|
|
||||||||
Noncash reorganization items, net |
|
— |
|
|
810,909 |
|
|
— |
|
|
810,909 |
|
||||
Depletion, depreciation, and amortization |
|
37,691 |
|
|
41,600 |
|
|
5,283 |
|
|
36,317 |
|
||||
Write-down of oil and natural gas properties |
|
— |
|
|
261,677 |
|
|
— |
|
|
261,677 |
|
||||
Deferred income taxes |
|
53 |
|
|
(302,350 |
) |
|
6 |
|
|
(302,356 |
) |
||||
Stock-based compensation |
|
2,556 |
|
|
571 |
|
|
— |
|
|
571 |
|
||||
Commodity derivatives expense (income) |
|
41,745 |
|
|
574 |
|
|
(4,035 |
) |
|
4,609 |
|
||||
Receipt (payment) on settlements of commodity derivatives |
|
(77,670 |
) |
|
17,789 |
|
|
6,660 |
|
|
11,129 |
|
||||
Debt issuance costs and discounts |
|
685 |
|
|
1,764 |
|
|
114 |
|
|
1,650 |
|
||||
Gain from asset sales and other |
|
(7,055 |
) |
|
(6,404 |
) |
|
— |
|
|
(6,404 |
) |
||||
Other, net |
|
(3,163 |
) |
|
9,074 |
|
|
589 |
|
|
8,485 |
|
||||
Changes in assets and liabilities, net of effects from acquisitions |
|
|
|
|
|
|
|
|
||||||||
Accrued production receivable |
|
(4,067 |
) |
|
3,049 |
|
|
38,537 |
|
|
(35,488 |
) |
||||
Trade and other receivables |
|
3,769 |
|
|
(4,815 |
) |
|
1,366 |
|
|
(6,181 |
) |
||||
Other current and long-term assets |
|
6,043 |
|
|
6,000 |
|
|
705 |
|
|
5,295 |
|
||||
Accounts payable and accrued liabilities |
|
20,192 |
|
|
36,213 |
|
|
(7,980 |
) |
|
44,193 |
|
||||
Oil and natural gas production payable |
|
2,944 |
|
|
4,361 |
|
|
(11,064 |
) |
|
15,425 |
|
||||
Other liabilities |
|
(2,412 |
) |
|
(143 |
) |
|
(29 |
) |
|
(114 |
) |
||||
Net cash provided by operating activities |
|
104,019 |
|
|
73,507 |
|
|
32,910 |
|
|
40,597 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Cash flows from investing activities |
|
|
|
|
|
|
|
|
||||||||
Oil and natural gas capital expenditures |
|
(59,630 |
) |
|
(21,810 |
) |
|
(2,125 |
) |
|
(19,685 |
) |
||||
Acquisitions of oil and natural gas properties |
|
(116 |
) |
|
(1 |
) |
|
(1 |
) |
|
— |
|
||||
Pipelines and plants capital expenditures |
|
(14,272 |
) |
|
(645 |
) |
|
(6 |
) |
|
(639 |
) |
||||
Net proceeds from sales of oil and natural gas properties and equipment |
|
597 |
|
|
1,231 |
|
|
880 |
|
|
351 |
|
||||
Other |
|
9,956 |
|
|
12,544 |
|
|
(308 |
) |
|
12,852 |
|
||||
Net cash used in investing activities |
|
(63,465 |
) |
|
(8,681 |
) |
|
(1,560 |
) |
|
(7,121 |
) |
||||
|
|
|
|
|
|
|
|
|
||||||||
Cash flows from financing activities |
|
|
|
|
|
|
|
|
||||||||
Bank repayments |
|
(212,000 |
) |
|
(380,000 |
) |
|
(55,000 |
) |
|
(325,000 |
) |
||||
Bank borrowings |
|
177,000 |
|
|
200,000 |
|
|
— |
|
|
200,000 |
|
||||
Interest payments treated as a reduction of debt |
|
— |
|
|
(3,911 |
) |
|
— |
|
|
(3,911 |
) |
||||
Cash paid in conjunction with debt repurchases |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
||||
Costs of debt financing |
|
— |
|
|
(12,183 |
) |
|
— |
|
|
(12,183 |
) |
||||
Pipeline financing repayments |
|
(17,166 |
) |
|
(44,831 |
) |
|
(54 |
) |
|
(44,777 |
) |
||||
Other |
|
309 |
|
|
(133 |
) |
|
— |
|
|
(133 |
) |
||||
Net cash provided by (used in) financing activities |
|
(51,857 |
) |
|
(241,058 |
) |
|
(55,054 |
) |
|
(186,004 |
) |
||||
Net increase (decrease) in cash, cash equivalents, and restricted cash |
|
(11,303 |
) |
|
(176,232 |
) |
|
(23,704 |
) |
|
(152,528 |
) |
||||
Cash, cash equivalents, and restricted cash at beginning of period |
|
59,765 |
|
|
247,642 |
|
|
95,114 |
|
|
247,642 |
|
||||
Cash, cash equivalents, and restricted cash at end of period |
|
$ |
48,462 |
|
|
$ |
71,410 |
|
|
$ |
71,410 |
|
|
$ |
95,114 |
|
(1) |
Combined results for the quarter ended |
|
|
Nine Months
|
|
Nine Months
|
|
Period from
|
|
Period from
|
||||||||
In thousands |
|
Successor |
|
Combined
|
|
Successor |
|
Predecessor |
||||||||
Cash flows from operating activities |
|
|
|
|
|
|
|
|
||||||||
Net income (loss) |
|
$ |
(64,629 |
) |
|
$ |
(1,429,820 |
) |
|
$ |
2,758 |
|
|
$ |
(1,432,578 |
) |
Adjustments to reconcile net income (loss) to cash flows from operating activities |
|
|
|
|
|
|
|
|
||||||||
Noncash reorganization items, net |
|
— |
|
|
810,909 |
|
|
— |
|
|
810,909 |
|
||||
Depletion, depreciation, and amortization |
|
113,522 |
|
|
193,876 |
|
|
5,283 |
|
|
188,593 |
|
||||
Write-down of oil and natural gas properties |
|
14,377 |
|
|
996,658 |
|
|
— |
|
|
996,658 |
|
||||
Deferred income taxes |
|
(34 |
) |
|
(408,863 |
) |
|
6 |
|
|
(408,869 |
) |
||||
Stock-based compensation |
|
22,788 |
|
|
4,111 |
|
|
— |
|
|
4,111 |
|
||||
Commodity derivatives expense (income) |
|
330,152 |
|
|
(106,067 |
) |
|
(4,035 |
) |
|
(102,032 |
) |
||||
Receipt (payment) on settlements of commodity derivatives |
|
(179,466 |
) |
|
88,056 |
|
|
6,660 |
|
|
81,396 |
|
||||
Gain on debt extinguishment |
|
— |
|
|
(18,994 |
) |
|
— |
|
|
(18,994 |
) |
||||
Debt issuance costs and discounts |
|
2,055 |
|
|
11,685 |
|
|
114 |
|
|
11,571 |
|
||||
Gain from asset sales and other |
|
(7,026 |
) |
|
(6,723 |
) |
|
— |
|
|
(6,723 |
) |
||||
Other, net |
|
(2,448 |
) |
|
7,751 |
|
|
589 |
|
|
7,162 |
|
||||
Changes in assets and liabilities, net of effects from acquisitions |
|
|
|
|
|
|
|
|
||||||||
Accrued production receivable |
|
(52,948 |
) |
|
65,112 |
|
|
38,537 |
|
|
26,575 |
|
||||
Trade and other receivables |
|
(1,809 |
) |
|
(20,977 |
) |
|
1,366 |
|
|
(22,343 |
) |
||||
Other current and long-term assets |
|
7,337 |
|
|
1,448 |
|
|
705 |
|
|
743 |
|
||||
Accounts payable and accrued liabilities |
|
47,484 |
|
|
(24,082 |
) |
|
(7,980 |
) |
|
(16,102 |
) |
||||
Oil and natural gas production payable |
|
23,168 |
|
|
(17,856 |
) |
|
(11,064 |
) |
|
(6,792 |
) |
||||
Other liabilities |
|
(4,966 |
) |
|
94 |
|
|
(29 |
) |
|
123 |
|
||||
Net cash provided by operating activities |
|
247,557 |
|
|
146,318 |
|
|
32,910 |
|
|
113,408 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Cash flows from investing activities |
|
|
|
|
|
|
|
|
||||||||
Oil and natural gas capital expenditures |
|
(113,041 |
) |
|
(101,707 |
) |
|
(2,125 |
) |
|
(99,582 |
) |
||||
Acquisitions of oil and natural gas properties |
|
(10,927 |
) |
|
(1 |
) |
|
(1 |
) |
|
— |
|
||||
Pipelines and plants capital expenditures |
|
(19,123 |
) |
|
(11,607 |
) |
|
(6 |
) |
|
(11,601 |
) |
||||
Net proceeds from sales of oil and natural gas properties and equipment |
|
19,053 |
|
|
42,202 |
|
|
880 |
|
|
41,322 |
|
||||
Other |
|
5,797 |
|
|
12,439 |
|
|
(308 |
) |
|
12,747 |
|
||||
Net cash used in investing activities |
|
(118,241 |
) |
|
(58,674 |
) |
|
(1,560 |
) |
|
(57,114 |
) |
||||
|
|
|
|
|
|
|
|
|
||||||||
Cash flows from financing activities |
|
|
|
|
|
|
|
|
||||||||
Bank repayments |
|
(697,000 |
) |
|
(606,000 |
) |
|
(55,000 |
) |
|
(551,000 |
) |
||||
Bank borrowings |
|
627,000 |
|
|
691,000 |
|
|
— |
|
|
691,000 |
|
||||
Interest payments treated as a reduction of debt |
|
— |
|
|
(46,417 |
) |
|
— |
|
|
(46,417 |
) |
||||
Cash paid in conjunction with debt repurchases |
|
— |
|
|
(14,171 |
) |
|
— |
|
|
(14,171 |
) |
||||
Costs of debt financing |
|
— |
|
|
(12,482 |
) |
|
— |
|
|
(12,482 |
) |
||||
Pipeline financing repayments |
|
(50,676 |
) |
|
(51,846 |
) |
|
(54 |
) |
|
(51,792 |
) |
||||
Other |
|
(2,426 |
) |
|
(9,363 |
) |
|
— |
|
|
(9,363 |
) |
||||
Net cash provided by (used in) financing activities |
|
(123,102 |
) |
|
(49,279 |
) |
|
(55,054 |
) |
|
5,775 |
|
||||
Net increase (decrease) in cash, cash equivalents, and restricted cash |
|
6,214 |
|
|
38,365 |
|
|
(23,704 |
) |
|
62,069 |
|
||||
Cash, cash equivalents, and restricted cash at beginning of period |
|
42,248 |
|
|
33,045 |
|
|
95,114 |
|
|
33,045 |
|
||||
Cash, cash equivalents, and restricted cash at end of period |
|
$ |
48,462 |
|
|
$ |
71,410 |
|
|
$ |
71,410 |
|
|
$ |
95,114 |
|
(1) |
Combined results for the nine months ended |
|
||||||||
CONSOLIDATED BALANCE SHEETS (UNAUDITED) |
||||||||
In thousands, except par value and share data |
|
|
|
|
||||
Assets |
|
|
|
|
||||
Current assets |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
1,783 |
|
|
$ |
518 |
|
Restricted cash |
|
— |
|
|
1,000 |
|
||
Accrued production receivable |
|
144,370 |
|
|
91,421 |
|
||
Trade and other receivables, net |
|
20,867 |
|
|
19,682 |
|
||
Derivative assets |
|
— |
|
|
187 |
|
||
Prepaids |
|
10,872 |
|
|
14,038 |
|
||
Total current assets |
|
177,892 |
|
|
126,846 |
|
||
Property and equipment |
|
|
|
|
||||
Oil and natural gas properties (using full cost accounting) |
|
|
|
|
||||
Proved properties |
|
1,011,545 |
|
|
851,208 |
|
||
Unevaluated properties |
|
108,258 |
|
|
85,304 |
|
||
CO2 properties |
|
188,752 |
|
|
188,288 |
|
||
Pipelines |
|
193,669 |
|
|
133,485 |
|
||
Other property and equipment |
|
94,763 |
|
|
86,610 |
|
||
Less accumulated depletion, depreciation, amortization and impairment |
|
(151,844 |
) |
|
(41,095 |
) |
||
Net property and equipment |
|
1,445,143 |
|
|
1,303,800 |
|
||
Operating lease right-of-use assets |
|
18,253 |
|
|
20,342 |
|
||
Intangible assets, net |
|
90,533 |
|
|
97,362 |
|
||
Other assets |
|
80,444 |
|
|
86,408 |
|
||
Total assets |
|
$ |
1,812,265 |
|
|
$ |
1,634,758 |
|
Liabilities and Stockholders’ Equity |
|
|
|
|
||||
Current liabilities |
|
|
|
|
||||
Accounts payable and accrued liabilities |
|
$ |
211,894 |
|
|
$ |
112,671 |
|
Oil and gas production payable |
|
69,717 |
|
|
49,165 |
|
||
Derivative liabilities |
|
193,015 |
|
|
53,865 |
|
||
Current maturities of long-term debt |
|
17,332 |
|
|
68,008 |
|
||
Operating lease liabilities |
|
3,338 |
|
|
1,350 |
|
||
Total current liabilities |
|
495,296 |
|
|
285,059 |
|
||
Long-term liabilities |
|
|
|
|
||||
Long-term debt, net of current portion |
|
— |
|
|
70,000 |
|
||
Asset retirement obligations |
|
243,184 |
|
|
179,338 |
|
||
Derivative liabilities |
|
16,435 |
|
|
5,087 |
|
||
Deferred tax liabilities, net |
|
1,241 |
|
|
1,274 |
|
||
Operating lease liabilities |
|
17,362 |
|
|
19,460 |
|
||
Other liabilities |
|
25,954 |
|
|
20,872 |
|
||
Total long-term liabilities |
|
304,176 |
|
|
296,031 |
|
||
Commitments and contingencies |
|
|
|
|
||||
Stockholders’ equity |
|
|
|
|
||||
Preferred stock, |
|
— |
|
|
— |
|
||
Common stock, |
|
50 |
|
|
50 |
|
||
Paid-in capital in excess of par |
|
1,128,030 |
|
|
1,104,276 |
|
||
Accumulated deficit |
|
(115,287 |
) |
|
(50,658 |
) |
||
Total stockholders’ equity |
|
1,012,793 |
|
|
1,053,668 |
|
||
Total liabilities and stockholders’ equity |
|
$ |
1,812,265 |
|
|
$ |
1,634,758 |
|
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 |
||||||||
|
|
|
|
|
||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||
Average daily sales (BOE/d) |
|
|
|
|
|
|
|
|
||||
Tertiary |
|
|
|
|
|
|
|
|
||||
|
|
24,336 |
|
25,776 |
|
24,432 |
|
26,971 |
||||
|
|
9,033 |
|
7,718 |
|
8,337 |
|
7,586 |
||||
Total tertiary sales |
|
33,369 |
|
33,494 |
|
32,769 |
|
34,557 |
||||
|
|
|
|
|
|
|
|
|
||||
Non-tertiary |
|
|
|
|
|
|
|
|
||||
|
|
3,763 |
|
3,728 |
|
3,600 |
|
4,161 |
||||
|
|
12,550 |
|
12,464 |
|
12,363 |
|
13,221 |
||||
Total non-tertiary sales |
|
16,313 |
|
16,192 |
|
15,963 |
|
17,382 |
||||
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||
Oil (Bbls/d) |
|
48,145 |
|
48,334 |
|
47,276 |
|
50,619 |
||||
Natural gas (Mcf/d) |
|
9,222 |
|
8,110 |
|
8,739 |
|
7,916 |
||||
BOE/d (6:1) |
|
49,682 |
|
49,686 |
|
48,732 |
|
51,939 |
||||
|
|
|
|
|
|
|
|
|
||||
Unit sales price (excluding derivative settlements) |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||
Oil (per Bbl) |
|
$ |
68.86 |
|
$ |
39.49 |
|
$ |
63.47 |
|
$ |
37.70 |
Natural gas (per mcf) |
|
4.45 |
|
2.07 |
|
3.59 |
|
1.85 |
||||
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||
Oil (per Bbl) |
|
$ |
68.91 |
|
$ |
38.85 |
|
$ |
63.39 |
|
$ |
35.66 |
Natural gas (per mcf) |
|
3.64 |
|
0.38 |
|
3.11 |
|
0.67 |
||||
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||
Oil (per Bbl)(1) |
|
$ |
68.88 |
|
$ |
39.23 |
|
$ |
63.44 |
|
$ |
36.88 |
Natural gas (per mcf) |
|
3.96 |
|
1.29 |
|
3.31 |
|
1.32 |
||||
BOE (6:1) |
|
67.48 |
|
38.37 |
|
62.13 |
|
36.15 |
(1) |
Total company realized oil prices including derivative settlements were |
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 or unusual 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 |
||||||||
|
|
|
|
|
||||||||
|
|
Successor |
|
Combined (Non-GAAP)(1) |
||||||||
In thousands, except per-share data |
|
Amount |
|
Per Diluted
|
|
Amount |
||||||
Net income (loss) (GAAP measure)(2) |
|
$ |
82,708 |
|
|
$ |
1.51 |
|
|
$ |
(806,362 |
) |
Adjustments to reconcile to adjusted net income (non-GAAP measure) |
|
|
|
|
|
|
||||||
Noncash fair value losses (gains) on commodity derivatives(3) |
|
(35,925 |
) |
|
(0.66 |
) |
|
18,363 |
|
|||
Reorganization items, net(4) |
|
— |
|
|
— |
|
|
849,980 |
|
|||
Write-down of oil and natural gas properties(5) |
|
— |
|
|
— |
|
|
261,677 |
|
|||
Accelerated depreciation charge(6) |
|
— |
|
|
— |
|
|
1,791 |
|
|||
Expense associated with restructuring(9) |
|
— |
|
|
— |
|
|
16,232 |
|
|||
Delhi Field insurance reimbursements(10) |
|
— |
|
|
— |
|
|
(15,402 |
) |
|||
Noncash fair value adjustment - contingent consideration(11) |
|
436 |
|
|
0.01 |
|
|
— |
|
|||
Other(12) |
|
(6,859 |
) |
|
(0.12 |
) |
|
1,013 |
|
|||
Estimated income taxes on above adjustments to net loss and other discrete tax items(14) |
|
— |
|
|
— |
|
|
(307,344 |
) |
|||
Adjusted net income (non-GAAP measure) |
|
$ |
40,360 |
|
|
$ |
0.74 |
|
|
$ |
19,948 |
|
|
|
Nine Months Ended |
|
Nine Months Ended |
||||||||
|
|
|
|
|
||||||||
|
|
Successor |
|
Combined (Non-GAAP)(1) |
||||||||
In thousands, except per-share data |
|
Amount |
|
Per Diluted
|
|
Amount |
||||||
Net loss (GAAP measure)(2) |
|
$ |
(64,629 |
) |
|
$ |
(1.27 |
) |
|
$ |
(1,429,820 |
) |
Adjustments to reconcile to adjusted net income (non-GAAP measure) |
|
|
|
|
|
|
||||||
Noncash fair value losses (gains) on commodity derivatives(3) |
|
150,686 |
|
|
2.82 |
|
|
(18,011 |
) |
|||
Reorganization items, net(4) |
|
— |
|
|
— |
|
|
849,980 |
|
|||
Write-down of oil and natural gas properties(5) |
|
14,377 |
|
|
0.27 |
|
|
996,658 |
|
|||
Accelerated depreciation charge(6) |
|
— |
|
|
— |
|
|
39,159 |
|
|||
Gain on debt extinguishment(7) |
|
— |
|
|
— |
|
|
(18,994 |
) |
|||
Severance-related expense included in general and administrative expenses(8) |
|
— |
|
|
— |
|
|
2,361 |
|
|||
Expense associated with restructuring(9) |
|
— |
|
|
— |
|
|
24,107 |
|
|||
Delhi Field insurance reimbursements(10) |
|
— |
|
|
— |
|
|
(15,402 |
) |
|||
Noncash fair value adjustment - contingent consideration(11) |
|
2,076 |
|
|
0.04 |
|
|
— |
|
|||
Other(12) |
|
(6,534 |
) |
|
(0.12 |
) |
|
3,623 |
|
|||
Adjustments to reconcile effect of dilutive securities(13) |
|
— |
|
|
0.06 |
|
|
— |
|
|||
Estimated income taxes on above adjustments to net loss and other discrete tax items(14) |
|
— |
|
|
— |
|
|
(418,655 |
) |
|||
Adjusted net income (non-GAAP measure) |
|
$ |
95,976 |
|
|
$ |
1.80 |
|
|
$ |
15,006 |
|
(1) |
Combined results for the three and nine months ended |
|
(2) | Diluted net income (loss) per common share includes the impact of potentially dilutive securities including nonvested restricted stock units and warrants during the Successor period and includes nonvested restricted stock, nonvested performance-based equity awards, and shares into which the Predecessor’s previous convertible senior notes were convertible. |
|
(3) | 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. |
|
(4) | Reorganization items, net represent (a) expenses incurred subsequent to the filing petition for Chapter 11 as a direct result of the prepackaged joint plan of reorganization, (b) gains or losses from liabilities settled, and (c) fresh start accounting adjustments. |
|
(5) | Full cost pool ceiling test write-downs related to the Company’s oil and natural gas properties. |
|
(6) | Accelerated depreciation related to impaired unevaluated properties that were transferred to the full cost pool. |
|
(7) | Gain on debt extinguishment related to the Company’s 2020 open market repurchases. |
|
(8) | Severance-related expense associated with the Company’s May-2020 involuntary workforce reduction. |
|
(9) | Expenses related to advisor and professional fees associated with review of strategic alternatives and comprehensive restructuring of the Company’s indebtedness. |
|
(10) | Insurance reimbursements associated with a 2013 incident at Delhi Field. |
|
(11) |
Expense related to the change in fair value of the contingent consideration payments related to our |
|
(12) |
Other adjustments primarily include: (a) for the three months ended |
|
(13) |
Represents the impact to the per-share calculation using weighted average dilutive shares of 53.4 million during the nine months ended |
|
(14) |
The estimated income tax impacts on adjustments to net income for the nine months ended |
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 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 (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
|
|
Quarter Ended
|
|
Nine Months
|
|
Nine Months
|
||||||||
|
Successor |
|
Combined
|
|
Successor |
|
Combined
|
|||||||||
Net income (loss) (GAAP measure) |
|
$ |
82,708 |
|
|
$ |
(806,362 |
) |
|
$ |
(64,629 |
) |
|
$ |
(1,429,820 |
) |
Adjustments to reconcile to Adjusted EBITDAX |
|
|
|
|
|
|
|
|
||||||||
Interest expense |
|
669 |
|
|
8,038 |
|
|
3,457 |
|
|
48,601 |
|
||||
Income tax expense (benefit) |
|
403 |
|
|
(303,795 |
) |
|
(135 |
) |
|
(416,117 |
) |
||||
Depletion, depreciation, and amortization |
|
37,691 |
|
|
41,600 |
|
|
113,522 |
|
|
193,876 |
|
||||
Noncash fair value losses (gains) on commodity derivatives |
|
(35,925 |
) |
|
18,363 |
|
|
150,686 |
|
|
(18,011 |
) |
||||
Stock-based compensation |
|
2,556 |
|
|
571 |
|
|
22,788 |
|
|
4,111 |
|
||||
Gain on debt extinguishment |
|
— |
|
|
— |
|
|
— |
|
|
(18,994 |
) |
||||
Write-down of oil and natural gas properties |
|
— |
|
|
261,677 |
|
|
14,377 |
|
|
996,658 |
|
||||
Reorganization items, net |
|
— |
|
|
849,980 |
|
|
— |
|
|
849,980 |
|
||||
Severance-related expense |
|
— |
|
|
954 |
|
|
476 |
|
|
3,315 |
|
||||
Noncash, non-recurring and other |
|
(7,515 |
) |
|
22,419 |
|
|
(5,586 |
) |
|
35,014 |
|
||||
Adjusted EBITDAX (non-GAAP measure)(2) |
|
$ |
80,587 |
|
|
$ |
93,445 |
|
|
$ |
234,956 |
|
|
$ |
248,613 |
|
(1) |
Combined results for the three and nine months ended |
|
(2) |
Excludes pro forma adjustments related to qualified acquisitions or dispositions under the Company’s senior secured bank credit facility. |
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 reorganization items settled in cash, interest treated as debt reduction, development capital expenditures 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
|
|
Quarter Ended
|
|
Nine Months
|
|
Nine Months
|
||||||||
|
Successor |
|
Combined
|
|
Successor |
|
Combined
|
|||||||||
Cash flows from operations (GAAP measure) |
|
$ |
104,019 |
|
|
$ |
73,507 |
|
|
$ |
247,557 |
|
|
$ |
146,318 |
|
Net change in assets and liabilities relating to operations |
|
(26,469 |
) |
|
(44,665 |
) |
|
(18,266 |
) |
|
(3,739 |
) |
||||
Adjusted cash flows from operations (non-GAAP measure)(2) |
|
77,550 |
|
|
28,842 |
|
|
229,291 |
|
|
142,579 |
|
||||
Reorganization items settled in cash |
|
— |
|
|
39,071 |
|
|
— |
|
|
39,071 |
|
||||
Interest on notes treated as debt reduction |
|
— |
|
|
(3,911 |
) |
|
— |
|
|
(46,417 |
) |
||||
Development capital expenditures |
|
(99,640 |
) |
|
(17,522 |
) |
|
(173,821 |
) |
|
(77,566 |
) |
||||
Capitalized interest |
|
(1,249 |
) |
|
(4,887 |
) |
|
(3,500 |
) |
|
(23,068 |
) |
||||
Free cash flow (deficit) (non-GAAP measure) |
|
$ |
(23,339 |
) |
|
$ |
41,593 |
|
|
$ |
51,970 |
|
|
$ |
34,599 |
|
(1) |
Combined results for the three and nine months ended |
|
(2) |
Adjusted cash flow from operations for the three and nine months ended |
|
||||||||||||
CAPITAL EXPENDITURE SUMMARY (UNAUDITED)(1) |
||||||||||||
|
|
Quarter Ended |
|
Nine Months Ended |
||||||||
|
|
|
|
|
||||||||
In thousands |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||
Capital expenditure summary |
|
|
|
|
|
|
|
|
||||
Tertiary and non-tertiary fields |
|
$ |
52,083 |
|
$ |
8,511 |
|
$ |
102,640 |
|
$ |
41,679 |
Capitalized internal costs(2) |
|
7,854 |
|
8,351 |
|
22,639 |
|
26,695 |
||||
Oil and natural gas capital expenditures |
|
59,937 |
|
16,862 |
|
125,279 |
|
68,374 |
||||
CCA CO2 pipeline |
|
39,703 |
|
660 |
|
48,542 |
|
9,192 |
||||
Development capital expenditures |
|
99,640 |
|
17,522 |
|
173,821 |
|
77,566 |
||||
Acquisitions of oil and natural gas properties(3) |
|
116 |
|
15 |
|
10,927 |
|
95 |
||||
Capital expenditures, before capitalized interest |
|
99,756 |
|
17,537 |
|
184,748 |
|
77,661 |
||||
Capitalized interest |
|
1,249 |
|
4,887 |
|
3,500 |
|
23,068 |
||||
Capital expenditures, total |
|
$ |
101,005 |
|
$ |
22,424 |
|
$ |
188,248 |
|
$ |
100,729 |
(1) | Capital expenditure amounts include accrued capital. |
|
(2) | Includes capitalized internal acquisition, exploration and development costs and pre-production tertiary startup costs. |
|
(3) |
Primarily consists of working interest positions in the |
View source version on businesswire.com: https://www.businesswire.com/news/home/20211104005321/en/
Source:
FAQ
What were Denbury's earnings for Q3 2021?
How much did Denbury's revenues increase in Q3 2021?
What agreements did Denbury secure for CO2 transport?
What is Denbury's expected production response timeline for the CCA project?