'
Table of Contents
Table of Contents 2
List of Tables 5
List of Figures 6
Company Snapshot 8
Key Information 8
Company Overview 8
Denbury Resources Inc., Valuation and Financial Data 9
Denbury Resources Inc., Share Price Performance 9
Share Price Performance, Q1, 2015-Q1, 2016 9
Denbury Resources Inc., Key Valuation Metrics 10
Key Valuation Metrics, Q1, 2015-Q1, 2016 10
Denbury Resources Inc., Quarterly Results of Oil & Gas Operations Per boe Produced 11
Results of Oil & Gas Operations Per boe Produced, Q1, 2015-Q1, 2016 11
Results of Oil & Gas Operations Per boe Growth Rates, Q1, 2015-Q1, 2016 12
Denbury Resources Inc., Quarterly E&P Costs Trends 13
Upstream Capital Expenditure, Q1, 2015-Q1, 2016 13
Denbury Resources Inc., Quarterly Production Trends 14
Denbury Resources Inc., Total Oil and Gas Production 14
Total Crude Oil and Natural Gas Production Trend, Q1, 2015-Q1, 2016 14
Total Crude Oil & Natural Gas Production, By Country/Region, Q1, 2015-Q1, 2016 15
Denbury Resources Inc., Crude Oil Production 16
Total Crude Oil Production Trend, Q1, 2015-Q1, 2016 16
Crude Oil Production, By Country/Region, Q1, 2015-Q1, 2016 17
Denbury Resources Inc., Natural Gas Production 18
Total Natural Gas Production Trend, Q1, 2015-Q1, 2016 18
Natural Gas Production, By Country/Region, Q1, 2015-Q1, 2016 19
Denbury Resources Inc., Valuation and Financial Data, 2011-2015 20
Denbury Resources Inc., Share Price Performance, 2011-2015 20
Share Price Performance, 2011-2015 20
Key Valuation Metrics, 2011-2015 21
Denbury Resources Inc., Production and Reserves Trends 22
Total Oil and Gas, Reserves and Production 22
Total Crude Oil and Natural Gas Production and Reserves Trend, 2011-2015 22
Total Crude Oil & Natural Gas Production and Reserves By Country/Region, 2011-2015 24
Total Crude Oil and Natural Gas Reserve Changes, 2011-2015 26
Crude Oil/Liquids Production and Reserve 27
Crude Oil/Liquids Production and Reserve Trend, 2011-2015 27
Crude Oil Production and Reserves By Country/Region, 2011-2015 28
Crude Oil/Liquids Reserve Changes, 2011-2015 30
Natural Gas Production and Reserve 31
Natural Gas Production and Reserve Trend, 2011-2015 31
Natural Gas Production and Reserves, By Country/Region, 2011-2015 32
Natural Gas Reserve Changes, 2011-2015 34
Total Crude Oil and Natural Gas Reserves Life Index 35
Total Crude Oil and Natural Gas Reserves Life Index, 2011-2015 35
Total Crude Oil and Natural Gas Reserves Life Index, By Country/Region, 2011-2015 36
Denbury Resources Inc., E&P Costs Trends 38
Allocation of the Upstream Capital Expenditure 38
Upstream Capital Expenditure, 2011-2015 38
Acquisition Costs By Country/Region, 2011-2015 39
Exploration and Development Costs, By Country/Region, 2011-2015 41
Oil and Gas Cost Per boe, US$/boe 43
Oil and Gas Cost Per boe, US$/boe, 2011-2015 43
Oil and Gas Cost Per boe, US$/boe, By Country/Region, 2011-2015 45
Denbury Resources Inc., Reserve Replacement Ratio 47
Oil and Gas Production Replacement Ratio 47
Oil and Gas Production Replacement Ratio, 2011-2015 47
Oil and Gas Production Replacement Ratio, By Country/Region, 2011-2015 49
Denbury Resources Inc., Results of Oil & Gas Operations Trend 53
Oil and Gas Revenue and Expenses 53
Oil and Gas Revenue and Expenses, 2011-2015 53
Oil and Gas Revenue and Expenses, By Country/Region, 2011-2015 54
Oil and Gas Revenue and Expenses, Per boe 59
Oil and Gas Revenue and Expenses, By boe, 2011-2015 59
Oil and Gas Revenue and Expenses Per boe, By Country/Region, 2011-2015 60
Oil and Gas Performance Metrics 64
Denbury Resources Inc., Land Holdings and Well Data 65
Developed and Undeveloped Acreage 65
Gross and Net Developed and Undeveloped Acreage, 2011-2015 65
Gross and Net Developed and Undeveloped Acreage, By Country/Region, 2011-2015 66
Well Statistics 69
Producible Oil and Gas Well, 2011-2015 69
Producible Oil and Gas Well, By Country/Region, 2011-2015 70
Exploration and Development Wells Drilled, 2011-2015 74
Recent Developments 75
Denbury Resources Inc. - Recent Developments 75
Jun 09, 2016: ELK Senior Loan Facility Update 75
May 05, 2016: Denbury Reports First Quarter 2016 Results 75
Apr 06, 2016: Denbury Selects New Chairman 78
Dec 21, 2015: Elk And Denbury Reach Indicative Agreement To Restructure Grieve Project JV 79
Oct 13, 2015: Summit ESP Announces Its 5,000th Installation 82
Sep 01, 2015: Denbury Resources Appoints New Chief Operating Officer 82
Aug 05, 2015: Denbury Reports Second Quarter 2015 Results 82
May 06, 2015: Denbury Reports First Quarter 2015 Results 85
Appendix 90
Methodology 90
Coverage 90
Secondary Research 90
Primary Research 90
Data Information Sources 91
Company Source 91
SEC/Other Regulatory Filings 91
Other Sources 91
Expert Panel Validation 91
Data Definition 91
Oil and Gas Reserves 91
Units of Measure 92
About GlobalData 92
Disclosure 92
Disclaimer 92
List of Tables
Table 1: Denbury Resources Inc., Key Facts 8
Table 2: Denbury Resources Inc., Share Price Performance, Q1, 2015-Q1, 2016 9
Table 3: Denbury Resources Inc., Key Valuation Metrics, Q1, 2015-Q1, 2016 10
Table 4: Denbury Resources Inc., Results of Oil & Gas Operations Per boe Produced, US$/boe, Q1, 2015-Q1, 2016 11
Table 5: Denbury Resources Inc., Results of Oil & Gas Operations Per boe Growth Rates, %, Q1, 2015-Q1, 2016 12
Table 6: Denbury Resources Inc., Upstream Capital Expenditure, Q1, 2015-Q1, 2016 13
Table 7: Denbury Resources Inc., Total Crude Oil and Natural Gas, Production, Q1, 2015-Q1, 2016 14
Table 8: Denbury Resources Inc., Total Oil & Gas Production, By Country/Region, mmboe, Q1, 2015-Q1, 2016 15
Table 9: Denbury Resources Inc., Total Crude Oil Production, mmbbl, Q1, 2015-Q1, 2016 16
Table 10: Denbury Resources Inc., Crude Oil Production, By Country/Region, mmbbl, Q1, 2015-Q1, 2016 17
Table 11: Denbury Resources Inc., Total Natural Gas Production, bcf, Q1, 2015-Q1, 2016 18
Table 12: Denbury Resources Inc., Natural Gas Production, By Country/Region, bcf, Q1, 2015-Q1, 2016 19
Table 13: Denbury Resources Inc., Share Price Performance, 2011-2015 20
Table 14: Denbury Resources Inc., Key Valuation Metrics, 2011-2015 21
Table 15: Denbury Resources Inc., Total Crude Oil and Natural Gas, Production and Reserves, mmboe, 2011-2015 23
Table 16: Denbury Resources Inc., Total Crude Oil & Natural Gas Production and Reserves, By Country/Region, mmboe, 2011-2015 25
Table 17: Denbury Resources Inc., Total Crude Oil and Natural Gas Reserve Changes, mmboe, 2011-2015 26
Table 18: Denbury Resources Inc., Crude Oil Production and Reserves Metrics, mmbbl, 2011-2015 27
Table 19: Denbury Resources Inc., Crude Oil Production and Reserves, By Country/Region, mmbbl, 2011-2015 29
Table 20: Denbury Resources Inc., Crude Oil Reserve Changes, mmbbl, 2011-2015 30
Table 21: Denbury Resources Inc., Natural Gas Production and Reserves Metrics, bcf, 2011-2015 31
Table 22: Denbury Resources Inc., Natural Gas Production and Reserves, By Country/Region, bcf, 2011-2015 33
Table 23: Denbury Resources Inc., Natural Gas Reserve Changes, bcf, 2011-2015 34
Table 24: Denbury Resources Inc., Oil and Gas Reserves Life Index, Years, 2011-2015 35
Table 25: Denbury Resources Inc., Oil and Gas Reserves Life Index, By Country/Region, Years, 2011-2015 37
Table 26: Denbury Resources Inc., Upstream Capital Expenditure, US$ mil, 2011-2015 38
Table 27: Denbury Resources Inc., Proved and Unproved Acquisition Costs, By Country/Region, US$ mil, 2011-2015 40
Table 28: Denbury Resources Inc., Exploration and Development Costs, By Country/Region, US$ mil, 2011-2015 42
Table 29: Denbury Resources Inc., Reserves Replacement, Finding and Development Costs, Finding Cost and Proved Acquisition Costs Per boe, US$/boe, 2011-2015 44
Table 30: Denbury Resources Inc., Reserves Replacement, Finding and Development Costs, Finding Cost and Proved Acquisition Costs Per boe, US$/boe, By Country/Region, 2011-2015 46
Table 31: Denbury Resources Inc., Oil and Gas Production Replacement Ratio, %, 2011-2015 47
Table 32: Denbury Resources Inc., 3-Year Wt.Avg. Oil and Gas Production Replacement Ratio, By Country/Region, %, 2011-2015 52
Table 33: Denbury Resources Inc., Revenue and Expenses, US$ mil, 2011-2015 53
Table 34: Denbury Resources Inc., Revenue and Expenses, By Country/Region, US$ mil, 2011-2015 58
Table 35: Denbury Resources Inc., Oil and Gas Revenue and Expenses, US$/boe, 2011-2015 59
Table 36: Denbury Resources Inc., Oil and Gas Revenue and Expenses, US$/boe, By Country/Region, 2011-2015 63
Table 37: Denbury Resources Inc., Oil and Gas Performance Metrics, 2011-2015 64
Table 38: Denbury Resources Inc., Land Holdings (Developed and Undeveloped Acreage), Acres, 2011-2015 65
Table 39: Denbury Resources Inc., Land Holdings (Developed and Undeveloped Acreage), By Country/Region, Acres, 2011-2015 68
Table 40: Denbury Resources Inc., Producible Oil and Gas Wells, 2011-2015 69
Table 41: Denbury Resources Inc., Producible Oil and Gas Wells, By Country/Region, 2011-2015 73
Table 42: Denbury Resources Inc., Exploratory and Developed Wells, 2011-2015 74
List of Figures
Figure 1: Denbury Resources Inc., Share Price Performance, USD/Share, Q1, 2015-Q1, 2016 9
Figure 2: Denbury Resources Inc., Key Valuation Metrics, EV/Production ($/boed), EV/Proved Reserve ($/boe), Q1, 2015-Q1, 2016 10
Figure 3: Denbury Resources Inc., Results of Oil & Gas Operations Per boe Produced, US$/boe, Q1, 2015-Q1, 2016 11
Figure 4: Denbury Resources Inc., Upstream Capital Expenditure, US$ mil, Q1, 2015-Q1, 2016 13
Figure 5: Denbury Resources Inc., Total Crude Oil and Natural Gas, Production, mmboe, Q1, 2015-Q1, 2016 14
Figure 6: Denbury Resources Inc., Total Oil & Gas Production, By Country/Region, mmboe, Q1, 2015-Q1, 2016 15
Figure 7: Denbury Resources Inc., Total Crude Oil Production, mmbbl, Q1, 2015-Q1, 2016 16
Figure 8: Denbury Resources Inc., Crude Oil Production, By Country/Region, mmbbl, Q1, 2015-Q1, 2016 17
Figure 9: Denbury Resources Inc., Total Natural Gas Production, bcf, Q1, 2015-Q1, 2016 18
Figure 10: Denbury Resources Inc., Natural Gas Production, By Country/Region, bcf, Q1, 2015-Q1, 2016 19
Figure 11: Denbury Resources Inc., Share Price Performance, USD/Share, 2011-2015 20
Figure 12: Denbury Resources Inc., Key Valuation Metrics, EV/Production ($/boed), EV/Proved Reserve (US$/boe), 2011-2015 21
Figure 13: Denbury Resources Inc., Total Crude Oil and Natural Gas, Production and Reserves, mmboe, 2011-2015 22
Figure 14: Denbury Resources Inc., Total Oil & Gas Reserves, End of Period, By Country/Region, mmboe, 2011-2015 24
Figure 15: Denbury Resources Inc., Total Oil & Gas Production, By Country/Region, mmboe, 2011-2015 24
Figure 16: Denbury Resources Inc., Total Crude Oil and Natural Gas Reserve Changes, mmboe, 2015 26
Figure 17: Denbury Resources Inc., Crude Oil Production and Reserves Metrics, mmbbl, 2011-2015 27
Figure 18: Denbury Resources Inc., Oil Reserves, End of Period, By Country/Region, mmbbl, 2011-2015 28
Figure 19: Denbury Resources Inc., Oil Production, By Country/Region, mmbbl, 2011-2015 28
Figure 20: Denbury Resources Inc., Crude Oil Reserve Changes, mmbbl, 2015 30
Figure 21: Denbury Resources Inc., Natural Gas Production and Reserves Metrics, bcf, 2011-2015 31
Figure 22: Denbury Resources Inc., Gas Reserves, End of Period, By Country/Region, bcf, 2011-2015 32
Figure 23: Denbury Resources Inc., Gas Production, By Country/Region, bcf, 2011-2015 32
Figure 24: Denbury Resources Inc., Natural Gas Reserve Changes, bcf, 2015 34
Figure 25: Denbury Resources Inc., Oil and Gas Reserves Life Index, Years, 2011-2015 35
Figure 26: Denbury Resources Inc., Gas Reserve Life Index, By Country/Region, Years, 2011-2015 36
Figure 27: Denbury Resources Inc., Oil & Gas Reserve Life Index, By Country/Region, Years, 2011-2015 36
Figure 28: Denbury Resources Inc., Oil Reserve Life Index, By Country/Region, Years, 2011-2015 37
Figure 29: Denbury Resources Inc., Upstream Capital Expenditure, US$ mil, 2011-2015 38
Figure 30: Denbury Resources Inc., Proved Acquisition Costs, By Country/Region, US$ mil, 2011-2015 39
Figure 31: Denbury Resources Inc., Unproved Acquisition Costs, By Country/Region, US$ mil, 2011-2015 39
Figure 32: Denbury Resources Inc., Development Costs, By Country/Region, US$ mil, 2011-2015 41
Figure 33: Denbury Resources Inc., Exploration Costs, By Country/Region, US$ mil, 2011-2015 41
Figure 34: Denbury Resources Inc., 3-Year Wt.Avg., Reserves Replacement, Finding and Development Costs, Finding Cost and Proved Acquisition Costs Per boe, US$/boe, 2011-2015 43
Figure 35: Denbury Resources Inc., Oil & Gas Finding & Development Cost/boe, 3-Year Average, By Country/Region, US$/boe, 2011-2015 45
Figure 36: Denbury Resources Inc., Oil & Gas Finding Cost per boe, 3-Year Average, By Country/Region, US$/boe, 2011-2015 45
Figure 37: Denbury Resources Inc., Reserve Replacement Cost per boe, 3-Year Average, By Country/Region, US$/boe, 2011-2015 46
Figure 38: Denbury Resources Inc., 3-Year Wt.Avg., Oil and Gas Production Replacement Ratio, %, 2011-2015 47
Figure 39: Denbury Resources Inc., 3-Year Wt. Avg. Gas F&D Production Replacement, By Country/Region, %, 2011-2015 49
Figure 40: Denbury Resources Inc., 3-Year Wt. Avg. Gas RRC Production Replacement, By Country/Region, %, 2011-2015 49
Figure 41: Denbury Resources Inc., 3-Year Wt. Avg. Oil & Gas F&D Production Replacement, By Country/Region, %, 2011-2015 50
Figure 42: Denbury Resources Inc., 3-Year Wt. Avg. Oil & Gas RRC Production Replacement, By Country/Region, %, 2011-2015 50
Figure 43: Denbury Resources Inc., 3-Year Wt. Avg. Oil F&D Production Replacement, By Country/Region, %, 2011-2015 51
Figure 44: Denbury Resources Inc., 3-Year Wt. Avg. Oil RRC Production Replacement, By Country/Region, %, 2011-2015 51
Figure 45: Denbury Resources Inc., Revenue and Expenses, US$ mil, 2011-2015 53
Figure 46: Denbury Resources Inc., Depreciation, Depletion and Amortization From Upstream Oil & Gas Operations, By Country/Region, US$ mil, 2011-2015 54
Figure 47: Denbury Resources Inc., Income Tax Provision (Benefit) From Upstream Oil & Gas Operations, By Country/Region, US$ mil, 2011-2015 54
Figure 48: Denbury Resources Inc., Net Income/ Loss From Upstream Oil & Gas Operations, By Country/Region, US$ mil, 2011-2015 55
Figure 49: Denbury Resources Inc., Oil & Gas Revenue, By Country/Region, US$ mil, 2011-2015 55
Figure 50: Denbury Resources Inc., Profit (loss) Before Taxation From Upstream Oil & Gas Operations, By Country/Region, US$ mil, 2011-2015 56
Figure 51: Denbury Resources Inc., Production Costs, By Country/Region, US$ mil, 2011-2015 56
Figure 52: Denbury Resources Inc., Total Expenses From Upstream Oil & Gas Operations, By Country/Region, US$ mil, 2011-2015 57
Figure 53: Denbury Resources Inc., Oil and Gas Revenue and Expenses, US$/boe, 2011-2015 59
Figure 54: Denbury Resources Inc., Income Tax/(Benefit) per boe, By Country/Region, US$/boe, 2011-2015 60
Figure 55: Denbury Resources Inc., Lifting Cost per boe, By Country/Region, US$/boe, 2011-2015 60
Figure 56: Denbury Resources Inc., Annual Net Income per boe, By Country/Region, US$/boe, 2011-2015 61
Figure 57: Denbury Resources Inc., Oil & Gas Revenue per boe, By Country/Region, US$/boe, 2011-2015 61
Figure 58: Denbury Resources Inc., Total DD&A per boe, By Country/Region, US$/boe, 2011-2015 62
Figure 59: Denbury Resources Inc., Total Revenue per boe, By Country/Region, US$/boe, 2011-2015 62
Figure 60: Denbury Resources Inc., Oil and Gas Performance Metrics, 2011-2015 64
Figure 61: Denbury Resources Inc., Land Holdings (Developed and Undeveloped Acreage), Acres, 2011-2015 65
Figure 62: Denbury Resources Inc., Total Gross Undeveloped Acreage, By Country/Region, Acres, 2011-2015 66
Figure 63: Denbury Resources Inc., Total Net Undeveloped Acreage, By Country/Region, Acres, 2011-2015 66
Figure 64: Denbury Resources Inc., Total Gross Developed Acreage, By Country/Region, Acres, 2011-2015 67
Figure 65: Denbury Resources Inc., Total Net Developed Acreage, By Country/Region, Acres, 2011-2015 67
Figure 66: Denbury Resources Inc., Producible Oil and Gas Wells, 2011-2015 69
Figure 67: Denbury Resources Inc., Gross Productive Gas Wells, By Country/Region, Number, 2011-2015 70
Figure 68: Denbury Resources Inc., Gross Productive Oil & Gas Wells, By Country/Region, Number, 2011-2015 70
Figure 69: Denbury Resources Inc., Gross Productive Oil Wells, By Country/Region, Number, 2011-2015 71
Figure 70: Denbury Resources Inc., Net/Gross Oil & Gas Ratio, By Country/Region, %, 2011-2015 71
Figure 71: Denbury Resources Inc., Net Productive Gas Wells, By Country/Region, Number, 2011-2015 72
Figure 72: Denbury Resources Inc., Net Productive Oil & Gas Wells, By Country/Region, Number, 2011-2015 72
Figure 73: Denbury Resources Inc., Net Productive Oil Wells, By Country/Region, Number, 2011-2015 73
Figure 74: Denbury Resources Inc., Exploratory and Developed Wells, 2011-2015 74