Denbury Inc. (NYSE:DEN) ("Denbury" or the "Company") today released its second quarter 2023 results. As a result of the Company's pending merger with Exxon Mobil Corporation ("ExxonMobil"), Denbury will not be hosting a webcast / conference call, which had previously been scheduled to take place tomorrow, August 4, nor posting supplemental materials regarding its quarterly results or future outlook.

KEY 2Q HIGHLIGHTS

Second quarter 2023 net cash provided by operating activities totaled $142 million, and adjusted cash flows from operations⁽¹⁾totaled $129 million.
Capital expenditures, excluding capitalized interest, totaled $132 million, and equity investments totaled $12 million. Total debt at the end of the second quarter was $85 million.
Net income⁽²⁾ for the quarter was $67 million, or $1.25 per diluted share, and adjusted net income⁽¹⁾⁽²⁾ was $57 million, or $1.06 per diluted share.
Commenced Enhanced Oil Recovery ("EOR") production at the Cedar Creek Anticline ("CCA") tertiary project, with second quarter tertiary production at CCA averaging 574 Bbl/d.
Added four dedicated CO₂ sequestration sites to the Company's portfolio, including one in Texas, two in Louisiana, and one in Wyoming. In addition, executed agreement to transport and sequester 1 million metric tons of CO₂ per year for a blue methanol project in Louisiana.

(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 54.0 million for the quarter ended June 30, 2023.

CEO Comment

Chris Kendall, Denbury's President and CEO, commented, "I am extremely proud of our team and our accomplishments through the first half of the year. During the second quarter, we commenced initial tertiary production at our flagship CCA CO₂ EOR project and early results from the flood are encouraging. We also continued to advance our CCUS business, adding four new storage sites and an additional contract for transportation and storage. On July 13th, we announced an agreement to combine with ExxonMobil, and we expect to close the transaction in the fourth quarter of this year, subject to stockholder and regulatory approvals. We look forward to bringing our assets and expertise together to accelerate the development of the CCUS industry."

Oil & Gas Operations Results

	2Q 2023	1Q 2023	2Q 2022
Sales volumes (BOE/d)	46,982	47,655	46,561
Avg. oil price, including hedges ($ per Bbl)	$73.83	$75.36	$77.63
Blue oil (% oil volumes using industrial CO₂)	29%	30%	28%
Industrial CO₂ injected (million metric tons)	1.09	1.14	1.19
Industrial CO₂ injected (% total CO₂ used in EOR operations)	43%	40%	41%
Oil & gas development capital ($ 000s)	$103,395	$99,791	$86,290

Approximately 54% of second quarter sales volumes were from the Company's Gulf Coast assets, with the remaining 46% from the Rocky Mountain region. As compared to the first quarter of the year, Gulf Coast production was lower by 4%, driven primarily by a planned facility turnaround at Delhi and lower crude inventory sales at Tinsley, as expected. Rocky Mountain region sales volumes were slightly higher than in the first quarter of the year, driven by initial tertiary production and higher non-tertiary production at CCA, which more than offset unexpected facility downtime at Bell Creek.

The Company's average oil price differential per barrel of oil ("Bbl") in the second quarter of 2023 was $1.14 below the West Texas Intermediate ("WTI") average, a modest improvement from the $1.28 below the WTI average in the first quarter of 2023, driven by Gulf Coast region realizations. Second quarter 2023 commodity hedging receipts totaled $5 million, or $1.24 per Bbl.

Lease operating expenses ("LOE") in second quarter 2023 totaled $130 million, or $30.48 per barrel of oil equivalent ("BOE"). As compared to the first quarter of the year, higher per unit labor, workover and other costs offset reduced power and utilities expenses. CO₂ costs, as part of LOE, were also modestly higher than in the first quarter as the Company began recording a portion of the CO₂ injection at CCA as LOE rather than as capital expenditures following EOR production startup. General and administrative expenses totaled nearly $27 million, higher than first quarter levels driven primarily by employee-related costs, including salaries, bonus accrual, and stock compensation expense related to annual equity grants. Depletion, depreciation, and amortization was $50 million, or $11.63 per BOE for the quarter, higher than first quarter levels as the Company commenced the recording of proved reserves associated with the CCA CO₂ EOR project.

Nearly half of second quarter 2023 oil & gas development capital expenditures were spent on the CCA CO₂EOR project, primarily focused on the construction of CO₂ recycle facilities and well conversions from secondary to tertiary production. Also in the Rocky Mountain region, capital expenditures included multiple CO₂ flood expansion projects, including drilling activity in the Beaver Creek and Grieve fields. Second quarter capital spend in the Gulf Coast region included the completion of well conversions at the Soso Rodessa Phase 2 EOR development, a heat exchanger project at Delhi, and various other small development projects.

Denbury ended the second quarter with $85 million borrowed on the Company's bank credit facility, up $56 million from the end of 2022. Financial liquidity as of June 30, 2023 was $655 million, including cash on hand and borrowing capacity under the Company's credit facility.

Cedar Creek Anticline EOR Development

Tertiary production response at CCA initiated in April 2023, following commissioning of the first CO₂ recycle facility at the end of the first quarter. Second quarter EOR production averaged 574 barrels of oil per day, which includes both incremental response from the CO₂ flood and production associated with the waterflood in responding units. A second CO₂ recycle facility was commissioned in June 2023, and two additional CO₂ recycle facilities are currently being constructed and are anticipated to be commissioned in the fourth quarter of 2023. CCA EOR production is anticipated to continue to increase throughout the remainder of 2023 and through 2024.

Asset Divestment

On June 30, 2023, the Company closed on a transaction whereby it exchanged its 49% non-operated interest in the West Yellow Creek field in Mississippi for a term overriding royalty interest in the field (7% for the first eight years and 3.4% for the next five years). The Company also amended its CO₂ sales contract as part of the transaction to continue selling CO₂ to the West Yellow Creek field operator for a fee. Average production from the West Yellow Creek field was 443 Bbl/d for Denbury in the second quarter of 2023.

Carbon Capture, Utilization, and Storage ("CCUS") Results

	2Q 2023	1Q 2023	2Q 2022
Announced CO₂ transport and/or storage offtake (cumulative million metric tons per year)	23	22	7
Secured CO₂ sequestration capacity (cumulative million metric tons)	2,020	2,065	1,500
Class VI CO₂ injection permit applications submitted (cumulative)	9	3	-
Stratigraphic test wells drilled	-	1	-
CCUS capital expenditures ($ 000s)	$28,390	$19,688	$2,951

During the second quarter, Denbury executed an agreement with SunGas Renewables Inc. ("SunGas") to provide CO₂ transportation and storage services associated with SunGas' low-carbon methanol facility to be constructed in Pineville, Louisiana. SunGas' project is planned to commence operation in 2027 with an estimated one million metric tons per year of associated CO₂.

Second quarter 2023 capital expenditures for CCUS primarily represented costs associated with dedicated CO₂ sequestration sites, including lease acquisition bonus, seismic imaging, and land and legal costs. The Company expanded its sequestration portfolio by four sites, including one in Texas, two in Louisiana, and one in Wyoming. The Texas and Louisiana additions, which were previously announced, bring the Company's Gulf Coast dedicated sequestration portfolio to a total of nine sites and nearly two billion metric tons of CO₂ storage potential. In Wyoming, the Company finalized a definitive agreement for the rights to develop a dedicated CO₂ sequestration site on approximately 19,000 acres in Campbell County, directly underneath the Company's Greencore CO₂ Pipeline. Denbury estimates potential CO₂ sequestration capacity of the site to be 40 million metric tons, bringing total sequestration capacity for Denbury in the Rocky Mountain region to 80 million metric tons of CO₂from two sites.

During the second quarter of 2023, the Company submitted an application to the U.S. Environmental Protection Agency ("EPA") for six Class VI well permits for the Company's Leo CO₂ sequestration site in Mississippi. Subsequent to quarter-end, the Company submitted an additional application to the EPA for six Class VI injection well permits associated with the Draco CO₂ sequestration site in Louisiana, bringing the Company's total number of submitted Class VI injection permits to 15.

In April 2023, based on the achievement of certain project milestones, the Company invested its remaining $10 million commitment for a total $20 million equity investment into Clean Hydrogen Works, the development company of a blue hydrogen/ammonia project planned in Louisiana.

Outlook

As a result of the Company's pending merger with ExxonMobil, Denbury's prior guidance should no longer be relied upon. Denbury will not be providing or updating quarterly or full-year guidance in this or future earnings releases or in quarterly supplemental materials that previously had accompanied quarterly releases. Information regarding known or expected trends may be addressed in Denbury's or ExxonMobil's future filings with the Securities and Exchange Commission ("SEC").

About Denbury

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

Follow Denbury on X and LinkedIn.

Important Information about the Transaction and Where to Find It

In connection with the proposed transaction between Exxon Mobil Corporation ("ExxonMobil") and Denbury Inc. ("Denbury"), ExxonMobil and Denbury will file relevant materials with the SEC, including a registration statement on Form S-4 filed by ExxonMobil that will include a proxy statement of Denbury that also constitutes a prospectus of ExxonMobil. A definitive proxy statement/prospectus will be mailed to stockholders of Denbury. This communication is not a substitute for the registration statement, proxy statement or prospectus or any other document that ExxonMobil or Denbury (as applicable) may file with the SEC in connection with the proposed transaction. BEFORE MAKING ANY VOTING OR INVESTMENT DECISION, INVESTORS AND SECURITY HOLDERS OF EXXONMOBIL AND DENBURY ARE URGED TO READ THE REGISTRATION STATEMENT, THE PROXY STATEMENT/PROSPECTUS AND ANY OTHER RELEVANT DOCUMENTS THAT ARE FILED OR WILL BE FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THESE DOCUMENTS, CAREFULLY AND IN THEIR ENTIRETY WHEN THEY BECOME AVAILABLE BECAUSE THEY CONTAIN OR WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION AND RELATED MATTERS. Investors and security holders may obtain free copies of the registration statement and the proxy statement/prospectus (when they become available), as well as other filings containing important information about ExxonMobil or Denbury, without charge at the SEC's Internet website (http://www.sec.gov). Copies of the documents filed with the SEC by ExxonMobil will be available free of charge on ExxonMobil's internet website at www.exxonmobil.com under the tab "investors" and then under the tab "SEC Filings" or by contacting ExxonMobil's Investor Relations Department at investor.relations@exxonmobil.com. Copies of the documents filed with the SEC by Denbury will be available free of charge on Denbury's website at denbury.com under the tab "Investors" and then under the tab "Financial Information" and then under the tab "SEC Filings" or by contacting Denbury's Investor Relations Department at IR@denbury.com. The information included on, or accessible through, ExxonMobil's or Denbury's website is not incorporated by reference into this communication.

Participants in the Solicitation

ExxonMobil, Denbury, their respective directors and certain of their respective executive officers may be deemed to be participants in the solicitation of proxies in respect of the proposed transaction. Information about the directors and executive officers of Denbury is set forth in its proxy statement for its 2023 annual meeting of stockholders, which was filed with the SEC on April 18, 2023, and in its Form 10-K for the year ended December 31, 2022, which was filed with the SEC on February 23, 2023. Information about the directors and executive officers of ExxonMobil is set forth in its proxy statement for its 2023 annual meeting of stockholders, which was filed with the SEC on April 13, 2023, and in its Form 10-K for the year ended December 31, 2022, which was filed with the SEC on February 22, 2023. Additional information regarding the participants in the proxy solicitations and a description of their direct or indirect interests, by security holdings or otherwise, will be contained in the proxy statement/prospectus and other relevant materials filed with the SEC when they become available.

No Offer or Solicitation

This communication is for informational purposes and is not intended to, and shall not, constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval, nor shall there be any offer, solicitation or sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offering of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the U.S. Securities Act of 1933, as amended.

Forward-Looking Statements

This communication contains "forward-looking statements" within the meaning of the federal securities laws, including Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. In this context, forward-looking statements often address future business and financial events, conditions, expectations, plans or ambitions, and often contain words such as "expect," "anticipate," "intend," "plan," "believe," "seek," "see," "will," "would," "target," similar expressions, and variations or negatives of these words, but not all forward-looking statements include such words. Forward-looking statements by their nature address matters that are, to different degrees, uncertain, such as statements about the consummation of the proposed transaction and the anticipated benefits thereof. All such forward-looking statements are based upon current plans, estimates, expectations and ambitions that are subject to risks, uncertainties and assumptions, many of which are beyond the control of ExxonMobil and Denbury, that could cause actual results to differ materially from those expressed in such forward-looking statements. Important risk factors that may cause such a difference include, but are not limited to: the completion of the proposed transaction on anticipated terms and timing, or at all, including obtaining regulatory approvals that may be required on anticipated terms and Denbury stockholder approval; anticipated tax treatment, unforeseen liabilities, future capital expenditures, revenues, expenses, earnings, synergies, economic performance, indebtedness, financial condition, losses, future prospects, business and management strategies for the management, expansion and growth of the combined company's operations and other conditions to the completion of the merger, including the possibility that any of the anticipated benefits of the proposed transaction will not be realized or will not be realized within the expected time period; the ability of ExxonMobil and Denbury to integrate the business successfully and to achieve anticipated synergies and value creation; potential litigation relating to the proposed transaction that could be instituted against ExxonMobil, Denbury or their respective directors; the risk that disruptions from the proposed transaction will harm ExxonMobil's or Denbury's business, including current plans and operations and that management's time and attention will be diverted on transaction-related issues; potential adverse reactions or changes to business relationships resulting from the announcement or completion of the merger; rating agency actions and ExxonMobil and Denbury's ability to access short- and long-term debt markets on a timely and affordable basis; legislative, regulatory and economic developments, including regulatory implementation of the Inflation Reduction Act, timely and attractive permitting for carbon capture and storage by applicable federal and state regulators, and other regulatory actions targeting public companies in the oil and gas industry and changes in local, national, or international laws, regulations, and policies affecting ExxonMobil and Denbury including with respect to the environment; potential business uncertainty, including the outcome of commercial negotiations and changes to existing business relationships during the pendency of the merger that could affect ExxonMobil's and/or Denbury's financial performance and operating results; certain restrictions during the pendency of the merger that may impact Denbury's ability to pursue certain business opportunities or strategic transactions or otherwise operate its business; acts of terrorism or outbreak of war, hostilities, civil unrest, attacks against ExxonMobil or Denbury, and other political or security disturbances; dilution caused by ExxonMobil's issuance of additional shares of its common stock in connection with the proposed transaction; the possibility that the transaction may be more expensive to complete than anticipated, including as a result of unexpected factors or events; changes in policy and consumer support for emission-reduction products and technology; the impacts of pandemics or other public health crises, including the effects of government responses on people and economies; global or regional changes in the supply and demand for oil, natural gas, petrochemicals, and feedstocks and other market or economic conditions that impact demand, prices and differentials, including reservoir performance; changes in technical or operating conditions, including unforeseen technical difficulties; those risks described in Item 1A of ExxonMobil's Annual Report on Form 10-K, filed with the SEC on February 22, 2023, and subsequent reports on Forms 10-Q and 8-K, as well as under the heading "Factors Affecting Future Results" on the Investors page of ExxonMobil's website at www.exxonmobil.com (information included on or accessible through ExxonMobil's website is not incorporated by reference into this communication); those risks described in Item 1A of Denbury's Annual Report on Form 10-K, filed with the SEC on February 23, 2023, and subsequent reports on Forms 10-Q and 8-K; and those risks that will be described in the registration statement on Form S-4 and accompanying prospectus available from the sources indicated above. References to resources or other quantities of oil or natural gas may include amounts that ExxonMobil or Denbury believe will ultimately be produced, but that are not yet classified as "proved reserves" under SEC definitions. These risks, as well as other risks associated with the proposed transaction, will be more fully discussed in the proxy statement/prospectus that will be included in the registration statement on Form S-4 that will be filed with the SEC in connection with the proposed transaction. While the list of factors presented here is, and the list of factors to be presented in the registration statement on Form S-4 will be, considered representative, no such list should be considered to be a complete statement of all potential risks and uncertainties. Unlisted factors may present significant additional obstacles to the realization of forward-looking statements. We caution you not to place undue reliance on any of these forward-looking statements as they are not guarantees of future performance or outcomes and that actual performance and outcomes, including, without limitation, our actual results of operations, financial condition and liquidity, and the development of new markets or market segments in which we operate, may differ materially from those made in or suggested by the forward-looking statements contained in this communication. Neither ExxonMobil nor Denbury assumes any obligation to publicly provide revisions or updates to any forward-looking statements, whether as a result of new information, future developments or otherwise, should circumstances change, except as otherwise required by securities and other applicable laws. Neither future distribution of this communication nor the continued availability of this communication in archive form on ExxonMobil's or Denbury's website should be deemed to constitute an update or re-affirmation of these statements as of any future date.

This press release, other than historical information, contains forward-looking statements that involve risks and uncertainties detailed in the Company's filings with the Securities and Exchange Commission, including Denbury's 2022 Annual Report on Form 10-K. These risks and uncertainties are incorporated by this reference as though fully set forth herein. These statements are based on financial and market, engineering, geological and operating assumptions that management believes are reasonable based on currently available information; however, management's assumptions and the Company's future performance are both subject to a wide range of risks, and there is no assurance that these goals and projections can or will be met. Actual results may vary materially. In addition, any forward-looking statements represent the Company's estimates only as of today and should not be relied upon as representing its estimates as of any future date. Denbury assumes no obligation to update its forward-looking statements.

Financial and Statistical Data Tables and Reconciliation Schedules

The following tables include selected unaudited financial and operational information for the comparative three and six-month periods ended June 30, 2023 and 2022, in order to assist investors in understanding the comparability of the Company's financial and operational results for the applicable periods. All sales volumes and dollars are expressed on a net revenue interest basis with gas volumes converted to equivalent barrels at 6:1.

Denbury Inc. Consolidated Statements of Operations (Unaudited)

The following information is based on GAAP. Additional required disclosures will be included in the Company's periodic reports:

	Quarter Ended					Six Months Ended
	June 30,					June 30,
In thousands, except per-share data	2023			2022		2023			2022
Revenues and other income
Oil sales	$	301,543		$	446,592	$	614,115		$	827,834
Natural gas sales		1,403			5,378		3,320			9,047
CO₂ sales and transportation fees		11,164			12,610		21,850			26,032
Oil marketing revenues		13,983			16,786		28,531			30,062
Other income		890			790		2,185			1,040
Total revenues and other income		328,983			482,156		670,001			894,015
Expenses
Lease operating expenses		130,291			124,351		259,465			242,179
Transportation and marketing expenses		5,159			4,802		10,548			9,447
CO₂ operating and discovery expenses		1,597			1,681		2,793			4,498
Taxes other than income		26,937			36,317		55,975			67,698
Oil marketing purchases		13,922			15,027		28,390			28,067
General and administrative expenses		26,895			19,235		49,872			37,927
Interest, net of amounts capitalized of $2,259, $975, $3,952 and $2,133, respectively		825			1,526		1,752			2,183
Depletion, depreciation, and amortization		49,767			35,400		91,799			70,745
Commodity derivatives (income) expense		(19,677	)		56,854		(42,800	)		249,573
Other expenses		3,990			6,621		5,481			8,733
Total expenses		239,706			301,814		463,275			721,050
Income before income taxes		89,277			180,342		206,726			172,965
Income tax provision
Current income taxes		857			2,912		3,195			2,351
Deferred income taxes		21,139			21,936		47,051			15,992
Net income	$	67,281		$	155,494	$	156,480		$	154,622

Net income per common share
Basic	$	1.30		$	3.00	$	3.03		$	2.99
Diluted	$	1.25		$	2.83	$	2.90		$	2.81

Weighted average common shares outstanding
Basic		51,817			51,757		51,661			51,680
Diluted		53,999			54,886		53,882			54,931

Denbury Inc. Consolidated Statements of Cash Flows (Unaudited)

	Quarter Ended						Six Months Ended
	June 30,						June 30,
In thousands	2023			2022			2023			2022
Cash flows from operating activities
Net income	$	67,281		$	155,494		$	156,480		$	154,622
Adjustments to reconcile net income to cash flows from operating activities
Depletion, depreciation, and amortization		49,767			35,400			91,799			70,745
Deferred income taxes		21,139			21,936			47,051			15,992
Stock-based compensation		6,548			4,104			11,486			7,075
Commodity derivatives (income) expense		(19,677	)		56,854			(42,800	)		249,573
Receipt (payment) on settlements of commodity derivatives		5,157			(127,959	)		7,222			(221,016	)
Debt issuance costs and discounts		532			1,249			1,063			1,934
Other, net		(2,218	)		(1,888	)		(4,176	)		(3,155	)
Changes in assets and liabilities, net of effects from acquisitions
Accrued production receivable		12,062			(12,991	)		12,855			(85,786	)
Trade and other receivables		7,970			(13,427	)		5,545			(11,783	)
Other current and long-term assets		(4,821	)		(12,364	)		(315	)		(12,175	)
Accounts payable and accrued liabilities		16,624			40,600			(25,623	)		52,010
Oil and natural gas production payable		(7,053	)		9,981			(9,914	)		33,329
Asset retirement obligations and other liabilities		(10,820	)		(7,024	)		(19,660	)		(11,257	)
Net cash provided by operating activities		142,491			149,965			231,013			240,108

Cash flows from investing activities
Oil and natural gas capital expenditures		(105,636	)		(80,815	)		(210,418	)		(139,522	)
CCUS storage sites and related capital expenditures		(34,644	)		(2,858	)		(49,289	)		(17,758	)
Acquisitions of oil and natural gas properties		(7	)		(374	)		(42	)		(374	)
Pipelines and plants capital expenditures		(668	)		(5,060	)		(1,291	)		(20,264	)
Net proceeds from sales of oil and natural gas properties and equipment		—			137			—			237
Equity investments		(11,926	)		—			(19,034	)		—
Other		(7,752	)		(4,127	)		(13,631	)		(5,623	)
Net cash used in investing activities		(160,633	)		(93,097	)		(293,705	)		(183,304	)

Cash flows from financing activities
Bank repayments		(546,000	)		(250,000	)		(865,000	)		(524,000	)
Bank borrowings		563,000			215,000			921,000			489,000
Common stock repurchase program		—			(23,374	)		—			(23,374	)
Other		2,129			1,680			7,748			(1,388	)
Net cash provided by (used in) financing activities		19,129			(56,694	)		63,748			(59,762	)
Net increase (decrease) in cash, cash equivalents, and restricted cash		987			174			1,056			(2,958	)
Cash, cash equivalents, and restricted cash at beginning of period		47,949			47,212			47,880			50,344
Cash, cash equivalents, and restricted cash at end of period	$	48,936		$	47,386		$	48,936		$	47,386

Denbury Inc. Consolidated Balance Sheets (Unaudited)

In thousands, except par value and share data	June 30, 2023			Dec. 31, 2022
Assets
Current assets
Cash and cash equivalents	$	531		$	521
Accrued production receivable		131,422			144,277
Trade and other receivables, net		21,800			27,343
Derivative assets		36,809			15,517
Prepaids		20,117			18,572
Total current assets		210,679			206,230
Property and equipment
Oil and natural gas properties (using full cost accounting)
Proved properties		1,751,158			1,414,779
Unevaluated properties		114,320			240,435
CO₂ properties		193,432			190,985
Pipelines		219,748			220,125
CCUS storage sites and related assets		114,190			64,971
Other property and equipment		115,086			107,133
Less: accumulated depletion, depreciation, amortization and impairment		(382,591	)		(306,743	)
Net property and equipment		2,125,343			1,931,685
Operating lease right-of-use assets		19,425			18,017
Derivative assets		1,269			—
Intangible assets, net		74,571			79,128
Restricted cash for future asset retirement obligations		48,405			47,359
Other assets		61,927			45,080
Total assets	$	2,541,619		$	2,327,499
Liabilities and Stockholders' Equity
Current liabilities
Accounts payable and accrued liabilities	$	221,173		$	248,800
Oil and gas production payable		70,455			80,368
Derivative liabilities		—			13,018
Operating lease liabilities		5,098			4,676
Total current liabilities		296,726			346,862
Long-term liabilities
Long-term debt, net of current portion		85,153			29,000
Asset retirement obligations		312,372			315,942
Deferred tax liabilities, net		118,171			71,120
Operating lease liabilities		16,075			15,431
Other liabilities		12,969			16,527
Total long-term liabilities		544,740			448,020
Commitments and contingencies
Stockholders' equity
Preferred stock, $0.001 par value, 50,000,000 shares authorized, none issued and outstanding		—			—
Common stock, $0.001 par value, 250,000,000 shares authorized; 50,473,001 and 49,814,874 shares issued, respectively		50			50
Paid-in capital in excess of par		1,058,119			1,047,063
Retained earnings		641,984			485,504
Total stockholders' equity		1,700,153			1,532,617
Total liabilities and stockholders' equity	$	2,541,619		$	2,327,499

Denbury Inc. Operating Highlights (Unaudited)

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

	Quarter Ended						Six Months Ended
	June 30,						June 30,
	2023			2022			2023			2022
Average daily sales (BOE/d)
Tertiary
Gulf Coast region		22,041			22,205			22,580			22,608
Rocky Mountain region		10,241			9,186			10,332			9,203
Total tertiary sales		32,282			31,391			32,912			31,811

Non-tertiary
Gulf Coast region		3,506			3,566			3,453			3,598
Rocky Mountain region		11,194			11,604			10,952			11,333
Total non-tertiary sales		14,700			15,170			14,405			14,931

Total Company
Oil (Bbls/d)		45,648			45,104			46,016			45,284
Natural gas (Mcf/d)		8,004			8,741			7,803			8,747
BOE/d (6:1)		46,982			46,561			47,317			46,742

Unit sales price (excluding derivative settlements)
Gulf Coast region
Oil (per Bbl)	$	72.81		$	108.87		$	73.85		$	100.94
Natural gas (per mcf)		2.01			7.49			2.40			6.03

Rocky Mountain region
Oil (per Bbl)	$	72.32		$	108.72		$	73.58		$	101.07
Natural gas (per mcf)		1.90			6.36			2.33			5.53

Total Company
Oil (per Bbl)⁽¹⁾	$	72.59		$	108.81		$	73.73		$	101.00
Natural gas (per mcf)		1.93			6.76			2.35			5.71
BOE (6:1)		70.86			106.67			72.09			98.92

Average NYMEX differentials
Gulf Coast region
Oil (per Bbl)	$	(0.92	)	$	0.16		$	(1.08	)	$	(0.72	)
Natural gas (per mcf)		(0.30	)		0.02			(0.15	)		0.01

Rocky Mountain region
Oil (per Bbl)	$	(1.41	)	$	0.01		$	(1.35	)	$	(0.59	)
Natural gas (per mcf)		(0.42	)		(1.12	)		(0.22	)		(0.49	)

Total Company
Oil (per Bbl)	$	(1.14	)	$	0.09		$	(1.20	)	$	(0.67	)
Natural gas (per mcf)		(0.39	)		(0.71	)		(0.20	)		(0.31	)

(1)

Total Company realized oil prices including derivative settlements were $73.83 per Bbl and $77.63 per Bbl during the three months ended June 30, 2023 and 2022, respectively, and $74.60 per Bbl and $74.03 per Bbl during the six months ended June 30, 2023 and 2022, respectively.

Denbury Inc. Supplemental Non-GAAP Financial Measures (Unaudited)

*Reconciliation of net income (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 measure which excludes expense and income items (and their related tax effects) not directly related to the Company's ongoing operations. Management believes that adjusted net income may be helpful to investors by eliminating the impact of noncash and/or special items not indicative of the Company's performance from period to period, and is widely used by the investment community, while also being used by management, in evaluating the comparability of the Company's ongoing operational results and trends. Adjusted net income should not be considered in isolation, as a substitute for, or more meaningful than, net income 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
	June 30, 2023						June 30, 2022
In thousands, except per-share data	Amount			Per Diluted Share⁽¹⁾			Amount			Per Diluted Share⁽¹⁾
Net income (GAAP measure)	$	67,281		$	1.25		$	155,494		$	2.83
Adjustments to reconcile to adjusted net income (non-GAAP measure)
Noncash fair value gains on commodity derivatives⁽²⁾		(14,520	)		(0.27	)		(71,105	)		(1.30	)
Merger expense		1,138			0.02			—			—
Insurance reimbursements		—			—			(6,692	)		(0.12	)
Delta pipeline incident costs (included in other expenses)⁽³⁾		—			—			3,867			0.07
Litigation expense		—			—			1,444			0.03
Noncash fair value adjustment - contingent consideration⁽⁴⁾		—			—			(12	)		—
Estimated income taxes on above adjustments to net income and other discrete tax items⁽⁵⁾		3,292			0.06			10,005			0.18
Adjusted net income (non-GAAP measure)	$	57,191		$	1.06		$	93,001		$	1.69

	Six Months Ended						Six Months Ended
	June 30, 2023						June 30, 2022
In thousands, except per-share data	Amount			Per Diluted Share⁽¹⁾			Amount			Per Diluted Share⁽¹⁾
Net income (GAAP measure)	$	156,480		$	2.90		$	154,622		$	2.81
Adjustments to reconcile to adjusted net income (non-GAAP measure)
Noncash fair value losses (gains) on commodity derivatives⁽²⁾		(35,578	)		(0.66	)		28,557			0.52
Merger expense		1,138			0.02			—			—
Delhi Field insurance reimbursements		—			—			(6,692	)		(0.12	)
Delta pipeline incident costs (included in other expenses)⁽³⁾		(999	)		(0.02	)		3,867			0.07
Litigation expense		—			—			1,444			0.03
Accelerated depreciation		1,117			0.02			—			—
Noncash fair value adjustment - contingent consideration⁽⁴⁾		—			—			173			—
Estimated income taxes on above adjustments to net income and other discrete tax items⁽⁵⁾		8,339			0.16			4,152			0.08
Adjusted net income (non-GAAP measure)	$	130,497		$	2.42		$	186,123		$	3.39

(1)		Includes the impact of potentially dilutive securities including nonvested restricted stock, restricted stock units, performance stock units, shares to be issued under the employee stock purchase plan and warrants.
(2)		The net change between periods of the fair market values of open commodity derivative positions, excluding the impact of settlements on commodity derivatives during the period.
(3)		Represents an accrual in 2022 of a preliminarily assessed civil penalty proposed in May 2022 by the U.S. Department of Transportation's Pipeline and Hazardous Materials Safety Administration related to the Company's February 2020 Delta-Tinsley pipeline incident and in 2023, represents a true-up to actual adjustment based on finalization of the assessed penalty.
(4)		Expense related to the change in fair value of the contingent consideration payments related to the Company's March 2021 Wind River Basin CO₂ EOR field acquisition.
(5)		Represents the estimated income tax impacts on pre-tax adjustments to net income, which rate incorporates discrete tax adjustments. During the three and six months ended June 30, 2022, discrete tax adjustments primarily represented the release of the valuation allowance on certain of the Company's federal and state deferred tax assets totaling $18.8 million and $24.7 million, respectively.

Denbury Inc. Supplemental Non-GAAP Financial Measures (Unaudited)

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

Adjusted EBITDAX is a non-GAAP measure which management uses and excludes certain items that are included in net income, 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, 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 to Adjusted EBITDAX.

In thousands	Quarter Ended						Six Months Ended
	June 30,						June 30,
	2023			2022			2023			2022
Net income (GAAP measure)	$	67,281		$	155,494		$	156,480		$	154,622
Adjustments to reconcile to Adjusted EBITDAX
Interest expense		825			1,526			1,752			2,183
Income tax expense		21,996			24,848			50,246			18,343
Depletion, depreciation, and amortization		49,767			35,400			91,799			70,745
Noncash fair value losses (gains) on commodity derivatives		(14,520	)		(71,105	)		(35,578	)		28,557
Stock-based compensation		6,548			4,104			11,486			7,075
Noncash, non-recurring and other		292			4,137			(1,664	)		3,726
Adjusted EBITDAX (non-GAAP measure)	$	132,189		$	154,404		$	274,521		$	285,251

Denbury Inc. Supplemental Non-GAAP Financial Measures (Unaudited)

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

Adjusted cash flows from operations is a non-GAAP measure that represents cash flows provided by operations before changes in assets and liabilities, as summarized from the Company's Unaudited Condensed Consolidated Statements of Cash Flows. Adjusted cash flows from operations measures the cash flows earned or incurred from operating activities without regard to the collection or payment of associated receivables or payables. Free cash flow is a non-GAAP measure that represents adjusted cash flows from operations less oil and gas development expenditures, CCUS storage sites and related capital expenditures and capitalized interest, but before acquisitions, ARO and equity method investments. 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						Six Months Ended
	June 30,						June 30,
	2023			2022			2023			2022
Cash flows from operations (GAAP measure)	$	142,491		$	149,965		$	231,013		$	240,108
Net change in assets and liabilities relating to operations		(13,962	)		(4,775	)		37,112			35,662
Adjusted cash flows from operations (non-GAAP measure)		128,529			145,190			268,125			275,770
Oil & gas development capital expenditures		(103,395	)		(86,290	)		(203,186	)		(143,896	)
CCUS storage sites and related capital expenditures		(28,390	)		(2,951	)		(48,078	)		(23,900	)
Capitalized interest		(2,259	)		(975	)		(3,952	)		(2,133	)
Free cash flow (deficit) (non-GAAP measure)	$	(5,515	)	$	54,974		$	12,909		$	105,841

Denbury Inc. Capital Expenditure Summary (Unaudited)⁽¹⁾

	Quarter Ended					Six Months Ended
	June 30,					June 30,
In thousands	2023		2022			2023		2022
Capital expenditure summary⁽¹⁾
CCA EOR field expenditures⁽²⁾	$	47,737	$	21,483		$	87,775	$	39,205
CCA CO₂ pipelines		442		(950	)		965		1,241
CCA tertiary development		48,179		20,533			88,740		40,446
Non-CCA tertiary and non-tertiary fields		43,895		57,074			92,988		86,437
CO₂ sources and other CO₂ pipelines		1,743		1,380			3,306		2,110
Capitalized internal costs⁽³⁾		9,578		7,303			18,152		14,903
Oil & gas development capital expenditures		103,395		86,290			203,186		143,896
CCUS storage sites and related capital expenditures		28,390		2,951			48,078		23,900
Oil and gas and CCUS development capital expenditures		131,785		89,241			251,264		167,796
Capitalized interest		2,259		975			3,952		2,133
Acquisitions of oil and natural gas properties		7		3			42		374
Equity investments⁽⁴⁾		11,926		—			19,034		—
Total capital expenditures	$	145,977	$	90,219		$	274,292	$	170,303

(1)		Capital expenditures in this summary are presented on an as-incurred basis (including accruals) and are $10.4 million and $9.3 million lower than the capital expenditures in the Unaudited Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2023 and June 30, 2022, respectively, and are $9.5 million lower and $0.6 million higher for the three months ended June 20, 2023 and June 30, 2022, respectively, which are presented on a cash basis.
(2)		Includes pre-production CO₂ costs associated with the CCA EOR development project totaling $4.1 million and $9.3 million during the three and six months ended June 30, 2023, respectively, and $8.0 million and $10.8 million during the three and six months ended June 30, 2022.
(3)		Includes capitalized internal acquisition, exploration and development costs and pre-production tertiary startup costs, excluding CCA.
(4)		Mainly represents investments made in carbon capture technology companies during the second quarter of 2023 including a $10 million equity investment in Clean Hydrogen Works and $1.5 million equity investment in Libra CO2 Storage Solutions, LLC, and investments made during the first quarter of 2023 of $2 million in Aqualung Carbon Capture AS, as well as a $5 million investment in ION Clean Energy, Inc.

View source version on businesswire.com: https://www.businesswire.com/news/home/20230803627719/en/

Denbury Reports Second Quarter 2023 Financial and Operational Results