Denbury Inc. (DEN) Financial Statements (2025 and earlier)
Company Profile
Business Address |
5851 LEGACY CIRCLE PLANO, TX 75024 |
State of Incorp. | DE |
Fiscal Year End | December 31 |
Industry (SIC) | 1311 - Crude Petroleum and Natural Gas (benchmarking) |
More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in millions)
9/30/2023 MRQ | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | |||
---|---|---|---|---|---|---|---|---|---|
ASSETS | |||||||||
Current Assets | |||||||||
Cash, cash equivalents, and short-term investments | 1 | 4 | 1 | 1 | 39 | 0 | |||
Cash and cash equivalent | 1 | 4 | 1 | 1 | 39 | 0 | |||
Restricted cash and investments | 1 | ||||||||
Receivables | 27 | 19 | 20 | 18 | 27 | 45 | |||
Prepaid expense | 19 | 9 | 14 | ||||||
Derivative instruments and hedges, assets | 16 | 0 | 12 | 93 | |||||
Other current assets | 10 | 12 | 11 | ||||||
Other undisclosed current assets | 144 | 143 | 91 | 139 | 126 | 146 | |||
Total current assets: | 206 | 175 | 127 | 181 | 296 | 202 | |||
Noncurrent Assets | |||||||||
Operating lease, right-of-use asset | 18 | 20 | 20 | 34 | ✕ | ✕ | |||
Property, plant and equipment | 1,932 | 1,542 | 1,304 | 4,373 | 4,319 | 4,167 | |||
Intangible assets, net (including goodwill) | 79 | 88 | 97 | ||||||
Intangible assets, net (excluding goodwill) | 79 | 88 | 97 | ||||||
Derivative instruments and hedges | 4 | ||||||||
Restricted cash and investments | 47 | ||||||||
Other noncurrent assets | 45 | 78 | 86 | 104 | 104 | 102 | |||
Total noncurrent assets: | 2,121 | 1,728 | 1,508 | 4,511 | 4,427 | 4,269 | |||
TOTAL ASSETS: | 2,327 | 1,903 | 1,635 | 4,692 | 4,723 | 4,471 | |||
LIABILITIES AND EQUITY | |||||||||
Liabilities | |||||||||
Current Liabilities | |||||||||
Accounts payable and accrued liabilities, including: | 249 | 192 | 113 | 184 | 198 | 177 | |||
Interest and dividends payable | ✕ | ✕ | 2 | ||||||
Taxes payable | ✕ | ✕ | 14 | 17 | |||||
Employee-related liabilities | ✕ | ✕ | 24 | 8 | |||||
Accounts payable | 59 | 26 | 19 | 63 | 61 | 77 | |||
Accrued liabilities | 86 | 33 | 22 | ||||||
Other undisclosed accounts payable and accrued liabilities | 104 | 95 | 45 | 121 | 137 | 101 | |||
Debt | 68 | 102 | 105 | 105 | |||||
Derivative instruments and hedges, liabilities | 13 | 135 | 54 | 8 | 99 | ||||
Asset retirement obligation | 36 | 18 | 7 | 5 | 2 | 1 | |||
Other undisclosed current liabilities | 49 | 62 | 44 | 65 | 59 | 76 | |||
Total current liabilities: | 347 | 407 | 285 | 364 | 365 | 458 | |||
Noncurrent Liabilities | |||||||||
Long-term debt and lease obligation, including: | 29 | 35 | 70 | 2,233 | 2,664 | 2,979 | |||
Long-term debt, excluding current maturities | |||||||||
Other undisclosed long-term debt and lease obligation | 29 | 18 | 51 | 2,191 | 2,664 | 2,979 | |||
Liabilities, other than long-term debt | 419 | 309 | 207 | 282 | 552 | 386 | |||
Asset retirement obligations | 316 | 284 | 179 | 177 | 174 | 166 | |||
Deferred tax liabilities, net | ✕ | ✕ | ✕ | ✕ | ✕ | 310 | 198 | ||
Deferred income tax liabilities | 71 | 2 | 1 | ✕ | ✕ | ||||
Estimated litigation liability | 51 | ||||||||
Other liabilities | 17 | 23 | 21 | 54 | 68 | 22 | |||
Operating lease, liability | 15 | 17 | 19 | 42 | ✕ | ✕ | |||
Derivative instruments and hedges, liabilities | 5 | ||||||||
Other undisclosed noncurrent liabilities | 17 | 19 | 401 | ||||||
Total noncurrent liabilities: | 448 | 361 | 296 | 2,915 | 3,217 | 3,365 | |||
Total liabilities: | 795 | 768 | 581 | 3,280 | 3,581 | 3,823 | |||
Equity | |||||||||
Equity, attributable to parent | 1,533 | 1,135 | 1,054 | 1,412 | 1,142 | 648 | |||
Common stock | 0 | 0 | 0 | 1 | 0 | 0 | |||
Treasury stock, value | (6) | (11) | (4) | ||||||
Additional paid in capital | 1,047 | 1,130 | 1,104 | 2,739 | 2,685 | 2,508 | |||
Retained earnings (accumulated deficit) | 486 | 5 | (51) | (1,321) | (1,533) | (1,856) | |||
Total equity: | 1,533 | 1,135 | 1,054 | 1,412 | 1,142 | 648 | |||
TOTAL LIABILITIES AND EQUITY: | 2,327 | 1,903 | 1,635 | 4,692 | 4,723 | 4,471 |
Income Statement (P&L) ($ in millions)
9/30/2023 TTM | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | ||
---|---|---|---|---|---|---|---|---|
Revenues | 1,715 | 1,258 | 1,275 | 1,474 | 1,130 | |||
Revenue, net | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 1,090 | |
Cost of revenue | (1,077) | (1,108) | (954) | (1,064) | (981) | |||
Cost of product and service sold | (500) | |||||||
Gross profit: | 637 | 150 | 321 | 410 | 148 | |||
Operating expenses | (82) | (94) | (102) | |||||
Other operating expense, net (Other Expenses) | (16) | (11) | (7) | |||||
Operating income: | 539 | 46 | 321 | 410 | 39 | |||
Nonoperating expense (Investment Income, Nonoperating) | (179) | (353) | (78) | |||||
Interest and debt expense | (4) | (4) | 156 | (70) | (99) | |||
Income (loss) from continuing operations before equity method investments, income taxes: | 356 | (311) | 477 | 340 | (137) | |||
Other undisclosed income (loss) from continuing operations before income taxes | 199 | 368 | (156) | 70 | 184 | |||
Income from continuing operations before income taxes: | 555 | 57 | 321 | 410 | 47 | |||
Income tax expense (benefit) | (75) | (1) | (104) | (87) | 117 | |||
Income from continuing operations: | 480 | 56 | 217 | 323 | 163 | |||
Income before gain (loss) on sale of properties: | ✕ | ✕ | 56 | ✕ | 217 | 323 | 163 | |
Net income available to common stockholders, basic: | 480 | 56 | 217 | 323 | 163 | |||
Interest on convertible debt | 14 | 1 | 0 | |||||
Net income available to common stockholders, diluted: | 480 | 56 | 231 | 323 | 163 |
Comprehensive Income ($ in millions)
9/30/2023 TTM | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | ||
---|---|---|---|---|---|---|---|---|
Net income: | 480 | 56 | 217 | 323 | 163 | |||
Comprehensive income, net of tax, attributable to parent: | 480 | 56 | 217 | 323 | 163 |
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.