DENBURY RESOURCES INC
10-Q, 1999-05-11
CRUDE PETROLEUM & NATURAL GAS
Previous: NORWEST BANK MONTANA N A, 13F-HR, 1999-05-11
Next: GLOBAL TELESYSTEMS GROUP INC, DEF 14A, 1999-05-11




                     
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


                                    FORM 10-Q
                             ----------------------

(Mark One)
    X  Quarterly  report  pursuant  to  Section  13 or 15(d)  of the  Securities
Exchange Act of 1934

                  For the quarterly period ended March 31, 1999

     Transition  report  pursuant  to  Section  13 or  15(d)  of the  Securities
Exchange Act of 1934


                         Commission file number 33-93722
                           ---------------------------

                             DENBURY RESOURCES INC.
             (Exact name of Registrant as specified in its charter)


        Delaware                                     75-2815171
    (State or other                               (I.R.S. Employer
    jurisdiction of                             Identification No.)
    incorporation or
     organization)

 5100 Tennyson Parkway
       Suite 3000                                      75024
       Plano, TX                                     (Zip code)
 (Address of principal
   executive offices)


Registrant's telephone number, including area code: (972) 673-2000


     Indicate by check mark  whether the  registrant:  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes X  No

     Indicate the number of shares  outstanding of each of the issuer's  classes
of common stock, as of the latest practicable date.

            Class                               Outstanding at April 30, 1999

  Common Stock, $.001 par value                          45,434,926


<PAGE>



                             DENBURY RESOURCES INC.

                                      INDEX


Part I.  Financial Information
                                                                           Page

   Item 1.  Financial Statements

      Condensed Consolidated Balance Sheets at March 31, 1999 (Unaudited)
          and December 31, 1998                                            3

      Condensed Consolidated Statements of Operations for the three months
          ended March 31, 1999 and 1998 (Unaudited)                        4

      Condensed Consolidated Statements of Cash Flows for the three months
          ended March 31, 1999 and 1998 (Unaudited)                        5

      Notes to Condensed Consolidated Financial Statements                 6-8

   Item 2.  Management's Discussion and Analysis of Financial Condition
               and Results of Operations                                   9-20

   Item 3.  Quantitative and Qualitative Disclosures about Market Risk     20


 Part II.  Other Information

   Item 2.  Change in Securities and Use of Proceeds                       21

   Item 4.  Submission of Matters to a Vote of Security Holders            21

   Item 6.  Exhibits and Reports on Form 8-K                               22

   Signatures                                                              23












                                      2

<PAGE>


                             DENBURY RESOURCES INC.

                      CONDENSED CONSOLIDATED BALANCE SHEETS
             (Amounts in thousands of U.S. Dollars and in U.S. GAAP)


<TABLE>
<CAPTION>
                                                        March 31,   December 31,
                                                          1999          1998
                                                        ---------    ---------
                                                        (Unaudited)
                               Assets
<S>                                                    <C>          <C>
Current assets
   Cash and cash equivalents                           $   7,063    $    2,049
   Accrued production receivable                           7,155         5,495
   Trade and other receivables                            11,294        16,390
                                                       ---------    ----------
      Total current assets                                25,512        23,934
                                                       ---------    ----------
Property and equipment (using full cost accounting)
   Oil and gas properties                                531,654       508,571
   Unevaluated oil and gas properties                     49,040        65,645
   Less accumulated depreciation and depletion          (398,660)     (393,552)
                                                       ---------    ----------
      Net property and equipment                         182,034       180,664
                                                       ---------    ----------
Other assets                                               8,835         8,261
                                                       ---------    ----------
           Total assets                                $ 216,381    $  212,859
                                                       =========    ==========

               Liabilities and Stockholders' Deficit

Current liabilities
   Accounts payable and accrued liabilities            $   9,503    $   13,570
   Oil and gas production payable                          6,028         5,118
                                                       ---------    ----------
      Total current liabilities                           15,531        18,688
                                                       ---------    ----------

Long-term liabilities
   Long-term debt                                        234,630       225,000
   Provision for site reclamation costs                    1,513         1,436
                                                       ---------    ----------
      Total long-term liabilities                        236,143       226,436
                                                       ---------    ----------
Stockholders' deficit
   Preferred  stock,  $.001 par  value,  25,000,000
     shares authorized; none issued and outstanding        -             -  
   Common  stock, $.001 par value, 100,000,000
     shares authorized; 26,801,680 shares issued 
     and outstanding at March 31, 1999 and
     December 31, 1998                                        27            27
   Paid-in capital in excess of par                      227,769       227,769
   Accumulated deficit                                  (263,089)     (260,061)
                                                       ---------    ----------
      Total stockholders' deficit                        (35,293)      (32,265)
                                                       ---------    ----------
      Total liabilities and stockholders' deficit      $ 216,381    $  212,859
                                                       =========    ==========
</TABLE>



   (See accompanying notes to Condensed Consolidated Financial Statements)

                                      3

<PAGE>

                             DENBURY RESOURCES INC.

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                 (Amounts in thousands except per share amounts)
                   (Unaudited - U.S. dollars and in U.S. GAAP)


<TABLE>
<CAPTION>
                                               Three Months Ended
                                                    March 31,
                                            -------------------------
                                              1999             1998
                                            ---------       ---------
<S>                                         <C>             <C> 
Revenues
     Oil, gas and related product sales     $  14,703       $  25,188
     Interest and other income                    361             367
                                            ---------       ---------
           Total revenues                      15,064          25,555
                                            ---------       ---------
Expenses
     Production                                 5,855           7,854
     General and administrative                 1,890           1,776
     Interest                                   4,858           4,391
     Depletion and depreciation                 5,335          12,387
     Franchise taxes                              154             200
                                            ---------       ---------
            Total expenses                     18,092          26,608
                                            ---------       ---------
Loss before income taxes                       (3,028)         (1,053)
Income tax benefit                                  -             373
                                            ---------       ---------
Net loss                                    $  (3,028)      $    (680)
                                            =========       =========
Net loss per common share
      Basic                                 $   (0.11)      $   (0.03)
      Diluted                                   (0.11)          (0.03)


Average number of common shares outstanding    26,802          23,425
                                            =========       =========
</TABLE>





   (See accompanying notes to Condensed Consolidated Financial Statements)

                                      4

<PAGE>

                             DENBURY RESOURCES INC.

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
             (Amounts in thousands of U.S. dollars and in U.S. GAAP)
                                   (Unaudited)


<TABLE>
<CAPTION>
                                                            Three Months Ended
                                                                March 31,
                                                         ----------------------
                                                           1999          1998
                                                         ---------    ---------
<S>                                                      <C>          <C>
Cash flow from operating activities:
   Net loss                                              $  (3,028)   $    (680)
   Adjustments needed to reconcile to net 
     cash flow provided by operations:
       Depreciation, depletion and amortization              5,335       12,387
       Deferred income taxes                                     -         (373)
       Other                                                   190          121
                                                          ---------    --------- 
                                                             2,497       11,455
   Changes in working capital items relating to operations:
       Accrued production receivable                        (1,660)      (1,593)
       Trade and other receivables                           5,096        2,077
       Accounts payable and accrued liabilities             (4,067)      (6,965)
       Oil and gas production payable                          910        1,371
                                                         ---------    ---------
Net cash flow provided by operations                         2,776        6,345
                                                         ---------    ---------
Cash flow from investing activities:
       Oil and natural gas expenditures                     (4,678)     (26,163)
       Acquisition of oil and natural gas properties        (1,800)        (247)
       Net purchases of other assets                          (439)        (279)
                                                         ---------     --------
Net cash used for investing activities                      (6,917)     (26,689)
                                                         ---------    ---------
Cash flow from financing activities:
   Bank repayments                                               -     (200,000)
   Bank borrowings                                           9,630            -
   Issuance of senior subordinated debt                          -      125,000
   Issuance of common stock                                      -       93,345
   Costs of debt financing                                    (475)      (3,518)
   Other                                                         -           (1)
                                                         ---------    ---------
Net cash provided by financing activities                    9,155       14,826
                                                         ---------    ---------
Net increase (decrease) in cash and cash equivalents         5,014       (5,518)

Cash and cash equivalents at beginning of period             2,049        9,326
                                                         ---------    ---------
Cash and cash equivalents at end of period               $   7,063    $   3,808
                                                         =========    =========

Supplemental disclosure of cash flow information:
   Cash paid during the quarter for interest             $   8,183    $   3,225
</TABLE>


   (See accompanying notes to Condensed Consolidated Financial Statements)


                                      5

<PAGE>

                             DENBURY RESOURCES INC.

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                   (Unaudited)

1. ACCOUNTING POLICIES

Interim Financial Statements

     These  financial  statements  and  the  notes  thereto  should  be  read in
conjunction  with the  Company's  annual  report on Form 10-K for the year ended
December 31, 1998. Any capitalized  terms used but not defined in these Notes to
Consolidated  Financial  Statements  have the same meaning  given to them in the
Form 10-K.

     Accounting   measurements  at  interim  dates  inherently  involve  greater
reliance on  estimates  then at year end and the results of  operations  for the
interim periods shown in this report are not  necessarily  indicative of results
to be expected  for the fiscal  year.  In the opinion of  management  of Denbury
Resources  Inc.  (the  "Company"  or  "Denbury"),   the  accompanying  unaudited
condensed consolidated financial statements include all adjustments (of a normal
recurring  nature)  necessary  to  present  fairly  the  consolidated  financial
position of the Company as of March 31, 1999 and the consolidated results of its
operations and cash flow for the three months ended March 31, 1999 and 1998.

Net Income and Loss per Common Share

     Basic net income or loss per common  share is computed by dividing  the net
income  or loss by the  weighted  average  number  of  shares  of  common  stock
outstanding.   In  accordance  with  generally  accepted  accounting  principles
("GAAP"), the stock options and warrants would be included in the calculation of
diluted earnings per share but were anti-dilutive to the calculations of diluted
losses per share.

2. NOTES PAYABLE AND LONG-TERM INDEBTEDNESS

<TABLE>
<CAPTION>
                                                        March 31,   December 31,
                                                          1999         1998
                                                        --------     ---------
                                                        (Amounts in thousands)
                                                       (Unaudited)
<S>                                                     <C>          <C>      
Senior bank loan                                        $109,630     $ 100,000
9% Senior Subordinated Notes due 2008                    125,000       125,000
                                                        --------     ---------
          Total long-term debt                          $234,630     $ 225,000
                                                        ========     =========
</TABLE>

3. CHANGE TO UNITED STATES GAAP;  DIFFERENCES  IN GAAP BETWEEN UNITED STATES AND
CANADA

     In April 1999, the Company moved its corporate  domicile from Canada to the
United States as a Delaware  corporation (see Note 4). As a result of this move,
the  consolidated  financial  statements  have been prepared in accordance  with
United States GAAP rather than Canadian GAAP. For the periods  presented herein,
there  are  not  any  differences  between  United  States  and  Canadian  GAAP.
Historically, the Company has had differences between the two accounting methods
in the areas of diluted  earnings per share, the handling of losses on the early
extinguishment of debt and the guidelines regarding full cost ceiling tests.


                                      6

<PAGE>

                             DENBURY RESOURCES INC.

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                   (Unaudited)

4.  1999 SALE OF EQUITY AND MOVE OF DOMICILE

     At a  special  meeting  of the  stockholders  held on April 20,  1999,  the
stockholders  approved (i) a move of the Corporate's domicile from Canada to the
United  States as a Delaware  corporation,  (ii) the sale of  18,552,876  common
shares to an affiliate of the Texas  Pacific  Group  ("TPG") for $100 million or
$5.39 per  share,  and (iii)  increases  in the number of shares  available  for
issuance under the Company's stock purchase and stock option plans.  The move of
domicile was completed on April 21, 1999 and along with the move,  the Company's
wholly-owned  subsidiary,  Denbury Management Inc. ("DMI"),  was merged into the
new Delaware  parent company,  Denbury  Resources Inc. This move of domicile did
not have any effect on the  operations  and assets of the Company and as part of
the move and  merger,  Denbury  Resources  Inc.  expressly  assumed  any and all
liabilities of its subsidiary,  DMI,  including the obligation for the 9% Senior
Subordinated  Notes  due 2008 and the  outstanding  bank  credit  facility.  The
financial  statements and notes herein have been modified to reflect the capital
structure of the Company after the move of domicile even though this transaction
occurred after the balance sheet date.

     The transaction  with TPG was also completed on April 21, 1999. As a result
of the equity  transaction,  TPG's ownership of the outstanding  common stock of
the Company  increased from 32% to 60%. The Company  intends to use the proceeds
from the equity sale for acquisitions,  although in the interim,  the funds were
used to reduce the outstanding bank debt to $9.6 million.

     The   following   table  sets  forth  as  of  March  31,  1999  the  actual
capitalization  of  Denbury,  and the pro forma  capitalization  of  Denbury  as
adjusted to give effect to the TPG purchase  transaction  and the use of the net
proceeds from that sale  (estimated  at $98.5 million after  expenses) to reduce
bank debt. This table excludes  3,526,163  outstanding stock options as of March
31, 1999  exercisable  at various  prices ranging from $4.24 to $22.24 per share
with a weighted  average  price of  approximately  $8.93,  of which 604,488 were
currently  exercisable,  and 75,000  common  shares  reserved for issuance  upon
exercise of common share purchase warrants.

<TABLE>
<CAPTION>
                                                        As of March 31, 1999
                                                       -----------------------
                                                                    As Adjusted
                                                        Company     for the TPG
                                                       Historical    Purchase
                                                       ----------    ---------
                                                           (in thousands)
<S>                                                    <C>           <C>      
Cash and cash equivalents............................. $    7,063    $   5,563
                                                       ==========    =========
Short-term debt:
   Credit Facility.................................... $   -         $    -
                                                       ----------    ---------
Long-term debt:
   Credit Facility....................................    109,630        9,630
   9% Senior Subordinated Notes due 2008..............    125,000      125,000
                                                       ----------    ---------
         Total long-term debt.........................    234,630      134,630
                                                       ----------    ---------
Stockholders' equity (deficit):
   Common stock, $.001 par value; 100,000,000 shares
     authorized; 26,801,680 issued and outstanding;
     45,354,556 issued and outstanding as
     adjusted for the TPG purchase....................         27           45
   Paid-in capital in excess of par...................    227,769      326,251
   Accumulated deficit................................   (263,089)    (263,089)
                                                       ----------    ---------
      Total stockholders' equity (deficit)............    (35,293)      63,207
                                                       ----------    ---------
          Total capitalization........................ $  199,337    $ 197,837
                                                       ==========    =========
</TABLE>


                                      7

<PAGE>

                             DENBURY RESOURCES INC.

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                   (Unaudited)

5.  PRODUCT PRICE HEDGING CONTRACTS

     During June and July 1998, the Company  entered into two no-cost  financial
contracts  ("collars")  to hedge a total of 40 million cubic feet of natural gas
per day  ("MMcf/d").  The first  natural gas contract  for 35 MMcf/d  covers the
period  from July 1998 to June 1999 and has a floor  price of $1.90 per  million
British  Thermal Units  ("MMBtu")  and a ceiling  price of $2.96 per MMBtu.  The
second  natural gas  contract for five MMcf/d  covers the period from  September
1998 to August 1999 and has a floor price of $1.90 per MMBtu and a ceiling price
of $2.89 per MMBtu. During December 1998, the Company extended these natural gas
hedges through December 2000 by entering into an additional  no-cost collar with
a floor price of $1.90 per MMBtu and a ceiling  price of $2.58 per MMBtu for the
period of July 1999 through  December 2000.  This contract  hedges 25 MMcf/d for
the months of July and August 1999 and 30 MMcf/d for each month thereafter.  The
Company collected $539,000 on these financial contracts during the first quarter
of 1999.  These three  contracts  cover over 100% of the  Company's  current net
natural gas  production.  Based on the futures  market prices at March 31, 1999,
the Company would not receive or pay any material  amounts under these commodity
contracts  even though they covered more than the Company's  production  because
the futures market prices at March 31, 1999 were within the contract collars.

     During the fourth quarter of 1998, the Company also modified certain of its
oil sales  contracts.  The new  contracts,  which are  generally for a period of
eighteen months,  provide that approximately 45% of the Company's oil production
as of January 31, 1999,  has a price floor of between  $8.00 and $10.00 per Bbl.
This  equates  to a NYMEX oil price of between  $15.00  and  $16.00 per Bbl.  As
compensation  for the price  floors,  the  contracts  provide  that the premiums
received on the posted prices decrease as oil prices rise.

     During  March  and  April,  1999,  the  Company  entered  into two  no-cost
financial contracts to hedge a portion of its oil production. The first contract
was a fixed  price  swap for  3,000  Bbls/d  for the  period  of  April  through
December, 1999 at a price of $14.24 per Bbl. The second contract was a collar to
hedge 3,000  Bbls/d for the period of May,  1999 through  December,  2000 with a
floor  price of $14.00 per Bbl and a ceiling  price of $18.05 per Bbl.  No funds
were paid or received on these contracts during the first quarter of 1999. These
two oil financial contracts hedge approximately 60% of the Company's current oil
production.  For further discussion regarding the Company's derivative financial
instruments,  see  "Market  Risk  Management"  in  Management's  Discussion  and
Analysis of Financial Condition and Results of Operations.


                                      8

<PAGE>

                             DENBURY RESOURCES INC.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

     The following  should be read in conjunction  with the Company's  financial
statements  contained  herein and in Form 10-K for the year ended  December  31,
1998,  along with  Management's  Discussion and Analysis  contained in such Form
10-K.  Any  capitalized  terms used but not defined in the following  discussion
have the same meaning given to them in the Form 10-K.

     Denbury  is  an  independent   energy  company   engaged  in   acquisition,
development and exploration activities in the U.S. Gulf Coast region,  primarily
onshore in Louisiana and  Mississippi.  The Company's growth in proved reserves,
production  and cash flow over the years has been achieved by  concentrating  on
the  acquisition  of  properties  which  it  believes  have  significant  upside
potential and through the efficient  development,  enhancement  and operation of
those properties.

     1999 SALE OF EQUITY  AND MOVE OF  DOMICILE.  At a  special  meeting  of the
stockholders held on April 20, 1999, the stockholders approved (i) a move of the
Corporate's domicile from Canada to the United States as a Delaware corporation,
(ii) the sale of  18,552,876  common shares to an affiliate of the Texas Pacific
Group  ("TPG") for $100 million or $5.39 per share,  and (iii)  increases in the
number of shares  available for issuance under the Company's  stock purchase and
stock option plans.  The move of domicile was completed April 21, 1999 and along
with the move, the Company's  wholly-owned  subsidiary,  Denbury Management Inc.
("DMI"), was merged into the new Delaware parent company, Denbury Resources Inc.
This move of domicile  did not have any effect on the  operations  and assets of
the Company and as part of the move and merger, Denbury Resources Inc. expressly
assumed any and all liabilities of its subsidiary, DMI, including the obligation
for the 9% Senior  Subordinated  Notes due 2008 and the outstanding  bank credit
facility.

     The sale of equity to TPG was also completed on April 21, 1999. As a result
of this  transaction,  TPG's  ownership of the  outstanding  common stock of the
Company  increased from 32% to 60%. The Company has  approximately  45.4 million
common shares outstanding after this transaction. The Company intends to use the
proceeds  from the equity sale for  acquisitions,  although in the interim,  the
funds were used to reduce its outstanding bank debt.

     The   following   table  sets  forth  as  of  March  31,  1999  the  actual
capitalization  of  Denbury,  and the pro forma  capitalization  of  Denbury  as
adjusted to give effect to the TPG purchase  transaction  and the use of the net
proceeds from that sale  (estimated  at $98.5 million after  expenses) to reduce
bank debt. This table excludes  3,526,163  outstanding stock options as of March
31, 1999  exercisable  at various  prices ranging from $4.24 to $22.24 per share
with a weighted  average  price of  approximately  $8.93,  of which 604,488 were
currently  exercisable,  and 75,000  common  shares  reserved for issuance  upon
exercise of common share purchase warrants.


                                      9

<PAGE>

                             DENBURY RESOURCES INC.
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                        As of March 31, 1999
                                                       -----------------------
                                                                    As Adjusted
                                                        Company     for the TPG
                                                       Historical    Purchase
                                                       ----------    ---------
                                                           (in thousands)
<S>                                                    <C>           <C>      
Cash and cash equivalents............................. $    7,063    $   5,563
                                                       ==========    =========
Short-term debt:
   Credit Facility.................................... $    -        $    -
                                                       ----------    ---------
Long-term debt:
   Credit Facility....................................    109,630        9,630
   9% Senior Subordinated Notes due 2008..............    125,000      125,000
                                                       ----------    ---------
         Total long-term debt.........................    234,630      134,630
                                                       ----------    ---------
Stockholders' equity (deficit):
   Common stock, $.001 par value; 100,000,000 shares
      authorized; 26,801,680 issued and outstanding;             
      45,354,556 issued and outstanding as adjusted 
      for the TPG purchase............................         27           45
   Paid-in capital in excess of par...................    227,769      326,251
   Accumulated deficit................................   (263,089)    (263,089)
                                                       ----------    ---------
      Total stockholders' equity (deficit)............    (35,293)      63,207
                                                       ----------    ---------
          Total capitalization........................ $  199,337    $ 197,837
                                                       ==========    =========
</TABLE>

     FEBRUARY 1999 AMENDMENT TO BANK CREDIT FACILITY.  On February 19, 1999, the
Company  completed an amendment to its credit facility with Bank of America,  as
agent for a group of eight other banks. This amendment set the borrowing base at
$110  million,  of which $60  million was  considered  by the banks to be within
their normal credit  guidelines.  The credit  facility  continues with its other
restrictions such as a prohibition on the payment of dividends and a prohibition
on most debt, liens and corporate guarantees. This amendment:

     o   provided  certain  relief on the minimum  equity and interest  coverage
         tests;
     o   changed  the  facility  to  one  secured  by  substantially  all of the
         Company's oil and natural gas properties;
     o   requires that as long as the borrowing  base is larger than a borrowing
         base that conforms to normal credit guidelines (currently $60 million),
         that at least 75% of the funds  borrowed  subsequent  to the closing of
         the TPG purchase  must be used for either  qualifying  acquisitions  or
         capital  expenditures  made to maintain,  enhance or develop its proved
         reserves; and
     o   increased  the  interest  rate to a range from LIBOR plus 1.0% to LIBOR
         plus 1.75% (depending on the amounts outstanding) and LIBOR plus 2.125%
         if the outstanding  debt exceeds the borrowing base under normal credit
         guidelines, currently set at $60 million.

     After the  repayment  in April,  1999  with the  proceeds  from the sale of
equity to TPG, there was approximately $9.6 million outstanding on the facility,
leaving a total  borrowing  capacity of  approximately  $100  million.  The next
scheduled  re-determination of the borrowing base will be as of October 1, 1999,
based on June 30, 1999  assets and proved  reserves.  There can be no  assurance
that the banks will not reduce the borrowing base at that time, as such

                                      10

<PAGE>

                             DENBURY RESOURCES INC.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS


redetermination  will depend on current and  expected oil and natural gas prices
at that time, the Company's development and acquisition results during 1999, the
current  level of debt and several other  factors,  some of which are beyond the
Company's control.

CAPITAL RESOURCES AND LIQUIDITY

     As more fully described under "Results of Operations"  below,  through 1998
and  continuing  into the first quarter of 1999,  the Company's  average net oil
product  prices  were from 24% to 40% lower  than  during  the prior  comparable
period.  Due to this drop in oil prices,  the Company's cash flow and results of
operations were significantly reduced during 1998 and the first quarter of 1999.
This reduction in cash flow has also contributed to an increase in the Company's
debt levels, which as a multiple of cash flow, are at historic highs as of March
31,  1999.  Because of the  downturn in the oil and gas  industry  during  1998,
resulting  from the decreases in oil and natural gas prices,  the Company sought
additional capital in order to have funds to pursue acquisitions and in December
1998 entered  into an  agreement  to sell $100 million of common  shares to TPG.
This sale of equity was approved by stockholders on April 20, 1999 and closed on
April 21, 1999 (see "1999 Sale of Equity and Move of Domicile" above).

     As a result of the equity infusion,  the Company's bank debt was reduced to
$9.6 million  outstanding  as of April 30, 1999 and the Company's  stockholders'
deficit was eliminated with a pro forma March 31, 1999 positive balance of $63.2
million. In addition, oil prices have climbed from a first quarter average NYMEX
price of  approximately  $13.00 per Bbl to current  levels above $18.00 per Bbl.
Both  the  improved  product  prices  and  the  reduction  of debt  will  have a
significant  positive impact on the Company's  earnings and cash flow for future
periods and will allow the Company to pursue oil development  opportunities that
were  uneconomical  at low oil prices which prevailed in the second half of 1998
and first quarter of 1999.  However,  there can be no assurance  that the recent
increase in oil prices will be sustained.

     In addition,  the Company intends to pursue oil and gas  acquisitions  with
the funds from the equity  sale to TPG which,  if  accomplished,  should also be
accretive to the Company's operating results. However, there can be no assurance
that  suitable  acquisitions  will be  identified in the future or that any such
acquisitions will be successful in achieving desired  profitability  objectives.
Without  suitable  acquisitions  or the capital to fund such  acquisitions,  the
Company's future growth could be limited or even eliminated.

     The Company plans to keep its development  budget for 1999 at approximately
$35 million,  the upper end of the previously  announced range, as the intent is
to  minimize  the use of the  bank  credit  facility  for  anything  other  than
acquisitions.  Although the level of the Company's projected cash flow is highly
variable  and  difficult to predict due to  volatility  in product  prices,  the
success of its  drilling and other  developmental  work and other  factors,  the
Company does not expect its 1999 development  spending to cause debt to increase
substantially.  The Company  also  expects  that this  spending  level should be
sufficient to cause a slight increase in production  levels throughout the year.
Furthermore,  if acquisitions  are unavailable at attractive  rates, the Company
does have an inventory of potential development projects that it could commence,
subject to the availability and allocation of capital resources.

SOURCES AND USES OF FUNDS

     During the first  quarter of 1999,  the Company  spent  approximately  $4.7
million on exploration  and  development  expenditures  and  approximately  $1.8
million on acquisitions.  The exploration and development  expenditures included
approximately  $1.0  million  spent on  drilling,  $1.5  million on  geological,
geophysical and acreage  expenditures and $2.2 million on workover costs.  These
expenditures were funded by bank debt and cash flow from operations.


                                      11

<PAGE>

                             DENBURY RESOURCES INC.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS


     During the first  quarter of 1998,  the Company spent  approximately  $26.2
million  on oil and  natural  gas  development  expenditures  and  approximately
$247,000 on acquisitions.  The development  expenditures included  approximately
$17.6 million spent on drilling,  $4.1 million on  geological,  geophysical  and
acreage  expenditures  and the  balance of $4.5  million  was spent on  workover
costs.  These  expenditures  were funded by cash flow from  operations  and bank
debt.

RESULTS OF OPERATIONS

                                Operating Income

     Operating  income  dropped 49% for the first quarter of 1999 as compared to
the first quarter of 1998  comprised of a 28% drop in production  and a 19% drop
in prices on a BOE basis, as further set forth below.

<TABLE>
<CAPTION>
                                           Three Months Ended
                                               March 31,
- --------------------------------------------------------------
                                            1999        1998
- --------------------------------------------------------------
<S>                                       <C>         <C>     
OPERATING INCOME (THOUSANDS)
   Oil sales                              $   8,532   $ 16,173
   Natural gas sales                          6,171      9,015
   Less production expenses                  (5,855)    (7,854)
                                          --------------------
       Operating income                   $   8,848   $ 17,334
                                          --------------------
UNIT PRICES
   Oil price per barrel ("Bbl")           $    9.22   $  12.20
   Gas price per thousand cubic              
       feet ("Mcf")                            2.23       2.49

NETBACK PER BOE (1):
   Sales price                            $   10.60   $  13.05
   Production expenses                        (4.22)     (4.07)
                                          --------------------
   Production netback                     $    6.38   $   8.98
                                          --------------------
AVERAGE DAILY PRODUCTION VOLUME:
   Bbls                                      10,281     14,728
   Mcf                                       30,818     40,275
   BOE                                       15,417     21,441
- --------------------------------------------------------------
<FN>
(1)  Barrel of oil  equivalent  using the ratio of one barrel of oil to 6 Mcf of
     natural gas ("BOE").
</FN>
</TABLE>

     Production  for the first quarter of 1999 averaged  15,417 BOE/d, a drop of
28% from the  first  quarter  of 1998 but  only a 4%  decrease  from the  fourth
quarter of 1998 average of 16,108 BOE/d  despite a sharply  reduced  development
program since July,  1998.  Production  peaked in the second  quarter of 1998 at
21,927 BOE/d before the Company  curtailed its horizontal  drilling  program and
sharply  reduced  all  its  development  expenditures,  causing  a  decrease  in
production each subsequent quarter.  However,  with the recent response from the
Company's East  waterflood  unit at Heidelberg,  the production in recent months
has began to increase even though development  spending for the first quarter of
1999 was only $4.7 million, the lowest level of development spending per quarter
in several  years.  The  Company  plans to increase  spending  during the second
quarter  and the  remainder  of 1999 with a total  budget of $35 million for the
year, which should result in production increases later this year.

     Production  during  the first  quarter of 1999 from the  Company's  two key
prior  acquisitions,  the properties acquired from Amerada Hess in 1996 and from
Chevron in 1997, averaged 4,544 and 4,541 BOE/d  respectively.  This compares to
9,393 and 2,992  BOE/d for the first  quarter  of 1998 on these  properties  and
5,736 and 4,255 BOE/d for the fourth

                                      12

<PAGE>
                             DENBURY RESOURCES INC.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS


quarter of 1998. The production from the Chevron  properties  (Heidelberg Field)
represents the fifth consecutive  quarterly  increase since its purchase in late
1997. However,  the Amerada Hess properties peaked in the second quarter of 1998
at 9,730 BOE/d and have declined  since that time due to production  declines on
horizontal  oil wells  drilled at Eucutta  Field in late 1997 and early 1998 and
the lack of subsequent development work to replace this production.

     Oil and gas revenue decreased as a result of the decrease in production and
also due to a decline in both oil and natural gas  product  prices.  Between the
first quarter of 1998 and 1999, oil product prices decreased 24% ($2.98 per Bbl)
and natural gas product prices declined by 10% ($0.26 per Mcf).  Included in the
gas revenue for the first  quarter of 1999 was $523,000  related to a settlement
of a gas imbalance and $539,000  relating to a gain on the Company's natural gas
hedge contracts. These two items caused the average natural gas price per Mcf to
increase by $0.38 per Mcf.  Without these two items,  natural gas product prices
would have decreased by 26% ($0.64 per Mcf) from the comparable period in 1998.

     Production and operating  expenses  decreased 25% between the first quarter
of 1998 and 1999 as a result  of cost  savings  measures,  shut-in  wells  and a
decline in production.  On a BOE basis,  operating  expenses  increased slightly
(4%) due to the declines in production. For the properties acquired from Amerada
Hess,  the operating  expenses  declined from the 1996 level of $5.35 per BOE to
$3.39 per BOE for 1998, but had a slight increase to $3.81 for the first quarter
of 1999 as a result of the production declines. Operating expense per BOE on the
properties  acquired from Chevron continued to decrease from their initial level
of $6.38  per BOE when  acquired  in late  1997 to an  average  of $5.04 per BOE
during  1998 and  further  reduced  to an average of $4.79 per BOE for the first
quarter of 1999. These  reductions  result from general cost saving measures and
increased   productivity  per  well  through  overall  production  increases  at
Heidelberg.

                       General and Administrative Expenses

     The net general and administrative  ("G&A") expenses increased as set forth
below.

<TABLE>
<CAPTION>
                                         Three Months Ended
                                             March 31,
- ------------------------------------------------------------
                                          1999        1998
- ------------------------------------------------------------
<S>                                     <C>         <C>     
NET G&A EXPENSES (THOUSANDS)
   Gross expenses                       $  4,788    $  4,902
   State franchise taxes                     154         200
   Operator overhead charges              (2,167)     (2,475)
   Capitalized exploration expenses         (731)       (651)
                                        --------------------
      Net expenses                      $  2,044    $  1,976
                                        --------------------
Average G&A cost per BOE                $   1.47    $   1.02

Employees as of March 31                     197         199
- ------------------------------------------------------------
</TABLE>

     Gross G&A expenses  decreased 2% between the first quarter of 1998 and 1999
as a result of general cost saving  measures,  even though the Company  incurred
approximately  $175,000 of additional  non-recurring  expenses  during the first
quarter of 1999 as part of the cost of the move of  domicile  from Canada to the
United  States (see "1999 Sale of Equity and Move of  Domicile").  However,  the
respective well operating agreements allow the Company, when it is the operator,
to charge a well with a specified overhead rate during the drilling phase and to
also charge a monthly fixed overhead rate for each  producing  well. As a result
of the decreased drilling activity in the first quarter of 1999, the

                                      13

<PAGE>

                             DENBURY RESOURCES INC.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS


percentage of gross G&A recovered through these types of allocations  (listed in
the above table as "Operator overhead  charges")  decreased when compared to the
corresponding  period in 1998.  During the first quarter of 1998,  approximately
50% of gross G&A was recovered by operator  overhead  charges,  while during the
first  quarter of 1999 this  recovery  was reduced to 45%.  The net effect was a
slight  increase (3%) in net G&A expense  during the first quarter of 1999. On a
BOE  basis,  G&A  costs  increased  44% from the  first  quarter  of 1998 to the
comparable quarter in 1999 primarily because of decreased  production on both an
absolute and per well basis.

                         Interest and Financing Expenses

<TABLE>
<CAPTION>
                                             Three Months Ended
                                                 March 31,
- ---------------------------------------------------------------
AMOUNTS IN THOUSANDS EXCEPT PER UNIT AMOUNTS   1999      1998
- ---------------------------------------------------------------
<S>                                          <C>       <C>     
Interest expense                             $  4,858  $  4,391
Non-cash interest expense                        (191)     (121)
                                             ------------------
Cash interest expense                           4,667     4,270
Interest and other income                        (361)     (367)
                                             ------------------
   Net interest expense                      $  4,306  $  3,903
- ---------------------------------------------------------------
Average interest expense per BOE             $   3.10  $   2.02
Average debt outstanding                      229,932   211,685
- ---------------------------------------------------------------
</TABLE>

     In December  1997,  the Company  borrowed  $202 million to fund the Chevron
Acquisition  resulting in $240 million of  outstanding  bank debt during January
and most of February  1998. On February 26, 1998 this debt was  refinanced  with
proceeds  from the  issuance of equity and  subordinated  notes,  leaving a bank
balance of $40  million  for the rest of the first  quarter  of 1998,  plus $125
million of debt from the issuance of the  subordinated  notes.  During the first
quarter of 1999,  the Company began the year with $225 million of total debt and
further increased this to $234.6 million by the end of the period.  Furthermore,
the bank amendment in February 1999 (see "February 1999 Amendment to Bank Credit
Facility")  resulted in higher  bank  interest  rates as the margins  over LIBOR
rates were increased at that time.  The  cumulative  effect of an overall higher
level of average debt plus the increased  interest rates from the bank amendment
resulted in an increase of $467,000  (11%) in interest  expense during the first
quarter of 1999 as compared to the first  quarter of 1998.  The 53%  increase in
interest expense on a BOE basis was due to the overall increase in costs and was
further  compounded  by the decrease in  production.  The overall debt level was
decreased by approximately $100 million in April 1999 with the proceeds from the
sale of equity to TPG (see "1999 Sale of Equity and Move of Domicile").

                  Depletion, Depreciation and Site Restoration

     The  Company's  depletion,  depreciation  and  amortization  ("DD&A")  rate
dropped  from $6.42 per BOE for the first  quarter of 1998 (an  average of $7.26
for 1998) to $3.85 per BOE for the comparable period in 1999. This resulted from
an increase in the proved reserve  quantities since December 31, 1998 related to
improved oil prices at the end of the first  quarter of 1999 and the reduced oil
and gas property basis after the 1998 full cost pool writedowns.

     Under full cost accounting  rules,  each quarter the Company is required to
perform a ceiling test  calculation.  In determining  the limitation on property
carrying  values,  U.S.  accounting  rules require the  discounting of estimated
future net  revenues  from its proved  reserves  at 10% using  constant  current
prices  following  the  guidelines  of the  Securities  and Exchange  Commission
("SEC").  The  accounting  guidelines  also allow  Company  to exclude  acquired
properties

                                      14

<PAGE>

                             DENBURY RESOURCES INC.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

from a ceiling  test  calculation  in certain  circumstances.  Due to the higher
product  prices as of March 31, 1999,  the Company did not have any ceiling test
limitation at that date.  However,  for the first  quarter of 1998,  the Company
excluded the value of the properties acquired from Chevron in December 1997 from
the ceiling test  calculation.  Had these properties been included,  the Company
would have had a write-down of the property  carrying costs as of March 31, 1998
of approximately $35 million.

     The  Company  also  provides  for  the  estimated   future  costs  of  well
abandonment  and  site  reclamation,  net  of  any  anticipated  salvage,  on  a
unit-of-production basis. This provision is included in the DD&A expense.

<TABLE>
<CAPTION>
                                            Three Months Ended
                                                 March 31,
- --------------------------------------------------------------
AMOUNTS IN THOUSANDS EXCEPT PER UNIT AMOUNTS   1999     1998
- --------------------------------------------------------------
<S>                                          <C>       <C>    
Depletion and depreciation                   $  5,258  $12,298
Site restoration provision                         77       89
                                             -----------------
Total amortization                           $  5,335  $12,387
                                             -----------------
Average DD&A cost per BOE                    $   3.85  $  6.42
- --------------------------------------------------------------
</TABLE>

                                  Income Taxes

     Due to a net operating  loss of the Company for tax  purposes,  the Company
does not have any current tax provision.  The deferred income tax provision as a
percentage  of net income varies  slightly  depending on the mix of Canadian and
U.S. expenses.

     In  addition,  as a result of the net pre-tax  loss of $3.0 million for the
quarter ended March 31, 1999, an income tax provision for that quarter using the
effective  tax rate of 37% would  have  resulted  in a $1.1  million  income tax
benefit and an increase to the deferred tax asset.  Since the Company  currently
has a large tax net operating  loss and it was uncertain  whether this total tax
asset will  ultimately  be  realized,  the Company has  impaired the tax benefit
generated in the first  quarter of 1999,  resulting  in no effective  income tax
provision.

<TABLE>
<CAPTION>
                                            Three Months Ended
                                                 March 31,
- --------------------------------------------------------------
                                               1999     1998
- --------------------------------------------------------------
<S>                                          <C>       <C>     
Deferred income tax benefit (thousands)      $   -     $  (373)
Average income tax costs per BOE             $   -     $ (0.19)
Effective tax rate                               -          35%
- --------------------------------------------------------------
</TABLE>

                              Results of Operations

     Primarily  as a result  of the  decreased  production  and  product  prices
between the quarters, net income and cash flow from operations decreased on both
a gross and per share  basis  between  the first  quarter  of 1998 and the first
quarter of 1999 as set forth below.


                                      15

<PAGE>

                             DENBURY RESOURCES INC.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

<TABLE>
<CAPTION>
                                            Three Months Ended
                                                 March 31,
- --------------------------------------------------------------
AMOUNTS IN THOUSAND EXCEPT PER SHARE AMOUNTS   1999     1998
- --------------------------------------------------------------
<S>                                          <C>       <C>     
Net loss                                     $(3,028)  $  (680)
Net loss per common share:
   Basic                                     $ (0.11)  $ (0.03)
   Diluted                                     (0.11)    (0.03)
Cash flow from operations (1)                $ 2,497   $11,455
- --------------------------------------------------------------
<FN>
(1)  Represents cash flow provided by operations, exclusive of the net change in
     non-cash working capital balances.
</FN>
</TABLE>

     The  following  table  summarizes  the  cash  flow,  DD&A  and  results  of
operations on a BOE basis for the  comparative  periods.  Each of the individual
components are discussed above.

<TABLE>
<CAPTION>
                                      Three Months Ended
                                           March 31,
- ---------------------------------------------------------
Per BOE Data                           1999        1998
- ---------------------------------------------------------
<S>                                  <C>        <C>      
  Revenue                            $ 10.60    $   13.05
  Production expenses                  (4.22)       (4.07)
- ---------------------------------------------------------
  Production netback                    6.38         8.98
  General and administrative           (1.47)       (1.02)
  Interest and other income            (3.10)       (2.02)
- ---------------------------------------------------------
     Cash flow from operations (a)      1.81         5.94
  DD&A                                 (3.85)       (6.42)
  Deferred income taxes                   -          0.19
  Other non-cash items                 (0.14)       (0.06)
- ---------------------------------------------------------
      Net loss                       $ (2.18)   $   (0.35)
- ---------------------------------------------------------
<FN>
(a)  Represents cash flow provided by operations, exclusive of the net change in
     non-cash working capital balances.
</FN>
</TABLE>

                             Market Risk Management

     The Company uses fixed and variable rate debt to partially finance budgeted
expenditures.  These  agreements  expose the Company to market  risk  related to
changes  in  interest  rates.  The  Company  does not  hold or issue  derivative
financial instruments for trading purposes. The carrying and fair value of these
debt instruments have not changed materially since year-end.

     The Company  also  enters into  various  financial  contracts  to hedge its
exposure  to  commodity  price  risk  associated  with  anticipated  future  gas
production.  These  contracts  consist of price  ceilings  and  floors  (no-cost
collars).  During  June and July 1998,  the  Company  entered  into two  no-cost
financial  contracts  ("collars")  to hedge a total of 40 million  cubic feet of
natural gas per day  ("MMcf/d").  The first  natural gas  contract for 35 MMcf/d
covers the period from July 1998

                                      16

<PAGE>

                             DENBURY RESOURCES INC.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS


to June 1999 and has a floor price of $1.90 per million  British  Thermal  Units
("MMBtu")  and a ceiling  price of $2.96  per  MMBtu.  The  second  natural  gas
contract for five MMcf/d  covers the period from  September  1998 to August 1999
and has a floor price of $1.90 per MMBtu and a ceiling price of $2.89 per MMBtu.
During  December  1998,  the Company  extended  these natural gas hedges through
December 2000 by entering into an additional  no-cost  collar with a floor price
of $1.90 per MMBtu and a ceiling price of $2.58 per MMBtu for the period of July
1999 through  December  2000.  This contract  hedges 25 MMcf/d for the months of
July and  August  1999 and 30 MMcf/d  for each  month  thereafter.  The  Company
collected  $539,000 on these  financial  contracts  during the first  quarter of
1999. These three contracts cover over 100% of the Company's current net natural
gas  production.  Based on the  futures  market  prices at March 31,  1999,  the
Company  would not receive or pay any  material  amounts  under these  commodity
contracts  even though they covered more than the Company's  production  because
prices at March 31, 1999 were within the contract collars.

     During the fourth quarter of 1998, the Company also modified certain of its
oil sales  contracts.  The new  contracts  which are  generally  for a period of
eighteen months,  provide that approximately 45% of the Company's oil production
as of January 31, 1999,  has a price floor of between  $8.00 and $10.00 per Bbl.
This  equates  to a NYMEX oil price of between  $15.00  and  $16.00 per Bbl.  As
compensation  for the price  floors,  the  contracts  provide  that the premiums
received on the posted prices decrease as oil prices rise.

     During  March  and  April,  1999,  the  Company  entered  into two  no-cost
financial contracts to hedge a portion of its oil production. The first contract
was a fixed  price  swap for  3,000  Bbls/d  for the  period  of  April  through
December, 1999 at a price of $14.24 per Bbl. The second contract was a collar to
hedge 3,000  Bbls/d for the period of May,  1999 through  December,  2000 with a
floor  price of $14.00 per Bbl and a ceiling  price of $18.05 per Bbl.  No funds
were paid or received on these contracts during the first quarter of 1999. These
two oil financial contracts hedge approximately 60% of the Company's current oil
production.

     These  contracts  in effect at March 31, 1999 expire at various  dates with
the latest  being  December  2000.  Gain or loss on these  derivative  commodity
contracts  would  be  offset  by a  corresponding  gain or  loss  on the  hedged
commodity  positions.  Based on future  market  prices at March  31,  1999,  the
Company  would  expect  to pay  approximately  $1.78  million  on the oil  hedge
contracts  and  neither  pay or  receive  anything  on  the  natural  gas  hedge
contracts.  If the futures  market  prices  were to  increase  10% from those in
effect at March 31, 1999, the Company would be required to make  additional cash
payments under the commodity  contracts of approximately  $1.95 million.  If the
futures  market  prices  were to  decline  10% from those in effect as March 31,
1999,  the Company would  receive cash payments  under the natural gas commodity
contacts of  approximately  $270,000  and reduce the  payments due under the oil
contracts by $1.36 million.

                             Year 2000 Modifications

     Year 2000 issues relate to the ability of computer programs or equipment to
accurately  calculate,  store or use dates after December 31, 1999.  These dates
can be handled or interpreted in a number of different ways, but the most common
error is for the  system to  contain a two digit year which may cause the system
to  interpret  the year 2000 as 1900.  Errors of this type can  result in system
failures,  miscalculations  and the disruption of operations,  including,  among
other things, a temporary  inability to process  transactions,  send invoices or
engage in similar  normal  business.  In response to the Year 2000  issues,  the
Company has  developed a  strategic  plan  divided  into the  following  phases:
inventory,  product  compliance  based on vendor  representations  and  in-house
testing, third party integration and development of a contingency plan.

                                      17

<PAGE>

                             DENBURY RESOURCES INC.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

     All of the Company's  processing  needs are handled by third party systems,
none of which  have  been  substantially  modified  and all of which  have  been
purchased within the last few years. Therefore,  the Company's initial review of
its in-house  systems  with regard to Year 2000 issues  required an inventory of
its  systems  and a  review  of the  vendor  representations.  The  Company  has
completed this initial review of its  information  systems.  The licensor of the
Company's  core  financial  software  system has certified that such software is
Year 2000 compliant.  Additionally,  most other less critical  software systems,
various types of equipment and  non-information  technology  have been reviewed,
and based on vendor  representations,  are either  compliant,  will be compliant
with the next  forthcoming  software  release or are  systems  that are not date
specific.

     The Company's non-information  technology consists primarily of various oil
and gas exploration and production equipment. The initial review has established
that the primary  non-information  technology  systems  functions are either not
date sensitive or are Year 2000 compliant based on vendor  representations,  and
are  therefore  predicted to operate in  customary  manners when faced with Year
2000 issues.  However, the Company has determined that in the event such systems
are unable to address the Year 2000, employees can manually perform most, if not
all,  functions.  In  anticipation  of Year 2000  issues,  the  Company  is also
evaluating the Year 2000 readiness status of its third party service  suppliers.
In addition to  reviewing  Year 2000  readiness  statements  issued by the third
parties  handling  the  Company's  processing  needs,  to date the  Company  has
received,  and is relying upon, Year 2000 readiness reports  periodically issued
by  its  financial  services  and  electrical  service  providers,  vendors  and
purchasers  of the  Company's  oil and  natural  gas  products.  The  Company is
continuing to review Year 2000  readiness of third party service  suppliers and,
based on their representations,  does not currently foresee material disruptions
in the  Company's  business  as a  result  of Year  2000  issues.  Unanticipated
prolonged  losses of certain  services,  such as electrical  power,  could cause
material  disruptions for which no economically  feasible  contingency  plan has
been developed.

     The Company is continuing to conduct  in-house  testing of the core systems
and  non-information  technology,  and to date  either all  systems  tested have
adequately  addressed  possible Year 2000 scenarios or the Company has a plan in
place to remedy the  deficiency.  The Company  expects  testing to be  completed
during the second quarter of 1999.  After the completion of its Year 2000 review
and testing,  the Company will further  develop a contingency  plan as required,
including  replacing or  upgrading by December 31, 1999 any system  incapable of
addressing the Year 2000. This final step is expected to be completed during the
third quarter of 1999.

     Although  the  effects  of  Year  2000  issues  cannot  be  predicted  with
certainty,  the Company  believes  that the  potential  impact,  if any, of such
events will, at most, require employees to manually complete otherwise automated
tasks or  calculations,  other than those which  might  occur in a "worst  case"
scenario as described below, which the Company does not anticipate will occur.

     After  considering  Year 2000 effects on in-house  operations,  the Company
does not expect that any additional  training would be required to perform these
tasks on a manual basis due to the level of  experience of its personnel and the
routine  nature of the tasks being  performed.  If,  based on the results of its
in-house testing, the Company should determine that certain systems are not Year
2000 compliant and it appears as though the system is not likely to be compliant
within a reasonable  time  period,  the Company will either elect to perform the
task manually or will attempt to purchase a different system for that particular
task and convert  before  December 31,  1999.  The Company does not believe that
either  option  would  impact the  Company's  ability to  continue  exploration,
drilling,  production  or sales  activities,  although  the  tasks  may  require
additional  time and  personnel  to  complete  the same  function or may require
incremental time and personnel during 1999 for a conversion to a new system.

                                      18

<PAGE>

                             DENBURY RESOURCES INC.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS


     The Company's core business consists  primarily of oil and gas acquisition,
development and exploration  activities.  The equipment which is deemed "mission
critical" to the Company's  activities  requires  external power sources such as
electricity  supplied by third parties.  Although the Company  maintains limited
on-site  secondary  power  sources such as  generators,  it is not  economically
feasible to maintain  secondary  power  supplies for any major  component of its
"mission critical" equipment.  Therefore,  the most reasonably likely worst case
Year 2000  scenario for the Company  would  involve a disruption  of third party
supplied  electrical power, which would result in a substantial  decrease in the
Company's  oil  production.  Such event could result in a business  interruption
that could  materially  affect the  Company's  operations,  liquidity or capital
resources.

     The  Company  has  initiated  the third  party  integration  phase and will
continue to have formal communications with its significant suppliers,  business
partners  and key  customers  to  determine  the extent to which the  Company is
vulnerable to either the third parties' or its own failure to correct their Year
2000 issues.  The Company has been communicating with such third parties to keep
them informed of the Company's  internal  assessment of its Year 2000 review and
plans. This portion of the review and discussions with third parties is expected
to be  completed  during the  second  quarter  of 1999.  To date,  approximately
one-half of these third parties have provided certain favorable  representations
as to their Year 2000 readiness and received  similar  representations  from the
Company.  There can be no guarantee that the systems of other companies on which
the  Company  relies will be timely  converted  or that the  conversion  will be
compatible with the Company's systems.  However,  after reviewing and estimating
the effects of such events, the Company's  contingency plan involves identifying
and arranging  for other  vendors,  purchasers  and third party  contractors  to
provide such services, if necessary, in order to maintain its normal operations.

     The Company has, and will  continue to,  utilize both internal and external
resources to complete  tasks and perform  testing  necessary to address the Year
2000 issue.  The Company has not incurred,  and does not anticipate that it will
incur, any significant  costs relating to the assessment and remediation of Year
2000 issues.

                           Forward-Looking Information

     The statements  contained in this Quarterly Report on Form 10-Q ("Quarterly
Report")  that  are  not  historical  facts,  including,  but  not  limited  to,
statements  found in this  Management's  Discussion  and  Analysis of  Financial
Condition and Results of Operations,  are  forward-looking  statements,  as that
term is defined in Section 21E of the  Securities  and Exchange Act of 1934,  as
amended, that involve a number of risks and uncertainties.  Such forward-looking
statements  may be or may concern,  among other  things,  capital  expenditures,
drilling activity, acquisition plans and proposals and dispositions, development
activities, cost savings, production efforts and volumes,  hydrocarbon reserves,
hydrocarbon  prices,  liquidity,   regulatory  matters  and  competition.   Such
forward-looking  statements  generally are  accompanied by words such as "plan,"
"estimate,"   "budgeted,"   "expect,"  "predict,"   "anticipate,"   "projected,"
"should,"  "assume,"  "believe"  or other words that convey the  uncertainty  of
future  events or  outcomes.  Such  forward-looking  information  is based  upon
management's  current  plans,  expectations,  estimates and  assumptions  and is
subject to a number of risks and uncertainties that could  significantly  affect
current plans, anticipated actions, the timing of such actions and the Company's
financial condition and results of operations. As a consequence,  actual results
may differ materially from expectations,  estimates or assumptions  expressed in
or  implied  by any  forward-looking  statements  made  by or on  behalf  of the
Company.  Among the factors that could cause actual results to differ materially
are:  fluctuations  of the prices  received or demand for the  Company's oil and
natural  gas,  the  uncertainty  of  drilling  results  and  reserve  estimates,
operating hazards, acquisition risks, requirements for capital, general economic
conditions,  competition  and government  regulations,  as well as the risks and
uncertainties discussed in this Quarterly Report, including, without limitation,
the portions referenced above, and the uncertainties set forth from time to time
in the Company's other public reports, filings and public statements.

                                      19

<PAGE>


                             DENBURY RESOURCES INC.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS


     In  assessing  Year  2000  issues,   the  Company  has  relied  on  certain
representations  of third  parties and has  attempted to predict and address all
possible scenarios which could arise.  However,  uncertainties exist which could
cause Year 2000  effects to be more  significant  than the Company  anticipates.
Such uncertainties include the success of the Company in identifying systems and
programs that are not Year 2000 compliant,  the nature and amount of programming
required to up-grade or replace each of the affected programs, the availability,
rate and magnitude of related labor and consulting  costs and the success of the
Company's vendors in addressing the Year 2000 issue.

Item 3.  Quantitative and Qualitative Disclosures about Market Risk

     The  information  required  by  Item  3 is set  forth  under  "Market  Risk
Management" in Management's  Discussion and Analysis of Financial  Condition and
Results of Operations.



                                      20

<PAGE>



                           Part II. Other Information

Item 2.  Changes in Securities and Use of Proceeds.

     (a) In connection  with the move of corporate  domicile of the Company from
Canada to Delaware,  the Delaware Certificate of Incorporation and Bylaws of the
Company  which are included in this report as Exhibits  3(a) and 3(b) now define
the rights of the holders of the  Company's  shares of common  stock,  par value
$.001 per share.  The effects of the modification of the rights of the Company's
common stockholders  resulting from the move of domicile are described in detail
in the Company's  Registration Statement No. 333-69577 on Form S-4, specifically
the sections of the Proxy  Statement/Prospectus  dated March 19, 1999  contained
therein under the captions "Moving the Corporate  Domicile--Effects  of the Move
of Corporate  Domicile and Merger" and  "--Comparison of Shareholders'  Rights,"
and under  "Description  of Capital  Stock",  which are  incorporated  herein by
reference and made a part hereof.

          By means of a Supplemental  Indenture  dated April 21, 1999,  which is
included in this report as Exhibit  4(a),  Denbury  Resources  Inc.,  a Delaware
corporation, has become directly liable for the 9% Senior Subordinated Notes Due
2008 originally  issued in February 1998 by its former  wholly-owned  subsidiary
Denbury  Management,  Inc., a Texas corporation.  Denbury  Management,  Inc. was
merged into the Delaware  corporation  in connection  with the Company's move of
corporate domicile, all effective April 21, 1999. Accordingly, Denbury Resources
Inc.,  a  Delaware  corporation,  has  succeeded  to  and  assumed  all  of  the
obligations relating to these Notes pursuant to the Supplemental Indenture.

     (c) On April 21, 1999, the Company closed the sale of 18,552,876  shares of
common stock,  par value $.001 per share, of Denbury  Resources Inc., a Delaware
corporation,  to affiliates of the Texas Pacific  Group,  the Company's  largest
shareholder,  for U.S. $100 million,  or $5.39 per share.  The  transaction  was
described in detail in the Company's Proxy  Statement/Prospectus dated March 19,
1999 contained as part of Registration Statement No. 333-69577 on Form S-4 first
filed with the Securities and Exchange  Commission ("SEC") on December 23, 1998.
There was no  underwriter  engaged in connection  with such sale.  This sale was
made in reliance  upon an  exemption  from the  registration  provisions  of the
Securities Act of 1933, as amended,  provided in Section 4(2) thereof,  based on
the  sophistication  of the  purchasers  and their  extensive  knowledge  of the
Company.  This sale was approved by the stockholders of the Company at a special
meeting of stockholders held on April 20, 1999.

Item 4.  Submission of Matters to a Vote of Security Holders.

     On April 20, 1999, the Company held a special  meeting of  stockholders  to
(i)  approve  the  move of the  Company's  corporate  domicile  from  Canada  to
Delaware,  (ii) approve the sale of  18,552,876  of Denbury's  common  shares to
affiliates of the Texas  Pacific  Group and (iii)  increase the number of common
shares  available for issuance  under the Company's  employee stock purchase and
stock  option  plans.  All of these  matters  are  described  in  detail  in the
Company's  Proxy   Statement/Prospectus   dated  March  19,  1999  contained  in
Registration  Statement No.  333-69577 on Form S-4. All of the proposals  before
the special meeting were approved by stockholders of the Company as follows:

<TABLE>
<CAPTION>
                                                                    Absentions
                                                                        or
                                            Votes        Votes        Broker
                                             For        Against      Non-Votes
                                          ----------  ---------    -----------
<S>                                       <C>          <C>             <C>  
Move of corporate domicile                18,128,069   1,413,929       2,540
Sale of shares to TPG affiliates (1)      10,781,517      41,383         200
Additional shares under employee stock    
   purchase plan                          19,339,214     198,453       6,871
Additional shares under stock option      15,488,648   4,014,664      41,226
   plan

<FN>
(1) Excludes 8,721,438 shares held by TPG.
</FN>
</TABLE>

                                      21

<PAGE>


Item 6.  Exhibits and Reports on Form 8-K during the First Quarter of 1999

      Exhibits:

          3(a)*   Certificate of Incorporation  of Denbury  Resources Inc. filed
                  with the Delaware Secretary of State April 20, 1999.

          3(b)*   Bylaws of Denbury  Resources  Inc.,  a  Delaware  corporation,
                  adopted April 20, 1999.

          4(a)*   First  Supplemental  Indenture  dated  as of April  21,  1999,
                  between Denbury  Resources Inc., a Delaware  corporation,  and
                  Chase  Bank  of  Texas,  National  Association,   as  Trustee,
                  relating to Denbury Management,  Inc.'s 9% Senior Subordinated
                  Notes due 2008.

          10(a)   Fourth  Amendment to First Restated Credit  Agreement,  by and
                  among Denbury Management, as borrower, Denbury Resources Inc.,
                  as guarantor,  NationsBank of Texas,  N.A., as  administrative
                  agent, and NationsBank of Texas,  N.A., as bank,  entered into
                  as of February 19, 1999  (incorporated by reference to Exhibit
                  10(m)  of the  Registrant's  Form  10-K  for  the  year  ended
                  December 31, 1998).

          10(b)*  Fifth amendment to First Restated Credit Agreement dated April
                  21, 1999 between the Company and  NationsBank of Texas,  N.A.,
                  as agent, and each of the financial  institutions described on
                  the signature page therein.

          27*     Financial Data Schedule (EDGAR version only).

*Filed herewith.

      Reports on Form 8-K:

      None

                                      22

<PAGE>



                                    SIGNATURE

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                                    DENBURY RESOURCES INC.
                                       (Registrant)



                                    By:    /s/ Phil Rykhoek
                                       -------------------------------
                                       Phil Rykhoek
                                       Chief Financial Officer



                                    By:   /s/ Mark Allen
                                       -------------------------------
                                       Mark Allen
                                       Chief Accounting Officer & Controller



Date: May 11, 1999





                                      23






                                  EXHIBIT 3(a)

                          Certificate of Incorporation




<PAGE>



                          CERTIFICATE OF INCORPORATION
                                       OF
                             DENBURY RESOURCES INC.


     The  undersigned,  a natural person acting as incorporator of a corporation
under the General  Corporation Law of the State of Delaware,  as the same exists
or may hereafter  from time to time be amended (the  "DGCL"),  hereby makes this
Certificate of Incorporation for such corporation.

                                    ARTICLE I

                                      NAME

     The name of the corporation is Denbury Resources Inc. (the "Corporation").

                                   ARTICLE II

                           REGISTERED OFFICE AND AGENT

     The  address  of its  registered  office in the State of  Delaware  is 1209
Orange Street, Wilmington, Delaware 19801, County of New Castle. The name of the
registered  agent of the  Corporation at such address is The  Corporation  Trust
Company.

                                   ARTICLE III

                       PURPOSES AND STOCKHOLDER LIABILITY

     (a)  Purposes.  The nature of the  business or purposes to be  conducted or
promoted by the Corporation is to engage in any lawful business, act or activity
for which corporations may be organized under the DGCL.

     (b) Stockholder  Liability.  The private property of the stockholders shall
not be subject to the payment of corporate debts to any extent whatsoever.

                                   ARTICLE IV

                            AUTHORIZED CAPITAL STOCK

     The  aggregate  number  of  shares  of  all  classes  of  stock  which  the
Corporation shall have authority to issue is 125,000,000 shares,  consisting of:
(i) 100,000,000  shares of common stock,  par value $.001 per share (the "Common
Stock"),  and (ii)  25,000,000  shares of preferred  stock,  par value $.001 per
share  (the  "Preferred  Stock").  Shares of any class of  capital  stock of the
Corporation may be issued for such consideration and for such corporate purposes
as the Board of Directors of the Corporation (the "Board of Directors") may from
time to time  determine.  Each share of Common  Stock  shall be  entitled to one
vote.

     A. Preferred Stock. The Preferred Stock may be divided into and issued from
time to time in one or more series as may be fixed and  determined  by the Board
of Directors. The relative rights and preferences of the Preferred Stock of each
series shall be such as shall be stated in any resolution or resolutions adopted
by the Board of Directors setting

                                    3(a) - 1

<PAGE>



forth the  designation  of the series and fixing and  determining  the  relative
rights  and  preferences  thereof  (a  "Directors'  Resolution").  The  Board of
Directors is hereby  authorized to fix and  determine the powers,  designations,
preferences and relative,  participating,  optional or other rights,  including,
without  limitation,  voting  powers,  full or limited,  preferential  rights to
receive dividends or assets upon  liquidation,  rights of conversion or exchange
into Common Stock, Preferred Stock of any series or other securities,  any right
of the  Corporation to exchange or convert  shares into Common Stock,  Preferred
Stock of any series or other securities, or redemption provision or sinking fund
provisions,  as between series and as between the Preferred  Stock or any series
thereof  and  the  Common  Stock,   and  the   qualifications,   limitations  or
restrictions thereof, if any, all as shall be stated in a Directors' Resolution,
and the shares of Preferred Stock or any series thereof may have full or limited
voting  powers,  or be  without  voting  powers,  all as shall be  stated in the
Directors'  Resolution.  Except  where  otherwise  set  forth in the  Directors'
Resolution  providing  for the  issuance of any series of Preferred  Stock,  the
number of shares  comprising  such series may be increased or decreased (but not
below the number of shares then outstanding) from time to time by like action of
the Board of Directors. The shares of Preferred Stock of any one series shall be
identical with the other shares in the same series in all respects  except as to
the dates from and after which dividends thereon shall cumulate, if cumulative.

     B.  Reacquired  Shares of  Preferred  Stock.  Shares  of any  series of any
Preferred  Stock that have been  redeemed  (whether  through the  operation of a
sinking  fund  or  otherwise),  purchased  by  the  Corporation,  or  which,  if
convertible or exchangeable,  have been converted into, or exchanged for, shares
of stock of any other class or classes or any  evidences of  indebtedness  shall
have the status of authorized and unissued  shares of Preferred Stock and may be
reissued as a part of the series of which they were  originally a part or may be
reclassified  and reissued as part of a new series of Preferred Stock or as part
of any other  series of  Preferred  Stock,  all  subject  to the  conditions  or
restrictions  on issuance set forth in the Directors'  Resolution  providing for
the issuance of any series of Preferred Stock and to any filing required by law.

     C. Increase in Authorized  Preferred Stock. The number of authorized shares
of Preferred Stock may be increased or decreased by the affirmative  vote of the
holders of a majority of the stock of the  Corporation  entitled to vote without
the separate vote of holders of Preferred Stock as a class.

                                    ARTICLE V

                                    EXISTENCE

     The existence of the Corporation is to be perpetual.

                                   ARTICLE VI

                              NO PREEMPTIVE RIGHTS

     No stockholder shall be entitled, as a matter of right, to subscribe for or
acquire additional, unissued or treasury shares of any class of capital stock of
the Corporation whether now or hereafter authorized, or any bonds, debentures or
other  securities  convertible  into,  or  carrying a right to  subscribe  to or
acquire such shares,  but any shares or other  securities  convertible  into, or
carrying  a right to  subscribe  to or  acquire  such  shares  may be  issued or
disposed of by the Board of  Directors  to such  persons and on such terms as in
its discretion it shall deem advisable.


                                    3(a) - 2

<PAGE>



                                   ARTICLE VII

                              NO CUMULATIVE VOTING

     At each election of directors,  every stockholder  entitled to vote at such
election shall have the right to vote in person or by proxy the number of shares
owned by him for as many  persons as there are  directors  to be elected and for
whose  election he has a right to vote. No  stockholder  shall have the right to
cumulate his votes in any election of directors.

                                  ARTICLE VIII

                               BOARD OF DIRECTORS

     A. Powers.  The business and affairs of the Corporation shall be managed by
or under the direction of the Board of  Directors.  In addition to the authority
and powers  conferred  upon the Board of  Directors  by the DGCL or by the other
provisions  of  this   Certificate  of  Incorporation   (this   "Certificate  of
Incorporation"),  the Board of Directors is hereby  authorized  and empowered to
exercise  all such powers and do all such acts and things as may be exercised or
done by the Corporation, subject to the provisions of the DGCL, this Certificate
of  Incorporation  and the Bylaws of the Corporation  (the "Bylaws");  provided,
however,   that  no  Bylaws  hereafter   adopted  by  the  stockholders  of  the
Corporation,  or any amendments  thereto,  shall invalidate any prior act of the
Board of Directors  that would have been valid if such Bylaws or  amendment  had
not been adopted.

     B.  Number,  Election  and  Terms.  The  number of  directors  which  shall
constitute the whole Board of Directors  shall be fixed from time to time by the
members of the Board of Directors then in office subject to Section D(2) of this
Article VIII.  Each director  shall hold office until the next annual meeting of
stockholders  and shall serve until his  successor  shall have been duly elected
and qualified or until his earlier death,  resignation  or removal.  Election of
directors need not be by written ballot.

     C.  Bylaws.  Subject to Section  D(3) of this  Article  VIII,  the Board of
Directors is expressly authorized to adopt, amend or repeal the Bylaws, or adopt
new Bylaws, without any action on the part of the stockholders, except as may be
otherwise provided by applicable law or the Bylaws.

     D. Special Voting Requirements. The following matters shall be decided by a
majority  of not less than 2/3 of the members of the Board of  Directors  of the
Corporation  voting in favor of a resolution  in respect of any of the following
matters:

     (1)  an acquisition  having a purchase price in excess of 20% of the Assets
          (as herein defined) of the Corporation or a disposition  having a sale
          price in excess of 20% of the Assets of the Corporation;

     (2)  any  increase or decrease in the total  number of members of the Board
          of Directors of the Corporation;

     (3)  any amendment to the  Certificate  of  Incorporation  or Bylaws of the
          Corporation;

     (4)  any  issuance of equity  securities  or  securities  convertible  into
          equity  securities  of the  Corporation  (other  than  pursuant to any
          rights,  options,  warrants or convertible or exchangeable  securities
          outstanding  prior to the date of this Certificate of Incorporation is
          made effective, and other than pursuant to any stock option plan or

                                    3(a) - 3

<PAGE>



          employee benefit plans of the Corporation existing from time to time);

     (5)  the  creation  of any  series  of  Preferred  Stock  and  the  powers,
          designations,  preferences  and relative,  participating,  optional or
          other rights, and qualifications,  limitations or restrictions thereof
          attached thereto; any change in the powers, designations,  preferences
          and   relative,   participating,   optional  or  other   rights,   and
          qualifications,   limitations  or  restrictions  thereof  attached  to
          unissued shares of any series; or

     (6)  the issuance of any debt  securities in excess of 10% of the Assets of
          the Corporation and (i) any borrowings by the Corporation,  other than
          advances  against  existing  credit lines and (ii) any increase in the
          existing credit lines of the  Corporation,  in each case, in excess of
          10%  of  the  Assets  of the  Corporation  in  respect  of  which  the
          Corporation is required to grant security for the debt  obligations or
          any borrowed money.

     For the purposes of subsections (1) and (6) above,  "Assets" shall mean the
total assets of the Corporation as reported on the consolidated balance sheet at
the end of the last fiscal  quarter of the  Corporation,  prepared in accordance
with generally accepted accounting principles.

                                   ARTICLE IX

                                 INDEMNIFICATION

     A.  Mandatory  Indemnification.  Each  person  who at any  time is or was a
director or officer of the  Corporation,  and is  threatened  to be or is made a
party to any  threatened,  pending  or  completed  action,  suit or  proceeding,
whether  civil,  criminal,  administrative,   arbitrative  or  investigative  (a
"Proceeding"),  by reason of the fact that such  person is or was a director  or
officer  of  the  Corporation,  or is or  was  serving  at  the  request  of the
Corporation  as a director,  officer,  partner,  venturer,  proprietor,  member,
employee,  trustee,  agent or similar functionary of another domestic or foreign
corporation,  partnership,  joint venture, sole proprietorship,  trust, employee
benefit plan or other for-profit or non-profit enterprise,  whether the basis of
a  Proceeding  is an alleged  action in such  person's  official  capacity or in
another  capacity  while  holding such  office,  shall be  indemnified  and held
harmless by the Corporation to the fullest extent authorized by the DGCL, or any
other  applicable law as may from time to time be in effect (but, in the case of
any  amendment to such law or enactment of new law, only to the extent that such
amendment   or   enactment   permits   the   Corporation   to  provide   broader
indemnification  rights  than  such law  prior to such  amendment  or  enactment
permitted the Corporation to provide),  against all expense,  liability and loss
(including,  without  limitation,  court costs and attorneys'  fees,  judgments,
fines, excise taxes or penalties,  and amounts paid or to be paid in settlement)
actually and reasonably incurred or suffered by such person in connection with a
Proceeding,  and such  indemnification  shall  continue  as to a person  who has
ceased to be a director or officer of the  Corporation  or a director,  officer,
partner,  venturer,  proprietor,  member,  employee,  trustee,  agent or similar
functionary  of another  domestic  or foreign  corporation,  partnership,  joint
venture,  sole proprietorship,  trust, employee benefit plan or other for-profit
or non-profit enterprise, and shall inure to the benefit of such person's heirs,
executors and administrators. The Corporation's obligations under this Section A
include,  but  are  not  limited  to,  the  convening  of any  meeting,  and the
consideration  of any matter thereby,  required by statute in order to determine
the eligibility of any person for indemnification.

     B. Advancement of Expenses.  Expenses  incurred by a director or officer of
the  Corporation in defending a Proceeding  shall be paid by the  Corporation in
advance  of the final  disposition  of such  Proceeding  to the  fullest  extent
permitted by, and only in compliance with, the DGCL or any other applicable laws
as may  from  time to time be in  effect,  including,  without  limitation,  any
provision of the DGCL which requires,  as a condition  precedent to such expense
advancement,  the delivery to the Corporation of an undertaking, by or on behalf
of such director or officer, to repay all

                                    3(a) - 4

<PAGE>



amounts so advanced if it shall  ultimately be determined  that such director or
officer is not entitled to be indemnified  under Section A of this Article IX or
otherwise.  Repayments  of all amounts so advanced  shall be upon such terms and
conditions, if any, as the Corporation's Board of Directors deems appropriate.

     C.  Vesting.  The  Corporation's  obligation  to  indemnify  and to  prepay
expenses under  Sections A and B of this Article IX shall arise,  and all rights
granted to the Corporation's directors and officers hereunder shall vest, at the
time of the  occurrence  of the  transaction  or  event  to  which a  Proceeding
relates,  or at the time that the action or  conduct  to which  such  Proceeding
relates was first  taken or engaged in (or  omitted to be taken or engaged  in),
regardless of when such Proceeding is first threatened,  commenced or completed.
Notwithstanding  any other provision of this Certificate of Incorporation or the
Bylaws,  no  action  taken  by the  Corporation,  either  by  amendment  of this
Certificate  of  Incorporation  or the Bylaws or  otherwise,  shall  diminish or
adversely affect any rights to indemnification or prepayment of expenses granted
under  Sections A and B of this  Article IX which  shall have  become  vested as
aforesaid  prior to the date that such  amendment or other  corporate  action is
effective or taken, whichever is later.

     D. Enforcement.  If a claim under Section A or Section B or both Sections A
and B of this Article IX is not paid in full by the  Corporation  within  thirty
(30)  days  after a written  claim has been  received  by the  Corporation,  the
claimant  may  at any  time  thereafter  bring  suit  in a  court  of  competent
jurisdiction  against the  Corporation to recover the unpaid amount of the claim
and, if successful in whole or in part,  the claimant  shall also be entitled to
be paid the expense of prosecuting  such claim,  including  attorneys'  fees. It
shall be a defense  to any such suit  (other  than a suit  brought  to enforce a
claim for expenses  incurred in defending any Proceeding in advance of its final
disposition  where  the  required  undertaking,  if any is  required,  has  been
tendered to the  Corporation)  that the  claimant  has not met the  standards of
conduct  which make it  permissible  under the DGCL or other  applicable  law to
indemnify  the claimant for the amount  claimed,  but the burden of proving such
defense shall be on the Corporation.  The failure of the Corporation  (including
its Board of Directors, independent legal counsel, or stockholders) to have made
a  determination   prior  to  the  commencement  of  such  suit  as  to  whether
indemnification  is  proper  in the  circumstances  based  upon  the  applicable
standard of conduct set forth in the DGCL or other  applicable law shall neither
be a defense to the action nor create a  presumption  that the  claimant has not
met the  applicable  standard of conduct.  The  termination of any Proceeding by
judgment,  order, settlement,  conviction,  or upon a plea of nolo contendere or
its equivalent,  shall not, of itself,  create a presumption that the person did
not act in good faith and in a manner which such person  reasonably  believed to
be in or not opposed to the best interests of the Corporation, and, with respect
to any criminal Proceeding, had reasonable cause to believe that his conduct was
unlawful.

     E. Nonexclusive.  The indemnification provided by this Article IX shall not
be  deemed   exclusive   of  any  other   rights  to  which  a  person   seeking
indemnification  may be entitled under any statute,  bylaw,  other provisions of
this  Certificate  of   Incorporation,   agreement,   vote  of  stockholders  or
disinterested  directors  or  otherwise,  both as to  action  in  such  person's
official  capacity  and as to action in  another  capacity  while  holding  such
office.

     F. Permissive Indemnification. The rights to indemnification and prepayment
of expenses which are conferred to the  Corporation's  directors and officers by
Sections A and B of this Article IX may be conferred  upon any employee or agent
of the Corporation if, and to the extent, authorized by the Board of Directors.

     G.  Insurance.  The  Corporation  shall have power to purchase and maintain
insurance,  at its  expense,  on behalf of any person who is or was a  director,
officer,  employee  or agent of the  Corporation,  or is or was  serving  at the
request  of  the  Corporation  as  a  director,   officer,  partner,   venturer,
proprietor,  member, employee,  trustee, agent or similar functionary of another
domestic   or   foreign   corporation,    partnership,   joint   venture,   sole
proprietorship,  trust,  employee benefit plan or other for-profit or non-profit
enterprise  against any expense,  liability or loss asserted against such person
and  incurred  by such  person  in any such  capacity,  or  arising  out of such
person's status as such,  whether or not the Corporation would have the power to
indemnify  such  person  against  such  expense,  liability  or loss  under  the
provisions  of this  Article  IX, the  Corporation's  Bylaws,  the DGCL or other
applicable law.


                                    3(a) - 5

<PAGE>



     H. Implementing Arrangements. Without limiting the power of the Corporation
to procure or maintain  insurance or other  arrangement  on behalf of any of the
persons as described in Section G of this Article IX, the  Corporation  may, for
the benefit of persons  eligible for  indemnification  by the  Corporation,  (i)
create a trust fund, (ii) establish any form of self-insurance, (iii) secure its
indemnity obligation by grant of a security interest or other lien on the assets
of the  Corporation,  or (iv)  establish a letter of credit,  guaranty or surety
arrangement.

                                    ARTICLE X

                           LIMITED DIRECTOR LIABILITY

     No  director  of  the  Corporation   shall  be  personally  liable  to  the
Corporation or to its  stockholders for monetary damages for breach of fiduciary
duty as a director,  provided  that this Article X shall not  eliminate or limit
the  liability  of a  director:  (i) for any  breach of the  director's  duty of
loyalty to the Corporation or its  stockholders,  (ii) for acts or omissions not
in good faith or which involve intentional  misconduct or a knowing violation of
law,  (iii) under  Section 174 of the DGCL,  as it may hereafter be amended from
time to time,  or (iv) for any  transaction  from which the director  derived an
improper personal benefit.

     If the DGCL is amended to authorize corporate action further eliminating or
limiting the personal  liability of directors,  then the liability of a director
of the  Corporation  shall  be  eliminated  or  limited  to the  fullest  extent
permitted by the DGCL, as so amended.  No amendment to or repeal of this Article
X will apply to, or have any effect on, the  liability  or alleged  liability of
any director of the  Corporation for or with respect to any acts or omissions of
the director occurring prior to such amendment or repeal.

                                   ARTICLE XI

               BUSINESS COMBINATIONS WITH INTERESTED STOCKHOLDERS

     The Corporation shall not be governed by Section 203 of the DGCL.

                                   ARTICLE XII

                        INSPECTION RIGHTS OF BONDHOLDERS

     The holders of any bonds,  debentures or other obligations  issued or to be
issued  by the  Corporation  shall  have the same  right  of  inspection  of the
Corporation's  books,  accounts  and other  records  which the  stockholders  of
Corporation have.


                                    3(a) - 6

<PAGE>

                                  ARTICLE XIII

                                  INCORPORATOR

     The name and mailing address of the incorporator:

     Phil Rykhoek
     Denbury Resources Inc.
     5100 Tennyson Parkway, Suite 3000
     Plano, Texas 75024

                                   ARTICLE XIV

                                  DOMESTICATION

     The Corporation was first incorporated in the Province of Manitoba (Canada)
as a specially  limited  company on March 7, 1951.  On  February  16,  1968,  by
supplementary  letters  patent,  the  Corporation  was  converted  to a  limited
company.  On September 13, 1984, the  Corporation was continued under the Canada
Business Corporations Act. Simultaneously with the filing of this Certificate of
Incorporation,  the Corporation has filed its Certificate of Domestication  with
the Secretary of State of the State of Delaware in order to  domesticate  itself
in  the  State  of  Delaware.  This  Certificate  of  Incorporation  amends  and
supersedes in all respects the previously  adopted  Articles of Continuance,  as
amended  to date,  of the  Corporation.  Each  common  share of the  Corporation
outstanding on the effective date of this Certificate of Incorporation is hereby
converted  into one share of the Common Stock without any further  action by the
Corporation or any stockholder, and the currently outstanding share certificates
representing  such  common  shares  outstanding  on the  effective  date of this
Certificate of Incorporation shall represent one share of the Common Stock until
such share certificate is surrendered for transfer or reissue.

     I, the undersigned,  being the  incorporator,  for the purpose of forming a
corporation  pursuant to the DGCL, do make this  Certificate  of  Incorporation,
hereby declaring under the penalties of perjury that this is my act and deed and
that the facts  stated  herein are true,  and  accordingly  have  executed  this
Certificate of Incorporation effective as of April 20, 1999.





                                       Phil Rykhoek, Sole Incorporator


                                    3(a) - 7











                                  EXHIBIT 3(b)

                        BY-LAWS OF DENBURY RESOURCES INC

                             A DELAWARE CORPORATION





<PAGE>



                             DENBURY RESOURCES INC.

                                     BYLAWS


                                    ARTICLE I

                                     OFFICES

     Section 1.1.  Registered Office. The registered office shall be in the City
of Wilmington, County of New Castle, State of Delaware.

     Section 1.2. Other Offices.  The  corporation may also have offices at such
other places,  either  within or without the State of Delaware,  as the board of
directors  may  from  time  to  time  to  determine  or as the  business  of the
corporation may require.

                                    ARTICLE 2

                            MEETINGS OF STOCKHOLDERS

     Section 2.l. Place of Meetings.  All meetings of the stockholders  shall be
held at the office of the  corporation  or at such other  places as may be fixed
from time to time by the board of directors,  either within or without the State
of  Delaware,  and  stated in the notice of the  meeting  or in a duly  executed
waiver of notice thereof.

     Section 2.2. Annual Meetings.  Annual meetings of stockholders,  commencing
with the year 1999,  shall be held at the time and place to be  selected  by the
board of  directors.  At the meeting,  the  stockholders  shall elect a board of
directors and transact such other business as may properly be brought before the
meeting. The board of directors acting by resolution may postpone and reschedule
any previously scheduled annual meeting of stockholders.

     Nominations  of  persons  for  election  to the board of  directors  of the
corporation  and the proposal of business to be considered  by the  stockholders
may be made at an annual meeting of  stockholders  (a) pursuant to the notice of
meeting,  (b) by or at the  direction of the board of  directors,  or (c) by any
stockholder  of the  corporation  who was a stockholder  of record at the record
date for the meeting, who is entitled to vote at the meeting.

     Section 2.3. Notice of Annual Meeting. Written notice of the annual meeting
stating  the  place,  date  and  hour of the  meeting  shall  be  given  to each
stockholder  entitled  to vote at such  meeting  not less than ten nor more than
sixty days before the date of the meeting.

     Section 2.4. Voting List. The officer who has charge of the stock ledger of
the  corporation  shall  prepare and make,  at least ten (10) days before  every
meeting of stockholders, a complete list of the stockholders entitled to vote at
the meeting,  arranged in  alphabetical  order,  and showing the address of each
stockholder and the number of shares registered in the name of each stockholder.
Such list shall be open to the examination of any  stockholder,  for any purpose
germane to the meeting, during ordinary business hours, for a period of at least
ten days  prior to the  meeting,  either at a place  within  the city  where the
meeting  is to be held,  which  place  shall be  specified  in the notice of the
meeting, or, if not so specified,  at the place where the meeting is to be held.
The list shall also be  produced  and kept at the time and place of the  meeting
during the whole time thereof,  and may be inspected by any  stockholder  who is
present.

     Section 2.5. Special Meetings.  Special meetings of the  stockholders,  for
any  purpose  or  purposes,  unless  otherwise  prescribed  by statute or by the
certificate of incorporation, shall be called by the board of directors or by

                                    3(b) - 1

<PAGE>



holders of capital stock representing at least twenty-five  percent (25%) of the
aggregate  voting  power of the  issued  and  outstanding  capital  stock of the
corporation.  The board of  directors  acting by  resolution  may  postpone  and
reschedule any previously  scheduled  special meeting of stockholders  called by
the board of  directors,  but shall have such right with  respect to any special
meeting called by stockholders of the corporation  only with the consent of such
shareholders calling the meeting.

     Section  2.6.  Notice  of  Special  Meetings.  Written  notice of a special
meeting  stating  the place,  date and hour of the  meeting  and the  purpose or
purposes  for which the meeting is called  shall be given not less than ten (10)
nor  more  than  sixty  (60)  days  before  the  date  of the  meeting,  to each
stockholder entitled to vote at such meeting. Business transacted at any special
meeting  of the  stockholders  shall be limited  to the  purposes  stated in the
notice.

     Section 2.7. Quorum. The holders of one-third (1/3) of the stock issued and
outstanding  and entitled to vote thereat,  present in person or  represented by
proxy,  shall  constitute a quorum at all meetings of the  stockholders  for the
transaction  of  business,  except as  otherwise  provided  by statute or by the
certificate of incorporation.  If, however,  such quorum shall not be present or
represented at any meeting of the  stockholders,  the  stockholders  entitled to
vote thereat,  present in person or  represented  by proxy,  shall have power to
adjourn the meeting from time to time, without notice other than announcement at
the meeting,  until a quorum shall be present or represented.  At such adjourned
meeting at which a quorum shall be present or  represented,  any business may be
transacted  which  might  have been  transacted  at the  meeting  as  originally
notified.  If the  adjournment  is for more than  thirty  days,  or if after the
adjournment  a new record date is fixed for the adjourned  meeting,  a notice of
the adjourned  meeting shall be given to each  stockholder of record entitled to
vote at the meeting.

     Section 2.8. Order of Business. At each meeting of the stockholders, one of
the following persons, in the order in which they are listed (and in the absence
of the first,  the next,  and so on),  shall serve as  chairman of the  meeting:
chairman  of the  board,  president,  vice  presidents  (in the  order  of their
seniority  if more than one) and  secretary.  The order of business at each such
meeting shall be as  determined by the chairman of the meeting.  The chairman of
the  meeting  shall  have the right  and  authority  to  prescribe  such  rules,
regulations  and  procedures and to do all such acts and things as are necessary
or  desirable  for  the  proper  conduct  of  the  meeting,  including,  without
limitation,  the  establishment  of procedures for the  maintenance of order and
safety, limitations on the time allotted to questions or comments on the affairs
of the  corporation,  restrictions  on  entry  to such  meeting  after  the time
prescribed  for the  commencement  thereof,  and the  opening and closing of the
voting polls.

     Section 2.9.  Majority Vote.  When a quorum is present at any meeting,  the
vote of the holders of a majority of the stock having  voting  power  present in
person or  represented  by proxy shall decide any question  brought  before such
meeting,  unless the  question is one upon which,  by express  provision  of the
statutes or of the certificate of  incorporation,  a different vote is required,
in which case such  express  provision  shall govern and control the decision of
such question.

     Section  2.10.  Method  of  Voting.   Unless  otherwise   provided  in  the
certificate of  incorporation,  each  stockholder  shall at every meeting of the
stockholders be entitled to one (1) vote in person or by proxy for each share of
the capital  stock having  voting power held by such  stockholder,  but no proxy
shall be voted on after three (3) years from its date, unless the proxy provides
for a longer period.

     Section 2.11.  Action Without Meeting.  Unless otherwise  restricted by the
certificate of  incorporation,  any action  required or permitted to be taken at
any meeting of the  stockholders  may be taken without a meeting,  without prior
notice and without a vote,  if a consent or consents in writing,  setting  forth
the action so taken,  shall be signed by the holders of outstanding stock having
not less than the minimum  number of votes that would be  necessary to authorize
or take such action at a meeting at which all shares  entitled  to vote  thereon
were  present  and voted.  The  writing or writings  shall be  delivered  to the
corporation  by delivery to its  registered  office in Delaware,  its  principal
place of business or an officer or agent of the  corporation  having  custody of
the book in which proceedings of meetings of stockholders are recorded. Delivery
made to a  corporation's  registered  office shall be by hand or by certified or
registered mail, return receipt requested.

                                    3(b) - 2

<PAGE>

                                    ARTICLE 3

                                    DIRECTORS

     Section 3.1.  General  Powers.  The business and affairs of the corporation
shall be managed by or under the direction of the board of directors,  which may
exercise  all such  powers of the  corporation  and do all such  lawful acts and
things  as  are  not  by  law or by  the  certificate  of  incorporation  of the
corporation  or by these bylaws  directed or required to be exercised or done by
the stockholders.

     Section  3.2.  Number  of  Directors.  Except  as  otherwise  fixed  by the
certificate of incorporation  of the  corporation,  the board of directors shall
have not less than three (3) nor more than fifteen (15) directors. The number of
directors constituting the board shall be such number as from time to time shall
be specified by  resolution  of the board of directors;  provided,  however,  no
director's term shall be shortened by reason of a resolution reducing the number
of directors.

     Section  3.3.  Election  Qualification  and Term of  Office  of  Directors.
Directors shall be elected at each annual meeting of stockholders to hold office
until the next annual  meeting.  Directors  need not be  stockholders  unless so
required by the  certificate  of  incorporation  or these bylaws,  wherein other
qualifications  for  directors may be  prescribed.  Each  director,  including a
director  elected to fill a vacancy,  shall hold office  until his  successor is
elected and qualified or until his earlier resignation or removal.  Elections of
directors need not be by written ballot.

     Section 3.4.  Regular  Meetings.  Written notice of the regular meetings of
the board of  directors  stating the place,  date and hour of any of the regular
meetings  shall be given to each  director not less than two (2) days before the
date of any such meeting.

     Section 3.5. Special Meetings.  Special meetings of the board may be called
by the  chairman  of the  board or the  president,  and  shall be  called by the
president or secretary on the written  request of two (2)  directors  unless the
board consists of only a sole director,  in which case special meetings shall be
called by the  president  or  secretary in like manner and on like notice on the
written request of the sole director.

     Section  3.6.  Quorum,  Majority  Vote.  At all  meetings  of the board,  a
majority of the entire  board of  directors  shall  constitute  a quorum for the
transaction  of business and the act of a majority of the  directors  present at
any  meeting  at  which  there  is a  quorum  shall  be the act of the  board of
directors, except as may be otherwise specifically provided by statute or by the
certificate of incorporation. If a quorum shall not be present at any meeting of
the board of directors,  the directors  present  thereat may adjourn the meeting
from time to time, without notice other than announcement at the meeting,  until
a quorum shall be present.

     Section 3.7. Action Without  Meeting.  Unless  otherwise  restricted by the
certificate of incorporation  or these bylaws,  any action required or permitted
to be taken at any meeting of the board of directors or of any committee thereof
may be taken without a meeting, if all members of the board or committee, as the
case may be, consent  thereto in writing,  and the writing or writings are filed
with the minutes of the proceedings of the board or committee.

     Section 3.8. Telephone and Similar Meetings. Unless otherwise restricted by
the  certificate  of  incorporation  or these  bylaws,  members  of the board of
directors,  or  any  committee  designated  by  the  board  of  directors,   may
participate in a meeting of the board of directors,  or any committee,  by means
of conference  telephone or similar  communications  equipment by means of which
all  persons  participating  in the  meeting  can  hear  each  other,  and  such
participation in a meeting shall constitute presence in person at the meeting.

     Section 3.9. Notice of Meetings.  Notice of each meeting of the board shall
be given to each director by telegraph,  facsimile,  electronic mail,  overnight
delivery or be given  personally or by  telephone,  at least two (2) days before
the

                                    3(b) - 3

<PAGE>



meeting  is to be held.  Notice  need not be given to any  director  who  shall,
either before or after the meeting, submit a signed waiver of such notice or who
shall attend such meeting without  protesting,  prior to or at its commencement,
the lack of notice to such director.  Every such notice shall state the time and
place but need not state the purpose of the meeting.

     Section 3.10. Rules and Regulations.  The board of directors may adopt such
rules  and  regulations  not  inconsistent  with  the  provisions  of  law,  the
certificate of  incorporation of the corporation or these bylaws for the conduct
of its meetings and  management of the affairs of the  corporation  as the board
may deem proper.

     Section 3.11. Resignations. Any director of the corporation may at any time
resign by giving written  notice to the board of directors,  the chairman of the
board, the president or the secretary of the corporation. Such resignation shall
take effect at the time specified therein or, if the time be not specified, upon
receipt thereof; and, unless otherwise specified therein, the acceptance of such
resignation shall not be necessary to make it effective.

     Section 3.12. Removal of Directors.  Unless otherwise restricted by statute
or by the  certificate  of  incorporation,  any  director or the entire board of
directors may be removed, with or without cause, by the holders of a majority of
the shares then entitled to vote at an election of directors.

     Section 3.13. Vacancies.  Subject to the rights of the holders of any class
or series of stock having a preference  over the common stock of the corporation
as to dividends  or upon  liquidation,  any  vacancies on the board of directors
resulting from death, resignation,  removal or other cause, shall only be filled
by the affirmative vote of a majority of the remaining directors then in office,
even though less than a quorum of the board of directors, or by a sole remaining
director,  and newly created  directorships  resulting  from any increase in the
number of  directors  shall be filled  by the board of  directors,  or if not so
filled,  by the  stockholders at the next annual meeting thereof or at a special
meeting called for that purpose in accordance  with Section 2.5 of these bylaws.
Any director  elected in accordance with the preceding  sentence of this Section
3.13  shall  hold  office  for the  remainder  of the full  term of any class of
directors in which the new  directorship was created or the vacancy occurred and
until such successor shall have been elected and qualified.

     Section 3.14. Compensation of Directors. Unless otherwise restricted by the
certificate of incorporation or these bylaws,  the board of directors shall have
the authority to fix the  compensation  of directors.  The directors may be paid
their expenses,  if any, of attendance at each meeting of the board of directors
and may be paid a fixed  sum for  attendance  at each  meeting  of the  board of
directors or a stated  salary as director.  No such payment  shall  preclude any
director  from  serving the  corporation  in any other  capacity  and  receiving
compensation therefor.  Members of special or standing committees may be allowed
like compensation for attending committee meetings.

                                    ARTICLE 4

                         EXECUTIVE AND OTHER COMMITTEES

     Section 4.1.  Executive  Committee.  The board of directors  may  designate
annually  one (1) or more of its  members to  constitute  members  or  alternate
members of an executive committee,  which committee shall have and may exercise,
between  meetings of the board, all the powers and authority of the board in the
management of the business and affairs of the  corporation,  including,  if such
committee is so empowered and authorized by resolution  adopted by a majority of
the entire board, the power and authority to declare a dividend and to authorize
the  issuance of stock,  and may  authorize  the seal of the  corporation  to be
affixed to all papers which may require it, except that the executive  committee
shall not have such power or authority with reference to:

     (a)  amending the certificate of incorporation of the corporation;
     (b)  adopting  an  agreement  of  merger  or  consolidation  involving  the
          corporation;
     (c)  recommending to the stockholders the sale, lease or exchange of all or
          substantially all of the property and

                                    3(b) - 4

<PAGE>



          assets of the corporation;
     (d)  recommending to the stockholders a dissolution of the corporation or a
          revocation of a dissolution;
     (e)  adopting, amending or repealing any Bylaw;
     (f)  filling  vacancies  on the  board or on any  committee  of the  board,
          including the executive committee;
     (g)  fixing the  compensation  of directors  for serving on the board or on
          any committee of the board, including the executive committee; or
     (h)  amending or repealing  any  resolution of the board which by its terms
          may be amended or repealed only by the board.

     Section 4.2.  Other  Committees.  The board of directors may designate from
among its members one or more other committees,  each of which shall,  except as
otherwise  prescribed  by  law,  have  such  authority  of the  board  as may be
specified in the resolution of the board designating such committee.  A majority
of all the members of such  committee  may determine its action and fix the time
and place of its meetings,  unless the board shall otherwise provide.  The board
shall have the power at any time to change the  membership  of, to  increase  or
decrease the  membership  of, to fill all vacancies in and to discharge any such
committee, or any member thereof, either with or without cause.

     Section 4.3. Procedure; Meetings; Quorum. Regular meetings of the executive
committee or any other  committee of the board of directors  may be held at such
times and places as shall be fixed by  resolution  adopted by a majority  of the
members  thereof.  Special  meetings  of the  executive  committee  or any other
committee  of the board  shall be called at the  request of any member  thereof.
Notice of each meeting of the executive  committee or any other committee of the
board shall be given to each member of such committee by mailing written notice,
addressed  to each  member's  residence,  usual  place of business or such other
place as  designated  by the member in writing  provided to the secretary of the
corporation  or  shall  be sent to such  member  at  such  place  by  telegraph,
facsimile, electronic mail or overnight delivery or to be given personally or by
telephone  at least two (2) days before the  meeting is to be held.  Notice need
not be given to any member who shall, either before or after the meeting, submit
a signed  waiver  of such  notice  or who  shall  attend  such  meeting  without
protesting,  prior to or at its  commencement,  the lack of such  notice to such
member.  Every such notice shall state the time and place but need not state the
purpose of the meeting.

     Any special  meeting of the executive  committee or any other  committee of
the board shall be a legal meeting without any notice thereof having been given,
if all the members  thereof  shall be present  thereat.  Notice of any adjourned
meeting  of any  committee  of the board need not be given if  scheduled  at the
original  meeting.  The executive  committee or any other committee of the board
may adopt such rules and  regulations  not  inconsistent  with the provisions of
law, the certificate of incorporation of the corporation or these bylaws for the
conduct of its meetings as the executive committee or any other committee of the
board may deem  proper.  A  majority  of the  executive  committee  or any other
committee of the board shall constitute a quorum for the transaction of business
at any meeting, and the vote of a majority of the members thereof present at any
meeting at which a quorum is  present  shall be the act of such  committee.  The
executive  committee or any other committee of the board of directors shall keep
written  minutes  of its  proceedings,  a copy of which is to be filed  with the
secretary of the corporation, and shall report on such proceedings to the board.

                                    ARTICLE 5

                                     NOTICES

     Section 5.l. Method.  Except as otherwise  specifically  provided herein or
required by law, all notices  required to be given to any  director,  officer or
stockholder  shall be given in writing,  by hand delivery or mail,  addressed to
such director,  officer or  stockholder,  at his or her address as it appears on
the records of the corporation,  with postage thereon  prepaid,  and such notice
shall be deemed to be given at the time when the same shall be hand delivered or
deposited in the United States mail. Except as otherwise required by law, notice
to directors shall also be given in accordance with Section 3.9 of these bylaws.


                                    3(b) - 5

<PAGE>



     Section 5.2. Waiver.  Whenever any notice is required to be given under the
provisions of the statutes or of the  certificate of  incorporation  or of these
bylaws, a waiver thereof in writing, signed by the person or persons entitled to
said notice,  whether before or after the time stated  therein,  shall be deemed
equivalent thereto.

                                    ARTICLE 6

                                    OFFICERS

     Section 6.1. Election, Qualification. The officers of the corporation shall
be chosen by the board of directors  and shall be a president,  one or more vice
presidents,  a secretary and a treasurer. The board of directors may also choose
a  chairman  of the  board,  one or more  assistant  secretaries  and  assistant
treasurers  and such other officers and agents as it shall deem  necessary.  Any
number of offices  may be held by the same  person,  unless the  certificate  of
incorporation or these bylaws otherwise provide.

     Section  6.2.  Salary.  The  salaries  of all  officers  and  agents of the
corporation shall be fixed by the board of directors.

     Section 6.3.  Term,  Removal.  The officers of the  corporation  shall hold
office until their  successors  are chosen and qualify.  Any officer  elected or
appointed  by  the  board  of  directors  may be  removed  at  any  time  by the
affirmative vote of a majority of the board of directors.  Any vacancy occurring
in any office of the corporation shall be filled by the board of directors.

     Section 6.4.  Resignation.  Subject at all times to the right of removal as
provided in Section 6.3 of these  bylaws,  any officer may resign at any time by
giving notice to the board of  directors,  the president or the secretary of the
corporation.  Any such  resignation  shall take effect at the date of receipt of
such notice or at any later date specified therein;  provided that the president
or, in the event of the resignation of the president, the board of directors may
designate an effective date for such resignation  which is earlier than the date
specified  in such notice but which is not  earlier  than the date of receipt of
such notice;  and, unless otherwise  specified  therein,  the acceptance of such
resignation shall not be necessary to make it effective.

     Section  6.5.  Vacancies.  A  vacancy  in  any  office  because  of  death,
resignation,  removal or any other cause may be filled for the unexpired portion
of the term in the  manner  prescribed  in these  bylaws  for  election  to such
office.

     Section 6.6.  Chairman of the Board.  The  chairman of the board shall,  if
there be such an officer,  preside at meetings of the board of directors  and at
meetings of the  stockholders.  The chairman of the board shall counsel with and
advise the president and perform such other duties as the president or the board
or the executive committee may from time to time determine.  Except as otherwise
provided  by  resolution  of the  board,  the  chairman  of the  board  shall be
ex-officio a member of all  committees  of the board.  The chairman of the board
may sign and execute in the name of the  corporation  deeds,  mortgages,  bonds,
contracts or other instruments  authorized by the board or any committee thereof
empowered to authorize the same.

     Section 6.7. President.  The president shall be the chief executive officer
of the  corporation,  shall  preside,  if  present,  and in the  absence  of the
chairman  of the board,  at all  meetings of the board of  directors  and at all
meetings of the  stockholders,  shall have general and active  management of the
business of the corporation and shall see that all orders and resolutions of the
board of directors are carried into effect.  He shall execute  bonds,  mortgages
and other contracts requiring a seal, under the seal of the corporation,  except
where  required or  permitted  by law to be  otherwise  signed and  executed and
except where the signing and execution  thereof shall be expressly  delegated by
the board of directors to some other officer or agent of the corporation.

     Section  6.8.  Vice  Presidents.  In the absence of the  president  and the
chairman of the board or, in the event of their

                                    3(b) - 6

<PAGE>



inability or refusal to act, the vice  president  (or in the event there be more
than one vice  president,  the vice  presidents  in the order  designated by the
directors,  or in the  absence  of any  designation,  then in the order of their
election) shall perform the duties of the president,  and when so acting,  shall
have  all  the  powers  of and be  subject  to all  the  restrictions  upon  the
president.  The vice  presidents  shall  perform such other duties and have such
other powers as the board of directors may from time to time prescribe.

     Section  6.9.  Secretary.  The  secretary  shall attend all meetings of the
board of  directors  and all  meetings  of the  stockholders  and record all the
proceedings of the meetings of the  corporation and of the board of directors in
a book to be kept for  that  purpose  and  shall  perform  like  duties  for the
standing  committees when required.  He shall give, or cause to be given, notice
of all  meetings  of the  stockholders  and  special  meetings  of the  board of
directors, and shall perform such other duties as may be prescribed by the board
of directors or president,  under whose  supervision  he shall be. He shall have
custody  of the  corporate  seal  of the  corporation  and he,  or an  assistant
secretary, shall have authority to affix the same to any instrument requiring it
and when so affixed,  it may be attested by his signature or by the signature of
such assistant  secretary.  The board of directors may give general authority to
any  other  officer  to affix  the seal of the  corporation  and to  attest  the
affixing by his signature.

     Section 6.10. Assistant Secretary.  The assistant secretary, or if there be
more than one, the assistant secretaries in the order determined by the board of
directors  (or if there  be no such  determination,  then in the  order of their
election)  shall,  in the  absence  of the  secretary  or in  the  event  of his
inability  or refusal to act,  perform the duties and exercise the powers of the
secretary  and shall perform such other duties and have such other powers as the
board of directors may from time to time prescribe.

     Section  6.11.  Treasurer.  The  treasurer  shall  have the  custody of the
corporate  funds and  securities  and shall keep full and  accurate  accounts of
receipts  and  disbursements  in books  belonging to the  corporation  and shall
deposit all moneys and other  valuable  effects in the name and to the credit of
the  corporation  in such  depositories  as may be  designated  by the  board of
directors.  He shall disburse the funds of the  corporation as may be ordered by
the board of directors, taking proper vouchers for such disbursements, and shall
render to the president and the board of directors,  at its regular meetings, or
when the board of directors so requires,  an account of all his  transactions as
treasurer and of the financial condition of the corporation.  If required by the
board of  directors,  he shall give the  corporation a bond in such sum and with
such surety or sureties as shall be  satisfactory  to the board of directors for
the faithful  performance of the duties of his office and for the restoration to
the corporation,  in case of his death, resignation,  retirement or removal from
office,  of all books,  papers,  vouchers,  money and other property of whatever
kind in his possession or under his control belonging to the corporation.

     Section 6.12.  Assistant Treasurer.  The assistant  treasurer,  or if there
shall be more than one, the assistant  treasurers in the order determined by the
board of directors (or if there be no such  determination,  then in the order of
their  election),  shall, in the absence of the treasurer or in the event of his
inability  or refusal to act,  perform the duties and exercise the powers of the
treasurer  and shall perform such other duties and have such other powers as the
board of directors may from time to time prescribe.

                                    ARTICLE 7

                          INDEMNIFICATION OF DIRECTORS,
                         OFFICERS, EMPLOYEES AND AGENTS

     Section 7.1.  Indemnification.  The corporation  shall indemnify any person
who is or was a director or officer of the corporation,  or is or was serving at
the request of the  corporation as a director or officer of another  entity,  as
provided in the certificate of incorporation.


                                    3(b) - 7

<PAGE>

     Section 7.2.  Definitions of Certain Terms. For purposes of indemnification
pursuant to the  certificate of  incorporation  or this Article 7, references to
"the corporation shall include,  in addition to the resulting  corporation,  any
constituent corporation (including any constituent of a constituent) absorbed in
a consolidation or merger which, if its separate existence had continued,  would
have had power and authority to indemnify its directors,  officers, employees or
agents, so that any person who is or was a director,  officer, employee or agent
of such  constituent  corporation,  or is or was  serving at the request of such
constituent  corporation  as a director,  officer,  employee or agent of another
corporation,  partnership, joint venture, trust or other enterprise, shall stand
in the same position  under the provisions of this Article 7 with respect to the
resulting  or  surviving  corporation  as such person would have with respect to
such constituent corporation if its separate existence had continued.

     For purposes of this Article 7,  references  to "other  enterprises"  shall
include employee  benefit plans;  references to "fines" shall include any excise
taxes assessed on a person with respect to an employee benefit plan;  references
to "serving at the request of the  corporation"  shall  include any service as a
director, officer, employee or agent of the corporation which imposes duties on,
or involves services by such director,  officer,  employee or agent with respect
to an employee benefit plan, its participants,  or  beneficiaries;  and a person
who acted in good faith and in a manner such person reasonably believed to be in
the interest of the participants  and  beneficiaries of an employee benefit plan
shall be deemed to have acted in a manner "not opposed to the best  interests of
the corporation" as referred to in this Article 7.

                                    ARTICLE 8

                              CERTIFICATES OF STOCK

     Section 8.1.  Certificates.  Every holder of stock in the corporation shall
be entitled to have a certificate,  signed by, or in the name of the corporation
by, the chairman or vice chairman of the board of directors, or the president or
a vice president and the treasurer or an assistant  treasurer,  or the secretary
or an assistant  secretary of the  corporation,  certifying the number of shares
owned by him in the corporation.

     Section 8.2.  Facsimile  Signatures.  Any of or all the  signatures  on the
certificate may be facsimile.  In case any officer,  transfer agent or registrar
who has signed or whose  facsimile  signature has been placed upon a certificate
shall have ceased to be such officer,  transfer  agent or registrar  before such
certificate is issued,  it may be issued by the corporation with the same effect
as if he were such officer, transfer agent or registrar at the date of issue.

     Section 8.3.  Lost  Certificates.  The board of directors  may direct a new
certificate  or  certificates  to be  issued  in  place  of any  certificate  or
certificates  theretofore  issued by the corporation  alleged to have been lost,
stolen or destroyed,  upon the making of an affidavit of that fact by the person
claiming  the  certificate  of stock  to be  lost,  stolen  or  destroyed.  When
authorizing  such  issue of a new  certificate  or  certificates,  the  board of
directors may, in its  discretion  and as a condition  precedent to the issuance
thereof,  require the owner of such lost,  stolen or  destroyed  certificate  or
certificates,  or his legal  representative,  to give the  corporation a bond in
such sum as it may  direct  as  indemnity  against  any  claim  that may be made
against the  corporation  with respect to the  certificate  alleged to have been
lost, stolen or destroyed.

     Section 8.4.  Transfers of Stock.  Upon surrender to the corporation or the
transfer agent of the  corporation of a certificate  for shares duly endorsed or
accompanied  by proper  evidence  of  succession,  assignment  or  authority  to
transfer,  it shall be the duty of the corporation to issue a new certificate to
the  person  entitled  thereto,  cancel  the  old  certificate  and  record  the
transaction upon its books.

     Section  8.5.  Fixing  Record  Date.  In  order  that the  corporation  may
determine  the  stockholders  entitled to notice of or to vote at any meeting of
stockholders or any adjournment  thereof, or to express consent to any corporate
action in  writing  without a meeting,  or  entitled  to receive  payment of any
dividend  or other  distribution  or  allotment  of any  rights,  or entitled to
exercise any rights in respect of any changes,  conversion  or exchange of stock
or for any other lawful purpose,  the board of directors may fix, in advance,  a
record  date,  which  shall not be more than sixty nor less than ten days before
the date of such  meeting,  more than ten days after the date of adoption of the
Board resolution for actions

                                    3(b) - 8

<PAGE>



by written  consent,  or more than sixty days prior to any other  action.  In no
event shall the record date precede the date of adoption of the applicable Board
resolution.  A determination  of stockholders of record entitled to notice of or
to vote at a meeting  of  stockholders  shall  apply to any  adjournment  of the
meeting,  provided,  however,  that the board of directors  may fix a new record
date for the adjourned meeting.

     Section 8.6. Registered Stockholders.  The corporation shall be entitled to
recognize the exclusive  right of a person  registered on its books as the owner
of shares to receive  dividends,  and to vote as such owner,  and to hold liable
for  calls  and  assessments  a person  registered  on its books as the owner of
shares,  and shall not be bound to recognize  any equitable or other claim to or
interest in such share or shares on the part of any other person, whether or not
it shall have express or other notice thereof,  except as otherwise  provided by
the laws of Delaware.

                                    ARTICLE 9

                             AFFILIATED TRANSACTIONS

     Section 9.1. Validity.  Except as otherwise provided for in the certificate
of  incorporation,  if Section 9.2 of these bylaws is satisfied,  no contract or
transaction  between  the  corporation  and any of its  directors,  officers  or
security  holders,  or  any  corporation,   partnership,  association  or  other
organization  in which any of such directors,  officers or security  holders are
directly or indirectly financially interested,  shall be void or voidable solely
because of this relationship, or solely because of the presence of the director,
officer  or  security  holder  at  the  meeting   authorizing  the  contract  or
transaction,   or  solely  because  of  his  or  their   participation   in  the
authorization  of such contract or transaction or vote at the meeting  therefor,
whether or not such participation or vote was necessary for the authorization of
such contract or transaction.

     Section 9.2. Disclosure,  Approval;  Fairness. Section 9.1 shall apply only
if:

     (a) the  material  facts as to the  relationship  or interest and as to the
     contract or transaction are disclosed or are known:

          (i)  to  the  board  of  directors  (or  committee   thereof)  and  it
     nevertheless  in  good  faith   authorizes  or  ratifies  the  contract  or
     transaction by a majority of the directors  present,  each such  interested
     director to be counted in  determining  whether a quorum is present but not
     in calculating the number necessary to carry the vote; or

          (ii) to the stockholders and they nevertheless authorize or ratify the
     contract or  transaction  by a majority of the shares  present at a meeting
     considering  such  contract or  transaction,  each such  interested  person
     (stockholder) to be counted in determining  whether a quorum is present but
     not in calculating the number necessary to carry the vote; or

     (b) the contract or transaction  is fair to the  corporation as of the time
     it is  authorized,  approved  or  ratified  by the board of  directors  (or
     committee thereof) or the stockholders.

     Section  9.3.  Nonexclusive.  This  provision  shall  not be  construed  to
invalidate a contract or transaction which would be valid in the absence of this
provision.


                                    3(b) - 9

<PAGE>



                                   ARTICLE 10

                               GENERAL PROVISIONS

     Section  10.1.   Dividends.   Dividends  upon  the  capital  stock  of  the
corporation,  subject to the provisions of the certificate of incorporation,  if
any,  may be  declared  by the board of  directors  at any  regular  or  special
meeting,  pursuant to law.  Dividends  may be paid in cash,  in property,  or in
shares of the capital  stock,  subject to the  provisions of the  certificate of
incorporation.

     Section 10.2.  Reserves.  Before payment of any dividend,  there may be set
aside out of any funds of the  corporation  available for dividends  such sum or
sums as the directors  from time to time, in their  absolute  discretion,  think
proper  as a  reserve  or  reserves  to meet  contingencies,  or for  equalizing
dividends,  or for repairing or maintaining any property of the corporation,  or
for such other purpose as the directors shall think conducive to the interest of
the corporation, and the directors may modify or abolish any such reserve in the
manner in which it was created.

     Section  10.3.  Checks.  All checks or  demands  for money and notes of the
corporation  shall be signed by such officer or officers or such other person or
persons as the board of directors may from time to time designate.

     Section  10.4.  Fiscal Year.  The fiscal year of the  corporation  shall be
fixed by resolution of the board of directors.

     Section 10.5.  Seal. The corporate  seal shall have  inscribed  thereon the
name of the  corporation,  the year of its organization and the words "Corporate
Seal, Delaware." The seal may be used by causing it or a facsimile thereof to be
impressed, affixed, reproduced or otherwise.

                                   ARTICLE 11

                                   AMENDMENTS

     Section 11.1. Amendments.  These bylaws may be altered, amended or repealed
or new bylaws may be adopted by a majority  of not less than 2/3 of the  members
of the board of directors  voting in favor thereof,  at any meeting of the board
of directors if notice of such alteration,  amendment, repeal or adoption of new
bylaws be  contained  in the notice of such  meeting.  The  stockholders  of the
corporation shall have the power to adopt, amend or repeal any provisions of the
bylaws.



                                         Phil Rykhoek, Secretary


                                    3(b) - 10








                                  EXHIBIT 4(a)

                          FIRST SUPPLEMENTAL INDENTURE



<PAGE>



                            DENBURY MANAGEMENT, INC.,

                                     Issuer

                             DENBURY RESOURCES INC.,

                                    Guarantor



                      9% Senior Subordinated Notes Due 2008



                          FIRST SUPPLEMENTAL INDENTURE



                           Dated as of April 21, 1999



                   CHASE BANK OF TEXAS, NATIONAL ASSOCIATION,

                                   As Trustee






                                    4(a) - 1

<PAGE>



     THIS FIRST  SUPPLEMENTAL  INDENTURE,  dated as of April 21,  1999,  between
DENBURY RESOURCES INC., a Delaware  corporation (the "Company"),  and CHASE BANK
OF  TEXAS,  NATIONAL  ASSOCIATION,  as  Trustee  (the  "Trustee"),   amends  and
supplements the Indenture (as defined below).

                                    RECITALS

     WHEREAS,  Denbury  Management,  Inc.("DMI"),  as Issuer,  Denbury Resources
Inc., a corporation formed under the Canadian Business Corporation Act ("Denbury
Canada"), as Guarantor, and the Trustee entered into the Indenture,  dated as of
February 26, 1998 (the  "Indenture"),  relating to DMI's 9% Senior  Subordinated
Notes due 2008 (the "Notes"); and

     WHEREAS,  Denbury  Resources  Inc. has moved its  corporate  domicile  from
Canada  to the  United  States  under  the laws of the  State of  Delaware  (the
"Move"),  and  thereafter,  DMI has  merged  with  and  into  the  Company  (the
"Merger"), with the Company being the surviving entity; and

     WHEREAS,  the Company is required  pursuant to the  Indenture to succeed to
and be  substituted  for,  and  exercise  every right and power of DMI under the
Indenture; and

     WHEREAS,  the Company  has  assumed  and does hereby  assume the direct and
primary obligation to pay the Notes and all DMI obligations under the Indenture,
and by virtue of the Merger and by  operation  of law DMI and the  Company  have
become the same entity, and thus, the Guaranty,  if not otherwise  eliminated by
operation of law, is thereby extinguished; and

     WHEREAS, the Company has furnished to the Trustee an Officer's  Certificate
and Opinion of Counsel as required by Section 5.01(vi) of the Indenture; and

     WHEREAS,  all  conditions  and  requirements  necessary  to make this First
Supplemental  Indenture a valid, binding and legal instrument in accordance with
its terms upon the Company and the Trustee have been fulfilled;

     NOW,  THEREFORE,  in  consideration  of the premises  and mutual  covenants
herein contained and intending to be legally binding,  the parties hereto hereby
agree as follows:

                                   ARTICLE ONE

                            ASSUMPTION OF OBLIGATIONS

     Section 1.01. The Company hereby acknowledges and agrees that, by virtue of
the Merger and by operation of law, it has become a party to the  Indenture  and
has assumed and does hereby assume all of the liabilities and obligations of DMI
under the Indenture and the Notes in accordance  with Section  5.01(i)(B) of the
Indenture.

     Section 1.02. Pursuant to Section 9.05 of the Indenture,  the Company shall
issue and the  Trustee  shall  authenticate  new Notes that  reflect  this First
Supplemental Indenture to be used upon issuance or reissuance of Notes after the
date hereof.

     Section 1.03. Pursuant to Section 9.06 of the Indenture, the Company hereby
indemnifies  and holds  harmless  the  Trustee  from all  liability,  claims and
damages  which the Trustee may sustain or incur by reason of entering  into this
First Supplemental Indenture.

                                    4(a) - 2

<PAGE>

                                   ARTICLE TWO

                            MISCELLANEOUS PROVISIONS

     Section  2.01.  Capitalized  terms used  herein and not  otherwise  defined
herein are used as defined in the Indenture.

     Section 2.02. This First  Supplemental  Indenture shall be governed by, and
construed in accordance  with,  the laws of the State of New York, as applied to
contracts  made and performed  within the State of New York,  without  regard to
principles of conflict of laws.

     Section  2.03.  This First  Supplemental  Indenture  may be executed in any
number of counterparts,  each of which, when so executed,  shall be deemed to be
an original,  but all of which shall  together  constitute  but one and the same
instrument.

     Section   2.04.   This  First   Supplemental   Indenture  is  an  amendment
supplemental  to the  Indenture and said  Indenture and this First  Supplemental
Indenture shall henceforth be read together.

                                   SIGNATURES

     IN WITNESS WHEREOF,  the parties hereto have caused this First Supplemental
Indenture to be executed as of the day and year first above written.

DENBURY RESOURCES INC.,                         CHASE BANK OF TEXAS, NATIONAL
a Delaware corporation, successor               ASSOCIATION, Trustee
by merger to Denbury Management, Inc.


By:______________________________               By:_____________________________
Name:  Phil Rykhoek                             Name:  Michael D. Scrivner
Title: Chief Financial Officer and Secretary    Title:  Vice President


                                    4(a) - 3








                                  EXHIBIT 10(b)


                            FIFTH AMENDMENT TO FIRST
                            RESTATED CREDIT AGREEMENT


                                    

<PAGE>



               FIFTH AMENDMENT TO FIRST RESTATED CREDIT AGREEMENT

     This Fifth  Amendment  to First  Restated  Credit  Agreement  (this  "Fifth
Amendment")  is entered into as of the 21st day of April,  1999 (the  "Effective
Date"), by and among Denbury Resources,  Inc. ("DRI"), a corporation  previously
incorporated  under  the  Canadian  Business  Corporation  Act  which  has  been
domesticated  in the State of Delaware  and which is the  successor by merger to
Denbury Management, Inc. ("Management"), a Texas corporation, NationsBank, N.A.,
successor by merger to  NationsBank  of Texas,  N.A.,  as  Administrative  Agent
("Agent"), and the financial institutions parties hereto as Banks ("Banks").

                              W I T N E S S E T H:

     WHEREAS, Management, DRI, Agent and Banks are parties to that certain First
Restated Credit  Agreement dated as of December 29, 1997, as amended by (a) that
certain First Amendment to First Restated  Credit  Agreement dated as of January
27, 1998, (b) that certain Second  Amendment to First Restated Credit  Agreement
dated as of  February  25,  1998,  (c) that  certain  Third  Amendment  to First
Restated  Credit  Agreement  dated as of August 10,  1998,  and (d) that certain
Fourth  Amendment to First Restated Credit Agreement dated February 19, 1999 (as
amended,  "Credit  Agreement")  (unless otherwise defined herein, all terms used
herein with their initial letter  capitalized  shall have the meaning given such
terms in the Credit Agreement); and

     WHEREAS, pursuant to the Credit Agreement the Banks have made certain Loans
to Management; and

     WHEREAS,  DRI  was  formerly   incorporated  under  the  Canadian  Business
Corporation Act and was domesticated in the State of Delaware; and

     WHEREAS,  Management  merged with and into DRI with DRI being the surviving
corporation (such merger is referred to herein as the "Merger"); and

     WHEREAS, as a result of the Merger, DRI assumed and is primarily liable for
all of the debts,  obligations  and  liabilities of Management  under the Credit
Agreement and the other Loan Papers and DRI became the  "Borrower"  under and as
defined in the Credit Agreement and the other Loan Papers; and

     WHEREAS,  the parties  desire to (a) evidence in writing the  assumption by
DRI of the debts,  obligations  and  liabilities of Management  under the Credit
Agreement and the other Loan Papers, and (b) make certain conforming  amendments
to the Credit Agreement.

     NOW  THEREFORE,  for  and in  consideration  of the  mutual  covenants  and
agreements  herein  contained  and other good and  valuable  consideration,  the
receipt and  sufficiency of which are hereby  acknowledged  and confessed,  DRI,
Agent and each Bank hereby agree as follows:

     Section 1. Assumption.  DRI acknowledges and agrees that as a result of the
Merger DRI has  assumed  and is directly  and  primarily  liable for the due and
punctual payment and performance in full of the Obligations.  DRI represents and
warrants  that it has no  counterclaim,  right  of set off or other  defense  to
payment or performance of such Obligations.

     Section 2. Amendments.  The Credit Agreement is hereby amended effective as
of the Effective Date in the manner provided in this Section 2.

        2.1  Additional  Definitions.  Section  1.1 of the Credit  Agreement  is
amended to add thereto in  alphabetical  order the  definitions  of "Merger" and
"Fifth Amendment" which shall read in full as follows:

                                   10(b) - 1

<PAGE>



          "Merger" means the merger of Denbury  Management,  Inc. into Borrower,
     in each case with Borrower being the surviving corporation.

          "Fifth Amendment" means that certain Fifth Amendment to First Restated
     Credit Agreement dated as of April 21, 1999 among Borrower,  Administrative
     Agent and Banks.

        2.2 Amendment to Definitions. The definitions of "Administrative Agent,"
"Borrower,"  "Consolidated Current Assets,"  "Consolidated Current Liabilities,"
"Credit  Parties," "GAAP," "Loan Papers,"  "Parent," and "Required  Consolidated
Tangible Net Worth" set forth in Section 1.1 of the Credit Agreement are amended
to read in full as follows:

          "Administrative Agent" means NationsBank, N.A., successor by merger to
     NationsBank  of Texas,  N.A., in its capacity as  Administrative  Agent for
     Banks hereunder or any successor thereto.

          "Borrower"  means Denbury  Resources,  Inc., a corporation  previously
     incorporated  under the  Canadian  Business  Corporation  Act and which was
     domesticated in the State of Delaware, and which is the successor by merger
     to Denbury Management, Inc., a Texas corporation.

          "Consolidated  Current Assets" means,  for any Person at any time, the
     current  assets of such Person and its  Consolidated  Subsidiaries  at such
     time, plus, in the case of Borrower, the Availability at such time.

          "Consolidated  Current Liabilities" means, for any Person at any time,
     the current liabilities of such Person and its Consolidated Subsidiaries at
     such time, but, in the case of Borrower,  excluding the current portion (if
     any) of the outstanding principal balance of the Revolving Loan.

          "Credit  Parties"  means  Borrower and any  Subsidiary or Affiliate of
     Borrower which Required Banks and Borrower may hereafter  jointly designate
     in writing as a "Credit Party" for purposes of this  Agreement.  Unless and
     until any such  designation is made,  "Credit  Party" and "Credit  Parties"
     shall refer only to Borrower.

          "GAAP"  means  those  generally  accepted  accounting  principles  and
     practices  which are  recognized  as such by the  Securities  and  Exchange
     Commission,  the American  Institute of Certified Public Accountants acting
     through its  Accounting  Principles  Board or by the  Financial  Accounting
     Standards Board or through other appropriate  boards or committees  thereof
     and which are consistently applied for all periods after the date hereof so
     as to  properly  reflect  the  financial  condition,  and  the  results  of
     operations  and  changes  in  financial  position,   of  Borrower  and  its
     Consolidated Subsidiaries, except that any accounting principle or practice
     required to be changed by the said Accounting Principles Board or Financial
     Accounting  Standards  Board  (or  other  appropriate  board  or  committee
     thereof) in order to continue as a generally accepted accounting  principle
     or practice may be so changed.

          "Loan Papers" means this Agreement,  the Notes, the Existing Mortgages
     (as amended by the Amendment to Mortgages), the First Amendment, the Second
     Amendment,  the Third Amendment, the Fourth Amendment, the Fifth Amendment,
     and each Security Document now or at any time hereafter  delivered pursuant
     to  Section  5.2,  and all other  certificates,  documents  or  instruments
     delivered  in  connection  with this  Agreement,  as the  foregoing  may be
     modified, amended, renewed, extended or restated from time to time.

          "Parent"  means  Denbury  Resources,  Inc., a  corporation  previously
     incorporated under the Canadian Business  Corporations Act, which, prior to
     the Merger,  was the owner and holder of one hundred  percent (100%) of the
     issued and outstanding capital stock of Denbury  Management,  Inc., a Texas
     corporation.

                                   10(b) - 2

<PAGE>



          "Required  Consolidated  Tangible Net Worth" means, (a) as of June 30,
     1999,  the  sum of (i)  Parent's  Consolidated  Tangible  Net  Worth  as of
     December 31, 1998 plus (ii) an amount equal to sixty  percent  (60%) of the
     Net Cash  Proceeds  received  by Parent or  Borrower  from any  issuance by
     Parent or Borrower of its equity securities after January 1, 1999 and on or
     prior  to  June  30,  1999  (including  pursuant  to  the  Proposed  Equity
     Contribution)  (the sum of (i) and (ii)  preceding is referred to herein as
     the  "June 30,  1999  Required  Net  Worth"),  and (b) from and after  (but
     excluding), June 30, 1999, "Required Consolidated Tangible Net Worth" shall
     increase (but not decrease)  above the Required  Consolidated  Tangible Net
     Worth  previously  in  effect  pursuant  to  this  definition  (i) on  each
     Quarterly  Date by an amount  equal to fifty  percent  (50%) of  Borrower's
     Consolidated  Net Income for the Fiscal Quarter then ended, and (ii) on the
     date of issuance by Borrower of its equity  securities  by amount  equal to
     fifty  percent  (50%) of the net  proceeds  received by  Borrower  from the
     issuance  of such  securities.  Notwithstanding  anything  to the  contrary
     contained herein, in no event will Required Consolidated Tangible Net Worth
     be less than $25,000,000.

        2.3 Deletion of Definitions.  Section 1.1 of the Credit  Agreement shall
be amended to delete  therefrom in their  entirety the  definitions of "Facility
Guaranty", and "Parent Pledge Agreement."

        2.4 Amendments to Certain  Interpretive  Provisions.  Section 1.2 of the
Credit Agreement shall be amended to read in full as follows:

     "SECTION 1.2. Accounting Terms and Definitions.  Unless otherwise specified
herein,  all accounting  terms used herein shall be interpreted,  all accounting
determinations hereunder shall be made, and all financial statements required to
be delivered  hereunder shall be expressed in U.S. Dollars and shall be prepared
in  accordance  with GAAP,  applied on a basis  consistent  with the most recent
audited  consolidated  financial  statements  of Borrower  and its  Consolidated
Subsidiaries  delivered to Banks except for changes  concurred in by  Borrower's
independent   certified   public   accountants   and  which  are   disclosed  to
Administrative Agent on the next date on which financial statements are required
to be  delivered to Banks  pursuant to Sections  8.1(a) or (b);  provided  that,
unless  Required Banks shall  otherwise  agree in writing,  no such change shall
modify or affect the manner in which compliance with the covenants  contained in
Article  X are  computed  such  that all such  computations  shall be  conducted
utilizing financial information presented consistently with prior periods."

        2.5 Amendment to Collateral and Guarantee Requirements. Article V of the
Credit Agreement is amended to read in full as follows:

                                    ARTICLE V
                            COLLATERAL AND GUARANTEES

     SECTION 5.1. Required  Security.  The Obligations shall be secured by first
priority  perfected Liens on such Proved Mineral  Interests owned by Borrower as
Administrative  Agent shall  require  but which  shall,  in all events,  include
Proved Mineral  Interests  with a Recognized  Value  representing  not less than
eighty  five  percent  (85%)  of the  Recognized  Value  of all  Proved  Mineral
Interests  evaluated by Banks for purposes of  determining  the Borrowing  Base;
provided,  that, from and after the occurrence of a Borrowing Base Deficiency, a
Default  or an Event of  Default,  the  Obligations  shall be  secured  by first
priority  perfected Liens on one hundred percent (100%) of all Mineral Interests
owned by Borrower.

     SECTION  5.2.  Security  Documents.  Not  later  than  March  1,  1999  and
thereafter  simultaneously  with any  Redetermination  or the  occurrence of any
Default or Event of Default,  and at such other times as Administrative Agent or
Required   Banks  shall   request,   Borrower   shall  execute  and  deliver  to
Administrative  Agent  such  deeds of  trust,  mortgages,  security  agreements,
assignments, financing statements, pledge agreements, collateral assignments and
other documents,  instruments and agreements (including, without limitation, any
modifications,

                                   10(b) - 3

<PAGE>



amendments,  supplements,  restatements,  renewals or  extensions  of any of the
foregoing) as Administrative  Agent shall request to fully create,  evidence and
perfect the liens and security  interests required by Section 5.1 (collectively,
the "Security Documents").

     SECTION  5.3.  Evidence  of  Existence,  Authority,  Proper  Execution  and
Delivery and Title;  Opinions.  At any time  Borrower is required to execute and
deliver Security  Documents pursuant to Section 5.2, Borrower shall also deliver
to  Administrative  Agent and its counsel (a) such  certificates  of  Authorized
Officers of Borrower,  certificates of Governmental Authorities,  resolutions of
the Boards of Directors of Borrower,  certified copies of the charter and bylaws
of Borrower and other  documents,  instruments and agreements as  Administrative
Agent shall require to evidence (i) the valid corporate  existence and authority
to transact business of Borrower, and (ii) the due authorization,  execution and
delivery  of the  Security  Documents  by  Borrower,  (b)  opinions  of  counsel
(addressed to Administrative Agent) or other evidence of title as Administrative
Agent shall require to verify  Borrower's title to all Proved Mineral  Interests
subject to the Liens of such Security  Documents and the priority of such Liens,
and (c) opinions of counsel addressed to Administrative  Agent favorably opining
as to the due  authorization,  execution,  delivery and  enforceability  of such
Security  Documents and such other matters  related to Borrower or such Security
Documents as Administrative Agent shall require.

        2.6 Financial  Representation  and  Warranty.  Section 7.5 of the Credit
Agreement is amended to delete the words "Parent" and "Parent's"  each time such
words appear  therein and  substitute in lieu thereof the words  "Borrower"  and
"Borrower's."

        2.7  Organization  Structure;  Nature  of  Business  Representation  and
Warranty.  Section  7.14 of the Credit  Agreement is amended to delete the first
two (2) sentences thereof in their entirety.

        2.8 Fiscal Year Representation and Warranty.  Section 7.17 of the Credit
Agreement is amended to delete the word "Parent's" where it appears therein, and
substitute in lieu thereof "Borrower's."

        2.9 Financial Information Covenant.  Section 8.1 of the Credit Agreement
is amended to delete the words  "Parent"  and  "Parent's"  each time they appear
therein and to substitute in lieu thereof the words "Borrower" and "Borrower's."

        2.10 Business of the Credit Parties Covenant.  Section 8.2 of the Credit
Agreement is amended to delete the first sentence thereof in its entirety.

        2.11  Maintenance  of  Existence  Covenant.  Section  8.3 of the  Credit
Agreement  is amended to delete  the phrase  "Each of Parent  and" which are the
first four
words of such covenant.

        2.12 Title Data  Representation and Warranty.  Section 8.4 of the Credit
Agreement is hereby amended to read in full as follows:

     "SECTION 8.4. Title Data. In addition to the title information  required by
Sections 5.3 and 6.1(c)  hereof,  Borrower  shall,  upon the request of Required
Banks,  cause to be delivered to  Administrative  Agent such title  opinions and
other information  regarding title to Mineral Interests owned by Borrower as are
appropriate to determine the status thereof;  provided,  however, that the Banks
may not require the Credit Parties to furnish title opinions (except pursuant to
Section 5.3 and 6.1(c))  unless (a) an Event of Default  shall have occurred and
be continuing,  or (b) the Required Banks have reason to believe that there is a
defect in or encumbrance upon Borrower's title to such Mineral Interests that is
not a Permitted Encumbrance."

        2.13  Maintenance  of  Insurance  Covenant.  Section  8.6 of the  Credit
Agreement is amended to delete the phrase "and

                                   10(b) - 4

<PAGE>



Parent" in the third  sentence  thereof  and delete  the word  "assign"  in such
sentence and substitute in lieu of the word "assign" the word "assigns."

        2.14 Merger Covenant.  Section 9.4 of the Credit Agreement is amended to
read in full as follows:

     "SECTION 9.4.  Consolidations and Mergers. The Credit Parties will not, nor
will the Credit  Parties  permit any of their  Subsidiaries  to,  consolidate or
merge with or into any other Person; provided, that so long as no Default exists
or will result any wholly owned  Subsidiary of Borrower may merge or consolidate
with any other  Person so long as a wholly owned  Subsidiary  of Borrower is the
surviving corporation."

        2.15 Fiscal  Year  Covenant.  Section  9.12 of the Credit  Agreement  is
amended to delete the word "Parent"  where it appears  therein and substitute in
lieu thereof, the word "Borrower."

        2.16 Financial  Covenants.  Article X of the Credit Agreement is amended
to delete the words "Parent" and "Parent's"  each time such words appear therein
and to substitute in lieu thereof, the words "Borrower" and "Borrower's."

        2.17  Change of  Control.  Section  11.1(k) of the Credit  Agreement  is
amended to read in full as follows:

        "(k) as of any date any Person or group (as defined in Section  13(d)(3)
     or 14(d)(2) of the  Securities  Exchange  Act of 1934) other than the Texas
     Pacific  Group  shall  become the direct or indirect  beneficial  owner (as
     defined in Rule 13d-3 under the  Securities  Exchange  Act of 1934) of more
     than 30% of the total  voting  power of all  classes of capital  stock then
     outstanding of Borrower  entitled  (without regard to the occurrence of any
     contingency) to vote in elections of directors of Borrower;" or

        2.18  Miscellaneous  Provisions.  Article XIV of the Credit Agreement is
hereby amended to delete the word  "Parent's"  and the phrases  "Parent and" and
"Parent or" each time such words and such phrases appear in such Article.

     Section 3. Representations and Warranties of Borrower.  To induce the Banks
and  Administrative  Agent  to enter  into  this  Fifth  Amendment,  DRI  hereby
represents and warrants to Banks and Administrative Agent as follows:

        3.1 Confirmation of Representations and Warranties.  After giving effect
to the  Amendments  contained  in  Section 2  hereof,  each  representation  and
warranty of Borrower contained in the Credit Agreement and the other Loan Papers
is true and correct on the date hereof.

        3.2 Corporate Power;  Due  Authorization;  No Conflicts.  The execution,
delivery  and  performance  by DRI of this  Fourth  Amendment  are within  DRI's
corporate  powers,  have been duly  authorized by necessary  action,  require no
action by or in respect of, or filing with,  any  governmental  body,  agency or
official  and do not violate or  constitute  a default  under any  provision  of
applicable law or any Material  Agreement  binding upon DRI or any Subsidiary of
DRI or result in the creation or  imposition  of any Lien upon any of the assets
of DRI or any of the Subsidiaries of DRI except Permitted Encumbrances.

        3.3 Validity of Binding  Effect.  This Fifth  Amendment  constitutes the
valid and binding  obligations of DRI  enforceable in accordance with its terms,
except  as  (a)  the  enforceability  thereof  may  be  limited  by  bankruptcy,
insolvency or similar laws affecting  creditor's rights  generally,  and (b) the
availability  of equitable  remedies may be limited by equitable  principles  of
general application.

        3.4 No Defenses. DRI has no defenses to payment,  counterclaim or rights
of set-off with respect to the Obligations existing on the date hereof.

                                   10(b) - 5

<PAGE>



        3.5 Merger . The  domestication  of DRI in Delaware  and the Merger were
consummated (a)  substantially in accordance with the  descriptions  thereof set
forth in that  certain  Consent  Letter dated  November  30, 1998,  by and among
Denbury  Management,  Inc.,  Parent and Banks,  and (b) in  accordance  with all
applicable  Laws and the Articles or  Certificate of  Incorporation,  bylaws and
other  charter  documents of DRI and  Management.  The  domestication  of DRI in
Delaware and the Merger did not, and do not,  result in a breach or violation of
any material  contract,  agreement,  indenture,  mortgage or other instrument to
which DRI or Management is or was a party and did not and will not result in the
imposition  of any Lien on any of the  properties or assets of DRI or Management
or a default  under or the  acceleration  of any Debt of DRI,  Management;  as a
result of the domestication of DRI in Delaware and the Merger, DRI has succeeded
to, and holds good and defensible title, to all assets of Management, subject to
no Liens other than Permitted Encumbrances.


     Section 4. Miscellaneous.


        4.1 Reaffirmation of Loan Papers; Extension of Liens. Any and all of the
terms and provisions of the Credit  Agreement and the Loan Papers shall,  except
as amended and  modified  hereby,  remain in full force and  effect.  DRI hereby
extends the Liens securing the Obligations  until the Obligations have been paid
in full or are specifically released by Agent and Banks prior thereto, and agree
that the  amendments  and  modifications  herein  contained  shall in no  manner
adversely  affect or impair the  Obligations or the Liens  securing  payment and
performance thereof.

        4.2 Parties in Interest.  All of the terms and  provisions of this Fifth
Amendment  shall bind and inure to the benefit of the  parties  hereto and their
respective successors and assigns.

        4.3 Legal  Expenses.  DRI hereby agrees to pay on demand all  reasonable
fees and expenses of counsel to Administrative  Agent incurred by Administrative
Agent,  in connection  with the  preparation,  negotiation and execution of this
Fifth Amendment and all related documents.

        4.4 Counterparts.  This Fifth Amendment may be executed in counterparts,
and all parties need not execute the same counterpart;  however,  no party shall
be bound by this Fifth  Amendment until all parties have executed a counterpart.
Facsimiles shall be effective as originals.

        4.5 Complete Agreement.  THIS FIFTH AMENDMENT,  THE CREDIT AGREEMENT AND
THE OTHER LOAN PAPERS REPRESENT THE FINAL AGREEMENT  BETWEEN THE PARTIES AND MAY
NOT BE CONTRADICTED BY EVIDENCE OF PRIOR,  CONTEMPORANEOUS OR ORAL AGREEMENTS OF
THE PARTIES. THERE ARE NO UNWRITTEN ORAL AGREEMENTS BETWEEN THE PARTIES.

        4.6 Headings. The headings, captions and arrangements used in this Fifth
Amendment are, unless specified otherwise, for convenience only and shall not be
deemed to limit, amplify or modify the terms of this Fifth Amendment, nor affect
the meaning thereof.


                                    10(b) - 6

<PAGE>




     IN WITNESS WHEREOF,  the parties hereto have caused this Fifth Amendment to
be duly executed by their  respective  authorized  officers on the date and year
first above written.

                                       BORROWER:

                                       DENBURY RESOURCES, INC.,
                                       a Delaware corporation


                                       By:_____________________________________
                                          Gareth Roberts
                                          President and Chief Executive
                                          Officer


                                       By:_____________________________________
                                          Phil Rykhoek
                                          Chief Financial Officer and
                                          Secretary

                                       ADMINISTRATIVE AGENT:

                                       NATIONSBANK, N.A., successor by merger to
                                       NationsBank of Texas, N.A.


                                       By:_____________________________________
                                          J. Scott Fowler
                                          Vice President

                                       BANKS:

                                       NATIONSBANK, N.A., successor by merger to
                                       NationsBank of Texas, N.A.


                                       By:_____________________________________
                                          J. Scott Fowler
                                          Vice President



                                   10(b) - 7

<PAGE>



                                       BANKBOSTON, N.A.


                                       By:_____________________________________
                                     Name:_____________________________________
                                    Title:_____________________________________

                                       BANK ONE, TEXAS, N.A.


                                       By:_____________________________________
                                     Name:_____________________________________
                                    Title:_____________________________________

                                       CHASE BANK OF TEXAS, NATIONAL
                                       ASSOCIATION


                                       By:_____________________________________
                                     Name:_____________________________________
                                    Title:_____________________________________

                                       CHRISTIANAIA BANK, OG KREDITKASSE ASA


                                       By:_____________________________________
                                     Name:_____________________________________
                                    Title:_____________________________________

                                       PARIBAS


                                       By:_____________________________________
                                     Name:_____________________________________
                                    Title:_____________________________________

                                       CREDIT LYONNAIS - NEW YORK BRANCH


                                       By:_____________________________________
                                     Name:_____________________________________
                                    Title:_____________________________________



                                   10(b) - 8

<PAGE>


                                       WELLS FARGO BANK (TEXAS), N.A.


                                       By:_____________________________________
                                     Name:_____________________________________
                                    Title:_____________________________________

                                       NATEXIS BANQUE BFCE


                                       By:_____________________________________
                                     Name:_____________________________________
                                    Title:_____________________________________



                                   10(b) - 9


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     THIS SCHEDULE  CONTAINS SUMMARY  FINANCIAL  INFORMATION  EXTRACTED FROM THE
DENBURY RESOURCES INC. MARCH 31, 1999 FORM 10-Q AND IS QUALIFIED IN ITS ENTIRETY
BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<CIK>                                        0000945764                  
<NAME>                                   Denbury Resources Inc.
<MULTIPLIER>                                    1000
<CURRENCY>                                 U.S. DOLLARS
       
<S>                                          <C>
<PERIOD-TYPE>                                 3-MOS
<FISCAL-YEAR-END>                            DEC-31-1999
<PERIOD-START>                               JAN-01-1999
<PERIOD-END>                                 MAR-31-1999
<EXCHANGE-RATE>                                    1
<CASH>                                         7,063
<SECURITIES>                                       0
<RECEIVABLES>                                 18,449
<ALLOWANCES>                                       0
<INVENTORY>                                        0
<CURRENT-ASSETS>                              25,512
<PP&E>                                       580,694
<DEPRECIATION>                               398,660
<TOTAL-ASSETS>                               216,381
<CURRENT-LIABILITIES>                         15,531
<BONDS>                                      234,630
                              0
                                        0
<COMMON>                                          27
<OTHER-SE>                                   (35,320)
<TOTAL-LIABILITY-AND-EQUITY>                 216,381
<SALES>                                       14,703
<TOTAL-REVENUES>                              15,064
<CGS>                                              0
<TOTAL-COSTS>                                 13,234
<OTHER-EXPENSES>                                   0
<LOSS-PROVISION>                                   0
<INTEREST-EXPENSE>                             4,858
<INCOME-PRETAX>                               (3,028)
<INCOME-TAX>                                       0
<INCOME-CONTINUING>                           (3,028)
<DISCONTINUED>                                     0
<EXTRAORDINARY>                                    0
<CHANGES>                                          0
<NET-INCOME>                                  (3,028)
<EPS-PRIMARY>                                   (.11)
<EPS-DILUTED>                                   (.11)
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission