Denbury Inc. / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2022	€1.47B +37.1%	€413.68M +757.4%	28.2% +0.24 pp	€794.50M +68.2%	54.1% +0.10 pp
2021	€1.07B +74.0%	€48.25M -103.8%	4.5% +2.1 pp	€472.36M +93.2%	44.1% +0.044 pp
2020	€615.28M -43.3%	-€1.28B -784.9%	-208.1% -2.3 pp	€244.48M -63.9%	39.7% -0.23 pp
2019	€1.09B -13.3%	€186.92M -32.8%	17.2% -0.050 pp	€677.78M -10.1%	62.4% +0.022 pp
2018	€1.25B +30.3%	€278.02M +97.8%	22.2% +0.076 pp	€754.13M +40.4%	60.2% +0.043 pp
2017	€961.36M +16.2%	€140.56M -116.7%	14.6% +1.2 pp	€537.26M +33.1%	55.9% +0.071 pp
2016	€827.58M -22.8%	-€841.02M -77.7%	-101.6% +2.5 pp	€403.68M -67.0%	48.8% -0.65 pp
2015	€1.07B -48.5%	-€3.78B -790.1%	-352.6% -3.8 pp	€1.22B -38.2%	114.2% +0.19 pp
2014	€2.08B -3.1%	€547.51M +55.2%	26.3% +0.099 pp	€1.98B -9.8%	95.1% -0.071 pp
2013	€2.15B +2.4%	€352.89M -22.0%	16.4% -0.051 pp	€2.20B -19.1%	102.2% -0.27 pp
2012	€2.10B +6.3%	€452.62M -8.4%	21.6% -0.035 pp	€2.71B +19.2%	129.3% +0.14 pp
2011	€1.97B +19.3%	€493.95M +111.0%	25.0% +0.11 pp	€2.28B +70.2%	115.4% +0.35 pp
2010	€1.66B +117.8%	€234.10M -461.5%	14.1% +0.23 pp	€1.34B -22.1%	80.8% -1.5 pp
2009	€760.31M -35.4%	-€64.75M -119.4%	-8.5% -0.37 pp	€1.72B +7.1%	225.9% +0.90 pp
2008	€1.18B +40.5%	€334.62M +53.4%	28.4% +0.024 pp	€1.60B +32.5%	136.2% -0.083 pp
2007	€837.38M +32.9%	€218.10M +25.0%	26.0% -0.016 pp	€1.21B +9.0%	144.5% -0.32 pp
2006	€630.25M +30.5%	€174.43M +21.6%	27.7% -0.020 pp	€1.11B +74.0%	176.1% +0.44 pp
2005	€483.08M +24.3%	€143.42M +101.9%	29.7% +0.11 pp	€637.72M +113.5%	132.0% +0.55 pp
2004	€388.60M +14.6%	€71.03M +45.8%	18.3% +0.039 pp	€298.72M +0.7%	76.9% -0.11 pp
2003	€339.15M +38.0%	€48.72M +20.9%	14.4% -0.020 pp	€296.55M +33.0%	87.4% -0.033 pp
2002	€245.67M +7.4%	€40.32M -17.3%	16.4% -0.049 pp	€223.03M -27.1%	90.8% -0.43 pp
2001	€228.83M +48.1%	€48.72M -60.2%	21.3% -0.58 pp	€305.98M +109.3%	133.7% +0.39 pp
2000	€154.54M +119.8%	€122.54M +2,991.9%	79.3% +0.74 pp	€146.21M +76.4%	94.6% -0.23 pp
1999	€70.30M -0.4%	€3.96M -101.6%	5.6% +3.6 pp	€82.88M -21.8%	117.9% -0.32 pp
1998	€70.56M -4.0%	-€247.35M -2,026.8%	-350.5% -3.7 pp	€105.97M -66.5%	150.2% -2.8 pp
1997	€73.49M +61.2%	€12.84M +71.3%	17.5% +0.010 pp	€316.79M +398.9%	431.1% +2.9 pp
1996	€45.58M +164.5%	€7.50M +1,142.9%	16.4% +0.13 pp	€63.50M +108.8%	139.3% -0.37 pp
1995	€17.23M	€603.08K	3.5%	€30.41M	176.5%