EFTA Document EFTA01357813

-o a, 'Figure 60: Commodiry Price Scenario Anal i., Denbury Resources Forecast Metrics /11 10 < < 0 _ /4 V O FY 15E EBITDA (5 111.1106) FY 13E F CF CS 'litham] orlAtx Gac r3.90 6C -0 o 11.71 $129 1221 11.25 AR $42$ 14.75 51.73 12.25 12.71 MO 1275 $1.25 $4.1$ cl; -2 $10.0 1560 $503 $R/ $872 1576 1541 $560 $300 t$1.111 01111 111741 $1111 111071 11103) 11101 Te 76 1190 $409 $703 1$4) 150 DM $R. SM Mi $6.12 3710 1666 3121 1161 1726 SIS 14