UNITED STATES
                       SECURITIES AND EXCHA  NGE 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 June 30, 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
       Plano, TX                                         75024
 (Address of principal                                 (Zip code)
   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 July 31, 1999
            -----                                ----------------------------

 Common Stock, $.001 par value                            45,586,544





                             DENBURY RESOURCES INC.

                                      INDEX


Part I.  Financial Information
- ------------------------------
                                                                           Page
                                                                           ----
   Item 1. Financial Statements

      Condensed Consolidated Balance Sheets at June 30, 1999
          (Unaudited) and December 31, 1998                                3

      Condensed Consolidated Statements of Operations for the
           Three and Six Months ended June 30, 1999
              and 1998 (Unaudited)                                         4

      Condensed Consolidated Statements of Cash Flows for the
          Six Months ended June 30, 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 20sk


Part II.  Other Information
- ---------------------------

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

   Item 6.  Exhibits and Reports on Form 8-K                               21

   Signatures                                                              22























                                      2




                             DENBURY RESOURCES INC.

                      CONDENSED CONSOLIDATED BALANCE SHEETS
           (Amounts in thousands of U.S. dollars except share amounts)



                                                         June 30,   December 31,
                                                          1999          1998
                                                        ---------    ---------
                                                       (Unaudited)

                               Assets
                                                              
Current assets
   Cash and cash equivalents                           $   8,049    $    2,049
   Accrued production receivable                           7,435         5,495
   Trade and other receivables                            10,576        16,390
                                                       ---------    ----------
      Total current assets                                26,060        23,934
                                                       ---------    ----------

Property and equipment (using full cost accounting)
   Oil and gas properties                                543,773       508,571
   Unevaluated oil and gas properties                     49,833        65,645
   Less accumulated depreciation and depletion          (404,027)     (393,552)
                                                       ---------    ----------
      Net property and equipment                         189,579       180,664
                                                       ---------    ----------

Other assets                                               9,117         8,261
                                                       ---------    ----------

           Total assets                                $ 224,756    $  212,859
                                                       =========    ==========

           Liabilities and Stockholders' Equity (Deficit)

Current liabilities
   Accounts payable and accrued liabilities            $   9,584    $   13,570
   Oil and gas production payable                          6,030         5,118
                                                       ---------    ----------
      Total current liabilities                           15,614        18,688
                                                       ---------    ----------
Long-term liabilities
   Long-term debt                                        142,500       225,000
   Provision for site reclamation costs                    1,581         1,436
   Other liabilities                                         280             -
                                                       ---------    ----------
      Total long-term liabilities                        144,361       226,436
                                                       ---------    ----------

Stockholders' equity (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; 45,586,544 and 26,801,680
     shares issued and outstanding at June 30,
     1999 and December 31, 1998, respectively                 46            27
   Paid-in capital in excess of par                      327,333       227,769
   Accumulated deficit                                  (262,598)     (260,061)
                                                       ---------    ----------
      Total stockholders' equity (deficit)                64,781       (32,265)
                                                       ---------    ----------
      Total liabilities and stockholders'
           equity (deficit)                            $ 224,756    $  212,859
                                                       =========    ==========



     (See accompanying notes to Condensed Consolidated Financial Statements)

                                     3



                             DENBURY RESOURCES INC.

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




                                    Three Months Ended      Six Months Ended
                                         June 30,               June 30,
                                    ------------------     ------------------
                                      1999      1998         1999      1998
                                    --------- --------     --------  --------
                                                         
Revenues
   Oil, gas and related product
     sales                          $  17,858   $ 22,508    $ 32,561  $  47,696
   Interest and other income              370        375         731        742
                                    ---------   --------    --------  ---------
           Total revenues              18,228     22,883      33,292     48,438
                                    ---------   --------    --------  ---------
Expenses
   Production                           6,487      8,109      12,342     15,963
   General and administrative           1,669      1,677       3,560      3,453
   Interest                             3,820      3,978       8,678      8,369
   Depletion and depreciation           5,610     16,071      10,945     28,458
   Franchise taxes                        150        232         304        432
   Writedown of oil and gas
     properties                             -    165,000           -    165,000
                                    ---------   --------    --------  ---------
            Total expenses             17,736    195,067      35,829    221,675
                                    ---------   --------    --------  ---------

Income (loss) before income taxes         492   (172,184)     (2,537)  (173,237)
Income tax benefit                          -     50,245           -     50,618
                                    ---------   --------    --------  ---------
Net income (loss)                   $     492  $(121,939)   $ (2,537  $(122,619)
                                    =========  =========    ========  =========

Net income (loss) per common share
   Basic                            $    0.01  $   (4.57)   $  (0.07) $   (4.89)
   Diluted                               0.01      (4.57)      (0.07)     (4.89)

Average number of common shares
 outstanding
   Basic                               41,407     26,690      34,145     25,066
   Diluted                             41,475     26,690      34,145     25,066








     (See accompanying notes to Condensed Consolidated Financial Statements)

                                      4



                             DENBURY RESOURCES INC.

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



                                                        Six Months Ended
                                                            June 30,
                                                     -----------------------
                                                       1999           1998
                                                     ---------      --------
                                                              
Cash flow from operating activities:
   Net loss                                          $  (2,537)     $(122,619)
   Adjustments needed to reconcile to net cash flow
     provided by operations:
       Depreciation, depletion and amortization         10,945         28,458
       Writedown of oil and natural gas properties           -        165,000
       Deferred income taxes                                 -        (50,618)
       Other                                               687            286
                                                     ---------       --------
                                                         9,095         20,507
   Changes in working capital items relating
     to operations:
       Accrued production receivable                    (1,940)           283
       Trade and other receivables                       5,814          3,868
       Other assets                                       (342)             -
       Accounts payable and accrued liabilities         (3,986)         5,567
       Oil and gas production payable                      912            605
                                                     ---------       --------

Net cash flow provided by operations                     9,553         30,830
                                                     ---------       --------
Cash flow used for investing activities:
   Oil and natural gas expenditures                    (12,797)       (63,049)
   Acquisition of oil and natural gas properties        (6,593)       (13,204)
   Net purchases of other assets                          (759)          (556)
                                                     ---------       --------

Net cash used for investing activities                 (20,149)       (76,809)
                                                     ---------       --------
Cash flow from financing activities:
   Bank repayments                                    (100,000)      (200,000)
   Bank borrowings                                      17,500         30,000
   Issuance of senior subordinated debt                      -        125,000
   Issuance of common stock                             99,583         94,157
   Costs of debt financing                                   -         (3,402)
   Other                                                  (487)           (23)
                                                     ---------       --------

Net cash provided by financing activities               16,596         45,732
                                                     ---------       --------

Net increase (decrease) in cash and cash equivalents     6,000           (247)

Cash and cash equivalents at beginning of period         2,049          9,326
                                                     ---------       --------

Cash and cash equivalents at end of period           $   8,049       $  9,079
                                                     =========       ========
Supplemental disclosure of cash flow information:
   Cash paid during the period for interest          $   9,409       $  4,178
                                                     ---------       --------




     (See accompanying notes to Condensed Consolidated Financial Statements)

                                      5



                             DENBURY RESOURCES INC.

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


1. ACCOUNTING POLICIES

Interim Financial Statements

     The accompanying  condensed  consolidated  financial  statements of Denbury
Resources  Inc. (the  "Company" or  "Denbury")  have been prepared in accordance
with  generally  accepted  accounting  principles  and pursuant to the rules and
regulations  of  the  Securities  and  Exchange   Commission.   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 Condensed  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  than 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, 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 June 30,  1999 and the
consolidated  results of its  operations for the three and six months ended June
30,  1999 and 1998 and its cash flow for the six months  ended June 30, 1999 and
1998.

2.   NET INCOME (LOSS) PER COMMON SHARE

     Basic net income (loss) per common share is computed by dividing net income
or loss by the weighted  average  number of shares of common  stock  outstanding
during the period.  Diluted net income  (loss) per common share is calculated in
the same manner but also  considers  the impact on net income and common  shares
for the potential  dilution from stock options,  stock  warrants,  and any other
convertible  securities  outstanding.  For the three and six month periods ended
June 30, 1999 and 1998,  there were no adjustments to net income for purposes of
calculating  diluted net income  (loss) per common  share.  The  following  is a
reconciliation  of the  weighted  average  common  shares  used in the basic and
diluted net income  (loss) per common share  calculations  for the three and six
month periods ended June 30, 1999 and 1998 (in thousands).



                                Three Months Ended    Six Months Ended
                                     June 30,             June 30,
                                ------------------    -----------------
                                  1999      1998       1999      1998
                                --------  --------    -------  --------
                                                     
Weighted average common
  shares - basic                  41,407    26,690     34,145    25,066

Potentially dilutive
  securities:
   Stock options                      68         -          -         -
   Stock warrants                      -         -          -         -
                                --------  --------    -------  --------
Weighted average common
  shares - diluted                41,475    26,690     34,145    25,066
                                ========  ========    =======  ========


     Due to the losses incurred by the Company for the six months ended June 30,
1999, and for the three and six months ended June 30, 1998, any dilutive  effect
from stock options and stock warrants would be  antidilutive  to the calculation
of diluted net income (loss) per common share and therefore are not included for
those periods.


                                      6



                             DENBURY RESOURCES INC.

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


3. NOTES PAYABLE AND LONG-TERM INDEBTEDNESS



                                                       June 30,     December 31,
                                                         1999           1998
                                                       ---------     ---------
                                                        (Amounts in thousands)
                                                       (Unaudited)
                                                               
9% Senior Subordinated Notes Due 2008                  $ 125,000     $ 125,000
Senior bank loan                                          17,500       100,000
                                                       ---------     ---------
          Total long-term debt                         $ 142,500     $ 225,000
                                                       =========     =========



4. 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 5). As a result of this move,
the  consolidated  financial  statements  for all periods 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.

5. 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 DMI's obligation for the 9% Senior
Subordinated  Notes due 2008 and DMI's  outstanding  bank credit  facility.  The
December 31, 1998 year-end  balance sheet  included  herein has been modified to
reflect the capital  structure of the Company  after the move of domiciles  even
though this transaction occurred after the balance sheet date.

     The sale of common stock to TPG was also  completed on April 21, 1999. As a
result of this equity  transaction,  TPG's pro-rata 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 its outstanding bank debt.

6. 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 Company collected $539,000 on these financial contracts,
which have now expired,  during the first quarter of 1999. 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

                                      7


                             DENBURY RESOURCES INC.

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

hedges 25 MMcf/d for the  months of July and August  1999 and 30 MMcf/d for each
month  thereafter.  This contract covers over 100% of the Company's  current net
natural gas production. Based on the futures market prices at June 30, 1999, the
Company would expect to pay approximately  $422,000 on these commodity contracts
during the remaining term because certain futures market prices at June 30, 1999
exceeded the ceiling on 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 collars 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.  The Company  paid  approximately  $540,000 on
these contracts  during the second quarter,  which lowered the effective net oil
price  received by the Company  during  that  quarter by $0.51 per barrel.  When
combined with the amount  received on the gas contracts,  the Company paid a net
amount of $1,000  during the first six months of 1999 on its  commodity  hedges.
These two oil  financial  contracts  hedge  approximately  50% of the  Company's
current oil production. Based on the futures market prices at June 30, 1999, the
Company would expect to pay approximately  $3.5 million over the remaining terms
of the oil hedge  contracts.  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



                             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 the 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.

RECENT 1999 EVENTS

     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
DMI's  obligation  for the 9%  Senior  Subordinated  Notes  due 2008  and  DMI's
outstanding bank credit facility.

     The sale of common stock to TPG was also  completed on April 21, 1999. As a
result of this transaction,  TPG's pro-rata  ownership of the outstanding common
stock of the Company  increased  from 32% to 60%. The Company had  approximately
45.6 million common shares  outstanding as of June 30, 1999. The Company intends
to use the proceeds from the TPG equity sale for  acquisitions,  although in the
interim, the funds were used to reduce its outstanding bank debt.

     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.


                                      9


                             DENBURY RESOURCES INC.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued)

     After  the  repayment  of the  credit  facility  in April,  1999,  with the
proceeds  from the sale of common  stock to TPG,  there was  approximately  $9.6
million outstanding on the facility ($17.5 million as of June 30, 1999), leaving
a total  borrowing  capacity at that time of  approximately  $100 million ($92.5
million  as of June  30,  1999).  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  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 a result of depressed oil prices in 1998 which  continued into the first
part  of  1999,  the  Company's  cash  flow  and  results  of  operations   were
significantly adversely effected during 1998 and the first quarter of 1999. This
reduction in cash flow also  contributed  to an increase in the  Company's  debt
levels, which as a multiple of cash flow, were 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
$17.5 million  outstanding  as of June 30, 1999 and the Company's  stockholders'
deficit  was  eliminated.  As  of  June  30,  1999,  the  Company  had  positive
stockholders equity of $64.8 million. In addition,  oil prices have climbed from
a first quarter average NYMEX price of approximately  $13.00 per Bbl to a second
quarter  of 1999  average of  approximately  $17.65  per Bbl,  and have  further
increased to levels above $21.00 per Bbl in early August 1999. Both the improved
product prices and the reduction of debt had a positive  impact on the Company's
earnings  and cash flow for the  second  quarter  of 1999 and will  continue  to
impact  future  periods.  These  prices  will  allow the  Company  to pursue oil
development  opportunities  that were  uneconomical  at the 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,  with the funds made  available by the equity sale to TPG, the
Company  intends  to pursue oil and gas  acquisitions  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's current  development  budget for 1999 remains at $35 million,
although  the  Company  is  considering  increasing  the fourth  quarter  budget
slightly due to the improved  product  prices,  if these price  increases  hold.
However,  the general 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 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.


                                      10



                             DENBURY RESOURCES INC.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued)

SOURCES AND USES OF FUNDS

     During  the first  half of 1999,  the  Company  spent  approximately  $12.6
million on exploration  and  development  expenditures  and  approximately  $6.8
million on acquisitions.  The exploration and development  expenditures included
approximately  $5.6  million  spent on  drilling,  $2.9  million on  geological,
geophysical and acreage  expenditures and $4.1 million on workover costs.  These
expenditures were funded by bank debt and cash flow from operations.

     In contrast,  during the first half of 1998 the Company spent approximately
$63.1 million on oil and natural gas development  expenditures and approximately
$13.2  million  on   acquisitions.   The   development   expenditures   included
approximately  $38.0  million spent on drilling,  $14.1  million on  geological,
geophysical and acreage  expenditures and $11.0 million spent on workover costs.
These expenditures were funded by cash flow from operations and bank debt.

RESULTS OF OPERATIONS

                                Operating Income

     Production  volumes were lower on a BOE basis during both the three and six
month periods ended June 30, 1999 when compared to the corresponding  periods in
1998.  These declines in production are generally the result of the  curtailment
in  spending  during  the last half of 1998  after the  decline  in oil  prices.
Correspondingly, operating income was also less during the 1999 periods than the
corresponding 1998 periods. These statistics and other data are set forth in the
following chart.



                                    Three Months Ended       Six Months Ended
                                         June 30,                June 30,
- ---------------------------------  --------------------     ------------------
                                     1999        1998         1999      1998
- ---------------------------------  --------   --------     --------   --------
                                                          
OPERATING INCOME (THOUSANDS)
   Oil sales                       $ 12,444   $ 14,655     $ 20,976   $ 30,828
   Natural gas sales                  5,414      7,853       11,585     16,868
   Less production expenses          (6,487)    (8,109)     (12,342)   (15,963)
                                   --------   --------     --------   --------
       Operating income            $ 11,371   $ 14,399     $ 20,219   $ 31,733
                                   --------   --------     --------   --------
UNIT PRICES
   Oil price per barrel ("Bbl")    $  11.85   $  10.29     $  10.62   $  11.21
   Gas price per thousand cubic
     feet ("Mcf")                      2.22       2.29         2.22       2.39

NETBACK PER BOE (1):
   Sales price                     $  12.26   $  11.28     $  11.44   $  12.15
   Production expenses                (4.45)     (4.06)       (4.34)     (4.07)
                                   --------   --------     --------   --------
   Production netback              $   7.81   $   7.22     $   7.10   $   8.08
                                   --------   --------     --------   --------

AVERAGE DAILY PRODUCTION VOLUME:
   Bbls                              11,541     15,649       10,914     15,191
   Mcf                               26,828     37,665       28,812     38,963
   BOE                               16,013     21,927       15,716     21,685
- ---------------------------------  ---------   --------     --------  --------
<FN>
(1) Barrel of oil  equivalent  using the ratio of one  barrel of oil to 6 Mcf of
    natural gas ("BOE").
</FN>


                                      11



                             DENBURY RESOURCES INC.

                   MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued)

     Production  for the  second  quarter  of 1999  averaged  16,013  BOE/d,  an
increase of 4% from the first quarter of 1999,  but a decline from the Company's
peak production  level during the second quarter of 1998 (21,927  BOE/d),  after
which spending was curtailed due to the low oil prices. 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 half of 1999 was limited to $12.6 million, the lowest level of development
spending in the last few years.  Activity on the East  waterflood unit commenced
in early 1998 and production has increased from  approximately 250 Bbls/d in the
summer of 1998 to  approximately  1,675 Bbls/d for the month of June,  1999. The
majority  of  the  Company's  planned  1999  development  activities  relate  to
facilities and workovers  with a substantial  portion of these funds to be spent
on the waterflood units at Heidelberg Field, including the planned initiation of
two more waterfloods late in 1999. Drilling activities make up approximately 20%
of the current 1999 budget.  Production  for the second quarter of 1999 was also
impacted by the $4.9 million acquisition of the King Bee Field in Mississippi in
late April, which added  approximately 650 BOE/d of average daily production for
the months of May and June, 1999.

     Production  during the second  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 4,081and 5,626 BOE/d  respectively.  This compares to
9,730 and 3,575  BOE/d for the second  quarter of 1998 on these  properties  and
4,544 and 4,541 BOE/d for the first  quarter of 1999.  The  production  from the
Chevron properties (Heidelberg Field) represents the sixth 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 for the three and six month periods ended June 30, 1999
decreased  primarily as a result of the decrease in production.  Oil prices were
also 5% lower in 1999 when  comparing  the six month  periods,  but showed a 15%
improvement in 1999 when comparing the second quarter periods.  In general,  oil
prices gradually declined throughout the first half of 1998 and did not begin to
recover until late in the first quarter of 1999. In contrast,  prices  generally
improved  throughout the second quarter of 1999 and have reached levels in early
August of over $21.00 per Bbl.  Although  the  comparison  between the first and
second quarters of 1998 and 1999 do not show significant  changes,  the trend in
oil prices during the first half of each year is remarkably different.  Included
in the net oil price for the second  quarter  of 1999 is a $540,000  loss on oil
hedges during the period, which lowered the net realized price by $0.51 per Bbl.

     The net average  realized gas price was relatively  consistent  between the
comparable  periods in 1998 and 1999,  ranging  from a low of $2.22 per Mcf to a
high of $2.39 as  outlined in the above  table.  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 $.20 per Mcf for the first six months of 1999.

     Production and operating  expenses decreased 20% between the second quarter
of 1998 and 1999 and 23% between the comparable six month periods as a result of
cost savings  measures  and an overall  decline in  production.  On a BOE basis,
operating  expenses  increased  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  increased  to $4.27
for the  first  six  months  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 to an average of $4.86 per BOE for
the first six months of 1999.

                                      12



                             DENBURY RESOURCES INC.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued)

These  reductions  result  from  general  cost  saving  measures  and  increased
productivity per well through overall production increases at Heidelberg.

                       General and Administrative Expenses

     General and administrative ("G&A") expenses decreased slightly as set forth
below:



                                   Three Months Ended      Six Months Ended
                                        June 30,               June 30,
- --------------------------------   ------------------     -------------------
                                     1999      1998         1999       1998
- --------------------------------   --------  --------     --------   --------
                                                         
NET G&A EXPENSES (THOUSANDS)
   Gross expenses                  $  4,633  $  4,848     $  9,422   $  9,750
   State franchise taxes                150       232          304        432
   Operator overhead charges         (2,348)   (2,444)      (4,515)    (4,919)
   Capitalized exploration
      expenses                         (616)     (727)      (1,347)    (1,378)
                                   --------  --------     --------   --------
      Net expenses                 $  1,819  $  1,909     $  3,864   $  3,885
                                   --------  --------     --------   --------
Average G&A cost per BOE           $   1.25  $   0.96     $   1.36   $   0.99

Employees as of June 30                 201       202          201        202
- --------------------------------   --------  --------     --------   --------


     Gross G&A expenses decreased 4% between the second quarter of 1998 and 1999
and 3% between the first six months of 1998 and 1999.  The largest  component of
this  decrease  was  the  elimination  of a bonus  accrual  in  1999  which  was
approximately  $375,000  per  quarter  during  the first  half of 1998 (no bonus
accrual  was  made  during  the  last  half  of  1998),   partially   offset  by
approximately $200,000 of additional  non-recurring expenses incurred during the
first six months 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")  and
$142,000  of  increased  rent  expense  as a result of  increased  space and the
expiration of an old lease which had below market rates.

     The net G&A is also affected by the amount of overhead  charged  during the
period. 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 and
second  quarters  of 1999 as  compared  to the same  periods in 1998,  gross G&A
recovered through these types of charges (listed in the above table as "Operator
overhead  charges")  was lower in the two 1999 periods than in 1998.  During the
second quarter of 1998, approximately $2.4 million of gross G&A was recovered by
operator overhead charges, while during the second quarter of 1999 this recovery
was reduced  slightly  to $2.3  million.  Correspondingly,  during the first six
months  of 1998,  approximately  $4.9  million  of gross  G&A was  recovered  by
operator  overhead  charges,  while  during  the first  six  months of 1999 this
recovery was reduced to $4.5 million.  Consequently,  net G&A expense  decreased
slightly  during the  applicable  periods of 1999 as compared to 1998.  On a BOE
basis, G&A costs increased 30% from the second quarter of 1998 to the comparable
quarter in 1999 and  increased 37% from the first half of 1998 to the first half
of 1999,  primarily because of decreased  production on both an absolute and per
well basis.

                                      13



                             DENBURY RESOURCES INC.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued)


                         Interest and Financing Expenses



                                       Three Months Ended     Six Months Ended
                                            June 30,              June 30,
- ------------------------------------   -------------------    ------------------
AMOUNTS IN THOUSANDS EXCEPT PER BOE      1999       1998      1999       1998
- ------------------------------------   --------   --------  ---------  --------
                                                           
Interest expense                      $   3,820  $   3,978  $   8,678  $  8,369
Non-cash interest expense                  (216)      (164)      (407)     (285)
                                      ---------  ---------  ---------  --------
Cash interest expense                     3,604      3,814      8,271     8,084
Interest and other income                  (370)      (375)      (731)     (742)
                                      ---------  ---------  ---------  --------
   Net interest expense               $   3,234  $   3,439  $   7,540  $  7,342
                                      ---------  ---------  ---------  --------

Average net interest expense per BOE  $    2.22  $    1.72  $    2.65  $   1.87

Average debt outstanding              $ 159,976  $ 179,844  $ 194,761  $195,673
- ------------------------------------  ---------  ---------  ---------  ---------


     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. Borrowing increased
by $30  million  during  the second  quarter  of 1998 to fund  $49.8  million of
capital expenditures.

     In 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  first  quarter.
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.  This debt was reduced in April
1999 by $100 million with the proceeds  from the TPG equity  infusion (see "1999
Sale of Equity and Move of Domicile" above), although an additional $7.9 million
was  borrowed  during the  remainder  of the second  quarter,  primarily to fund
acquisitions.  The net  result was a lower  average  level of debt in the second
quarter  of 1999 as  compared  to the  second  quarter  of 1998,  but an  almost
identical  level of  average  overall  debt when  comparing  the two six  months
periods.  The net effect on interest expense was a decrease of 4% when comparing
the second  quarters of 1999 and 1998,  but an increase of 4% when comparing the
two six month periods,  although interest on a BOE basis increased for both 1999
periods as a result of the overall decline in production.

                  Depletion, Depreciation and Site Restoration

     The  Company's  depletion,  depreciation  and  amortization  ("DD&A")  rate
dropped  from  $8.05 per BOE for the  second  quarter  of 1998 and $7.25 for the
first  six  months  of 1998 to an  average  rate  of  $3.85  per BOE for the two
comparable periods in 1999. This resulted from an increase in the proved reserve
quantities  since  December 31, 1998 related to improved oil prices  during 1999
and the reduced oil and gas property basis after the second quarter and year-end
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").  Due to the higher product prices in 1999, the Company did not have any
ceiling

                                      14



                             DENBURY RESOURCES INC.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued)

test limitations at either March 31, 1999 or June 30, 1999.  However, at the end
of the second quarter of 1998, the Company incurred a $165 million  writedown of
oil and  natural  gas  properties,  primarily  due to the  decline in oil prices
during the first half of 1998.

     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 DD&A expense.



                                     Three Months Ended       Six Months Ended
                                          June 30,                June 30,
- ---------------------------------   --------------------      -----------------
AMOUNTS IN THOUSANDS EXCEPT PER
 BOE                                  1999        1998         1999     1998
- ---------------------------------   -------     --------      -------  --------
                                                           
Depletion and depreciation          $ 5,542     $ 15,972     $ 10,800  $ 28,270
Site restoration provision               68           99          145       188
                                    -------     --------     --------  --------
Total amortization                  $ 5,610     $ 16,071     $ 10,945  $ 28,458
                                    -------     --------     --------  --------
Average DD&A cost per BOE           $  3.85     $   8.05     $   3.85  $   7.25
- ---------------------------------   -------     --------     --------  --------


                                  Income Taxes

     Due to a net operating  loss of the Company for tax  purposes,  the Company
does not have any current tax  provision.  In  addition,  as a result of the net
pre-tax loss of $2.5  million for the six months ended June 30, 1999,  an income
tax  provision  for that period using the  effective  tax rate of 37% would have
resulted in a $939,000  income tax benefit and an increase to the  deferred  tax
asset.  Since the Company currently has a large tax net operating loss and it is
uncertain whether this total tax asset will ultimately be realized,  the Company
has provided a valuation  allowance  for the tax benefit  generated in the first
six months of 1999, resulting in no effective income tax provision.



                                     Three Months Ended       Six Months Ended
                                          June 30,                June 30,
- ---------------------------------   --------------------      -----------------
                                      1999        1998         1999      1998
- ---------------------------------   ---------   --------      -------  --------
                                                           
Deferred income tax benefit
  (thousands)                       $       -   $(50,245)     $     -  $(50,618)
Average income tax costs
  (benefit) per BOE                         -   $ (25.18)           -  $ (12.90)
Effective tax rate                          -         29%           -       29%
- ---------------------------------   ---------   --------      -------  --------


                                      15



                             DENBURY RESOURCES INC.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued)

                         Summary Operating and BOE Data

     As a result of the $165 million writedown of oil and natural gas properties
as of June 30,  1998,  net  income  increased  during  1999 for both the  second
quarter and the first six months,  when  compared  to 1998.  However,  there are
several other factors also discussed above which had an impact on the results of
operations.



                                         Three Months Ended   Six Months Ended
                                               June 30,            June 30,
- ---------------------------------------  ------------------  -----------------
AMOUNTS IN THOUSAND EXCEPT PER SHARE
  AMOUNTS                                  1999      1998      1999      1998
- ---------------------------------------  -------  ---------  -------- ---------
                                                          
Net income (loss)                        $   492  $(121,939) $ (2,537)$(122,619)

Net income (loss) per common share:
   Basic                                 $  0.01  $   (4.57) $  (0.07)$   (4.89)
   Diluted                                  0.01      (4.57)    (0.07)    (4.89)

Cash flow from operations (1)            $ 6,598  $   9,052  $  9,095 $  20,507
- ---------------------------------------  -------- ---------  -------- ---------
<FN>
(1) Represents cash flow provided by operations,  exclusive of the net change in
    non-cash working capital balances.
</FN>


     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.



                                         Three Months Ended    Six Months Ended
                                              June 30,              June 30,
- ---------------------------------------  -------------------   ----------------
Per BOE Data                               1999       1998      1999     1998
- ---------------------------------------  --------   --------   ------   -------
                                                            
  Oil and natural gas revenue            $  12.26   $  11.28   $ 11.44  $ 12.15
  Production expenses                       (4.45)     (4.06)    (4.34)   (4.07)
- ---------------------------------------  --------   --------   -------  -------
  Production netback                         7.81       7.22      7.10     8.08
  General and administrative                (1.25)     (0.96)    (1.36)   (0.99)
  Interest and other income (expense)       (2.22)     (1.72)    (2.65)   (1.87)
- ---------------------------------------  --------   --------   -------  -------
      Cash flow from operations(1)           4.34       4.54      3.09     5.22
  DD&A                                      (3.85)     (8.05)    (3.85)   (7.25)
  Deferred income taxes                         -      25.18         -    12.90
  Writedown of oil and natural gas
    properties                                  -     (82.69)        -   (42.04)
  Other non-cash items                      (0.15)     (0.09)    (0.13)   (0.07)
- ---------------------------------------  --------   --------   -------  -------
      Net income (loss)                  $   0.34   $ (61.11)  $ (0.89) $(31.24)
- ---------------------------------------  --------   --------   -------  -------
<FN>
(1) Represents cash flow provided by operations,  exclusive of the net change in
    non-cash working capital balances.
</FN>


                             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 significantly since year-end. The Company also
enters into various financial contracts to hedge its exposure to


                                       16


                             DENBURY RESOURCES INC.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued)

commodity  price risk  associated  with  anticipated  future oil and natural gas
production.  These  contracts  consist of price  ceilings  and  floors,  no-cost
collars and fixed price swaps.

     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 Company collected $539,000 on these financial contracts,
which have now expired, during the first half of 1999. 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.  This  contract  covers  over 100% of the  Company's
current net natural gas  production.  Based on the futures market prices at June
30,  1999,  the  Company  would  expect to pay  approximately  $422,000 on these
commodity  contracts  during the remaining term because a portion of the futures
market prices at June 30, 1999 exceeded the ceiling on 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.  The  Company  paid
approximately  $540,000 on the first contract  during the second quarter of 1999
which lowered the effective net oil price received  during that quarter by $0.51
per barrel.  When combined with the amount  received on the gas  contracts,  the
Company  paid a net amount of $1,000  during the first six months of 1999 on its
commodity hedges.  These two oil financial  contracts hedge approximately 50% of
the Company's current oil production.

     These  contracts in effect at June 30, 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 the futures  market prices at June 30, 1999, the
Company  would  expect  to pay  approximately  $3.5  million  on the  oil  hedge
contracts and pay approximately $422,000 on the natural gas hedge contracts.  If
the futures  market prices were to increase 10% from those in effect at June 30,
1999, the Company would be required to make  additional  cash payments under the
commodity  contracts of approximately $5.7 million. If the futures market prices
were to decline 10% from those in effect as June 30,  1999,  the  Company  would
neither pay or receive  anything  under the natural gas commodity  contracts and
reduce the payments due under the oil contracts by $1.8 million.


                                      17



                             DENBURY RESOURCES INC.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued)

                                Year 2000 Update

     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.

     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 third 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 also  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

                                      18


                             DENBURY RESOURCES INC.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued)

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.

     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 third quarter of 1999. To date, more than 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

                                      19



                             DENBURY RESOURCES INC.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued)

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.

     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


                           Part II. Other Information

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

     Denbury's  annual meeting of shareholders  was held on May 19, 1999 for the
     purpose of considering  the following  proposals:  1) the election of seven
     nominees to serve as Directors  of Denbury for one-year  terms to expire at
     the 2000 annual meeting of stockholders  and 2) the appointment of Deloitte
     and Touche LLP as auditors  for the ensuing year and the  authorization  of
     the  directors  to fix their  remuneration  as such.  At the  record  date,
     26,801,680 shares of common stock were outstanding and entitled to one vote
     per share upon all matters submitted at the meeting.

     With respect to proposal 1 above, the votes were cast as follows:



     NOMINEES FOR DIRECTORS      FOR          AGAINST      ABSTENTIONS
     ----------------------- ------------   -----------   -------------
                                                        
     Ronald G. Greene          22,897,443        -               12,445
     David Bonderman           22,897,443        -               12,445
     Wilmot L. Matthews        22,897,443        -               12,445
     William S. Price, III     22,897,443        -               12,445
     Gareth Roberts            22,897,443        -               12,445
     David M. Stanton          22,897,443        -               12,445
     Wieland F. Wettstein      22,897,443        -               12,445


      With respect to proposal 2 above, the votes were cast as follows:



          FOR          AGAINST      ABSTENTIONS
      ------------   -----------    ------------
                                 
         22,898,488      -             11,400


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

   Exhibits:
   ---------

      10       Form of  indemnification  agreement  between Denbury  Resources
               Inc. and its officers and directors.

      27       Financial Data Schedule (EDGAR version only).

   Reports on Form 8-K:
   --------------------

      None

                                      21



                                  SIGNATURES


     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:
                                       -------------------------------
                                              Phil Rykhoek
                                          Chief Financial Officer



                                    By:
                                       -------------------------------
                                              Mark C. Allen
                                     Chief Accounting Officer & Controller


Date: August 11, 1999

                                      22