'
Table of Contents
Table of Contents 2
List of Tables 4
List of Figures 5
Company Snapshot 7
Key Information 7
Company Overview 7
Athabasca Oil Corporation, Valuation and Financial Data 8
Athabasca Oil Corporation, Share Price Performance 8
Share Price Performance, Q3, 2015-Q3, 2016 8
Athabasca Oil Corporation, Key Valuation Metrics 9
Key Valuation Metrics, Q3, 2015-Q3, 2016 9
Athabasca Oil Corporation, Quarterly Results of Oil & Gas Operations Per boe Produced 10
Results of Oil & Gas Operations Per boe Produced, Q3, 2015-Q3, 2016 10
Results of Oil & Gas Operations Per boe Growth Rates, Q3, 2015-Q3, 2016 11
Athabasca Oil Corporation, Quarterly E&P Costs Trends 12
Upstream Capital Expenditure, Q3, 2015-Q3, 2016 12
Athabasca Oil Corporation, Quarterly Production Trends 13
Athabasca Oil Corporation, Total Oil and Gas Production 13
Total Crude Oil and Natural Gas Production Trend, Q3, 2015-Q3, 2016 13
Total Crude Oil & Natural Gas Production, By Country/Region, Q3, 2015-Q3, 2016 14
Athabasca Oil Corporation, Crude Oil Production 15
Total Crude Oil Production Trend, Q3, 2015-Q3, 2016 15
Crude Oil Production, By Country/Region, Q3, 2015-Q3, 2016 16
Athabasca Oil Corporation, Natural Gas Production 17
Total Natural Gas Production Trend, Q3, 2015-Q3, 2016 17
Natural Gas Production, By Country/Region, Q3, 2015-Q3, 2016 18
Athabasca Oil Corporation, Valuation and Financial Data, 2011-2015 19
Athabasca Oil Corporation, Share Price Performance, 2011-2015 19
Share Price Performance, 2011-2015 19
Key Valuation Metrics, 2011-2015 20
Athabasca Oil Corporation, Production and Reserves Trends 21
Total Oil and Gas, Reserves and Production 21
Total Crude Oil and Natural Gas Production and Reserves Trend, 2011-2015 21
Total Crude Oil & Natural Gas Production and Reserves By Country/Region, 2011-2015 23
Total Crude Oil and Natural Gas Reserve Changes, 2011-2015 25
Crude Oil/Liquids Production and Reserve 26
Crude Oil/Liquids Production and Reserve Trend, 2011-2015 26
Crude Oil Production and Reserves By Country/Region, 2011-2015 27
Crude Oil/Liquids Reserve Changes, 2011-2015 29
Natural Gas Production and Reserve 30
Natural Gas Production and Reserve Trend, 2011-2015 30
Natural Gas Production and Reserves, By Country/Region, 2011-2015 31
Natural Gas Reserve Changes, 2011-2015 33
Total Crude Oil and Natural Gas Reserves Life Index 34
Total Crude Oil and Natural Gas Reserves Life Index, 2011-2015 34
Total Crude Oil and Natural Gas Reserves Life Index, By Country/Region, 2011-2015 35
Athabasca Oil Corporation, E&P Costs Trends 37
Allocation of the Upstream Capital Expenditure 37
Upstream Capital Expenditure, 2011-2015 37
Acquisition Costs By Country/Region, 2011-2015 38
Exploration and Development Costs, By Country/Region, 2011-2015 39
Oil and Gas Cost Per boe, US$/boe 41
Oil and Gas Cost Per boe, US$/boe, 2011-2015 41
Oil and Gas Cost Per boe, US$/boe, By Country/Region, 2011-2015 42
Athabasca Oil Corporation, Reserve Replacement Ratio 44
Oil and Gas Production Replacement Ratio 44
Oil and Gas Production Replacement Ratio, 2011-2015 44
Oil and Gas Production Replacement Ratio, By Country/Region, 2011-2015 46
Athabasca Oil Corporation, Results of Oil & Gas Operations Trend 50
Oil and Gas Revenue and Expenses 50
Oil and Gas Revenue and Expenses, 2011-2015 50
Oil and Gas Revenue and Expenses, By Country/Region, 2011-2015 51
Oil and Gas Revenue and Expenses, Per boe 56
Oil and Gas Revenue and Expenses, By boe, 2011-2015 56
Oil and Gas Revenue and Expenses Per boe, By Country/Region, 2011-2015 57
Oil and Gas Performance Metrics 61
Well Statistics 62
Producible Oil and Gas Well, 2011-2015 62
Producible Oil and Gas Well, By Country/Region, 2011-2015 63
Exploration and Development Wells Drilled, 2011-2015 67
Exploration and Development Wells Drilled, By Country/Region, 2011-2015 68
Recent Developments 69
Athabasca Oil Corporation - Recent Developments 69
Nov 10, 2016: Athabasca Oil Reports 2016 Third Quarter Results And Closing Of The Upsized $257 Million Contingent Bitumen Royalty 69
Jul 27, 2016: Athabasca Oil Reports 2016 Second Quarter Results And An Increased Capital Budget For The Placid Montney 72
Jun 20, 2016: Athabasca Oil Announces A $129 Million Contingent Bitumen Royalty And Repayment Of US$221 Million Term Loan 75
May 24, 2016: Athabasca Oil Resumes Operations At Hangingstone 76
May 06, 2016: Athabasca Oil Reports 2016 First Quarter Results And Director Appointment 77
May 05, 2016: Athabasca Oil Shuts Down Hangingstone Due To Forest Fires 79
May 04, 2016: Athabasca Oil Provides Update On Fort McMurray Fires; No Impact To Current Operations At Hangingstone 80
Mar 10, 2016: Athabasca Oil Reports 2015 Year-end Results And Reserves 80
Dec 02, 2015: Athabasca Oil Announces Its 2016 Capital Budget 86
Nov 04, 2015: Athabasca Oil Reports Third Quarter 2015 Financial And Operating Results 88
Appendix 92
Methodology 92
Coverage 92
Secondary Research 92
Primary Research 92
Data Information Sources 93
Company Source 93
SEC/Other Regulatory Filings 93
Other Sources 93
Expert Panel Validation 93
Data Definition 93
Oil and Gas Reserves 93
Units of Measure 94
About GlobalData 94
Disclosure 94
Disclaimer 94
List of Tables
Table 1: Athabasca Oil Corporation, Key Facts 7
Table 2: Athabasca Oil Corporation, Share Price Performance, Q3, 2015-Q3, 2016 8
Table 3: Athabasca Oil Corporation, Key Valuation Metrics, Q3, 2015-Q3, 2016 9
Table 4: Athabasca Oil Corporation, Results of Oil & Gas Operations Per boe Produced, US$/boe, Q3, 2015-Q3, 2016 10
Table 5: Athabasca Oil Corporation, Results of Oil & Gas Operations Per boe Growth Rates, %, Q3, 2015-Q3, 2016 11
Table 6: Athabasca Oil Corporation, Upstream Capital Expenditure, Q3, 2015-Q3, 2016 12
Table 7: Athabasca Oil Corporation, Total Crude Oil and Natural Gas, Production, Q3, 2015-Q3, 2016 13
Table 8: Athabasca Oil Corporation, Total Oil & Gas Production, By Country/Region, mmboe, Q3, 2015-Q3, 2016 14
Table 9: Athabasca Oil Corporation, Total Crude Oil Production, mmbbl, Q3, 2015-Q3, 2016 15
Table 10: Athabasca Oil Corporation, Crude Oil Production, By Country/Region, mmbbl, Q3, 2015-Q3, 2016 16
Table 11: Athabasca Oil Corporation, Total Natural Gas Production, bcf, Q3, 2015-Q3, 2016 17
Table 12: Athabasca Oil Corporation, Natural Gas Production, By Country/Region, bcf, Q3, 2015-Q3, 2016 18
Table 13: Athabasca Oil Corporation, Share Price Performance, 2011-2015 19
Table 14: Athabasca Oil Corporation, Key Valuation Metrics, 2011-2015 20
Table 15: Athabasca Oil Corporation, Total Crude Oil and Natural Gas, Production and Reserves, mmboe, 2011-2015 22
Table 16: Athabasca Oil Corporation, Total Crude Oil & Natural Gas Production and Reserves, By Country/Region, mmboe, 2011-2015 24
Table 17: Athabasca Oil Corporation, Total Crude Oil and Natural Gas Reserve Changes, mmboe, 2011-2015 25
Table 18: Athabasca Oil Corporation, Crude Oil Production and Reserves Metrics, mmbbl, 2011-2015 26
Table 19: Athabasca Oil Corporation, Crude Oil Production and Reserves, By Country/Region, mmbbl, 2011-2015 28
Table 20: Athabasca Oil Corporation, Crude Oil Reserve Changes, mmbbl, 2011-2015 29
Table 21: Athabasca Oil Corporation, Natural Gas Production and Reserves Metrics, bcf, 2011-2015 30
Table 22: Athabasca Oil Corporation, Natural Gas Production and Reserves, By Country/Region, bcf, 2011-2015 32
Table 23: Athabasca Oil Corporation, Natural Gas Reserve Changes, bcf, 2011-2015 33
Table 24: Athabasca Oil Corporation, Oil and Gas Reserves Life Index, Years, 2011-2015 34
Table 25: Athabasca Oil Corporation, Oil and Gas Reserves Life Index, By Country/Region, Years, 2011-2015 36
Table 26: Athabasca Oil Corporation, Upstream Capital Expenditure, US$ mil, 2011-2015 37
Table 27: Athabasca Oil Corporation, Proved and Unproved Acquisition Costs, By Country/Region, US$ mil, 2011-2015 38
Table 28: Athabasca Oil Corporation, Exploration and Development Costs, By Country/Region, US$ mil, 2011-2015 40
Table 29: Athabasca Oil Corporation, Reserves Replacement, Finding and Development Costs, Finding Cost and Proved Acquisition Costs Per boe, US$/boe, 2011-2015 41
Table 30: Athabasca Oil Corporation, Reserves Replacement, Finding and Development Costs, Finding Cost and Proved Acquisition Costs Per boe, US$/boe, By Country/Region, 2011-2015 43
Table 31: Athabasca Oil Corporation, Oil and Gas Production Replacement Ratio, %, 2011-2015 45
Table 32: Athabasca Oil Corporation, 3-Year Wt.Avg. Oil and Gas Production Replacement Ratio, By Country/Region, %, 2011-2015 49
Table 33: Athabasca Oil Corporation, Revenue and Expenses, US$ mil, 2011-2015 50
Table 34: Athabasca Oil Corporation, Revenue and Expenses, By Country/Region, US$ mil, 2011-2015 55
Table 35: Athabasca Oil Corporation, Oil and Gas Revenue and Expenses, US$/boe, 2011-2015 56
Table 36: Athabasca Oil Corporation, Oil and Gas Revenue and Expenses, US$/boe, By Country/Region, 2011-2015 60
Table 37: Athabasca Oil Corporation, Oil and Gas Performance Metrics, 2011-2015 61
Table 38: Athabasca Oil Corporation, Producible Oil and Gas Wells, 2011-2015 62
Table 39: Athabasca Oil Corporation, Producible Oil and Gas Wells, By Country/Region, 2011-2015 66
Table 40: Athabasca Oil Corporation, Exploratory and Developed Wells, 2011-2015 67
Table 41: Athabasca Oil Corporation, Exploratory and Developed Wells, By Country/Region, 2011-2015 68
List of Figures
Figure 1: Athabasca Oil Corporation, Share Price Performance, CAD/Share, Q3, 2015-Q3, 2016 8
Figure 2: Athabasca Oil Corporation, Key Valuation Metrics, EV/Production ($/boed), EV/Proved Reserve ($/boe), Q3, 2015-Q3, 2016 9
Figure 3: Athabasca Oil Corporation, Results of Oil & Gas Operations Per boe Produced, US$/boe, Q3, 2015-Q3, 2016 10
Figure 4: Athabasca Oil Corporation, Upstream Capital Expenditure, US$ mil, Q3, 2015-Q3, 2016 12
Figure 5: Athabasca Oil Corporation, Total Crude Oil and Natural Gas, Production, mmboe, Q3, 2015-Q3, 2016 13
Figure 6: Athabasca Oil Corporation, Total Oil & Gas Production, By Country/Region, mmboe, Q3, 2015-Q3, 2016 14
Figure 7: Athabasca Oil Corporation, Total Crude Oil Production, mmbbl, Q3, 2015-Q3, 2016 15
Figure 8: Athabasca Oil Corporation, Crude Oil Production, By Country/Region, mmbbl, Q3, 2015-Q3, 2016 16
Figure 9: Athabasca Oil Corporation, Total Natural Gas Production, bcf, Q3, 2015-Q3, 2016 17
Figure 10: Athabasca Oil Corporation, Natural Gas Production, By Country/Region, bcf, Q3, 2015-Q3, 2016 18
Figure 11: Athabasca Oil Corporation, Share Price Performance, CAD/Share, 2011-2015 19
Figure 12: Athabasca Oil Corporation, Key Valuation Metrics, EV/Production ($/boed), EV/Proved Reserve (US$/boe), 2011-2015 20
Figure 13: Athabasca Oil Corporation, Total Crude Oil and Natural Gas, Production and Reserves, mmboe, 2011-2015 21
Figure 14: Athabasca Oil Corporation, Total Oil & Gas Reserves, End of Period, By Country/Region, mmboe, 2011-2015 23
Figure 15: Athabasca Oil Corporation, Total Oil & Gas Production, By Country/Region, mmboe, 2011-2015 23
Figure 16: Athabasca Oil Corporation, Total Crude Oil and Natural Gas Reserve Changes, mmboe, 2015 25
Figure 17: Athabasca Oil Corporation, Crude Oil Production and Reserves Metrics, mmbbl, 2011-2015 26
Figure 18: Athabasca Oil Corporation, Oil Reserves, End of Period, By Country/Region, mmbbl, 2011-2015 27
Figure 19: Athabasca Oil Corporation, Oil Production, By Country/Region, mmbbl, 2011-2015 27
Figure 20: Athabasca Oil Corporation, Crude Oil Reserve Changes, mmbbl, 2015 29
Figure 21: Athabasca Oil Corporation, Natural Gas Production and Reserves Metrics, bcf, 2011-2015 30
Figure 22: Athabasca Oil Corporation, Gas Reserves, End of Period, By Country/Region, bcf, 2011-2015 31
Figure 23: Athabasca Oil Corporation, Gas Production, By Country/Region, bcf, 2011-2015 31
Figure 24: Athabasca Oil Corporation, Natural Gas Reserve Changes, bcf, 2015 33
Figure 25: Athabasca Oil Corporation, Oil and Gas Reserves Life Index, Years, 2011-2015 34
Figure 26: Athabasca Oil Corporation, Gas Reserve Life Index, By Country/Region, Years, 2011-2015 35
Figure 27: Athabasca Oil Corporation, Oil & Gas Reserve Life Index, By Country/Region, Years, 2011-2015 35
Figure 28: Athabasca Oil Corporation, Oil Reserve Life Index, By Country/Region, Years, 2011-2015 36
Figure 29: Athabasca Oil Corporation, Upstream Capital Expenditure, US$ mil, 2011-2015 37
Figure 30: Athabasca Oil Corporation, Unproved Acquisition Costs, By Country/Region, US$ mil, 2011-2015 38
Figure 31: Athabasca Oil Corporation, Development Costs, By Country/Region, US$ mil, 2011-2015 39
Figure 32: Athabasca Oil Corporation, Exploration Costs, By Country/Region, US$ mil, 2011-2015 39
Figure 33: Athabasca Oil Corporation, 3-Year Wt.Avg., Reserves Replacement, Finding and Development Costs, Finding Cost and Proved Acquisition Costs Per boe, US$/boe, 2011-2015 41
Figure 34: Athabasca Oil Corporation, Oil & Gas Finding & Development Cost/boe, 3-Year Average, By Country/Region, US$/boe, 2011-2015 42
Figure 35: Athabasca Oil Corporation, Oil & Gas Finding Cost per boe, 3-Year Average, By Country/Region, US$/boe, 2011-2015 42
Figure 36: Athabasca Oil Corporation, Reserve Replacement Cost per boe, 3-Year Average, By Country/Region, US$/boe, 2011-2015 43
Figure 37: Athabasca Oil Corporation, 3-Year Wt.Avg., Oil and Gas Production Replacement Ratio, %, 2011-2015 44
Figure 38: Athabasca Oil Corporation, 3-Year Wt. Avg. Gas F&D Production Replacement, By Country/Region, %, 2011-2015 46
Figure 39: Athabasca Oil Corporation, 3-Year Wt. Avg. Gas RRC Production Replacement, By Country/Region, %, 2011-2015 46
Figure 40: Athabasca Oil Corporation, 3-Year Wt. Avg. Oil & Gas F&D Production Replacement, By Country/Region, %, 2011-2015 47
Figure 41: Athabasca Oil Corporation, 3-Year Wt. Avg. Oil & Gas RRC Production Replacement, By Country/Region, %, 2011-2015 47
Figure 42: Athabasca Oil Corporation, 3-Year Wt. Avg. Oil F&D Production Replacement, By Country/Region, %, 2011-2015 48
Figure 43: Athabasca Oil Corporation, 3-Year Wt. Avg. Oil RRC Production Replacement, By Country/Region, %, 2011-2015 48
Figure 44: Athabasca Oil Corporation, Revenue and Expenses, US$ mil, 2011-2015 50
Figure 45: Athabasca Oil Corporation, Depreciation, Depletion and Amortization From Upstream Oil & Gas Operations, By Country/Region, US$ mil, 2011-2015 51
Figure 46: Athabasca Oil Corporation, Income Tax Provision (Benefit) From Upstream Oil & Gas Operations, By Country/Region, US$ mil, 2011-2015 51
Figure 47: Athabasca Oil Corporation, Net Income/ Loss From Upstream Oil & Gas Operations, By Country/Region, US$ mil, 2011-2015 52
Figure 48: Athabasca Oil Corporation, Oil & Gas Revenue, By Country/Region, US$ mil, 2011-2015 52
Figure 49: Athabasca Oil Corporation, Profit (loss) Before Taxation From Upstream Oil & Gas Operations, By Country/Region, US$ mil, 2011-2015 53
Figure 50: Athabasca Oil Corporation, Production Costs, By Country/Region, US$ mil, 2011-2015 53
Figure 51: Athabasca Oil Corporation, Total Expenses From Upstream Oil & Gas Operations, By Country/Region, US$ mil, 2011-2015 54
Figure 52: Athabasca Oil Corporation, Oil and Gas Revenue and Expenses, US$/boe, 2011-2015 56
Figure 53: Athabasca Oil Corporation, Income Tax/(Benefit) per boe, By Country/Region, US$/boe, 2011-2015 57
Figure 54: Athabasca Oil Corporation, Lifting Cost per boe, By Country/Region, US$/boe, 2011-2015 57
Figure 55: Athabasca Oil Corporation, Annual Net Income per boe, By Country/Region, US$/boe, 2011-2015 58
Figure 56: Athabasca Oil Corporation, Oil & Gas Revenue per boe, By Country/Region, US$/boe, 2011-2015 58
Figure 57: Athabasca Oil Corporation, Total DD&A per boe, By Country/Region, US$/boe, 2011-2015 59
Figure 58: Athabasca Oil Corporation, Total Revenue per boe, By Country/Region, US$/boe, 2011-2015 59
Figure 59: Athabasca Oil Corporation, Oil and Gas Performance Metrics, 2011-2015 61
Figure 60: Athabasca Oil Corporation, Producible Oil and Gas Wells, 2011-2015 62
Figure 61: Athabasca Oil Corporation, Gross Productive Gas Wells, By Country/Region, Number, 2011-2015 63
Figure 62: Athabasca Oil Corporation, Gross Productive Oil & Gas Wells, By Country/Region, Number, 2011-2015 63
Figure 63: Athabasca Oil Corporation, Gross Productive Oil Wells, By Country/Region, Number, 2011-2015 64
Figure 64: Athabasca Oil Corporation, Net/Gross Oil & Gas Ratio, By Country/Region, %, 2011-2015 64
Figure 65: Athabasca Oil Corporation, Net Productive Gas Wells, By Country/Region, Number, 2011-2015 65
Figure 66: Athabasca Oil Corporation, Net Productive Oil & Gas Wells, By Country/Region, Number, 2011-2015 65
Figure 67: Athabasca Oil Corporation, Net Productive Oil Wells, By Country/Region, Number, 2011-2015 66
Figure 68: Athabasca Oil Corporation, Exploratory and Developed Wells, 2011-2015 67