'
Table of Contents
Table of Contents 2
List of Tables 4
List of Figures 5
Company Snapshot 7
Key Information 7
Company Overview 7
Ithaca Energy Inc., Valuation and Financial Data 8
Ithaca Energy Inc., Share Price Performance 8
Share Price Performance, Q1, 2015-Q1, 2016 8
Ithaca Energy Inc., Key Valuation Metrics 9
Key Valuation Metrics, Q1, 2015-Q1, 2016 9
Ithaca Energy Inc., Quarterly Results of Oil & Gas Operations Per boe Produced 10
Results of Oil & Gas Operations Per boe Produced, Q1, 2015-Q1, 2016 10
Results of Oil & Gas Operations Per boe Growth Rates, Q1, 2015-Q1, 2016 11
Ithaca Energy Inc., Quarterly E&P Costs Trends 12
Upstream Capital Expenditure, Q1, 2015-Q1, 2016 12
Ithaca Energy Inc., Quarterly Production Trends 13
Ithaca Energy Inc., Total Oil and Gas Production 13
Total Crude Oil and Natural Gas Production Trend, Q1, 2015-Q1, 2016 13
Total Crude Oil & Natural Gas Production, By Country/Region, Q1, 2015-Q1, 2016 14
Ithaca Energy Inc., Crude Oil Production 15
Total Crude Oil Production Trend, Q1, 2015-Q1, 2016 15
Crude Oil Production, By Country/Region, Q1, 2015-Q1, 2016 16
Ithaca Energy Inc., Natural Gas Production 17
Total Natural Gas Production Trend, Q1, 2015-Q1, 2016 17
Natural Gas Production, By Country/Region, Q1, 2015-Q1, 2016 18
Ithaca Energy Inc., Valuation and Financial Data, 2011-2015 19
Ithaca Energy Inc., Share Price Performance, 2011-2015 19
Share Price Performance, 2011-2015 19
Key Valuation Metrics, 2011-2015 20
Ithaca Energy Inc., 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
Ithaca Energy Inc., E&P Costs Trends 37
Allocation of the Upstream Capital Expenditure 37
Upstream Capital Expenditure, 2011-2015 37
Exploration and Development Costs, By Country/Region, 2011-2015 38
Oil and Gas Cost Per boe, US$/boe 40
Oil and Gas Cost Per boe, US$/boe, 2011-2015 40
Oil and Gas Cost Per boe, US$/boe, By Country/Region, 2011-2015 41
Ithaca Energy Inc., Reserve Replacement Ratio 43
Oil and Gas Production Replacement Ratio 43
Oil and Gas Production Replacement Ratio, 2011-2015 43
Oil and Gas Production Replacement Ratio, By Country/Region, 2011-2015 45
Ithaca Energy Inc., Results of Oil & Gas Operations Trend 49
Oil and Gas Revenue and Expenses 49
Oil and Gas Revenue and Expenses, 2011-2015 49
Oil and Gas Revenue and Expenses, By Country/Region, 2011-2015 50
Oil and Gas Revenue and Expenses, Per boe 55
Oil and Gas Revenue and Expenses, By boe, 2011-2015 55
Oil and Gas Revenue and Expenses Per boe, By Country/Region, 2011-2015 56
Oil and Gas Performance Metrics 60
Ithaca Energy Inc., Land Holdings and Well Data 61
Developed and Undeveloped Acreage 61
Gross and Net Developed and Undeveloped Acreage, 2011-2015 61
Gross and Net Developed and Undeveloped Acreage, By Country/Region, 2011-2015 62
Well Statistics 64
Producible Oil and Gas Well, 2011-2015 64
Producible Oil and Gas Well, By Country/Region, 2011-2015 65
Exploration and Development Wells Drilled, 2011-2015 69
Recent Developments 70
Ithaca Energy Inc. - Recent Developments 70
Jul 22, 2016: Ithaca Energy Completes Floating Production Facility-1 70
Jul 11, 2016: Ithaca Energy Provides Second Quarter 2016 Operations Update 70
Jun 23, 2016: Ithaca Energy Reports Annual General Meeting Voting Results 73
Jun 22, 2016: Ithaca Energy Provides Greater Stella Area Update 74
May 27, 2016: Ithaca Energy: Notice Of Annual General Meeting & Board Changes 75
May 16, 2016: Ithaca Energy Reports First Quarter 2016 Results 75
May 03, 2016: Ithaca Energy Announces RBL Redetermination Completed 78
Mar 23, 2016: Ithaca Energy Announces 2015 Financial Results 78
Feb 08, 2016: BW Offshore Provides Operational Update 81
Jan 22, 2016: BW Offshore: BW Athena To Demobilise In February 83
Appendix 84
Methodology 84
Coverage 84
Secondary Research 84
Primary Research 84
Data Information Sources 85
Company Source 85
SEC/Other Regulatory Filings 85
Other Sources 85
Expert Panel Validation 85
Data Definition 85
Oil and Gas Reserves 85
Units of Measure 86
About GlobalData 86
Disclosure 86
Disclaimer 86
List of Tables
Table 1: Ithaca Energy Inc., Key Facts 7
Table 2: Ithaca Energy Inc., Share Price Performance, Q1, 2015-Q1, 2016 8
Table 3: Ithaca Energy Inc., Key Valuation Metrics, Q1, 2015-Q1, 2016 9
Table 4: Ithaca Energy Inc., Results of Oil & Gas Operations Per boe Produced, US$/boe, Q1, 2015-Q1, 2016 10
Table 5: Ithaca Energy Inc., Results of Oil & Gas Operations Per boe Growth Rates, %, Q1, 2015-Q1, 2016 11
Table 6: Ithaca Energy Inc., Upstream Capital Expenditure, Q1, 2015-Q1, 2016 12
Table 7: Ithaca Energy Inc., Total Crude Oil and Natural Gas, Production, Q1, 2015-Q1, 2016 13
Table 8: Ithaca Energy Inc., Total Oil & Gas Production, By Country/Region, mmboe, Q1, 2015-Q1, 2016 14
Table 9: Ithaca Energy Inc., Total Crude Oil Production, mmbbl, Q1, 2015-Q1, 2016 15
Table 10: Ithaca Energy Inc., Crude Oil Production, By Country/Region, mmbbl, Q1, 2015-Q1, 2016 16
Table 11: Ithaca Energy Inc., Total Natural Gas Production, bcf, Q1, 2015-Q1, 2016 17
Table 12: Ithaca Energy Inc., Natural Gas Production, By Country/Region, bcf, Q1, 2015-Q1, 2016 18
Table 13: Ithaca Energy Inc., Share Price Performance, 2011-2015 19
Table 14: Ithaca Energy Inc., Key Valuation Metrics, 2011-2015 20
Table 15: Ithaca Energy Inc., Total Crude Oil and Natural Gas, Production and Reserves, mmboe, 2011-2015 22
Table 16: Ithaca Energy Inc., Total Crude Oil & Natural Gas Production and Reserves, By Country/Region, mmboe, 2011-2015 24
Table 17: Ithaca Energy Inc., Total Crude Oil and Natural Gas Reserve Changes, mmboe, 2011-2015 25
Table 18: Ithaca Energy Inc., Crude Oil Production and Reserves Metrics, mmbbl, 2011-2015 26
Table 19: Ithaca Energy Inc., Crude Oil Production and Reserves, By Country/Region, mmbbl, 2011-2015 28
Table 20: Ithaca Energy Inc., Crude Oil Reserve Changes, mmbbl, 2011-2015 29
Table 21: Ithaca Energy Inc., Natural Gas Production and Reserves Metrics, bcf, 2011-2015 30
Table 22: Ithaca Energy Inc., Natural Gas Production and Reserves, By Country/Region, bcf, 2011-2015 32
Table 23: Ithaca Energy Inc., Natural Gas Reserve Changes, bcf, 2011-2015 33
Table 24: Ithaca Energy Inc., Oil and Gas Reserves Life Index, Years, 2011-2015 34
Table 25: Ithaca Energy Inc., Oil and Gas Reserves Life Index, By Country/Region, Years, 2011-2015 36
Table 26: Ithaca Energy Inc., Upstream Capital Expenditure, US$ mil, 2011-2015 37
Table 27: Ithaca Energy Inc., Exploration and Development Costs, By Country/Region, US$ mil, 2011-2015 39
Table 28: Ithaca Energy Inc., Reserves Replacement, Finding and Development Costs, Finding Cost and Proved Acquisition Costs Per boe, US$/boe, 2011-2015 40
Table 29: Ithaca Energy Inc., Reserves Replacement, Finding and Development Costs, Finding Cost and Proved Acquisition Costs Per boe, US$/boe, By Country/Region, 2011-2015 42
Table 30: Ithaca Energy Inc., Oil and Gas Production Replacement Ratio, %, 2011-2015 43
Table 31: Ithaca Energy Inc., 3-Year Wt.Avg. Oil and Gas Production Replacement Ratio, By Country/Region, %, 2011-2015 48
Table 32: Ithaca Energy Inc., Revenue and Expenses, US$ mil, 2011-2015 49
Table 33: Ithaca Energy Inc., Revenue and Expenses, By Country/Region, US$ mil, 2011-2015 54
Table 34: Ithaca Energy Inc., Oil and Gas Revenue and Expenses, US$/boe, 2011-2015 55
Table 35: Ithaca Energy Inc., Oil and Gas Revenue and Expenses, US$/boe, By Country/Region, 2011-2015 59
Table 36: Ithaca Energy Inc., Oil and Gas Performance Metrics, 2011-2015 60
Table 37: Ithaca Energy Inc., Land Holdings (Developed and Undeveloped Acreage), Acres, 2011-2015 61
Table 38: Ithaca Energy Inc., Land Holdings (Developed and Undeveloped Acreage), By Country/Region, Acres, 2011-2015 63
Table 39: Ithaca Energy Inc., Producible Oil and Gas Wells, 2011-2015 64
Table 40: Ithaca Energy Inc., Producible Oil and Gas Wells, By Country/Region, 2011-2015 68
Table 41: Ithaca Energy Inc., Exploratory and Developed Wells, 2011-2015 69
List of Figures
Figure 1: Ithaca Energy Inc., Share Price Performance, CAD/Share, Q1, 2015-Q1, 2016 8
Figure 2: Ithaca Energy Inc., Key Valuation Metrics, EV/Production ($/boed), EV/Proved Reserve ($/boe), Q1, 2015-Q1, 2016 9
Figure 3: Ithaca Energy Inc., Results of Oil & Gas Operations Per boe Produced, US$/boe, Q1, 2015-Q1, 2016 10
Figure 4: Ithaca Energy Inc., Upstream Capital Expenditure, US$ mil, Q1, 2015-Q1, 2016 12
Figure 5: Ithaca Energy Inc., Total Crude Oil and Natural Gas, Production, mmboe, Q1, 2015-Q1, 2016 13
Figure 6: Ithaca Energy Inc., Total Oil & Gas Production, By Country/Region, mmboe, Q1, 2015-Q1, 2016 14
Figure 7: Ithaca Energy Inc., Total Crude Oil Production, mmbbl, Q1, 2015-Q1, 2016 15
Figure 8: Ithaca Energy Inc., Crude Oil Production, By Country/Region, mmbbl, Q1, 2015-Q1, 2016 16
Figure 9: Ithaca Energy Inc., Total Natural Gas Production, bcf, Q1, 2015-Q1, 2016 17
Figure 10: Ithaca Energy Inc., Natural Gas Production, By Country/Region, bcf, Q1, 2015-Q1, 2016 18
Figure 11: Ithaca Energy Inc., Share Price Performance, CAD/Share, 2011-2015 19
Figure 12: Ithaca Energy Inc., Key Valuation Metrics, EV/Production ($/boed), EV/Proved Reserve (US$/boe), 2011-2015 20
Figure 13: Ithaca Energy Inc., Total Crude Oil and Natural Gas, Production and Reserves, mmboe, 2011-2015 21
Figure 14: Ithaca Energy Inc., Total Oil & Gas Reserves, End of Period, By Country/Region, mmboe, 2011-2015 23
Figure 15: Ithaca Energy Inc., Total Oil & Gas Production, By Country/Region, mmboe, 2011-2015 23
Figure 16: Ithaca Energy Inc., Total Crude Oil and Natural Gas Reserve Changes, mmboe, 2015 25
Figure 17: Ithaca Energy Inc., Crude Oil Production and Reserves Metrics, mmbbl, 2011-2015 26
Figure 18: Ithaca Energy Inc., Oil Reserves, End of Period, By Country/Region, mmbbl, 2011-2015 27
Figure 19: Ithaca Energy Inc., Oil Production, By Country/Region, mmbbl, 2011-2015 27
Figure 20: Ithaca Energy Inc., Crude Oil Reserve Changes, mmbbl, 2015 29
Figure 21: Ithaca Energy Inc., Natural Gas Production and Reserves Metrics, bcf, 2011-2015 30
Figure 22: Ithaca Energy Inc., Gas Reserves, End of Period, By Country/Region, bcf, 2011-2015 31
Figure 23: Ithaca Energy Inc., Gas Production, By Country/Region, bcf, 2011-2015 31
Figure 24: Ithaca Energy Inc., Natural Gas Reserve Changes, bcf, 2015 33
Figure 25: Ithaca Energy Inc., Oil and Gas Reserves Life Index, Years, 2011-2015 34
Figure 26: Ithaca Energy Inc., Gas Reserve Life Index, By Country/Region, Years, 2011-2015 35
Figure 27: Ithaca Energy Inc., Oil & Gas Reserve Life Index, By Country/Region, Years, 2011-2015 35
Figure 28: Ithaca Energy Inc., Oil Reserve Life Index, By Country/Region, Years, 2011-2015 36
Figure 29: Ithaca Energy Inc., Upstream Capital Expenditure, US$ mil, 2011-2015 37
Figure 30: Ithaca Energy Inc., Development Costs, By Country/Region, US$ mil, 2011-2015 38
Figure 31: Ithaca Energy Inc., Exploration Costs, By Country/Region, US$ mil, 2011-2015 38
Figure 32: Ithaca Energy Inc., 3-Year Wt.Avg., Reserves Replacement, Finding and Development Costs, Finding Cost and Proved Acquisition Costs Per boe, US$/boe, 2011-2015 40
Figure 33: Ithaca Energy Inc., Oil & Gas Finding & Development Cost/boe, 3-Year Average, By Country/Region, US$/boe, 2011-2015 41
Figure 34: Ithaca Energy Inc., Reserve Replacement Cost per boe, 3-Year Average, By Country/Region, US$/boe, 2011-2015 41
Figure 35: Ithaca Energy Inc., 3-Year Wt.Avg., Oil and Gas Production Replacement Ratio, %, 2011-2015 43
Figure 36: Ithaca Energy Inc., 3-Year Wt. Avg. Gas F&D Production Replacement, By Country/Region, %, 2011-2015 45
Figure 37: Ithaca Energy Inc., 3-Year Wt. Avg. Gas RRC Production Replacement, By Country/Region, %, 2011-2015 45
Figure 38: Ithaca Energy Inc., 3-Year Wt. Avg. Oil & Gas F&D Production Replacement, By Country/Region, %, 2011-2015 46
Figure 39: Ithaca Energy Inc., 3-Year Wt. Avg. Oil & Gas RRC Production Replacement, By Country/Region, %, 2011-2015 46
Figure 40: Ithaca Energy Inc., 3-Year Wt. Avg. Oil F&D Production Replacement, By Country/Region, %, 2011-2015 47
Figure 41: Ithaca Energy Inc., 3-Year Wt. Avg. Oil RRC Production Replacement, By Country/Region, %, 2011-2015 47
Figure 42: Ithaca Energy Inc., Revenue and Expenses, US$ mil, 2011-2015 49
Figure 43: Ithaca Energy Inc., Depreciation, Depletion and Amortization From Upstream Oil & Gas Operations, By Country/Region, US$ mil, 2011-2015 50
Figure 44: Ithaca Energy Inc., Exploration Expenses, By Country/Region, US$ mil, 2011-2015 50
Figure 45: Ithaca Energy Inc., Income Tax Provision (Benefit) From Upstream Oil & Gas Operations, By Country/Region, US$ mil, 2011-2015 51
Figure 46: Ithaca Energy Inc., Net Income/ Loss From Upstream Oil & Gas Operations, By Country/Region, US$ mil, 2011-2015 51
Figure 47: Ithaca Energy Inc., Oil & Gas Revenue, By Country/Region, US$ mil, 2011-2015 52
Figure 48: Ithaca Energy Inc., Profit (loss) Before Taxation From Upstream Oil & Gas Operations, By Country/Region, US$ mil, 2011-2015 52
Figure 49: Ithaca Energy Inc., Production Costs, By Country/Region, US$ mil, 2011-2015 53
Figure 50: Ithaca Energy Inc., Total Expenses From Upstream Oil & Gas Operations, By Country/Region, US$ mil, 2011-2015 53
Figure 51: Ithaca Energy Inc., Oil and Gas Revenue and Expenses, US$/boe, 2011-2015 55
Figure 52: Ithaca Energy Inc., Exploration Expenses per boe, By Country/Region, US$/boe, 2011-2015 56
Figure 53: Ithaca Energy Inc., Income Tax/(Benefit) per boe, By Country/Region, US$/boe, 2011-2015 56
Figure 54: Ithaca Energy Inc., Lifting Cost per boe, By Country/Region, US$/boe, 2011-2015 57
Figure 55: Ithaca Energy Inc., Annual Net Income per boe, By Country/Region, US$/boe, 2011-2015 57
Figure 56: Ithaca Energy Inc., Oil & Gas Revenue per boe, By Country/Region, US$/boe, 2011-2015 58
Figure 57: Ithaca Energy Inc., Total DD&A per boe, By Country/Region, US$/boe, 2011-2015 58
Figure 58: Ithaca Energy Inc., Total Revenue per boe, By Country/Region, US$/boe, 2011-2015 59
Figure 59: Ithaca Energy Inc., Oil and Gas Performance Metrics, 2011-2015 60
Figure 60: Ithaca Energy Inc., Land Holdings (Developed and Undeveloped Acreage), Acres, 2011-2015 61
Figure 61: Ithaca Energy Inc., Total Gross Undeveloped Acreage, By Country/Region, Acres, 2011-2015 62
Figure 62: Ithaca Energy Inc., Total Net Undeveloped Acreage, By Country/Region, Acres, 2011-2015 62
Figure 63: Ithaca Energy Inc., Producible Oil and Gas Wells, 2011-2015 64
Figure 64: Ithaca Energy Inc., Gross Productive Gas Wells, By Country/Region, Number, 2011-2015 65
Figure 65: Ithaca Energy Inc., Gross Productive Oil & Gas Wells, By Country/Region, Number, 2011-2015 65
Figure 66: Ithaca Energy Inc., Gross Productive Oil Wells, By Country/Region, Number, 2011-2015 66
Figure 67: Ithaca Energy Inc., Net/Gross Oil & Gas Ratio, By Country/Region, %, 2011-2015 66
Figure 68: Ithaca Energy Inc., Net Productive Gas Wells, By Country/Region, Number, 2011-2015 67
Figure 69: Ithaca Energy Inc., Net Productive Oil & Gas Wells, By Country/Region, Number, 2011-2015 67
Figure 70: Ithaca Energy Inc., Net Productive Oil Wells, By Country/Region, Number, 2011-2015 68
Figure 71: Ithaca Energy Inc., Exploratory and Developed Wells, 2011-2015 69