Table of Contents
Table of Contents 2
List of Tables 3
List of Figures 4
Company Snapshot 6
Key Information 6
Company Overview 6
InterOil Exploration & Production ASA, Valuation and Financial Data 7
InterOil Exploration & Production ASA, Share Price Performance 7
Share Price Performance, Q3, 2016-Q3, 2017 7
InterOil Exploration & Production ASA, Key Valuation Metrics 8
Key Valuation Metrics, Q3, 2016-Q3, 2017 8
InterOil Exploration & Production ASA, Quarterly Results of Oil & Gas Operations Per boe Produced 9
Results of Oil & Gas Operations Per boe Produced, Q3, 2016-Q3, 2017 9
Results of Oil & Gas Operations Per boe Growth Rates, Q3, 2016-Q3, 2017 10
InterOil Exploration & Production ASA, Quarterly E&P Costs Trends 11
Upstream Capital Expenditure, Q3, 2016-Q3, 2017 11
InterOil Exploration & Production ASA, Quarterly Production Trends 12
InterOil Exploration & Production ASA, Total Oil and Gas Production 12
Total Crude Oil and Natural Gas Production Trend, Q3, 2016-Q3, 2017 12
Total Crude Oil & Natural Gas Production, By Country/Region, Q3, 2016-Q3, 2017 13
InterOil Exploration & Production ASA, Crude Oil Production 14
Total Crude Oil Production Trend, Q3, 2016-Q3, 2017 14
Crude Oil Production, By Country/Region, Q3, 2016-Q3, 2017 15
InterOil Exploration & Production ASA, Natural Gas Production 16
Total Natural Gas Production Trend, Q3, 2016-Q3, 2017 16
Natural Gas Production, By Country/Region, Q3, 2016-Q3, 2017 17
InterOil Exploration & Production ASA, Valuation and Financial Data, 2013-2017 18
InterOil Exploration & Production ASA, Share Price Performance, 2013-2017 18
Share Price Performance, 2013-2017 18
Key Valuation Metrics, 2013-2017 20
InterOil Exploration & Production ASA, Production and Reserves Trends 21
Total Oil and Gas, Reserves and Production 21
Total Crude Oil and Natural Gas Production and Reserves Trend, 2013-2017 21
Total Crude Oil & Natural Gas Production and Reserves By Country/Region, 2013-2017 23
Total Crude Oil and Natural Gas Reserve Changes, 2013-2017 24
Crude Oil/Liquids Production and Reserve 25
Crude Oil/Liquids Production and Reserve Trend, 2013-2017 25
Crude Oil Production and Reserves By Country/Region, 2013-2017 26
Natural Gas Production and Reserve 27
Natural Gas Production and Reserve Trend, 2013-2017 27
Natural Gas Production and Reserves, By Country/Region, 2013-2017 28
Total Crude Oil and Natural Gas Reserves Life Index 29
Total Crude Oil and Natural Gas Reserves Life Index, 2013-2017 29
Total Crude Oil and Natural Gas Reserves Life Index, By Country/Region, 2013-2017 30
InterOil Exploration & Production ASA, E&P Costs Trends 31
Allocation of the Upstream Capital Expenditure 31
Upstream Capital Expenditure, 2013-2017 31
Oil and Gas Cost Per boe, US$/boe 32
Oil and Gas Cost Per boe, US$/boe, 2013-2017 32
Oil and Gas Cost Per boe, US$/boe, By Country/Region, 2013-2017 34
InterOil Exploration & Production ASA, Reserve Replacement Ratio 35
Oil and Gas Production Replacement Ratio 35
Oil and Gas Production Replacement Ratio, 2013-2017 35
Oil and Gas Production Replacement Ratio, By Country/Region, 2013-2017 37
InterOil Exploration & Production ASA, Results of Oil & Gas Operations Trend 39
Oil and Gas Revenue and Expenses 39
Oil and Gas Revenue and Expenses, 2013-2017 39
Oil and Gas Revenue and Expenses, By Country/Region, 2013-2017 41
Oil and Gas Revenue and Expenses, Per boe 46
Oil and Gas Revenue and Expenses, By boe, 2013-2017 46
Oil and Gas Revenue and Expenses Per boe, By Country/Region, 2013-2017 47
Oil and Gas Performance Metrics 52
Recent Developments 53
InterOil Exploration & Production ASA – Recent Developments 53
Aug 06, 2018: Interoil Exploration & Production provides Vikingo-x1 production 53
Jul 10, 2018: Interoil Announces Production Report For June 2018 53
Jun 11, 2018: Interoil Provides Production Report For May 2018 53
Jun 08, 2018: Interoil Exploration & Production: Cor-6 Dispute: Settlement Agreement 54
May 29, 2018: Interoil Provides Q1 2018 Report 54
May 09, 2018: Interoil Announces Production Report For April 2018 58
Apr 10, 2018: Interoil Production Report For March 2018 58
Mar 09, 2018: Interoil Production Report For February 2018 58
Jan 11, 2018: Interoil Exploration & Production Provides Production Report For Decemebr 2017 58
Dec 11, 2017: Interoil Exploration & Production Provides Production Report For November 2017 59
Appendix 60
Methodology 60
Coverage 60
Secondary Research 60
Primary Research 61
Data Information Sources 61
Company Source 61
SEC/Other Regulatory Filings 61
Other Sources 61
Expert Panel Validation 61
Data Definition 61
Oil and Gas Reserves 61
Units of Measure 62
About GlobalData 63
Disclosure 63
Disclaimer 63
Table 1: InterOil Exploration & Production ASA, Key Facts 6
Table 2: InterOil Exploration & Production ASA, Share Price Performance, Q3, 2016-Q3, 2017 7
Table 3: InterOil Exploration & Production ASA, Key Valuation Metrics, Q3, 2016-Q3, 2017 8
Table 4: InterOil Exploration & Production ASA, Results of Oil & Gas Operations Per boe Produced, US$/boe, Q3, 2016-Q3, 2017 9
Table 5: InterOil Exploration & Production ASA, Results of Oil & Gas Operations Per boe Growth Rates, %, Q3, 2016-Q3, 2017 10
Table 6: InterOil Exploration & Production ASA, Upstream Capital Expenditure, Q3, 2016-Q3, 2017 11
Table 7: InterOil Exploration & Production ASA, Total Crude Oil and Natural Gas, Production, Q3, 2016-Q3, 2017 12
Table 8: InterOil Exploration & Production ASA, Total Oil & Gas Production, By Country/Region, mmboe, Q3, 2016-Q3, 2017 13
Table 9: InterOil Exploration & Production ASA, Total Crude Oil Production, mmbbl, Q3, 2016-Q3, 2017 14
Table 10: InterOil Exploration & Production ASA, Crude Oil Production, By Country/Region, mmbbl, Q3, 2016-Q3, 2017 15
Table 11: InterOil Exploration & Production ASA, Total Natural Gas Production, bcf, Q3, 2016-Q3, 2017 16
Table 12: InterOil Exploration & Production ASA, Natural Gas Production, By Country/Region, bcf, Q3, 2016-Q3, 2017 17
Table 13: InterOil Exploration & Production ASA, Share Price Performance, 2013-2017 19
Table 14: InterOil Exploration & Production ASA, Key Valuation Metrics, 2013-2017 20
Table 15: InterOil Exploration & Production ASA, Total Crude Oil and Natural Gas, Production and Reserves, mmboe, 2013-2017 22
Table 16: InterOil Exploration & Production ASA, Total Crude Oil & Natural Gas Production and Reserves, By Country/Region, mmboe, 2013-2017 23
Table 17: InterOil Exploration & Production ASA, Total Crude Oil and Natural Gas Reserve Changes, mmboe, 2013-2017 24
Table 18: InterOil Exploration & Production ASA, Crude Oil Production and Reserves Metrics, mmbbl, 2013-2017 25
Table 19: InterOil Exploration & Production ASA, Crude Oil Production and Reserves, By Country/Region, mmbbl, 2013-2017 26
Table 20: InterOil Exploration & Production ASA, Natural Gas Production and Reserves Metrics, bcf, 2013-2017 27
Table 21: InterOil Exploration & Production ASA, Natural Gas Production and Reserves, By Country/Region, bcf, 2013-2017 28
Table 22: InterOil Exploration & Production ASA, Oil and Gas Reserves Life Index, Years, 2013-2017 29
Table 23: InterOil Exploration & Production ASA, Oil and Gas Reserves Life Index, By Country/Region, Years, 2013-2017 30
Table 24: InterOil Exploration & Production ASA, Upstream Capital Expenditure, US$ mil, 2013-2017 31
Table 25: InterOil Exploration & Production ASA, Reserves Replacement, Finding and Development Costs, Finding Cost and Proved Acquisition Costs Per boe, US$/boe, 2013-2017 33
Table 26: InterOil Exploration & Production ASA, Reserves Replacement, Finding and Development Costs, Finding Cost and Proved Acquisition Costs Per boe, US$/boe, By Country/Region, 2013-2017 34
Table 27: InterOil Exploration & Production ASA, Oil and Gas Production Replacement Ratio, %, 2013-2017 36
Table 28: InterOil Exploration & Production ASA, 3-Year Wt.Avg. Oil and Gas Production Replacement Ratio, By Country/Region, %, 2013-2017 38
Table 29: InterOil Exploration & Production ASA, Revenue and Expenses, US$ mil, 2013-2017 40
Table 30: InterOil Exploration & Production ASA, Revenue and Expenses, By Country/Region, US$ mil, 2013-2017 45
Table 31: InterOil Exploration & Production ASA, Oil and Gas Revenue and Expenses, US$/boe, 2013-2017 46
Table 32: InterOil Exploration & Production ASA, Oil and Gas Revenue and Expenses, US$/boe, By Country/Region, 2013-2017 51
Table 33: InterOil Exploration & Production ASA, Oil and Gas Performance Metrics, 2013-2017 52
List of Figures
Figure 1: InterOil Exploration & Production ASA, Share Price Performance, NOK/Share, Q3, 2016-Q3, 2017 7
Figure 2: InterOil Exploration & Production ASA, Key Valuation Metrics, EV/Production ($/boed), EV/Proved Reserve ($/boe), Q3, 2016-Q3, 2017 8
Figure 3: InterOil Exploration & Production ASA, Results of Oil & Gas Operations Per boe Produced, US$/boe, Q3, 2016-Q3, 2017 9
Figure 4: InterOil Exploration & Production ASA, Upstream Capital Expenditure, US$ mil, Q3, 2016-Q3, 2017 11
Figure 5: InterOil Exploration & Production ASA, Share Price Performance, NOK/Share, 2013-2017 18
Figure 6: InterOil Exploration & Production ASA, Key Valuation Metrics, EV/Production ($/boed), EV/Proved Reserve (US$/boe), 2013-2017 20
Figure 7: InterOil Exploration & Production ASA, Total Crude Oil and Natural Gas, Production and Reserves, mmboe, 2013-2017 21
Figure 8: InterOil Exploration & Production ASA, Total Oil & Gas Reserves, End of Period, By Country/Region, mmboe, 2013-2017 23
Figure 9: InterOil Exploration & Production ASA, Total Crude Oil and Natural Gas Reserve Changes, mmboe, 2017 24
Figure 10: InterOil Exploration & Production ASA, Oil & Gas Reserve Life Index, By Country/Region, Years, 2013-2017 30
Figure 11: InterOil Exploration & Production ASA, Upstream Capital Expenditure, US$ mil, 2013-2017 31
Figure 12: InterOil Exploration & Production ASA, 3-Year Wt.Avg., Reserves Replacement, Finding and Development Costs, Finding Cost and Proved Acquisition Costs Per boe, US$/boe, 2013-2017 32
Figure 13: InterOil Exploration & Production ASA, 3-Year Wt.Avg., Oil and Gas Production Replacement Ratio, %, 2013-2017 35
Figure 14: InterOil Exploration & Production ASA, 3-Year Wt. Avg. Oil & Gas F&D Production Replacement, By Country/Region, %, 2013-2017 37
Figure 15: InterOil Exploration & Production ASA, 3-Year Wt. Avg. Oil & Gas RRC Production Replacement, By Country/Region, %, 2013-2017 37
Figure 16: InterOil Exploration & Production ASA, Revenue and Expenses, US$ mil, 2013-2017 39
Figure 17: InterOil Exploration & Production ASA, Depreciation, Depletion and Amortization From Upstream Oil & Gas Operations, By Country/Region, US$ mil, 2013-2017 41
Figure 18: InterOil Exploration & Production ASA, Net Income/ Loss From Upstream Oil & Gas Operations, By Country/Region, US$ mil, 2013-2017 42
Figure 19: InterOil Exploration & Production ASA, Oil & Gas Revenue, By Country/Region, US$ mil, 2013-2017 42
Figure 20: InterOil Exploration & Production ASA, Profit (loss) Before Taxation From Upstream Oil & Gas Operations, By Country/Region, US$ mil, 2013-2017 43
Figure 21: InterOil Exploration & Production ASA, Production Costs, By Country/Region, US$ mil, 2013-2017 43
Figure 22: InterOil Exploration & Production ASA, Total Expenses From Upstream Oil & Gas Operations, By Country/Region, US$ mil, 2013-2017 44
Figure 23: InterOil Exploration & Production ASA, Oil and Gas Revenue and Expenses, US$/boe, 2013-2017 46
Figure 24: InterOil Exploration & Production ASA, Exploration Expenses per boe, By Country/Region, US$/boe, 2013-2017 47
Figure 25: InterOil Exploration & Production ASA, Lifting Cost per boe, By Country/Region, US$/boe, 2013-2017 48
Figure 26: InterOil Exploration & Production ASA, Annual Net Income per boe, By Country/Region, US$/boe, 2013-2017 48
Figure 27: InterOil Exploration & Production ASA, Oil & Gas Revenue per boe, By Country/Region, US$/boe, 2013-2017 49
Figure 28: InterOil Exploration & Production ASA, Total DD&A per boe, By Country/Region, US$/boe, 2013-2017 49
Figure 29: InterOil Exploration & Production ASA, Total Revenue per boe, By Country/Region, US$/boe, 2013-2017 50
Figure 30: InterOil Exploration & Production ASA, Oil and Gas Performance Metrics, 2013-2017 52