“Table of Contents
Table of Contents 2
List of Tables 4
List of Figures 5
Company Snapshot 7
Key Information 7
Company Overview 7
Advantage Oil & Gas Ltd., Valuation and Financial Data 8
Advantage Oil & Gas Ltd., Share Price Performance 8
Share Price Performance, Q1, 2014-Q1, 2015 8
Advantage Oil & Gas Ltd., Key Valuation Metrics 9
Key Valuation Metrics, Q1, 2014-Q1, 2015 9
Advantage Oil & Gas Ltd., Quarterly Results of Oil & Gas Operations Per boe Produced 10
Results of Oil & Gas Operations Per boe Produced, Q1, 2014-Q1, 2015 10
Results of Oil & Gas Operations Per boe Growth Rates, Q1, 2014-Q1, 2015 11
Advantage Oil & Gas Ltd., Quarterly E&P Costs Trends 12
Upstream Capital Expenditure, Q1, 2014-Q1, 2015 12
Advantage Oil & Gas Ltd., Quarterly Production Trends 13
Advantage Oil & Gas Ltd., Total Oil and Gas Production 13
Total Crude Oil and Natural Gas Production Trend, Q1, 2014-Q1, 2015 13
Total Crude Oil & Natural Gas Production, By Country/Region, Q1, 2014-Q1, 2015 14
Advantage Oil & Gas Ltd., Crude Oil Production 15
Total Crude Oil Production Trend, Q1, 2014-Q1, 2015 15
Crude Oil Production, By Country/Region, Q1, 2014-Q1, 2015 16
Advantage Oil & Gas Ltd., Natural Gas Production 17
Total Natural Gas Production Trend, Q1, 2014-Q1, 2015 17
Natural Gas Production, By Country/Region, Q1, 2014-Q1, 2015 18
Advantage Oil & Gas Ltd., Valuation and Financial Data, 2010-2014 19
Advantage Oil & Gas Ltd., Share Price Performance, 2010-2014 19
Share Price Performance, 2010-2014 19
Key Valuation Metrics, 2010-2014 20
Advantage Oil & Gas Ltd., Production and Reserves Trends 21
Total Oil and Gas, Reserves and Production 21
Total Crude Oil and Natural Gas Production and Reserves Trend, 2010-2014 21
Total Crude Oil & Natural Gas Production and Reserves By Country/Region, 2010-2014 23
Total Crude Oil and Natural Gas Reserve Changes, 2010-2014 25
Crude Oil/Liquids Production and Reserve 26
Crude Oil/Liquids Production and Reserve Trend, 2010-2014 26
Crude Oil Production and Reserves By Country/Region, 2010-2014 27
Crude Oil/Liquids Reserve Changes, 2010-2014 29
Natural Gas Production and Reserve 30
Natural Gas Production and Reserve Trend, 2010-2014 30
Natural Gas Production and Reserves, By Country/Region, 2010-2014 31
Natural Gas Reserve Changes, 2010-2014 33
Total Crude Oil and Natural Gas Reserves Life Index 34
Total Crude Oil and Natural Gas Reserves Life Index, 2010-2014 34
Total Crude Oil and Natural Gas Reserves Life Index, By Country/Region, 2010-2014 35
Advantage Oil & Gas Ltd., E&P Costs Trends 37
Allocation of the Upstream Capital Expenditure 37
Upstream Capital Expenditure, 2010-2014 37
Acquisition Costs By Country/Region, 2010-2014 38
Oil and Gas Cost Per boe, US$/boe 39
Oil and Gas Cost Per boe, US$/boe, 2010-2014 39
Oil and Gas Cost Per boe, US$/boe, By Country/Region, 2010-2014 41
Advantage Oil & Gas Ltd., Reserve Replacement Ratio 43
Oil and Gas Production Replacement Ratio 43
Oil and Gas Production Replacement Ratio, 2010-2014 43
Oil and Gas Production Replacement Ratio, By Country/Region, 2010-2014 45
Advantage Oil & Gas Ltd., Results of Oil & Gas Operations Trend 49
Oil and Gas Revenue and Expenses 49
Oil and Gas Revenue and Expenses, 2010-2014 49
Oil and Gas Revenue and Expenses, By Country/Region, 2010-2014 50
Oil and Gas Revenue and Expenses, Per boe 55
Oil and Gas Revenue and Expenses, By boe, 2010-2014 55
Oil and Gas Revenue and Expenses Per boe, By Country/Region, 2010-2014 56
Oil and Gas Performance Metrics 60
Advantage Oil & Gas Ltd., Land Holdings and Well Data Well Statistics 61
Producible Oil and Gas Well, 2010-2014 61
Producible Oil and Gas Well, By Country/Region, 2010-2014 62
Exploration and Development Wells Drilled, 2010-2014 66
Exploration and Development Wells Drilled, By Country/Region, 2010-2014 67
Recent Developments 68
Advantage Oil & Gas Ltd. – Recent Developments 68
May 07, 2015: Advantage Announces First Quarter 2015 Results 68
Mar 25, 2015: Advantage Delivers Strong 2014 Results 69
Feb 17, 2015: Advantage Announces 2014 Reserves & Operational Update 70
Feb 17, 2015: Advantage Announces 2015 Guidance And Development Plan Update 72
Nov 13, 2014: Advantage Oil & Gas: Solid Q3 2014 Results Reinforces Advantage’s Enviable Growth Position 74
Aug 14, 2014: Advantage Announces Second Quarter 2014 Financial and Operating Results 75
May 29, 2014: Advantage Announces Increase in Credit Facility to $400 Million 77
May 26, 2014: Advantage Announces Appointment of New Board Director 77
May 13, 2014: Advantage Announces First Quarter 2014 Financial and Operating Results 78
Mar 27, 2014: Advantage Announces 2013 Year End Financial & Operating Results and Glacier Operational Update 79
Appendix 82
Methodology 82
Coverage 82
Secondary Research 82
Primary Research 82
Data Information Sources 83
Company Source 83
SEC/Other Regulatory Filings 83
Other Sources 83
Expert Panel Validation 83
Data Definition 83
Oil and Gas Reserves 83
Units of Measure 84
About GlobalData 84
Disclosure 84
Disclaimer 84″
“List of Tables
Table 1: Advantage Oil & Gas Ltd., Key Facts 7
Table 2: Advantage Oil & Gas Ltd., Share Price Performance, Q1, 2014-Q1, 2015 8
Table 3: Advantage Oil & Gas Ltd., Key Valuation Metrics, Q1, 2014-Q1, 2015 9
Table 4: Advantage Oil & Gas Ltd., Results of Oil & Gas Operations Per boe Produced, US$/boe, Q1, 2014-Q1, 2015 10
Table 5: Advantage Oil & Gas Ltd., Results of Oil & Gas Operations Per boe Growth Rates, %, Q1, 2014-Q1, 2015 11
Table 6: Advantage Oil & Gas Ltd., Upstream Capital Expenditure, Q1, 2014-Q1, 2015 12
Table 7: Advantage Oil & Gas Ltd., Total Crude Oil and Natural Gas, Production, Q1, 2014-Q1, 2015 13
Table 8: Advantage Oil & Gas Ltd., Total Oil & Gas Production, By Country/Region, mmboe, Q1, 2014-Q1, 2015 14
Table 9: Advantage Oil & Gas Ltd., Total Crude Oil Production, mmbbl, Q1, 2014-Q1, 2015 15
Table 10: Advantage Oil & Gas Ltd., Crude Oil Production, By Country/Region, mmbbl, Q1, 2014-Q1, 2015 16
Table 11: Advantage Oil & Gas Ltd., Total Natural Gas Production, bcf, Q1, 2014-Q1, 2015 17
Table 12: Advantage Oil & Gas Ltd., Natural Gas Production, By Country/Region, bcf, Q1, 2014-Q1, 2015 18
Table 13: Advantage Oil & Gas Ltd., Share Price Performance, 2010-2014 19
Table 14: Advantage Oil & Gas Ltd., Key Valuation Metrics, 2010-2014 20
Table 15: Advantage Oil & Gas Ltd., Total Crude Oil and Natural Gas, Production and Reserves, mmboe, 2010-2014 22
Table 16: Advantage Oil & Gas Ltd., Total Crude Oil & Natural Gas Production and Reserves, By Country/Region, mmboe, 2010-2014 24
Table 17: Advantage Oil & Gas Ltd., Total Crude Oil and Natural Gas Reserve Changes, mmboe, 2010-2014 25
Table 18: Advantage Oil & Gas Ltd., Crude Oil Production and Reserves Metrics, mmbbl, 2010-2014 26
Table 19: Advantage Oil & Gas Ltd., Crude Oil Production and Reserves, By Country/Region, mmbbl, 2010-2014 28
Table 20: Advantage Oil & Gas Ltd., Crude Oil Reserve Changes, mmbbl, 2010-2014 29
Table 21: Advantage Oil & Gas Ltd., Natural Gas Production and Reserves Metrics, bcf, 2010-2014 30
Table 22: Advantage Oil & Gas Ltd., Natural Gas Production and Reserves, By Country/Region, bcf, 2010-2014 32
Table 23: Advantage Oil & Gas Ltd., Natural Gas Reserve Changes, bcf, 2010-2014 33
Table 24: Advantage Oil & Gas Ltd., Oil and Gas Reserves Life Index, Years, 2010-2014 34
Table 25: Advantage Oil & Gas Ltd., Oil and Gas Reserves Life Index, By Country/Region, Years, 2010-2014 36
Table 26: Advantage Oil & Gas Ltd., Upstream Capital Expenditure, US$ mil, 2010-2014 37
Table 27: Advantage Oil & Gas Ltd., Proved and Unproved Acquisition Costs, By Country/Region, US$ mil, 2010-2014 38
Table 28: Advantage Oil & Gas Ltd., Reserves Replacement, Finding and Development Costs, Finding Cost and Proved Acquisition Costs Per boe, US$/boe, 2010-2014 40
Table 29: Advantage Oil & Gas Ltd., Reserves Replacement, Finding and Development Costs, Finding Cost and Proved Acquisition Costs Per boe, US$/boe, By Country/Region, 2010-2014 42
Table 30: Advantage Oil & Gas Ltd., Oil and Gas Production Replacement Ratio, %, 2010-2014 43
Table 31: Advantage Oil & Gas Ltd., 3-Year Wt.Avg. Oil and Gas Production Replacement Ratio, By Country/Region, %, 2010-2014 48
Table 32: Advantage Oil & Gas Ltd., Revenue and Expenses, US$ mil, 2010-2014 49
Table 33: Advantage Oil & Gas Ltd., Revenue and Expenses, By Country/Region, US$ mil, 2010-2014 54
Table 34: Advantage Oil & Gas Ltd., Oil and Gas Revenue and Expenses, US$/boe, 2010-2014 55
Table 35: Advantage Oil & Gas Ltd., Oil and Gas Revenue and Expenses, US$/boe, By Country/Region, 2010-2014 59
Table 36: Advantage Oil & Gas Ltd., Oil and Gas Performance Metrics, 2010-2014 60
Table 37: Advantage Oil & Gas Ltd., Producible Oil and Gas Wells, 2010-2014 61
Table 38: Advantage Oil & Gas Ltd., Producible Oil and Gas Wells, By Country/Region, 2010-2014 65
Table 39: Advantage Oil & Gas Ltd., Exploratory and Developed Wells, 2010-2014 66
Table 40: Advantage Oil & Gas Ltd., Exploratory and Developed Wells, By Country/Region, 2010-2014 67″
“List of Figures
Figure 1: Advantage Oil & Gas Ltd., Share Price Performance, CAD/Share, Q1, 2014-Q1, 2015 8
Figure 2: Advantage Oil & Gas Ltd., Key Valuation Metrics, EV/Production ($/boed), EV/Proved Reserve ($/boe), Q1, 2014-Q1, 2015 9
Figure 3: Advantage Oil & Gas Ltd., Results of Oil & Gas Operations Per boe Produced, US$/boe, Q1, 2014-Q1, 2015 10
Figure 4: Advantage Oil & Gas Ltd., Upstream Capital Expenditure, US$ mil, Q1, 2014-Q1, 2015 12
Figure 5: Advantage Oil & Gas Ltd., Total Crude Oil and Natural Gas, Production, mmboe, Q1, 2014-Q1, 2015 13
Figure 6: Advantage Oil & Gas Ltd., Total Oil & Gas Production, By Country/Region, mmboe, Q1, 2014-Q1, 2015 14
Figure 7: Advantage Oil & Gas Ltd., Total Crude Oil Production, mmbbl, Q1, 2014-Q1, 2015 15
Figure 8: Advantage Oil & Gas Ltd., Crude Oil Production, By Country/Region, mmbbl, Q1, 2014-Q1, 2015 16
Figure 9: Advantage Oil & Gas Ltd., Total Natural Gas Production, bcf, Q1, 2014-Q1, 2015 17
Figure 10: Advantage Oil & Gas Ltd., Natural Gas Production, By Country/Region, bcf, Q1, 2014-Q1, 2015 18
Figure 11: Advantage Oil & Gas Ltd., Share Price Performance, CAD/Share, 2010-2014 19
Figure 12: Advantage Oil & Gas Ltd., Key Valuation Metrics, EV/Production ($/boed), EV/Proved Reserve (US$/boe), 2010-2014 20
Figure 13: Advantage Oil & Gas Ltd., Total Crude Oil and Natural Gas, Production and Reserves, mmboe, 2010-2014 21
Figure 14: Advantage Oil & Gas Ltd., Total Oil & Gas Reserves, End of Period, By Country/Region, mmboe, 2010-2014 23
Figure 15: Advantage Oil & Gas Ltd., Total Oil & Gas Production, By Country/Region, mmboe, 2010-2014 23
Figure 16: Advantage Oil & Gas Ltd., Total Crude Oil and Natural Gas Reserve Changes, mmboe, 2014 25
Figure 17: Advantage Oil & Gas Ltd., Crude Oil Production and Reserves Metrics, mmbbl, 2010-2014 26
Figure 18: Advantage Oil & Gas Ltd., Oil Reserves, End of Period, By Country/Region, mmbbl, 2010-2014 27
Figure 19: Advantage Oil & Gas Ltd., Oil Production, By Country/Region, mmbbl, 2010-2014 27
Figure 20: Advantage Oil & Gas Ltd., Crude Oil Reserve Changes, mmbbl, 2014 29
Figure 21: Advantage Oil & Gas Ltd., Natural Gas Production and Reserves Metrics, bcf, 2010-2014 30
Figure 22: Advantage Oil & Gas Ltd., Gas Reserves, End of Period, By Country/Region, bcf, 2010-2014 31
Figure 23: Advantage Oil & Gas Ltd., Gas Production, By Country/Region, bcf, 2010-2014 31
Figure 24: Advantage Oil & Gas Ltd., Natural Gas Reserve Changes, bcf, 2014 33
Figure 25: Advantage Oil & Gas Ltd., Oil and Gas Reserves Life Index, Years, 2010-2014 34
Figure 26: Advantage Oil & Gas Ltd., Gas Reserve Life Index, By Country/Region, Years, 2010-2014 35
Figure 27: Advantage Oil & Gas Ltd., Oil & Gas Reserve Life Index, By Country/Region, Years, 2010-2014 35
Figure 28: Advantage Oil & Gas Ltd., Oil Reserve Life Index, By Country/Region, Years, 2010-2014 36
Figure 29: Advantage Oil & Gas Ltd., Upstream Capital Expenditure, US$ mil, 2010-2014 37
Figure 30: Advantage Oil & Gas Ltd., Unproved Acquisition Costs, By Country/Region, US$ mil, 2010-2014 38
Figure 31: Advantage Oil & Gas Ltd., 3-Year Wt.Avg., Reserves Replacement, Finding and Development Costs, Finding Cost and Proved Acquisition Costs Per boe, US$/boe, 2010-2014 39
Figure 32: Advantage Oil & Gas Ltd., Oil & Gas Finding & Development Cost/boe, 3-Year Average, By Country/Region, US$/boe, 2010-2014 41
Figure 33: Advantage Oil & Gas Ltd., Oil & Gas Finding Cost per boe, 3-Year Average, By Country/Region, US$/boe, 2010-2014 41
Figure 34: Advantage Oil & Gas Ltd., Reserve Replacement Cost per boe, 3-Year Average, By Country/Region, US$/boe, 2010-2014 42
Figure 35: Advantage Oil & Gas Ltd., 3-Year Wt.Avg., Oil and Gas Production Replacement Ratio, %, 2010-2014 43
Figure 36: Advantage Oil & Gas Ltd., 3-Year Wt. Avg. Gas F&D Production Replacement, By Country/Region, %, 2010-2014 45
Figure 37: Advantage Oil & Gas Ltd., 3-Year Wt. Avg. Gas RRC Production Replacement, By Country/Region, %, 2010-2014 45
Figure 38: Advantage Oil & Gas Ltd., 3-Year Wt. Avg. Oil & Gas F&D Production Replacement, By Country/Region, %, 2010-2014 46
Figure 39: Advantage Oil & Gas Ltd., 3-Year Wt. Avg. Oil & Gas RRC Production Replacement, By Country/Region, %, 2010-2014 46
Figure 40: Advantage Oil & Gas Ltd., 3-Year Wt. Avg. Oil F&D Production Replacement, By Country/Region, %, 2010-2014 47
Figure 41: Advantage Oil & Gas Ltd., 3-Year Wt. Avg. Oil RRC Production Replacement, By Country/Region, %, 2010-2014 47
Figure 42: Advantage Oil & Gas Ltd., Revenue and Expenses, US$ mil, 2010-2014 49
Figure 43: Advantage Oil & Gas Ltd., Depreciation, Depletion and Amortization From Upstream Oil & Gas Operations, By Country/Region, US$ mil, 2010-2014 50
Figure 44: Advantage Oil & Gas Ltd., Exploration Expenses, By Country/Region, US$ mil, 2010-2014 50
Figure 45: Advantage Oil & Gas Ltd., Income Tax Provision (Benefit) From Upstream Oil & Gas Operations, By Country/Region, US$ mil, 2010-2014 51
Figure 46: Advantage Oil & Gas Ltd., Net Income/ Loss From Upstream Oil & Gas Operations, By Country/Region, US$ mil, 2010-2014 51
Figure 47: Advantage Oil & Gas Ltd., Oil & Gas Revenue, By Country/Region, US$ mil, 2010-2014 52
Figure 48: Advantage Oil & Gas Ltd., Profit (loss) Before Taxation From Upstream Oil & Gas Operations, By Country/Region, US$ mil, 2010-2014 52
Figure 49: Advantage Oil & Gas Ltd., Production Costs, By Country/Region, US$ mil, 2010-2014 53
Figure 50: Advantage Oil & Gas Ltd., Total Expenses From Upstream Oil & Gas Operations, By Country/Region, US$ mil, 2010-2014 53
Figure 51: Advantage Oil & Gas Ltd., Oil and Gas Revenue and Expenses, US$/boe, 2010-2014 55
Figure 52: Advantage Oil & Gas Ltd., Exploration Expenses per boe, By Country/Region, US$/boe, 2010-2014 56
Figure 53: Advantage Oil & Gas Ltd., Income Tax/(Benefit) per boe, By Country/Region, US$/boe, 2010-2014 56
Figure 54: Advantage Oil & Gas Ltd., Lifting Cost per boe, By Country/Region, US$/boe, 2010-2014 57
Figure 55: Advantage Oil & Gas Ltd., Annual Net Income per boe, By Country/Region, US$/boe, 2010-2014 57
Figure 56: Advantage Oil & Gas Ltd., Oil & Gas Revenue per boe, By Country/Region, US$/boe, 2010-2014 58
Figure 57: Advantage Oil & Gas Ltd., Total DD&A per boe, By Country/Region, US$/boe, 2010-2014 58
Figure 58: Advantage Oil & Gas Ltd., Total Revenue per boe, By Country/Region, US$/boe, 2010-2014 59
Figure 59: Advantage Oil & Gas Ltd., Oil and Gas Performance Metrics, 2010-2014 60
Figure 60: Advantage Oil & Gas Ltd., Producible Oil and Gas Wells, 2010-2014 61
Figure 61: Advantage Oil & Gas Ltd., Gross Productive Gas Wells, By Country/Region, Number, 2010-2014 62
Figure 62: Advantage Oil & Gas Ltd., Gross Productive Oil & Gas Wells, By Country/Region, Number, 2010-2014 62
Figure 63: Advantage Oil & Gas Ltd., Gross Productive Oil Wells, By Country/Region, Number, 2010-2014 63
Figure 64: Advantage Oil & Gas Ltd., Net/Gross Oil & Gas Ratio, By Country/Region, %, 2010-2014 63
Figure 65: Advantage Oil & Gas Ltd., Net Productive Gas Wells, By Country/Region, Number, 2010-2014 64
Figure 66: Advantage Oil & Gas Ltd., Net Productive Oil & Gas Wells, By Country/Region, Number, 2010-2014 64
Figure 67: Advantage Oil & Gas Ltd., Net Productive Oil Wells, By Country/Region, Number, 2010-2014 65
Figure 68: Advantage Oil & Gas Ltd., Exploratory and Developed Wells, 2010-2014 66″