H RC A SE
Transcription
H RC A SE
EQUITY RESEARCH CANADIAN RESEARCH AT A GLANCE November 11, 2014 Price Target Revisions ! Cargojet Inc. ! Eldorado Gold Corporation ! New Gold Inc. ! NorthWest Healthcare Properties ! Vermilion Energy Inc. Summary Pricing trends accelerate in Q3/14 Summary Improving fundamentals to drive outperformance Summary On solid footing to weather lower metal prices Summary Q3 results a bit soft; focused on driving value-creating initiatives Summary Entering the Lower 48 Summary Q3 EBITDA miss on volume, weaker market conditions challenge F15 9% margin target Summary 3Q14 results miss on weak Kestrel contribution Summary DHX to launch new content platform with China's CNTV Summary Q3/14 results above expectations; continuing to generate free cash flow Summary Exports provide some respite from oversupplied NA markets Summary In line Q3/14; Laying the groundwork for growth Summary Slight slowdown in new build cadence Summary Q3/14 results shy of expectations Summary Q3/14 - Distribution outlook: uncertain First Glance Notes ! Aecon Group Inc. ! Anglo Pacific Group Plc ! DHX Media Ltd. ! Thompson Creek Metals Company Company Comments ! Ainsworth Lumber Co. Ltd. ! Choice Properties REIT ! Ensign Energy Services Inc. ! Northern Blizzard Resources Inc. ! Parallel Energy Trust Industry Comments ! Global Mining Trends & Values ! Integrated Oil and Senior E&P ! RBC Flight Deck ! RBC International E&P Daily Summary Summary So what WTIE price are the large caps discounting? Summary Canadian airlines continue to operate in a strong demand environment Summary CNE; DNO; AFR; TGL Quantitative Research ! Benchmarks Summary In-Depth Reports ! 2014 RBC Capital Markets’ Summary Updates from Day 1 Technology, Internet, Media & Telecommunications Conference Priced as of prior day's market close, EST (unless otherwise noted). For Required Non-U.S. Analyst and Conflicts Disclosures, see Page 16. EQUITY RESEARCH U.S. RESEARCH AT A GLANCE November 11, 2014 Initiations ! JP Energy Partners LP Summary Permian Possibilities Summary Chopping down more than it should have...downgrading to Sector Perform Summary CAPEX Positions Assets for 2015 Growth Summary Another Soft Quarter but Looking out to 2015 Summary Light 3Q14 Distribution; Lowering Price Target Summary Improving fundamentals to drive outperformance Summary Despite Light 3Q14; 2015 Momentum Remains Summary On solid footing to weather lower metal prices Summary Strong 3Q14 margins; $500M share buyback initiated Summary Raising price target by $10 to reflect introduction of YE15 NAV estimate; introducing 2016 estimate Summary Raising tgt to $34; RLJ remains well positioned to aggregate select service hotels Summary Raising price target to reflect our outlook for steady growth through 2016 Summary Lowering target to $23/share due to modest growth expectations Summary Strong 3Q14 Results; Growth Projects Continue to Advance Summary 3Q14 $0.01 CFPS Miss To Consensus Summary Pricing of $3.0 Billion Senior Notes Summary Q3/14 results above expectations; continuing to generate free cash flow Summary F4Q'14 Preview Summary Making the Right Moves, Now Time for Execution Summary 3Q a non-event - CEO search now a focus as Zalviso re-submission progresses Summary Tivantinib Phase III data in 2016 (or sooner) Summary 2015-17 Backlog Modestly Below Expectations; Adjusting Estimates Summary CUDC-907 shows highly promising activity in r/r DLBCL Summary Slight slowdown in new build cadence Summary Focusing Effort on East Texas; Sabine Merger Vote Soon Summary So where do we go from here? Thinking short- and long-term post AASLD data Summary Juniper has a new CEO...again Ratings Revisions ! Rayonier, Inc. Price Target Revisions ! Bonanza Creek Energy, Inc. ! Cumulus Media, Inc. ! ECA Marcellus Trust I ! Eldorado Gold Corporation ! EV Energy Partners, L.P. ! New Gold Inc. ! Rackspace Hosting, Inc. ! Regency Centers Corporation ! RLJ Lodging Trust ! Rouse Properties Inc. ! Senior Housing Properties ! Spectra Energy Partners First Glance Notes ! Eclipse Resources Corporation ! Freeport-McMoRan Inc. ! Thompson Creek Metals Company Earnings Preview ! Energizer Holdings, Inc. Company Comments ! 3D Systems Corp. ! AcelRx Pharmaceuticals Inc. ! ArQule Inc. ! BorgWarner Inc. ! Curis, Inc. ! Ensign Energy Services Inc. ! Forest Oil Corporation ! Intercept Pharmaceuticals, Inc. ! Juniper Networks, Inc. 2 EQUITY RESEARCH ! LTC Properties, Inc. ! Occidental Petroleum Corporation ! PDL BioPharma Inc. ! Sabra Health Care REIT Inc. ! Sunesis Pharmaceuticals, Inc. ! Transocean Ltd. Summary Investments trends are improving; The bulk of the activity will not occur until '15 Summary Building Plenty Of Dry Powder With $2.6 Billion In Monetizations Summary Cerdelga deal looks attractive but Glumetza disclosure could be an overhang Summary Investment trends remain intact; Leverage metrics are above the long-term target Summary Circling the controversy: Is vosaroxin approvable? Summary Executing Well but Still Looking for the Bottom ! Farm Equipment: WASDE Update ! Financial Stability Board (FSB)Issues Summary Corn yield revised lower/soybean up; maintain SP rating on farm equipment OEMs Summary The FSB issues a TLAC proposal of 16-20% of RWA excluding capital buffers. ! ! Health Care Services ! Hep B update at AASLD ! Highlights from Beer Marketer's Summary ! ! Picture of the Week Vol. 41 ! RBC European Industrials Daily ! RBC International E&P Daily ! US Chemicals Weekly Watch Summary So what WTIE price are the large caps discounting? Summary Coca-Cola Volumes: On a Diet? Summary Morgan - relief; rail contracts; weak commodities Summary CNE; DNO; AFR; TGL Summary Spot Ethylene Slides as Buyers Hold off Purchases; DOW Investor Day This Week Summary Updates from Day 1 Industry Comments Preliminary TLAC Proposal Global Mining Trends & Values INSIGHTS Conference Integrated Oil and Senior E&P Summary HHS Enrollment Estimates Provide Another Scare, but Adjustment May Not Be So Bad Summary ARWR update, GILD, Novira, etc Summary In-Depth Reports ! 2014 RBC Capital Markets’ Technology, Internet, Media & Telecommunications Conference 3 EQUITY RESEARCH UK & European Research at a Glance November 11, 2014 Initiations ! ASOS PLC ! Associated British Foods ! B&M European Value Retail ! Debenhams PLC ! Dixons Carphone PLC ! Dunelm Group PLC ! Hennes & Mauritz AB ! Home Retail Group PLC ! Hugo Boss ! Inditex ! Kingfisher PLC ! Marks & Spencer Group PLC ! Next PLC ! Sports Direct International PLC ! SuperGroup PLC Summary Initiating coverage: Exciting long-term story but margin expectations too high Summary Initiating coverage: Discount juggernaut Summary Initiating coverage: Discount polarisation increasing, B&M one of the winners Summary Initiating coverage: On the recovery trail but consensus looks optimistic Summary Initiating coverage: Plugged in to the connected world Summary Initiating coverage: Margin pressure underestimated Summary Initiating coverage: global winner, sales potential underestimated Summary Initiating coverage: Macro and competitive headwinds emerging Summary Initiating coverage: Undervalued growth potential Summary Initiating coverage: Lower but more durable growth Summary Initiating coverage: Clear UK plan but some macro & structural headwinds ahead Summary Initiating coverage: Survey work supportive of online catch-up Summary Initiating coverage: Super-normal margins and returns starting to peak Summary Initiating coverage: Structural winner but lacking earnings momentum Summary Initiating coverage: Bumpy road ahead Summary Traffic slows, capex does too Summary Second Senegal Success Summary Forecasts, price target nudged up; maintaining Outperform Summary 3Q14 results miss on weak Kestrel contribution Summary Premium justified, Outperform ! A&D PRISM ! European Exchanges & Asset Summary Europeans outperform a flat US Summary Q3/14: the scores so far; AHL continues to rise ! ! Global Mining Trends & Values Summary What's in store for 2015? Price Target Revisions ! Atlantia S.p.A. ! Cairn Energy plc ! Schroders Plc First Glance Notes ! Anglo Pacific Group Plc Company Comments ! Swisscom AG Industry Comments Managers Weekly European General Retail Summary In-Depth Reports ! 2014 RBC Capital Markets’ Summary Updates from Day 1 Technology, Internet, Media & Telecommunications Conference 4 EQUITY RESEARCH Find our Research at: RBC Insight (www.rbcinsight.com): RBC's global research destination on the web. Contact your RBC Capital Markets' sales representative to access our global research site, or use our iPad App "RBC Research" Thomson Reuters (www.thomsononeanalytics.com) Bloomberg (RBCR GO) SNL Financial (www.snl.com) FactSet (www.factset.com) 5 Price Target Revisions Cargojet Inc.(TSX: CJT; 24.54) Walter Spracklin, CFA (Analyst) (416) 842-7877; [email protected] Derek Spronck (Analyst) (416) 842-7833; [email protected] 52 WEEKS Rating: Price Target: 15NOV13 - 07NOV14 24.00 22.00 20.00 Top Pick 28.00 ▲ 26.00 Pricing trends accelerate in Q3/14 While the core of our investment thesis is based on upside from the Purolator contract and subsequent fleet enhancements, strong volume growth combined with positive (and accelerating) pricing trends suggests CJT's core overnight business remains robust. With strong pre-holiday volumes already shaping up with further pricing increases yet to be realized, we continue to see considerable upside from current levels. Reiterate Top Pick. 18.00 16.00 14.00 12.00 400 200 N 2013 D J F Close M A 2014 M J J A S O N Rel. S&P/TSX COMPOSITE INDEXMA 40 weeks Revenue Prev. 175.4 188.3↑ 183.2 310.9↑ 306.8 345.5↓ 347.9 2013A 2014E 2015E 2016E All values in CAD unless otherwise noted. Eldorado Gold Corporation(NYSE: EGO; 5.30; TSX: ELD) Dan Rollins, CFA (Analyst) (416) 842-9893; [email protected] Mark Mihaljevic (Associate) (416) 842-3804; [email protected] 8.50 8.00 7.50 52 WEEKS • Solid Q3/14 results with strong volume and pricing trends. Cargojet reported Q3/14 adjusted EBITDA of $5.7MM, which was roughly in line with our $5.2MM estimate. Core volumes were up again for the eighth consecutive quarter at 4.5% Y/Y; and while below our 7% estimate, was off of a very strong Q3/14 comp. However, more than offsetting any variance, positive pricing of 7.8% Y/Y was well above our 1.2% estimate and up from the 1.2% achieved in the prior quarter. • Making a list and checking it twice. Cargojet continues to make the necessary fleet, infrastructure, and personal enhancements for the launch of the Canada Post airfreight contract set for Q2/15. Management noted that crew and pilot training has already started with launch readiness progressing well and on plan. • More to come. With the seasonally strong Q4/14 already in progress, initial indications are pointing to a robust quarter. CJT noted that they were seeing strong trends and highlighted that growth has been across the board and continuing (if not accelerating), with further pricing increases set to be realized in Q4/14. • Revising price target to $28; reiterate Top Pick. We are adjusting our forecasts to reflect: 1) Q3/14 actuals and improving pricing trends; and 2) our evolving fleet lease/ownership assumptions. With strong operating cash flows, new adhoc and charter revenue, and improved pricing trends, we are taking our 2016 EBITDA up to $47.3MM (from $46.7MM). Based on our estimate revisions, we are adjusting our target to $28 (from $26). Reiterate Top Pick rating. Rating: Price Target: 15NOV13 - 07NOV14 Outperform 8.50 ▼ 9.00 Improving fundamentals to drive outperformance We expect Eldorado to outperform its peers given the company's near-term growth potential, improving free cash flow prospects, solid balance sheet and experienced management team. Unlike many of its peers which are likely to struggle to deliver improving and sustainable free cash flow at current metal prices, Eldorado is well positioned to do just that given the start-up of low-cost projects in 2016. 7.00 6.50 6.00 5.50 5.00 40000 30000 20000 10000 N 2013 D J Close F M A 2014 M J J Rel. S&P 500 EPS, Adj Diluted Prev. 2013A 0.28 2014E 0.22 2015E 0.20↑ 0.19 2016E 0.43↓ 0.48 All values in USD unless otherwise noted. A S O MA 40 weeks P/E 19.0x 24.4x 26.3x 12.4x N • Well positioned to deliver on near-term growth. With a solid balance sheet, longer-dated debt and strong cash flow from its existing operations, Eldorado is well positioned even at current spot prices/currencies to deliver meaningful low cost production growth over the next few years. With the start-up of Skouries, Olympias Phase II and Eastern Dragon projects in 2016, we forecast per share gold production (attributable basis) to increase at a 3-year CAGR of 9% through 2017. • Solid balance sheet with very manageable debt. Eldorado has one of the strongest balance sheets amongst the Tier I and II gold producers with $563 6 million in cash and $600 million in debt at quarter end. At spot metal prices/ currencies, Net Debt-to-EBITDA is forecast to top out at 1.6x in 2015 before declining significantly with the start-up of Skouries, Olympias II and Eastern Dragon. • Management team has the experience needed to navigate current low price environment. Eldorado has one of the stronger management teams in the sector which is evidenced by a consistent operational performance, willingness to defer growth projects to maintain a strong balance sheet and prioritization of projects based on IRR, not NAV and/or production. • Outperform rating reiterated; price target tweaked lower. Given our positive outlook on Eldorado, we maintain our Outperform rating. As a result of tweaking our near-term operational and financial forecasts, we have modestly lowered our price target on Eldorado to $8.50 from $9. New Gold Inc.(AMEX: NGD; 3.61; TSX: NGD) Dan Rollins, CFA (Analyst) (416) 842-9893; [email protected] Mark Mihaljevic (Associate) (416) 842-3804; [email protected] 52 WEEKS Rating: Price Target: 15NOV13 - 07NOV14 6.50 6.00 Outperform 6.50 ▼ 7.50 On solid footing to weather lower metal prices New Gold remains a preferred precious metal investment as the company not only has the ability to weather lower metal prices, but thrive should metal prices rebound. Given the solid underlying fundamentals, New Gold, in our view, is well positioned to Outperform. 5.50 5.00 4.50 4.00 3.50 40000 30000 20000 10000 N 2013 D J Close F M A 2014 M J J Rel. S&P 500 EPS, Adj Diluted Prev. 2013A 0.13 2014E 0.09↓ 0.13 2015E 0.17↓ 0.24 2016E 0.30 A S O MA 40 weeks P/E 28.9x 40.0x 20.8x 12.2x All values in USD unless otherwise noted. N • Strong cash flow from current suite of mines • Backed by its low cost New Afton mine, New Gold's portfolio provides solid free cash flow within the current price environment. In an ex-growth scenario, where development of Rainy River is deferred, we estimate that between 2015 and 2017, New Gold could generate $90M in annual free cash flow at spot metal prices. • Solid balance sheet with manageable debt • New Gold's balance sheet remains in good stead with $416M in cash and $800M in long-term debt on its books as of Q3. At spot metal prices, we believe the company's Net Debt-to-EBITDA would top-out at 2.4x before falling quickly under a growth scenario and would be less than 1.5x under an ex-growth scenario. • Full control over deployment of capital • Should metal prices remain under prolonged pressure, we expect New Gold would slow play or defer the development of Rainy River to maintain a strong balance sheet and be in a position to take advantage of a rebound in metal prices. • Consistent strategy and experienced management team differentiate New Gold from many of its peers • In addition to having a management team/board of directors with the experience needed to navigate current choppy waters, New Gold's strategy has remained fairly consistent with the company avoiding the "flavour of the day approach" too often seen in the sector. Neil Downey, CFA, CA (Analyst) (416) 842-7835; [email protected] Kevin Cheng, CFA (Associate) (416) 842-3803; [email protected] Michael Smith, CFA (Analyst) (416) 842-7805; [email protected] Leslie Cho, CPA, CA (Associate) 416 842 7894; [email protected] NorthWest Healthcare Properties(TSX: NWH.UN; 9.75) Rating: Price Target: Sector Perform 10.50 ▼ 11.00 Q3 results a bit soft; focused on driving value-creating initiatives NorthWest Healthcare Properties' ("NWH") is making progress via debt refinancings, non-core asset sales and value creation initiatives. Yet, with slower than anticipated new leasing this year, a -0.8% Q3/14 same-property NOI stat, and the pending roll-off of certain IPO head-leases, 2015 FFO/unit growth will likely be a challenge. We have trimmed our price target by $0.50, to $10.50, and maintained our Sector Perform rating. 7 10.75 52 WEEKS 15NOV13 - 07NOV14 10.50 10.25 10.00 9.75 900 600 300 N 2013 D J F Close M A 2014 M J J A S O N Rel. S&P/TSX COMPOSITE INDEXMA 40 weeks FFO/Unit Prev. 1.00 0.99↓ 1.01 0.97↓ 1.06 1.02 2013A 2014E 2015E 2016E All values in CAD unless otherwise noted. Vermilion Energy Inc.(TSX: VET; 63.58) Greg Pardy, CFA (Analyst) (416) 842-7848; [email protected] Dillon Culhane, CFA, CA (Analyst) (416) 842-7915; [email protected] Franz Hargo Muljo, CA (Associate) 416 842 8588; [email protected] 52 WEEKS • Q3/14 FFO a bit light – Q3/14 FFO/unit of $0.25 was -7% from Q3/13’s $0.26 (as re-stated) and 5% below our $0.26E. Our review of key P&L line items shows the “miss” was entirely related to a shortfall of $0.6MM in actual versus forecast NOI. • Pushing forth with value-enhancing initiatives – NWH continues to make progress on value-enhancing initiatives such as rezoning for more density, the pursuit of municipal approvals at a proposed redevelopment project in Dorian and a new initiative for the launch of a "turnkey" managed clinic program • Non-core asset sales progressing – NWH is on track to hit $25MM of sales this year. The originally stated plan was $40MM, and we believe this should be achieved by mid-2015. • Re-financings working; more opportunity – During Q3, two mortgages with $22MM of total principal were refinanced for 5- and 10-year terms, crystallizing rate roll-down of ~200bps (weighted-average). With $156MM of maturing 2015-16 mortgage debt at a WAIR of 5.3%, we see the opportunity for further savings. • Trimming our FFO/unit estimates – We’ve lowered our 2014E-15E FFO/unit $0.02/-$0.09 to $0.99/$0.97. Part of the 2015 reduction relates to our more conservative view on the timing/re-leasing of some 40,000 sf of head lease space which is subject to a March 2015 expiry. Our newly introduced 2016E FFO/unit is $1.02 • Target reduced to $10.50 from $11; Sector Perform rating reiterated. Rating: Price Target: Outperform 77.00 ▼ 79.00 Entering the Lower 48 15NOV13 - 07NOV14 76.00 72.00 Vermilion Energy delivered respectable third-quarter results, punctuated by in-line production of 49,920 boe/d, and lower than expected operating costs and cash taxes. The company reaffirmed its 2014 capital program of $650 million and nudged up its 2014 production guidance by 1% to a mid-point of 49,250 boe/d. 68.00 64.00 60.00 3000 2000 1000 N 2013 D J Close 2013A 2014E 2015E 2016E F M A 2014 M J J A S O Rel. S&P/TSX COMPOSITE INDEXMA 40 weeks CFPS Diluted Prev. 6.40 7.41↑ 7.33 8.15↓ 8.49 9.59↓ 9.73 P/CFPS 9.9x 8.6x 7.8x 6.6x All values in CAD unless otherwise noted. N • 2015 Guidance – Early December. Vermilion plans to release its 2015 budget in early December, but flagged on its conference call that while its 2015 capital investment would be lower year/year, it remains comfortable with production in the 56,000–57,000 boe/d range. • US Acquisition. VET announced a modest $11.1 million property acquisition in Wyoming that may lead to a broader expansion in the United States. The acquisition caught us off guard to some degree, and while we would prefer to see greater focus in Vermilion’s portfolio, we can live with diversification provided that the company’s execution remains sharp. • Corrib – Remains On-Track. Vermilion’s Corrib (18.5% wi) natural gas field offshore Ireland remains on-track to ramp-up to full rates of 58 mmcf/d (net) of high netback gas production commencing in mid-2015. We peg Corrib’s pre-tax cash flow contribution at $0.59/share (7%) in 2015 and $1.53/share (16%) in 2016 in the context of National Balancing Point pricing of US$8.50/mmBtu in both 2015 and 2016. • High Yield Growth Model. Supported by its two-thirds oil weighting and 36% exposure to Brent-linked pricing, we believe Vermilion remains well positioned to execute a high yield growth model with a dividend stream that should grow in the future. Given its organic growth initiatives, we estimate Vermilion’s production growth outlook at 21% in 2014 and 17% in 2015. The company remains on the lookout for acquisitions in both North America and international markets. First Glance Notes Sara O'Brien, CFA, CA (Analyst) (514) 878-7256; [email protected] Juliane Szeto (Associate) Aecon Group Inc.(TSX: ARE; 14.40) Rating: Outperform 8 (416) 842-3806; [email protected] 52 WEEKS 15NOV13 - 07NOV14 18.00 17.00 16.00 15.00 14.00 1600 1200 800 400 N 2013 D J F Close M A 2014 M J J A S O N Rel. S&P/TSX COMPOSITE INDEXMA 40 weeks All values in CAD unless otherwise noted. Rating: 150.00 135.00 120.00 105.00 3000 2000 1000 2013 D J Close F M A 2014 M J J Rel. FT ALL-SHARE A S O N MA 40 weeks All market data in GBp; all financial data in GBP; dividends paid in GBp. Haran Posner (Analyst) (416) 842-7832; [email protected] Drew McReynolds, CFA, CA (Analyst) (416) 842-3805; [email protected] Outperform 3Q14 results miss on weak Kestrel contribution 15NOV13 - 07NOV14 210.00 195.00 180.00 165.00 N • Volume weakness in all segments drives Q3 miss. Consolidated revenue was down 6% YoY (and 8% below our forecast) as volume was impacted by longer than anticipated ramp-up on new projects due to externally-driven delays. EBITDA of $76.5M was down 4% YoY and vs our estimate as higher margin of 9.1% (up 20bps YoY) was not enough to offset lower volume. EPS was a miss at $0.49 vs Street at $0.61 and our estimate of $0.52 (and down 8% YoY). • Infrastructure flat YoY; Energy and Mining volumes down significantly. Infrastructure revenue was up 1% YoY. Infrastructure EBITDA margins were up slightly to 7.8%. Energy revenue was down 9% YoY. Energy EBITDA margins at 7.6% were hit 200 bps YoY. Mining revenues were down 14% YoY. Mining margins were very strong at 10.8% (up 660 bps YoY). • Outlook: More cautious client approach continues to defer some projects, challenge to meet 9% EBITDA target in 2015. Despite a strong backlog of work, ARE may have difficulty reaching its Adjusted EBITDA margin target of 9% by 2015 if current market conditions persist, but it does see some improvement in margin. Backlog stood at $2.7B at the end of Q3, up 28% YoY. • Conference call Tuesday, November 11th at 10AM ET: 1-888-225-2703. Our focus: 1) Update on sale progress of Quito; 2) Bidding opportunity to drive Energy margin up; 3) Any impact of crude correction to mining revenue timing. Anglo Pacific Group Plc(LSE: APF; 136; TSX: APY) Timothy Huff (Analyst) +44 20 7653 4866; [email protected] Ioannis Masvoulas, CFA (Associate) +44 20 7653 4647; [email protected] 52 WEEKS Q3 EBITDA miss on volume, weaker market conditions challenge F15 9% margin target • Royalty income in 3Q14 weak – APF reported 3Q14 royalty income at just £0.5m, below our 3Q14 run rate of £1.5mn and down from £3.2mn in 3Q13, mainly on the back of weaker than expected contribution from Kestrel and Amapa. • Cash balance down sequentially but supported by sale of investments – Cash balance at the end of 3Q14 stood at £9.2mn, down from £14.4mn at the end of 2Q14. In line with company guidance, APF has continued its gradual sell down of its non-core mining and exploration portfolio, realising £1.8mn during the quarter, with a remaining £14.3mn of value in non-core mining and exploration interests and receivables. • Kestrel contribution to remain volatile in coming quarters – APF expects that Kestrel volumes within APF’s lands will improve to 50% of production in 4Q14, but they will then pull back to 25% in Jan-Sep 2015, before recovering towards the end of 2015. As a result, we would expect Kestrel’s royalty income to remain volatile in the coming quarters. • Amapa royalty to recover from 2015 - With the Santana port currently being rebuilt, there have been minimal iron ore shipments from Amapa from which APF is entitled to receive royalty income. Completion of the port is expected in 1Q15 which should enable APF to see increased income from the Amapa royalty. DHX Media Ltd.(TSX: DHX.B; 9.56) Rating: Sector Perform DHX to launch new content platform with China's CNTV • DHX to launch new content platform in China. DHX announced a cooperation agreement with China National Television (CNTV), the new-media broadcast division of China Central Television (CCTV), China’s state broadcaster. Under the agreement, DHX and CNTV will launch a new streaming service exclusively dedicated to offering DHX’s children’s entertainment content across multiple platforms in the People’s Republic of China (excluding Hong Kong, Macau, and Taiwan). Based on the revenue sharing agreement, DHX will initially provide more than 700 half hours of children’s content for the new platform, which is expected to include video on demand (VOD), advertising video on demand (AdVOD) and subscription video on demand (SVOD) services. 9 52 WEEKS 15NOV13 - 07NOV14 10.00 8.00 6.00 4.00 12000 10000 8000 6000 4000 2000 N 2013 D J F Close M A 2014 M J J A S O N Rel. S&P/TSX COMPOSITE INDEXMA 40 weeks All values in CAD unless otherwise noted. Thompson Creek Metals Company(TSX: TCM; 2.24; NYSE: TC) Fraser Phillips, P.Eng. (Analyst) (416) 842-7859; [email protected] Steve Bristo, CFA (Associate) (416) 842-7826; [email protected] Thomas Klein (Associate) 416 842 5339; [email protected] 52 WEEKS Rating: 15NOV13 - 07NOV14 3.00 2.70 2.40 2.10 6000 4500 3000 1500 2013 D J Close F M A 2014 M J J A S O Rel. S&P/TSX COMPOSITE INDEXMA 40 weeks All market data in CAD; all financial data in USD. Sector Perform Q3/14 results above expectations; continuing to generate free cash flow 3.30 N • Content industry fundamentals remain very favourable. We will look for additional detail on this agreement when DHX reports 1Q15 results later this week, including deal structure, revenue split, rights exclusivity, pricing, and any incremental investment and/or licensing revenue for DHX. Nevertheless, we believe the announcement is noteworthy and positive given the large programming commitment and the expansion in a large emerging market with a strong local partner. At this point, we are leaving our DHX forecast unchanged. Assuming the new streaming services launch mid-2015, we would expect a modest revenue contribution this fiscal year (June year-end), with a more meaningful pick-up in F2016E. While upside to our forecast remains (new commissioning/distribution deals, acquisitions, etc.), our revenue estimates increasingly map to the upper end of management's guidance for F2015E, and we already assume healthy distribution revenue growth in F2016E as well (+25%). N • Bottom line: The results were better than expected and the company once again had positive free cash flow in the quarter. Mt. Milligan throughput is improving, but fluctuating. The company continues to expect Mt. Milligan will achieve throughput of 48,000 tpd (80% of design) consistently by the end of 2014. The impact of additional secondary crushing on throughput continues to be evaluated and TCM expects to reach a decision by the end of 2014 and announce the decision in January 2015. Thompson Creek mine is to be put on care and maintenance after Q4/14 while conducting a limited stripping program to maintain optionality going forward. Endako saw an improvement in mill throughput and availability this quarter as a result of modifications made over the past several quarters. Guidance was unchanged. • Mt. Milligan recoveries show modest improvement: Recoveries in Q3/14 were up to 83.1% for copper and 66.6% for gold versus 80.4% and 65.1% last quarter, respectively. • Mt. Milligan throughput slightly improved: The company continues to believe it will achieve 48,000 tpd (80% of design capacity of 60,000 tpd) consistently by year end. • Decision on secondary crushing expected in January 2015 • Thompson Creek mine to be put on care and maintenance: However, TCM will conduct limited stripping while on care and maintenance to maintain the optionality of the mine while continuing to evaluate viable alternatives. • Positive free cash flow increases cash balance • Conference call: Tuesday, November 11, at 12:00 p.m. ET. Dial-in: 888-211-7383. Company Comments Paul C. Quinn (Analyst) (604) 257-7048; [email protected] Hamir Patel (Analyst) (604) 257-7145; [email protected] Ainsworth Lumber Co. Ltd.(TSX: ANS; 2.64) Rating: Price Target: Sector Perform 2.75 Exports provide some respite from oversupplied NA markets Maintaining Sector Perform rating and $2.75 price target. While we see significant long-term upside in ANS as housing recovers, we expect it to be constrained over the next 12 months due to excess OSB capacity and depressed prices. We note that Ainsworth is well positioned to serve growing Chinese demand and its steady Japanese business. • Q314 results weaker than expected – Ainsworth reported adjusted EBITDA of $4.7MM in Q314, lower than our $7MM forecast and well below consensus of $11MM. Adjusted EPS was ($0.03) compared to our estimate of $0.02 and 10 4.20 52 WEEKS 15NOV13 - 07NOV14 3.85 3.50 3.15 2.80 2.45 15000 10000 5000 N 2013 D J F Close M A 2014 M J J A S O N Rel. S&P/TSX COMPOSITE INDEXMA 40 weeks EPS, Adj Diluted Prev. 2013A 0.22↑ 0.16 2014E (0.09)↓ 0.06 2015E 0.07↓ 0.14 2016E 0.44↓ 0.48 P/E 12.0x 37.7x 6.0x All values in CAD unless otherwise noted. Choice Properties REIT(TSX: CHP.UN; 10.51) Michael Smith, CFA (Analyst) (416) 842-7805; [email protected] Matt Logan (Associate) 416 842 3770; [email protected] Neil Downey, CFA, CA (Analyst) (416) 842-7835; [email protected] Ben Halm, CPA, CA (Associate) 416 842 8720; [email protected] 52 WEEKS consensus of $0.00. While weaker than expected, the results are in line with peers. • Management outlook: Housing starts: remains optimistic that the recovery will regain traction in 2015 resulting in increased demand for ANS' products and continued absorption of industry supply. Japan: expected to remain a consistent and reliable export market as OSB continues to take share from plywood. In addition, recent changes in building codes are expected to increase ANS' penetration into new applications. For 2015, the company sees potential headwinds in housing starts and economic conditions along with a weaker Japanese Yen (increasing pricing pressure from Japanese plywood). China: confident in the long-term growth of its core stock product (50 mmsf YTD; expected to at least double in 2015), but expects quarterly volatility as the company continues to ramp-up. • Operations picking up in Q4 – High Level: production in Q4 is guided to meet or exceed Q214 volumes (Q3 had six weeks maintenance downtime), with further increases anticipated into 2015 (65+ op. rate planned). Costs: resin should come down in 2015. Capex: ~$20MM in 2015 (slightly lower YoY) due to less project specific work, with no movement planned on GP2. Rating: Price Target: Sector Perform 11.00 In line Q3/14; Laying the groundwork for growth 15NOV13 - 07NOV14 11.00 10.80 While the quarter was largely uneventful, we're pleased to see Choice laying the ground work for additional future growth. The REIT's planned internalization of property management functions remains on track for Q4/14, with revenue growth of 8%-10% expected from the ancillary portfolio in 2015. In addition, the REIT's development pipeline is beginning to take shape and vend-ins are becoming a regular occurrence. 10.60 10.40 10.20 900 600 300 N 2013 D J Close 2013A 2014E 2015E 2016E F M A 2014 M J J A S O Rel. S&P/TSX COMPOSITE INDEXMA 40 weeks FFO/Unit Prev. 0.44 0.92↑ 0.91 0.93↑ 0.92 0.95 All values in CAD unless otherwise noted. Dan MacDonald, CFA (Analyst) (403) 299-2394; [email protected] Matthew McKellar (Associate) 403 299 5045; [email protected] N • Another in line quarter; development pipeline taking shape – FFO/unit of $0.23 increased 4% YoY and was in-line with our estimate. Concurrent with Q3/14, CHP provided additional colour on its development pipeline with a total potential investment of $260MM (~3% of total assets) over the next two to three years, providing additional GLA of up to 860,000 sf. • Property management internalization on track with effectively all key hires already made – On the call, management indicated its goal of internalizing property management functions by the end of the year remains on track and expects to drive better occupancy rates from the ancillary portfolio with a target occupancy level of 85% by the end of 2015, up from 82.6% at Q3/14. In addition, it expects revenue growth of 8%-10% from the portfolio, driven by the lease-up of vacant space and rental bumps on 12% of ancillary GLA expiring next year. • Drop down acquisitions are becoming a regular occurrence – Subsequent to the quarter, Choice acquired another large 1.3MM sf portfolio from Loblaw for $212MM. The properties were acquired at 6.6% cap rate and provide future development potential of up to 280,000 sf. On the call, management indicated it plans to continue its double-digit pace of GLA growth over the near-term, driven by acquisitions and development completions. Overall, we believe vend-ins are likely to occur on a regular basis, with roughly 8MM sf of GLA remaining at the parent company. Ensign Energy Services Inc.(TSX: ESI; 13.31) Rating: Price Target: Sector Perform 17.00 Slight slowdown in new build cadence 11 52 WEEKS 15NOV13 - 07NOV14 17.00 16.00 15.00 14.00 13.00 12.00 2000 1500 1000 500 N 2013 D J F M Close 2014 M A J J A S O N Rel. S&P/TSX COMPOSITE INDEXMA 40 weeks EPS, Ops Diluted Prev. 2013A 0.84 2014E 0.93↓ 1.04 2015E 1.16↓ 1.24 2016E 1.34↓ 1.38 P/E 15.8x 14.3x 11.5x 9.9x All values in CAD unless otherwise noted. 64 DAYS Rating: Price Target: 08AUG14 - 07NOV14 Sector Perform 19.00 Q3/14 results shy of expectations Updated guidance for 2015 calls for the company reaching the bottom end of its previously disclosed production guidance on a smaller spend, which should be seen as defensive in the lower oil price environment. Much of the year/year production growth is being driven by the recent ramp up in Plover and Viking volumes, making 2015 production guidance relatively low risk in our view. 18.00 17.00 16.00 15.00 14.00 2000 1000 14 A14 21 28 Close 2013A 2014E 2015E 2016E • Estimates reduced; price target unchanged at $17: Our estimates decline modestly, primarily to account for the likelihood of lower drilling activity in N. Am. in 2015, partially offset by its ongoing new build program, international operations, and stronger than expected US segment results in Q3/14. • Middle East exposure. ESI has the largest exposure to Middle Eastern land drilling amongst the Canadian group, with 15 rigs in the MENA region. Of note, five rigs in Libya have been idled due to the security situation, and one rig in Gabon (W. Africa) is being returned to Canada after completion of its contract. ESI's one drilling rig in Kurdistan is operating as normal. • New build program – holding the plan for now, flexibility to ramp down: ESI remains on track to deliver 34 new builds between Q4/14 and Q2/16, a slightly longer time frame than before, which targeted YE15. Importantly, half are signed to contracts with clients, leaving ESI flexibility to respond should market conditions change, which as of yet have not. In addition, ESI maintains its plans for seven major retrofits by mid-15. Northern Blizzard Resources Inc.(TSX: NBZ; 15.95) Mark J. Friesen, CFA (Analyst) (403) 299-2389; [email protected] Luke Davis (Associate) (403) 299-5042; [email protected] 19.00 Overall, Q3/14 results showed a strong U.S. business and expanding corporate margins. The focus remains on the new build program's ability to drive market share growth, which could prove a more uphill battle given the concerns surrounding lower E&P spending in 2015. However, the rigs are ideally suited to shale play development, and ESI is only committed to ~50% of the planned 34 rigs. 05 12 S14 19 26 03 10 O14 20 27 03 Rel. S&P/TSX COMPOSITE INDEXMA 40 days Prod (boe/d) Prev. 18,753 20,596↓ 20,968 24,391↓ 25,232 26,733↓ 27,215 All values in CAD unless otherwise noted. Shailender Randhawa, CFA (Analyst) (403) 299-6576; [email protected] Keith Mackey, CFA (Associate) 403 299 6958; [email protected] N14 • Q3 results shy of expectations. Q3/14 production averaged 20,279 boe/d, 2% shy of our estimate of 20,718 boe/d. The sequential increase in production from 19,665 boe/d in Q2/14 is the result of initial production response from Plover SAGD and accelerated Viking drilling. Operating FFO of $0.64 came in close to our estimate of $0.66, but shy of street consensus of $0.75. • Positive start up of Plover Lake SAGD. Following initial steam injection at Plover Lake SAGD in July, production exceeding 2,000 b/d after quarter end and is expected to reach design capacity of 2,400 b/d by exit 2014. • Capex reassigned; Viking accelerated & SAGD deferred. The majority of the $45 mm reduction to the 2015 capital program to $215 mm (from $260 mm) is explained by accelerating $14 mm of Viking spending into 2014 and deferring $20 mm of SAGD spending into 2016. Parallel Energy Trust(TSX: PLT.UN; 2.98) Rating: Sector Perform Risk Qualifier: Speculative Risk Price Target: 4.00 Q3/14 - Distribution outlook: uncertain Parallel Energy Trust's in-line Q3/14 results confirmed its 2014 production guidance but provided little insight on its 2015 plans as weak mid-con NGL prices cast uncertainty on the sustainability of its distribution. 2015 guidance expected by early December. Our preliminary 2015 estimates calls for flat production of 7,200 boe/d and $16.5 million of capital spending 12 4.80 52 WEEKS 15NOV13 - 07NOV14 4.40 4.00 3.60 3.20 2.80 1200 900 600 300 N 2013 D J F Close 2013A 2014E 2015E 2016E M A 2014 M J J A S O Rel. S&P/TSX COMPOSITE INDEXMA 40 weeks Total (boe/d) 7,147 7,150 7,200 7,200 N prior to acquisitions with formal guidance expected by early December. We do not anticipate a dramatic change to the Trust's financial framework and expect the company to reduce its capital program to manage its payout ratios and liquidity situation. At current levels, we think Parallel will continue to deploy DRIP proceeds for tuck-in acquisitions as 15% projected utilization results in modest 2% annual dilution. However, higher DRIP utilization as a counter-balance to weaker commodity prices represents an overhang, in our view. Distribution outlook: 20% cash yield reflects 40% potential cut. Parallel's current $0.60/unit distribution maps to a 20% cash yield, with the projected basic payout increasing from 76% in 2014 to 86% in 2015 at RBC's price deck. Assuming a constant 55% discount for mid-con NGL's vs WTI, we estimate Parallel's all-in payout ratio would rise to approximately 135% (post 15% DRIP) at an average WTI price of $80/bbl in 2015, likely forcing a 40% distribution cut. Parallel's exit 2014 liquidity appears sufficient with approximately US$33 million undrawn capacity on its renewed US$190 million bank line with about one-quarter of production hedged in Q4 and Q1/15. All values in CAD unless otherwise noted. Industry Comments Fraser Phillips, P.Eng. (Analyst) (416) 842-7859; [email protected] Chris Drew, CFA (Analyst) +61 2 9033 3060; [email protected] Timothy Huff (Analyst) +44 20 7653 4866; [email protected] Des Kilalea (Analyst) +44 20 7653 4538; [email protected] Ken Tham, CFA (Analyst) +61 2 9033 3064; [email protected] Global Mining Trends & Values • Highlights • Commodity Price Performance: • Metal prices were down on average 1.1% last week. Coking Coal was the best performer up 2.5%, followed by aluminium up 1.0%, uranium up 0.7%, gold up 0.4%, and thermal coal up 0.1%. Zinc was the worst performer down 4.6%, followed by iron ore down 3.8%, nickel down 3.5%, silver down 2.3%, copper down 1.7%, moly down 1.1%, and lead down 0.9%. • Mining Share Price Performance: • Mining shares were down on average 1.5% last week. The best performing group was coal up 14.5%, followed by uranium up 4.4%, the diversified group up 0.7%, miscellaneous up 0.3%, copper down 0.4%, aluminium down 2.6%, mineral sands down 3.0%, iron ore down 8.2%, and nickel down 8.7%. • Valuation: • Mining shares are now trading at an 11.3% discount to NAV at forward curve prices, versus a 13.3% discount one week ago. • Long/Short Metal Positions: • RBC CM's proprietary data for the LME shows that the net short positions in copper decreased last week, while net short positions in nickel and lead increased last week. Net short positions in aluminium and zinc were unchanged last week. • Exchange Inventories: • Total exchange inventories of aluminium, copper, and zinc decreased last week, while total inventories of nickel increased last week. Greg Pardy, CFA (Analyst) (416) 842-7848; [email protected] Integrated Oil and Senior E&P Dillon Culhane, CFA, CA (Analyst) (416) 842-7915; [email protected] • Based on our net asset value analysis, our large cap independent and integrated coverage universe is currently discounting a long-term escalated WTI equivalent (WTIE) price of US$73/boe (vs. US$72/boe), up 1% from last week; and a longterm WTI price of US$88/b (vs. US$87/b), also up 1% from last week. • Current WTIE implied prices would compare with prior 2009-2014 YTD peak and trough levels of US$84/boe and US$61/boe, respectively; while current WTI implied prices would compare with peak and trough levels of US$102/b and US $62/b, respectively. • Spot WTIE prices of US$65/boe were unchanged from last week. Long-dated (2015-2018) WTIE prices of US$66/boe (vs. US$67/boe) were down 1% from last week. Franz Hargo Muljo, CA (Associate) 416 842 8588; [email protected] All values in USD unless otherwise noted. So what WTIE price are the large caps discounting? 13 • Our implied WTIE price (defined as an equivalent barrel economically weighted approximately 75% to WTI crude oil and 25% to Henry Hub natural gas) is the long-term price incorporated into our collective net asset value analysis, which equates current share prices for our group to a P/NAV ratio of 100%. This analysis incorporates an 8.5% after-tax discount rate. Please refer to Exhibit 1 for our WTI equivalent price analysis. Walter Spracklin, CFA (Analyst) (416) 842-7877; [email protected] RBC Flight Deck Derek Spronck (Analyst) (416) 842-7833; [email protected] • Core fare growth remains positive. For the month of October, the RBC Fare Tracker continues to point to positive fare growth for both Air Canada and WestJet. While the data is pointing relatively in line to our current Q3/14 yield estimates (if not with a slight upside bias), traffic trends are exceeding our expectations. With strong traffic trends heading into the seasonally high holiday travel season, we believe both Canadian airlines will manage adjusted yields higher (ex. stage length impact) in the back-half of Q4/14 and into 2015. • Dialing in the optimal balance. Late on Friday, WestJet announced that they would be reducing Econo fares by as much as 15% on 15 city-pairs. This announcement coincides with the $25 first bag fee being introduced this quarter. The key here is that management is looking to find the optimal balance between yields and demand stimulation. While WestJet is set to lower fares, first bag fees and increased demand should more than offset leading to continued unit profit expansion. • Bombardier new order heat gauge warming up. We are taking up the heat again this month on our Bombardier New Order Map. United Airlines has indicated that they plan to evaluate the CSeries (and other OEMs) for a possible replacement aircraft and fill a void in the 100- to 150-seat category. We believe this could represent an order north of 50+ aircraft (which is the current number of older A319 aircraft United is currently flying). Anthony Jin, CFA, P.Eng. (Analyst) (416) 842-5338; [email protected] Steve Arthur, CFA (Analyst) (416) 842-7844; [email protected] All values in EUR unless otherwise noted. Canadian airlines continue to operate in a strong demand environment Al Stanton (Analyst) +44 131 222 3638; [email protected] RBC International E&P Daily Nathan Piper (Analyst) +44 131 222 3649; [email protected] CNE.L: Target price increased to 290p; DNO.OL: Q3/14 Earnings Preview; AFR.L: Operating update highlights Ameena East exploration well spud on OML 115 and Ebok installation ongoing; TGL.TO: Declares quarterly dividend; COP.L: Directorate Change Haydn Rodgers, CA (Associate) +44 131 222 4911; [email protected] CNE; DNO; AFR; TGL Victoria McCulloch, CA (Analyst) +44 131 222 4909; [email protected] All values in USD unless otherwise noted. Quantitative Research Chad McAlpine, CFA (Analyst) (416) 842-7869; [email protected] Bish Koziol (Associate) (416) 842-7866; [email protected] Benchmarks • At the beginning of each week, this report summarizes the recent performance of the most commonly tracked North American benchmark indices. • Also presented are the returns of the sectors and major industry groups of the S&P/TSX Composite over the same periods. • To better understand the relative performance of different investment strategies over time, RBC has created and maintains style-specific composite indices. In-Depth Reports RBCCM Global Research (416) 842-7800; [email protected] 2014 RBC Capital Markets’ Technology, Internet, Media & Telecommunications Conference Jonathan Atkin (Analyst) (415) 633-8589; [email protected] Updates from Day 1 14 David Bank (Analyst) (212) 858-7333; [email protected] Amit Daryanani, CFA (Analyst) (415) 633-8659; [email protected] • This document is a compilation of the notes published by 12 RBC analysts with insight from one-on-one meetings with senior management of TIMT companies participating in Day 1 of RBC Capital Markets’ Technology, Internet, Media & Telecommunications Conference held on November 10, 2014, in New York City. David Francis (Analyst) 615 372 1337; [email protected] Doug Freedman (Analyst) (415) 633-8631; [email protected] Matthew Hedberg (Analyst) (612) 313-1293; [email protected] Ross MacMillan (Analyst) (212) 428-7917; [email protected] Dan Bergstrom (Analyst) (612) 313-1254; [email protected] Mark S. Mahaney (Analyst) (415) 633-8608; [email protected] Rohit Kulkarni (Analyst) (415) 633-8652; [email protected] Daniel R. Perlin, CFA (Analyst) (410) 625-6130; [email protected] Mahesh Sanganeria, CFA (Analyst) (415) 633-8550; [email protected] Mark Sue (Analyst) (212) 428-6491; [email protected] Paul Treiber, CFA (Analyst) (416) 842-7811; [email protected] Andrew Dunn (Analyst) +44 20 7029 7877; [email protected] 15 Required disclosures Non-U.S. analyst disclosure Al Stanton;Nathan Piper;Haydn Rodgers;Victoria McCulloch;Paul Treiber;Andrew Dunn;Dan Rollins;Mark Mihaljevic;Greg Pardy;Dillon Culhane;Franz Hargo Muljo;Walter Spracklin;Derek Spronck;Paul C. Quinn;Hamir Patel;Sara O'Brien;Juliane Szeto;Fraser Phillips;Steve Bristo;Thomas Klein;Michael Smith;Matt Logan;Neil Downey;Ben Halm;Dan MacDonald;Matthew McKellar;Shailender Randhawa;Keith Mackey;Mark J. Friesen;Luke Davis;Kevin Cheng;Leslie Cho;Chris Drew;Timothy Huff;Des Kilalea;Ken Tham;Ioannis Masvoulas;Anthony Jin;Steve Arthur;Haran Posner;Drew McReynolds;Chad McAlpine;Bish Koziol (i) are not registered/qualified as research analysts with the NYSE and/or FINRA and (ii) may not be associated persons of the RBC Capital Markets, LLC and therefore may not be subject to FINRA Rule 2711 and NYSE Rule 472 restrictions on communications with a subject company, public appearances and trading securities held by a research analyst account. Conflicts disclosures This product constitutes a compendium report (covers six or more subject companies). As such, RBC Capital Markets chooses to provide specific disclosures for the subject companies by reference. To access current disclosures for the subject companies, clients should refer to https://www.rbccm.com/GLDisclosure/PublicWeb/DisclosureLookup.aspx?entityId=1 or send a request to RBC CM Research Publishing, P.O. Box 50, 200 Bay Street, Royal Bank Plaza, 29th Floor, South Tower, Toronto, Ontario M5J 2W7. Please note that current conflicts disclosures may differ from those as of the publication date on, and as set forth in, this report. The analyst(s) responsible for preparing this research report received compensation that is based upon various factors, including total revenues of the member companies of RBC Capital Markets and its affiliates, a portion of which are or have been generated by investment banking activities of the member companies of RBC Capital Markets and its affiliates. Distribution of ratings For the purpose of ratings distributions, regulatory rules require member firms to assign ratings to one of three rating categories - Buy, Hold/Neutral, or Sell - regardless of a firm's own rating categories. Although RBC Capital Markets' ratings of Top Pick(TP)/ Outperform (O), Sector Perform (SP), and Underperform (U) most closely correspond to Buy, Hold/Neutral and Sell, respectively, the meanings are not the same because our ratings are determined on a relative basis (as described below). Distribution of ratings RBC Capital Markets, Equity Research As of 30-Sep-2014 Rating BUY [Top Pick & Outperform] HOLD [Sector Perform] SELL [Underperform] Count 858 683 98 Percent 52.35 41.67 5.98 Investment Banking Serv./Past 12 Mos. Count Percent 308 35.90 151 22.11 8 8.16 Conflicts policy RBC Capital Markets Policy for Managing Conflicts of Interest in Relation to Investment Research is available from us on request. To access our current policy, clients should refer to https://www.rbccm.com/global/file-414164.pdf or send a request to RBC Capital Markets Research Publishing, P.O. Box 50, 200 Bay Street, Royal Bank Plaza, 29th Floor, South Tower, Toronto, Ontario M5J 2W7. We reserve the right to amend or supplement this policy at any time. Dissemination of research and short-term trade ideas RBC Capital Markets endeavours to make all reasonable efforts to provide research simultaneously to all eligible clients, having regard to local time zones in overseas jurisdictions. Subject to any applicable regulatory considerations, "eligible clients" may include RBC Capital Markets institutional clients globally, the retail divisions of RBC Dominion Securities Inc. and RBC Capital Markets LLC, and affiliates. RBC Capital Markets' equity research is posted to our proprietary websites to ensure eligible clients receive coverage initiations and changes in rating, targets and opinions in a timely manner. Additional distribution may be done 16 by the sales personnel via email, fax or regular mail. Clients may also receive our research via third party vendors. Please contact your investment advisor or institutional salesperson for more information regarding RBC Capital Markets research. RBC Capital Markets also provides eligible clients with access to SPARC on its proprietary INSIGHT website. SPARC contains market color and commentary, and may also contain Short-Term Trade Ideas regarding the securities of subject companies discussed in this or other research reports. SPARC may be accessed via the following hyperlink: https://www.rbcinsight.com. A Short-Term Trade Idea reflects the research analyst's directional view regarding the price of the security of a subject company in the coming days or weeks, based on market and trading events. A Short-Term Trade Idea may differ from the price targets and/or recommendations in our published research reports reflecting the research analyst's views of the longer-term (one year) prospects of the subject company, as a result of the differing time horizons, methodologies and/or other factors. Thus, it is possible that the security of a subject company that is considered a long-term 'Sector Perform' or even an 'Underperform' might be a short-term buying opportunity as a result of temporary selling pressure in the market; conversely, the security of a subject company that is rated a long-term 'Outperform' could be considered susceptible to a short-term downward price correction. Short-Term Trade Ideas are not ratings, nor are they part of any ratings system, and RBC Capital Markets generally does not intend, nor undertakes any obligation, to maintain or update Short-Term Trade Ideas. Short-Term Trade Ideas discussed in SPARC may not be suitable for all investors and have not been tailored to individual investor circumstances and objectives, and investors should make their own independent decisions regarding any Short-Term Trade Ideas discussed therein. Analyst certification All of the views expressed in this report accurately reflect the personal views of the responsible analyst(s) about any and all of the subject securities or issuers. No part of the compensation of the responsible analyst(s) named herein is, or will be, directly or indirectly, related to the specific recommendations or views expressed by the responsible analyst(s) in this report. Disclaimer RBC Capital Markets is the business name used by certain branches and subsidiaries of the Royal Bank of Canada, including RBC Dominion Securities Inc., RBC Capital Markets, LLC, RBC Europe Limited, RBC Capital Markets (Hong Kong) Limited, Royal Bank of Canada, Hong Kong Branch and Royal Bank of Canada, Sydney Branch. The information contained in this report has been compiled by RBC Capital Markets from sources believed to be reliable, but no representation or warranty, express or implied, is made by Royal Bank of Canada, RBC Capital Markets, its affiliates or any other person as to its accuracy, completeness or correctness. All opinions and estimates contained in this report constitute RBC Capital Markets' judgement as of the date of this report, are subject to change without notice and are provided in good faith but without legal responsibility. Nothing in this report constitutes legal, accounting or tax advice or individually tailored investment advice. This material is prepared for general circulation to clients and has been prepared without regard to the individual financial circumstances and objectives of persons who receive it. The investments or services contained in this report may not be suitable for you and it is recommended that you consult an independent investment advisor if you are in doubt about the suitability of such investments or services. This report is not an offer to sell or a solicitation of an offer to buy any securities. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. RBC Capital Markets research analyst compensation is based in part on the overall profitability of RBC Capital Markets, which includes profits attributable to investment banking revenues. Every province in Canada, state in the U.S., and most countries throughout the world have their own laws regulating the types of securities and other investment products which may be offered to their residents, as well as the process for doing so. As a result, the securities discussed in this report may not be eligible for sale in some jurisdictions. RBC Capital Markets may be restricted from publishing research reports, from time to time, due to regulatory restrictions and/ or internal compliance policies. If this is the case, the latest published research reports available to clients may not reflect recent material changes in the applicable industry and/or applicable subject companies. RBC Capital Markets research reports are current only as of the date set forth on the research reports. This report is not, and under no circumstances should be construed as, a solicitation to act as securities broker or dealer in any jurisdiction by any person or company that is not legally permitted to carry on the business of a securities broker or dealer in that jurisdiction. To the full extent permitted by law neither RBC Capital Markets nor any of its affiliates, nor any other person, accepts any liability whatsoever for any direct or consequential loss arising from any use of this report or the information contained herein. No matter contained in this document may be reproduced or copied by any means without the prior consent of RBC Capital Markets. Additional information is available on request. To U.S. Residents: This publication has been approved by RBC Capital Markets, LLC (member FINRA, NYSE, SIPC), which is a U.S. registered broker-dealer and which accepts responsibility for this report and its dissemination in the United States. Any U.S. recipient of this report that is not a registered broker-dealer or a bank acting in a broker or dealer capacity and that wishes further information regarding, or to effect any transaction in, any of the securities discussed in this report, should contact and place orders with RBC Capital Markets, LLC. To Canadian Residents: This publication has been approved by RBC Dominion Securities Inc.(member IIROC). Any Canadian recipient of this report that is not a Designated Institution in Ontario, an Accredited Investor in British Columbia or Alberta or a Sophisticated Purchaser in Quebec (or similar permitted purchaser in any other province) and that wishes further information regarding, or to effect any transaction in, any of the securities discussed in this report should contact and place orders with RBC Dominion Securities Inc., which, without in any way limiting the foregoing, accepts responsibility for this report and its dissemination in Canada. To U.K. Residents: This publication has been approved by RBC Europe Limited ('RBCEL') which is authorized by the Prudential Regulation Authority and regulated by the Financial Conduct Authority ('FCA') and the Prudential Regulation Authority, in connection with its distribution in the United Kingdom. This material is not for general distribution in the United Kingdom to retail clients, as defined under the rules of the FCA. However, targeted distribution may be made to selected retail clients of RBC and its affiliates. RBCEL accepts responsibility for this report and its dissemination in the United Kingdom. To Persons Receiving This Advice in Australia: 17 This material has been distributed in Australia by Royal Bank of Canada - Sydney Branch (ABN 86 076 940 880, AFSL No. 246521). This material has been prepared for general circulation and does not take into account the objectives, financial situation or needs of any recipient. Accordingly, any recipient should, before acting on this material, consider the appropriateness of this material having regard to their objectives, financial situation and needs. If this material relates to the acquisition or possible acquisition of a particular financial product, a recipient in Australia should obtain any relevant disclosure document prepared in respect of that product and consider that document before making any decision about whether to acquire the product. This research report is not for retail investors as defined in section 761G of the Corporations Act. To Hong Kong Residents: RBC Capital Markets (Hong Kong) Limited and Royal Bank of Canada, Hong Kong Branch (both entities regulated by the Hong Kong Monetary Authority and the Securities and Futures Commission ('SFC')). Financial Services provided to Australia: Financial services may be provided in Australia in accordance with applicable law. Financial services provided by the Royal Bank of Canada, Hong Kong Branch are provided pursuant to the Royal Bank of Canada's Australian Financial Services Licence ('AFSL') (No. 246521). RBC Capital Markets (Hong Kong) Limited is exempt from the requirement to hold an AFSL under the Corporations Act 2001 in respect of the provision of such financial services. RBC Capital Markets (Hong Kong) Limited is regulated by the Hong Kong Monetary Authority and the SFC under the laws of Hong Kong, which differ from Australian laws. To Singapore Residents: This publication is distributed in Singapore by the Royal Bank of Canada, Singapore Branch, an offshore bank regulated by the Monetary Authority of Singapore. This material has been prepared for general circulation and does not take into account the objectives, financial situation, or needs of any recipient. You are advised to seek independent advice from a financial adviser before purchasing any product. If you do not obtain independent advice, you should consider whether the product is suitable for you. Past performance is not indicative of future performance. If you have any questions related to this publication, please contact the Royal Bank of Canada, Singapore Branch. To Japanese Residents: Unless otherwise exempted by Japanese law, this publication is distributed in Japan by or through RBC Capital Markets (Japan) Ltd., a registered type one financial instruments firm and/or Royal Bank of Canada, Tokyo Branch, a licensed foreign bank. .® Registered trademark of Royal Bank of Canada. RBC Capital Markets is a trademark of Royal Bank of Canada. Used under license. Copyright © RBC Capital Markets, LLC 2014 - Member SIPC Copyright © RBC Dominion Securities Inc. 2014 - Member CIPF Copyright © RBC Europe Limited 2014 Copyright © Royal Bank of Canada 2014 All rights reserved 18