Canadian Research at a Glance - Investor Village: Stock Message
Transcription
Canadian Research at a Glance - Investor Village: Stock Message
EQUITY RESEARCH CANADIAN RESEARCH AT A GLANCE March 31, 2015 Price Target Revisions ! Alacer Gold Corp. ! Klondex Mines Ltd. Summary Copler reserve update bolsters economic potential Summary Potential for continued outperformance on operational and exploration success Summary On the road with Interfor Summary Hedged to mid 2017; FY14 results slight CF beat Summary Down by the Bay: Looking for in-line Q4 results; Focus will be on 2015 guidance Summary Driving the base while maintaining upside optionality Summary Crude Oil Inventories Continue to Rise First Glance Notes ! Interfor Corporation ! Ithaca Energy Earnings Preview ! Hudson's Bay Company Company Comments ! TransCanada Corp. Industry Comments ! Global Energy Perspectives ! Global Mining Trends & Values ! Integrated Oil and Senior E&P ! Paper & Forest Products Weekly ! RBC International E&P Daily Summary Summary So what WTIE price are the large caps discounting? Summary Summary IAE; DNO Technical Research ! It's All Relative - March 30, 2015 Summary Priced as of prior day's market close, EST (unless otherwise noted). For Required Non-U.S. Analyst and Conflicts Disclosures, see Page 10. EQUITY RESEARCH U.S. RESEARCH AT A GLANCE March 31, 2015 Ratings Revisions ! Continental Building Products, Inc. Summary Upgrading to Outperform: Free Cash Flow Story Summary Copler reserve update bolsters economic potential Summary Adjusting Estimates, Gross Margins Should Surprise to Upside. Maintain Outperform Summary Sizable Repurchase Completed As PE Investors Reduce Stake Summary 4Q/14 Key Takeaways Summary Future Upside After DOW Deal Dependent on Chlor-Alkali Market Recovery Summary Negative Pre-announcement and 3D NAND Update Summary Refinancing complete; exchange offers reduce debt by $130M Summary Highlights from Investor Meetings with ATU's CEO Summary Credit contraction concerns reduced after 3Q, but valuation still a challenge Summary On the road with Ericsson Summary Thoughts from PANW's analyst day Summary Breaking Down the Scenarios Summary Fueled by Dropdowns Summary 10K Highlights, Channel Checks, & Pangaea – Steady As She Goes Summary Driving the base while maintaining upside optionality Summary Stronger Yield vs Weaker Fundamentals Summary Turn up the volume Summary Crude Oil Inventories Continue to Rise Price Target Revisions ! Alacer Gold Corp. ! Apple Inc. ! Central Pacific Financial Corp ! Fifth Street Asset Management Inc. ! Olin Corporation ! SanDisk Corporation First Glance Notes ! Cliffs Natural Resources Inc. Company Comments ! Actuant Corp. ! CarMax, Inc. ! LM Ericsson Telephone Company ! Palo Alto Networks, Inc. ! Reynolds American, Inc. ! Sunoco LP ! The Rubicon Project, Inc. ! TransCanada Corp. Industry Comments ! Diversified Metals & Mining ! European Exchanges ! Global Energy Perspectives ! Global Mining Trends & Values ! Integrated Oil and Senior E&P ! Paper & Forest Products Weekly ! RBC European Industrials Daily ! RBC International E&P Daily ! Specialty Pharmaceuticals ! We've Got Issues Summary Summary So what WTIE price are the large caps discounting? Summary Summary Philips lighting sale confirmed; RPC pre-close Summary IAE; DNO Summary Payor influence likely to provide initial push for biosimilar adoption Summary Utilities More Attractive; All Eyes on PJM Technical Research ! It's All Relative - March 30, 2015 Summary 2 EQUITY RESEARCH In-Depth Reports ! Colony Financial, Inc Summary Transformational Colony Capital Acquisition Remains a Key Positive 3 EQUITY RESEARCH UK & European Research at a Glance March 31, 2015 Ratings Revisions ! Burberry Group Plc Summary Global pricing pickle and weak sector trends should hold back stock performance Summary Cruel summer ahead Summary Refinancing complete; exchange offers reduce debt by $130M Summary Very short-life duration rail contract causes cut to Q1-3 2015/16E Summary On the road with Ericsson ! Diversified Metals & Mining ! Euro area Quarterly Outlook ! European Exchanges ! Global Mining Trends & Values ! Luxury Goods: The luxury global Summary Stronger Yield vs Weaker Fundamentals Summary Happy Jam-day! Summary Turn up the volume ! Summary Price Target Revisions ! Deutsche Post AG First Glance Notes ! Cliffs Natural Resources Inc. Company Comments ! Go-Ahead Group PLC ! LM Ericsson Telephone Company Industry Comments pricing pickle RBC Diamond News Summary Summary De Beers finds conditions tough in March 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) 4 Price Target Revisions Alacer Gold Corp.(TSX: ASR; 2.81; ASX: AQG) Dan Rollins, CFA (Analyst) (416) 842-9893; [email protected] Mark Mihaljevic (Associate) (416) 842-3804; [email protected] 52 WEEKS Rating: Price Target: 14MAR14 - 06MAR15 3.50 Sector Perform 3.50 ▲ 3.25 Copler reserve update bolsters economic potential Due to the positive impact increased oxide/sulfide reserves at Copler had on our near- and long-term cash flow forecasts, we have raised our price target on Alacer to C$3.50 from C$3.25. Given the implied 25% return to our price target, we reiterate our Sector Perform recommendation. 3.15 2.80 2.45 2.10 30000 20000 10000 M A M J Close J 2014 A S O N D J 2015 F M Rel. S&P/TSX COMPOSITE INDEXMA 40 weeks EPS, Adj Diluted Prev. 2014A 0.17 2015E 0.10 2016E 0.07↑ 0.06 2017E 0.07↑ 0.04 P/E 13.1x 21.5x 33.5x 30.1x All market data in CAD; all financial data in USD. Klondex Mines Ltd.(TSX: KDX; 2.65) Sam Crittenden, P.Eng., CFA (Analyst) (416) 842-7886; [email protected] Wayne Lam, CFA (Associate) (416) 842-7840; [email protected] 52 WEEKS • Economic potential positively impacted by additional reserves • Alacer's near- and long-term cash flow potential has been enhanced as a result of the company's positive reserve update at Copler. Additional oxide reserves have extended the life of the heap leach operation and should provide greater capital flexibility during the construction and ramp-up of the Sulfide project. Given the continued use of elevated grades during initial years, the economics of the Sulfide project were enhanced by an additional 4.5 years of reserves and optimized grade profile. • Copler reserves increase 23% • Following on resource conversion, increased pad capacity and revised parameters, reserves at Copler increased 23% to 4.31 Moz. • Oxide reserves increased 30% • Sulfide reserves bolstered by 22% • Higher strip-ratio • Incremental production expected to positively impact near-term cash flows • As a result of incremental oxide production and updated grade expectations for the sulfides, we now forecast average annual production of 170 Koz (80% basis) over the next 5 years compared to 160 Koz previously. Over the same period (2015-19), total and mine-site sustaining cash costs are forecast to average $610/ oz and $715/oz which compares favourably to our previous forecasts of $635/oz and $740/oz, respectively. • Based on our revised operational assumptions, we now forecast average sustaining CFPS (operating cash flow after sustaining capital) of $0.24 through 2019, 13% higher than our previous estimate of $0.22. 14MAR14 - 06MAR15 2.60 Rating: Outperform Risk Qualifier: Speculative Risk Price Target: 3.50 ▲ 3.00 Potential for continued outperformance on operational and exploration success We see further upside potential in Klondex shares as continued production growth and exploration results could provide catalysts in 2015. Klondex is well positioned for lower gold prices due to above average grades and it has one of the highest free cash flow yields in our coverage universe. 2.40 2.20 2.00 1.80 4000 3000 2000 1000 M A M Close J J 2014 A S O N D J 2015 F Rel. S&P/TSX COMPOSITE INDEXMA 40 weeks EPS, Adj Diluted Prev. 2014A 0.13↑ 0.10 2015E 0.37↑ 0.26 2016E 0.41↑ 0.31 2017E 0.61 M • 15% production growth in 2015: We expect production growth in 2015 as the Fire Creek and Midas mines continue to ramp up. We forecast gold equivalent production of 123koz in 2015 with cash costs of $638/oz (AuEq), up from 108koz at $679/oz in 2014. • High grades provide protection from lower gold prices: Fire Creek has a reserve grade of 45g/t AuEq with Midas at 18g/t AuEq, which is well above the industry underground mining average of 7g/t. This enables all-in sustaining cash costs in the range of $800–850/oz vs. our coverage universe average of $950/oz. 5 • 14% FCF yield for 2016: Low cash costs together with modest capital requirements result in one of the highest FCF yields in our coverage universe at 14% vs. the average of 5% (for 2016E based on $1,300/oz gold). All values in CAD unless otherwise noted. First Glance Notes Interfor Corporation(TSX: IFP; 19.97) Paul C. Quinn (Analyst) (604) 257-7048; [email protected] Hamir Patel (Analyst) (604) 257-7145; [email protected] Rating: 52 WEEKS 14MAR14 - 06MAR15 22.00 20.00 18.00 16.00 4000 3000 2000 1000 M A M J Close J 2014 A S O N D J 2015 F M Rel. S&P/TSX COMPOSITE INDEXMA 40 weeks All values in CAD unless otherwise noted. 52 WEEKS Rating: 14MAR14 - 06MAR15 1.60 1.20 0.80 20000 15000 10000 5000 A M Close J J 2014 A S O N D J 2015 F Rel. S&P/TSX COMPOSITE INDEXMA 40 weeks All market data in CAD; all financial data in USD. Outperform Hedged to mid 2017; FY14 results slight CF beat 2.00 M • Q1 lumber prices looking weak – Interfor noted that increased North American (NA) lumber supply has effectively swamped the slowly recovering demand from the US housing market in early 2015 and Q1 results will be below their expectations at the start of the year. • Integration and optimization of recently acquired US sawmills is ahead of schedule – Interfor reports that its recent purchase of four sawmills from Simpson Timber (less than a month ago) is progressing extremely well. • Diversity in geography and mix a key strength - Interfor now has 2/3rds of its lumber capacity located in the US. This is a distinct advantage wrt softwood lumber duties versus WFT at 40% and CFP at 12% (growing to 23% over time). • Bottom line – Interfor remains our top idea in lumber. We see further opportunity for accretive growth through acquisitions, and expect additional margin expansion as Interfor optimizes its expanding sawmill system. Ithaca Energy(TSX: IAE; 0.59; AIM: IAE) Nathan Piper (Analyst) +44 131 222 3649; [email protected] Victoria McCulloch, CA (Analyst) +44 131 222 4909; [email protected] 2.80 2.40 Outperform On the road with Interfor M • Small cash beat in FY14 results: FY14 results were largely pre-announced, with 10,947boe/d production reflecting the contribution from the Summit acquisition completed 31 July 2014. This generated revenue of ~$379m ($100/bbl average realisation including $3/bbl hedging gain), leading to operating cashflow of ~ $153m ($0.55/share), ahead of our ($0.48/share) forecast; Ithaca ended the year with net debt of ~$763m. The ~$25m loss on earnings was a result of one-off post-tax impairments of ~$173m as oil prices declined at year-end. • $60m accelerated hedging gain realised in Q1/15: Ithaca has expanded its oil hedging and accelerated the receipt of hedging gains in Q1/15 by $60m to boost the realised gain to ~$80m in Q1/15. The company has further protected cashflows by hedging ~9,000b/d at $76/bbl from April 2015 to June 2016 (taking account of the value acceleration), plus an additional 4,000b/d at an average price of $69/bbl July 2016 to June 2017. This lowers the company's breakeven price for the existing production to under $10/bbl until Stella start-up. The company also has 20bcf of gas put options at $10/mcf for 2015/16 (benefit will be realized even without production from Stella). Earnings Preview Sabahat Khan (Analyst) (416) 842-7880; [email protected] Irene Nattel (Analyst) (514) 878-7262; [email protected] Hudson's Bay Company(TSX: HBC; 25.72) Rating: Price Target: Outperform 35.00 Down by the Bay: Looking for in-line Q4 results; Focus will be on 2015 guidance HBC will report Q4/F14 results on April 7. We are looking for Q4 EBITDA of $303MM (+19.5% YoY). Although recent discussions have focused primarily on the value of HBC's substantial real estate portfolio, at Q4 reporting we expect investor focus to be on the retail operations, progress on the core strategies, and 2015 guidance. Reiterating Outperform rating and $35 price target. 6 28.00 52 WEEKS 14MAR14 - 06MAR15 26.00 24.00 22.00 20.00 18.00 16.00 6000 4500 3000 1500 M A M J Close J 2014 A S O N D J 2015 F M Rel. S&P/TSX COMPOSITE INDEXMA 40 weeks Revenue Prev. 4,077.0 5,223.4 8,075.8↓ 8,080.4 8,935.9↓ 8,962.4 2012A 2013A 2014E 2015E All values in CAD unless otherwise noted. • Expecting retail operations and 2015 guidance to be the focus of the Q4 release. Notwithstanding HBC's substantial real estate portfolio, ongoing improvements in the underlying retail operations remain a key driver of growth and value creation. At Q4 reporting, we expect investor focus to be on: 1) 2015 EBITDA and capex guidance; 2) retail trends YTD in both U.S. and Canada in light of the lower fuel costs and a strengthening U.S. economy; 3) inventory levels/quality coming out of the holiday selling season; 4) expected impact of the stronger USD on 2015 results; and, 5) indications of continued progress at Lord & Taylor. • Positive Q4 comps reported by peers. Recent Q4 results reported by HBC's peers reflected positive comps and higher capex budgets for 2015. We expect HBC to also report solid comps across its banners, particularly at OFF 5TH, and also expect a higher capex budget for 2015 versus prior year. JWN reported total company Q4 comps of +4.7%, which reflected +0.7% at full-line stores, +3.2% at Nordstrom Rack, and a 19% YoY increase in online sales. M reported Q4 comps of +2.5%, while JCP reported strong Q4 comps +4.4%. • Forecasting Q4 EBITDA of $302.9MM (+19.5% YoY). Looking for total sales of $2,539MM, +5.4% YoY. On a same-store basis, we are looking for +3.5% from the DSG (Hudson’s Bay, Lord & Taylor and Home Outfitters), and +3.0% at SKS. We forecast EBITDA of $302.9MM (+19.5% YoY), a tick ahead of consensus at $296.9MM. Company Comments TransCanada Corp.(TSX: TRP; 54.75; NYSE: TRP) Robert Kwan, CFA (Analyst) (604) 257-7611; [email protected] Kelsey Roste (Associate) (604) 257-7383; [email protected] Rating: Price Target: 52 WEEKS 14MAR14 - 06MAR15 Outperform 68.00 Driving the base while maintaining upside optionality We believe that investors should be attracted to the roughly 8% expected annual dividend growth on top of the almost 4% dividend yield. The base 8% dividend growth is expected to be driven by small to medium-sized projects, most of which are already under construction and upside to that is driven by the large, binary projects. 62.00 60.00 58.00 56.00 54.00 52.00 50.00 16000 12000 8000 4000 M A M J Close J 2014 A S O N D J 2015 F Rel. S&P/TSX COMPOSITE INDEXMA 40 weeks EPS, Adj Diluted 2013A 2.24 2014A 2.42 2015E 2.60 2016E 2.85 P/AEPS 24.4x 22.6x 21.1x 19.2x All values in CAD unless otherwise noted. M • On the road with Don Marchand. We recently hosted meetings with Don Marchand (CFO), which in our view reinforced the key messages laid out at the 2014 Investor Day, namely the roughly 8% EBITDA CAGR through 2017 driven by small to medium-sized projects, most of which are already under construction, while continuing to advance the larger, binary projects that could increase the growth rate to a 12% CAGR. • Not interested in jeopardizing the ability to fund the big projects. Given the significant magnitude of the roughly $34 billion in larger projects that face uncertain timing, the company is not interested in materially altering its financing approach or corporate structure in any way that could potentially jeopardize its ability to fund the larger projects. However, any changes remain options available to the company when there is greater clarity on the future funding needs. • TC PipeLines (TCP): the conveyor belt approach remains; we believe crisper distribution messaging may be on the way. The company continues to look to steadily dropdown its remaining natural gas pipeline assets into TCP targeted over the next two years and potentially Keystone following that. • Continuing to look for new projects with attractive returns. In particular, the company sees attractive opportunities for future investment in Mexican infrastructure that may unfold over the coming year, particularly in complex pipeline builds where there are fewer qualified parties (i.e., not a cost of capital shoot-out). Industry Comments Greg Pardy, CFA (Analyst) (416) 842-7848; [email protected] Global Energy Perspectives 7 Franz Hargo Muljo, CA (Associate) 416 842 8588; [email protected] Tom Callaghan, CA, CPA (Associate) (416) 842-7915; [email protected] 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] Richard Hatch, ACA (Analyst) +44 20 7002 2111; [email protected] Ioannis Masvoulas, CFA (Analyst) +44 20 7653 4647; [email protected] Paul Hissey (Analyst) +61 3 8688 6512; [email protected] Ken Tham, CFA (Analyst) +61 2 9033 3064; [email protected] Crude Oil Inventories Continue to Rise • U.S. Commercial crude oil inventories (excluding SPR) built 8.2 mmbbl (1.8%) in the week ending March 20 (well above the expected 4.9 mmbbl build), and currently stand at 466.7 mmbbl, 22% above last year’s level and 27% above the 5year average (Exhibits 19-20). Cushing inventories increased by 1.9 mmbbl (3.5%) to 56.3 mmbbl, 98% above last year’s level and 48% above the 5-year average (Exhibits 19 & 22). Major product inventories decreased by 2.4 mmbbl this week, led by a 2.0 mmbbl draw in motor gasoline (above the expected 1.7 mmbbl draw) and a 0.3 mmbbl draw in jet fuel (Exhibits 19, 25-27). • Natural Gas Weekly Storage – Bearish. Weekly U.S. natural gas storage injection of 12 bcf in the week ending March 20 was above consensus of 8 bcf, versus last year’s same week withdrawal of 57 bcf and the 5-year average withdrawal of 16 bcf. Total working gas in storage sits at 1,479 bcf, above last year’s 896 bcf level, but below the 5-year average of 1,781 bcf. Global Mining Trends & Values • Highlights • Commodity Price Performance: • Metal prices were down on average 0.9% last week. Lead was the best performer up 4.1%, followed by copper up 3.8%, zinc up 2.7%, uranium up 0.6%, and aluminium up 0.5%. Nickel was the worst performer down 5.0%, followed by thermal coal down 4.3%, coking coal down 4.2%, iron ore down 3.6%, moly down 2.9%, silver down 1.9%, and gold down 0.5%. • Mining Share Price Performance: • Mining shares were down on average 3.2% last week. The best performing group was copper up 0.5%, followed by mineral sands down 1.9%, aluminium down 2.1%, miscellaneous down 2.8%, coal down 3.8%, iron ore down 4.6%, uranium down 5.3%, nickel down 6.9%, and the diversified group down 7.7%. • Valuation: • Mining shares are now trading at an 18.5% premium to NAV at forward curve prices, versus a 23.1% premium one week ago. • Long/Short Metal Positions: • RBC CM's proprietary data for the LME shows that the net short positions in copper and lead decreased last week. Net short positions in aluminium, zinc, and nickel 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 Franz Hargo Muljo, CA (Associate) 416 842 8588; [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$87/b, unchanged 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$41/boe (vs. US$39/boe) were up 5% from last week. Long-dated (2015–2018) WTIE prices of US$51/boe were unchanged from last week. • 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. Tom Callaghan, CA, CPA (Associate) (416) 842-7915; [email protected] All values in USD unless otherwise noted. So what WTIE price are the large caps discounting? 8 Paul C. Quinn (Analyst) (604) 257-7048; [email protected] Hamir Patel (Analyst) (604) 257-7145; [email protected] Paper & Forest Products Weekly • Comparable valuation tables, commodity prices, and total return performance for our North American Paper & Forest Products coverage universe. Nathan Piper (Analyst) +44 131 222 3649; [email protected] RBC International E&P Daily Al Stanton (Analyst) +44 131 222 3638; [email protected] IAE.TO: Hedged to mid 2017; FY14 results slight CF beat; DNO (DNO.OL): Suspends Yemen Operations; EGY: Unsuccessful well Offshore Angola; Statoil ASA: Adds more gas offshore southern Tanzania; SK3.SG: Follow up discovery in Gulf of Thailand; GKP.L: Raises $41m; Haydn Rodgers, CA (Associate) +44 131 222 4911; [email protected] IAE; DNO Victoria McCulloch, CA (Analyst) +44 131 222 4909; [email protected] Adam Naughton (Associate) +441312223695; [email protected] All values in USD unless otherwise noted. Technical Research Robert Sluymer, CFA (Analyst) (212) 858-7066; [email protected] Anna Drotman (Associate) (212) 858-7065; [email protected] It's All Relative - March 30, 2015 OVERVIEW • Equity Markets – Equity markets have held and rallied from first support, with the S&P holding its 5-month uptrend at 2050 and the Russell 2000 bouncing from support near its recent break-out support near 1220. Regardless of whether or not Monday’s rally was quarter-end noise, there are more stocks resolving multi-month/multi-quarter trading ranges to the upside with improving relative performance than not, suggesting further upside in the coming weeks. • Group Highlights: (+) Household Durables, Homebuilders, Specialty Retail, IT Services (-) Credit Cards, Disk Drives, Tobacco. FEATURED CHARTS • DISCRETIONARY (+) Household Durables (JAH, MHK) are accelerating while Homebuilders (LEH, DHI) continue to show evidence of emerging. (+) Leading Specialty Retail (TJX, ORLY, MUSA, KMX) reaccelerating from trend after 3+ month pauses. • TECHNOLOGY (+) IT Services accelerating, led by BR and SAIC, with WU and IT emerging. (-) Disk Drives becoming oversold short-term in absolute price but relative performance continues to probe new lows: WDC, STX. • INDUSTRIALS (=/+) 12+ month downtrends in select Machinery (OSK, TEX) showing very early signs of basing/bottoming. • ENERGY (=/+) NFX rallies above its 200-dma, XEC rallies into its next resistance level just below its 200-dma. • FINANCIALS (-) Credit Cards (AXP, COF) becoming oversold short-term in absolute price but relative performance remains weak. • STAPLES (-) Tobacco – Another group becoming oversold short-term in absolute price but relative performance remains weak: MO, PM. 9 Required disclosures Non-U.S. analyst disclosure Nathan Piper;Al Stanton;Haydn Rodgers;Victoria McCulloch;Adam Naughton;Sam Crittenden;Wayne Lam;Robert Kwan;Kelsey Roste;Greg Pardy;Franz Hargo Muljo;Tom Callaghan;Dan Rollins;Mark Mihaljevic;Fraser Phillips;Chris Drew;Timothy Huff;Des Kilalea;Richard Hatch;Ioannis Masvoulas;Paul Hissey;Ken Tham;Paul C. Quinn;Hamir Patel;Sabahat Khan;Irene Nattel (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 31-Mar-2015 Rating BUY [Top Pick & Outperform] HOLD [Sector Perform] SELL [Underperform] Count 909 713 115 Percent 52.33 41.05 6.62 Investment Banking Serv./Past 12 Mos. Count Percent 280 30.80 125 17.53 5 4.35 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 endeavors to make all reasonable efforts to provide research simultaneously to all eligible clients, having regard to local time zones in overseas jurisdictions. RBC Capital Markets' equity research is posted to our proprietary website to ensure eligible clients receive coverage initiations and changes in ratings, targets and opinions in a timely manner. Additional distribution may be done by the sales personnel via email, fax, or other electronic means, or regular mail. Clients may also receive our research via third party vendors. RBC Capital Markets also provides eligible clients with access to SPARC on the Firms proprietary INSIGHT website, via email and via third-party vendors. SPARC contains market color and commentary regarding subject companies on which the Firm currently provides equity research coverage. Research Analysts may, from time to time, include short-term trade ideas in research reports and / or in SPARC. A short-term trade idea offers a short-term view on 10 how a security may trade, based on market and trading events, and the resulting trading opportunity that may be available. A short-term trade idea may differ from the price targets and 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 a subject company's common equity that is considered a long-term 'Sector Perform' or even an 'Underperform' might present a short-term buying opportunity as a result of temporary selling pressure in the market; conversely, a subject company's common equity 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 the firm generally does not intend, nor undertakes any obligation, to maintain or update short-term trade ideas. Short-term trade ideas 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 securities or strategies discussed herein. Please contact your investment advisor or institutional salesperson for more information regarding RBC Capital Markets' research. 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: 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. 11 To Hong Kong Residents: This publication is distributed in Hong Kong by RBC Capital Markets (Hong Kong) Limited and Royal Bank of Canada, Hong Kong Branch (both entities which are regulated by the Hong Kong Monetary Authority ('HKMA') 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 HKMA 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, a registered entity granted offshore bank licence 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. Royal Bank of Canada, Singapore Branch accepts responsibility for this report and its dissemination in Singapore. 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 2015 - Member SIPC Copyright © RBC Dominion Securities Inc. 2015 - Member CIPF Copyright © RBC Europe Limited 2015 Copyright © Royal Bank of Canada 2015 All rights reserved 12