Canadian Research at a Glance - January 7, 2015
Transcription
Canadian Research at a Glance - January 7, 2015
EQUITY RESEARCH CANADIAN RESEARCH AT A GLANCE January 7, 2015 Price Target Revisions ! Crew Energy Inc. Summary Tightening the belt – 2015 budget set at $185 million; reducing estimates Summary Preview: A strong Q4/14 is needed to meet guidance Summary 4Q Preview: Looking forward to (much) better box office in 2015-16 Summary FQ1/15E preview – Expect persistent challenges to impact the business Summary 2015 to be tougher but manageable Summary Slimmed-down 2015 budget unveiled; CFPS estimates largely intact ! Bulking Up - RBC's Weekly Review ! Canadian Telecommunications Summary A subdued start to 2015 with coal prices at new multi-year lows Summary 2015 Outlook: Wireless Competition and Bond Yields to Dictate Performance ! ! Mobile & Cloud Networking: 2015 Summary ! ! Uranium Weekly Summary LUPE; DETNOR; BNK, CIE Summary Ux spot price down $0.25/lb to $35.25/lb; TradeTech down $0.50/lb to $35.50/lb Summary Annual - Global $CDN Summary Annual - 2014 Summary Annual - Global $US First Glance Notes ! Goldcorp Inc. Earnings Preview ! Cineplex Inc. ! EXFO Inc. ! Lloyd's insurers: Feedback from London Market Trip Company Comments ! Crescent Point Energy Corp. Industry Comments Services Global Mining Trends & Values and beyond RBC International E&P Daily Summary Quantitative Research ! Benchmarks ! Benchmarks ! Benchmarks Priced as of prior day's market close, EST (unless otherwise noted). For Required Non-U.S. Analyst and Conflicts Disclosures, see Page 11. EQUITY RESEARCH U.S. RESEARCH AT A GLANCE January 7, 2015 Initiations ! Media General, Inc. Summary Room to Run on Retrans - Initiate with Outperform Summary Downgrading to Sector Perform Summary Lowering rating to Sector Perform on less attractive risk-reward Summary Upgrading to Sector Perform Summary Cost of Capital Key to Long Term Success Summary Tough Times Call For Tough Measures; Cost of Capital Key to Long Term Success Summary Iclusig Q4 bump up due to price adjustment but remain at Sector Perform given lack of catalysts Summary Preview: A strong Q4/14 is needed to meet guidance Summary Q4/14 Preview: Flat results expected as currency impacts offset weaker downstream results Summary FY3Q Preview and Cheat Sheet Summary 2015 to be tougher but manageable Summary Buying opportunity presented in 1Q Still On Track For $3.61 EPS Summary Lowering 2015 Numbers On Winter Weather Downtime And Conversion Of Hedges Summary Reasons to be long MDCO shares Ratings Revisions ! General Dynamics Corporation ! Informatica Corporation ! ManTech International Corp. Price Target Revisions ! LinnCo LLC ! Linn Energy, LLC First Glance Notes ! Ariad Pharmaceuticals, Inc. ! Goldcorp Inc. Earnings Preview ! Alcoa Inc. ! Constellation Brands, Inc. ! Lloyd's insurers: Feedback from London Market Trip Company Comments ! Micron Technology, Inc. ! Pioneer Natural Resources ! The Medicines Company Industry Comments ! 2015 Software Sector Outlook ! Autos: RBC Inventory Tracker- Summary Summary Inventories end the year on a balanced note ! ! Canadian Telecommunications Summary A subdued start to 2015 with coal prices at new multi-year lows December 2014 Update Bulking Up - RBC's Weekly Review ! ! Summary Services CES Day 1 Meeting Recap: INTC, Summary NVDA, MXIM, Toshiba, Epic Commercial Trucks: Preliminary net Summary orders strong in December Generally Speaking Summary ! ! Global Aerospace & Defense ! Global Mining Trends & Values ! Hamburger Intelligence Summary 2015 Outlook: Wireless Competition and Bond Yields to Dictate Performance Business activity running as expected Class 8 +38% y/y to 43,900 The Nature of Warfare 2015 Oracle Summary Summary Gas relief in the burger segment? 2 EQUITY RESEARCH ! Mobile & Cloud Networking: 2015 ! Summary and beyond RBC Capital Markets US Equity Top Summary Picks List RBC Construction Survey, Volume 13 Summary ! ! RBC International E&P Daily Summary January 2015 2015 Outlook: Majority Expect a Moderately Better Year LUPE; DETNOR; BNK, CIE 3 EQUITY RESEARCH UK & European Research at a Glance January 7, 2015 Earnings Preview ! Lloyd's insurers: Feedback from Summary 2015 to be tougher but manageable ! Bulking Up - RBC's Weekly Review ! Canadian Telecommunications Summary A subdued start to 2015 with coal prices at new multi-year lows Summary 2015 Outlook: Wireless Competition and Bond Yields to Dictate Performance ! ! Global Mining Trends & Values ! Mobile & Cloud Networking: 2015 Summary 2015 Oracle London Market Trip Industry Comments Services Global Aerospace & Defense Summary Summary and beyond 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 Crew Energy Inc.(TSX: CR; 5.34) Michael Harvey, P.Eng. (Analyst) 403 299 6998; michael.harvey@rbccm.com Eric Gallie (Associate) (403) 299-7434; eric.gallie@rbccm.com 52 WEEKS Rating: Price Target: 17JAN14 - 05JAN15 12.00 Outperform 10.00 ▼ 12.00 Tightening the belt – 2015 budget set at $185 million; reducing estimates Crew announced a $185 million 2015 capital budget (-39% YoY), which is expected to result in production of roughly 21,000 boe/d, or about flat versus Q4/14 levels. While both capital and production guidance fall below our prior estimates (and have driven a reduction to our CFPS forecasts), the conservative program makes sense in the face of rapidly deteriorating oil prices (in our opinion). 10.00 8.00 6.00 10000 8000 6000 4000 2000 J F M A Close M J 2014 J A CFPS Diluted Prev. 1.42 1.41 1.18↓ 1.50 1.23↓ 1.73 2013A 2014E 2015E 2016E S O N D J Rel. S&P/TSX COMPOSITE INDEXMA 40 weeks P/CFPS 3.8x 3.8x 4.5x 4.3x All values in CAD unless otherwise noted. • Conservative 2015 budget prudent in current environment. Crew's 2015 budget includes the spending of $185 million, which is expected to result in production volumes averaging 21,000 boe/d (midpoint). The company noted that it reached its exit target of 22,000 boe/d in early Q4/14, setting up for an achievable 2015 volume target. Guidance also takes into account a major turnaround at a thirdparty plant in Fort St. John (affects ~2,750 boe/d of CR production in June/July) and a current ~1,000 boe/d of shut-in volumes (heavy oil and non-Montney gas) not meeting economic thresholds. • Operations to be focused on the Montney in NE BC. The company will focus on the west Septimus 60 mmcf/d plant (on stream in H1 2014) and complete/ tie-in of 12 Septimus wells that were already drilled in 2014. In addition, the company will operate 2 drilling rigs in H1 2014, which should result in 9 wells (5 Septimus and 4 Tower). With the commission of the new Septimus plant, the company will have spare processing capacity to ramp production, which will depend on prevailing commodity prices. Lloydminster activity will be focused on recompletions and work-overs with no additional wells expected to be drilled until oil prices recover. First Glance Notes Goldcorp Inc.(NYSE: GG; 20.31; TSX: G) Stephen D. Walker (Analyst) (416) 842-4120; stephen.walker@rbccm.com Jamie Kasprowicz, P.Eng., CFA (Analyst) (416) 842-8934; jamie.kasprowicz@rbccm.com 52 WEEKS Rating: 17JAN14 - 05JAN15 28.00 26.00 24.00 22.00 20.00 18.00 60000 40000 20000 J F M Close A M J 2014 J A S Rel. S&P 500 All values in USD unless otherwise noted. Outperform Preview: A strong Q4/14 is needed to meet guidance O N D MA 40 weeks J • As in previous years, early in the New Year we expect Goldcorp to release its recently completed gold annual production/costs and five-year production forecast. While we believe Goldcorp's 2015 and 2016 production growth profile and industry-leading low AISC costs remain intact, we have concerns that the company may not meet its 2014 production guidance of 2.95–3.15Moz. We would use any share price weakness as a buying opportunity. • We estimate that Q4/14 production must exceed 970koz to achieve the low end of the guidance range, based on the production results reported in the first nine months of 2014. We believe key drivers of the downside risk could include: (1) a slower than expected ramp-up at Cerro Negro; (2) a lower than expected rebound in Au-Ag-Pb grades or higher than expected Cu grades at Penasquito; and/or (3) a slower transition to the new de-stressed High Grade Zones at Red Lake. • We forecast 2015 production of 3.75Moz at AISC of $751/oz and have also included our five-year forecast. Earnings Preview Haran Posner (Analyst) (416) 842-7832; haran.posner@rbccm.com Drew McReynolds, CFA, CA (Analyst) Cineplex Inc.(TSX: CGX; 43.71) Rating: Outperform 5 Price Target: (416) 842-3805; drew.mcreynolds@rbccm.com 46.00 52 WEEKS 17JAN14 - 05JAN15 45.00 4Q Preview: Looking forward to (much) better box office in 2015-16 Cineplex is expected to report 4Q14 results in early February (conference call details TBA). Ahead of the quarter, we are trimming our estimates to reflect softer-thanexpected industry box office. 44.00 42.00 40.00 1600 1200 800 400 J F M A Close M J 2014 J A S O N D J Rel. S&P/TSX COMPOSITE INDEXMA 40 weeks EBITDA Prev. 202.4 187.4↓ 201.9 242.0↓ 247.8 275.7↓ 280.1 2013A 2014E 2015E 2016E All values in CAD unless otherwise noted. EXFO Inc.(NASDAQ: EXFO; 3.48; TSX: EXF) Steve Arthur, CFA (Analyst) (416) 842-7844; steve.arthur@rbccm.com Anthony Jin, CFA, P.Eng. (Analyst) (416) 842-5338; anthony.jin@rbccm.com Rating: Price Target: 52 WEEKS 17JAN14 - 05JAN15 Sector Perform 4.75 FQ1/15E preview – Expect persistent challenges to impact the business EXFO reports FQ1/15E results on January 7th. Difficult end-market conditions persist into 2015, particularly with ongoing carrier consolidation and more recently, regulatory uncertainty (i.e. net neutrality). 2014 was a relatively good year for capex spending, but this has not translated positively for EXFO. We maintain our Sector Perform rating and $4.75 target price, pending indications of sustained revenue and earnings growth. 4.80 4.40 4.00 3.60 3.20 600 400 200 J F M A Close 2014A 2015E 2016E 2017E • Trimming estimates; $45 target unchanged. Domestic (i.e., North America) box office declined -4.5% YoY in 4Q and -5.2% for the full year in 2014. While our 2014E EBITDA estimate decreases more meaningfully (softer-than-expected industry box office in 4Q), our 2015E and 2016E EBITDA estimates decrease only modestly (from $248MM and $280MM, respectively, to $242MM and $276MM). With a rolling forward of our valuation, our $45 price target remains unchanged. • We continue to like CGX as relative safe-haven. We recognize the modest implied returns to our target at the moment. However, in the context of rising equity market volatility and a challenging media environment, we continue to like the defensive attributes of Cineplex including its strong competitive position (nearly 80% market share), the counter-cyclical nature of cinema attendance, the high-growth profile of cinema and digital out-of-home advertising, and the stock's attractive and sustainable yield. • 4Q preview: a fitting end to a challenging year. We forecast revenue and adjusted EBITDA of $314MM (-2.9% YoY) and $49MM (-9.5% YoY), respectively. Our forecast assumes: (i) -6.1% YoY decline in box office revenue (versus the unadjusted Canadian box office decline of -6.6%); (ii) +2.0% and +3.5% YoY growth in BPP and CPP, respectively; (iii) total media revenue growth of +10.5% YoY; and (iv) film cost and concession cost percentages of 51.8% and 21.5%, respectively. Our forecast translates to -113bps of EBITDA margin contraction YoY. M J 2014 J A Rel. S&P 500 Revenue 230.8 241.0 257.2 269.6 All values in USD unless otherwise noted. S O N D MA 40 weeks J • Mid-single digit y/y growth expected in FQ1/15E: We expect revenues of US $60.3MM (+8% y/y), gross margins of 63% and adjusted EPS of $0.04. These are in-line with consensus expectations and within prior management guidance of US$58MM to US$62MM in revenues and adjusted EPS of US$0.01 to US$0.05. • Key items to watch: We look for updates on the following: 1) management tone and commentary on end-market conditions and customer uptake of recent product launches; 2) Bookings in excess of $60MM for a book-to-bill greater than 1x; 3) updates on the target business model (i.e. 63-65% gross margins, 34-36% SG&A and 18-20% R&D targets); 4) reiteration of the company’s growth expectations for F2015E and 5) FQ2/15E guidance – we forecast revenues of $57MM to drive $4MM of EBITDA. • End market conditions remain soft amidst carrier consolidation, net neutrality regulatory uncertainty: Disruptive carrier M&A continued through the quarter with a number of deals pending their close. This follows a number of M&A transactions over the past two years, which continue to influence carrier spending. Capex spending among the top four US wireless carriers is expected to decline -4% y/y to $30.6B. During the quarter, AT&T also announced a halt on 6 future investments in high-speed internet (post-DirecTV) given the uncertainty of the US regulatory environment. • Healthy Balance Sheet, positive cash flows: EXFO ended FQ4/14 with $60MM in net cash ($0.98/share). • Maintain Sector Perform rating and US$4.75 target: Shares currently trade at only 10.2x C2016E EPS and 5.1x C2016E EV/EBITDA. Lloyd's insurers: Feedback from London Market Trip Kamran Hossain (Analyst) +44 20 7029 0847; kamran.hossain@rbccm.com Lloyd's insurers: Feedback from London Market Trip • RBC hosted a London Market trip today meeting management from Beazley, Hiscox, Lancashire and Lloyd's of London presenting their views on the January reinsurance renewals and the outlook for 2015. • Property catastrophe pricing down in line with reinsurance broker reports • Property catastrophe pricing was down between 7.5-15% in line with the recent renewals report published by Willis Re. Retrocession business was also highlighted as a class of business that had come under significant pressure at the renewals. Companies observed that there was some pricing contagion out of property catastrophe reinsurance into larger ticket risks elsewhere. Prices outside of reinsurance and larger ticket risks are likely to see less dramatic softening than in reinsurance with low single digit declines expected. • Lloyd's insurers hold lead positions on business • We heard during the course of the day that the Lloyd’s companies hold many leading positions in their main classes of business, some examples given during the day were Energy business at Lancashire and Specialty lines at Beazley. We believe that holding lead positions on core business will allow the Lloyd's companies to remain relevant to both brokers and clients. • Lloyd's insurers continue to act more rationally than in the past • We believe one of the changes seen from previous cycles is that market participants are acting more rationally. During the meeting with Lloyd’s, Tom Bolt commented that companies that have the best historical track records are actually reducing their planned premiums for 2015. Company Comments Crescent Point Energy Corp.(TSX: CPG; 25.13) Michael Harvey, P.Eng. (Analyst) 403 299 6998; michael.harvey@rbccm.com Eric Gallie (Associate) (403) 299-7434; eric.gallie@rbccm.com 52 WEEKS Rating: Price Target: 17JAN14 - 05JAN15 Slimmed-down 2015 budget unveiled; CFPS estimates largely intact Crescent Point announced a 2015 budget that incorporates the investment of $1.45 million (-28% YoY) and a production target of 152,500 boe/d (+9% YoY). Partially driven by the expectation of efficiency improvements, our 2015 CFPS estimates fall only slightly (-1%), with a significant reduction (-$300 million) in forecasted capital expenditures versus our prior estimates. We've retained our Outperform rating. 45.00 40.00 35.00 30.00 25.00 25000 20000 15000 10000 5000 J F M Close 2013A 2014E 2015E 2016E Outperform 33.00 A M J 2014 J A S O N D Rel. S&P/TSX COMPOSITE INDEXMA 40 weeks CFPS Diluted Prev. 5.28 5.88 4.73↓ 4.78 4.68↓ 4.72 P/CFPS 4.8x 4.3x 5.3x 5.4x All values in CAD unless otherwise noted. J • Rapidly falling crude prices prompt a prudent 2015 capital budget. CPG provided a reduced 2015 budget of $1.45 billion, which maps to a 28% reduction YoY. Production is now expected to average 152,500 boe/d (+9% YoY, 0%/share debt-adj), a target that in our view is achievable given that the company reached 155,000 boe/d in November 2014. With more than 50% of oil hedged at $90/bbl and a strong balance sheet, Crescent Point remains flexible to adjust the budget (either up or down) depending on variable commodity prices. • Operations focused on high netback infill areas. The company expects to allocate 88% of its total budget to the drilling and completion of 616 net wells. As detailed in Exhibit 2, drilling allocation will be focused on high netback de-risked 7 locations, consisting of 185 Bakken, 137 Viking, 109 Shaunavon, 44 Torquay, 36 Uinta (vertical and horizontal), 68 SE Saskatchewan Conventional, and 37 other wells (Alberta, Saskatchewan, North Dakota, and Manitoba). Implementation and/or expansion of waterflood efforts will continue in 2015 and the company will continue to refine its 25-stage cemented liner completion techniques, which should help CPG improve efficiencies and mitigate declines. Industry Comments Fraser Phillips, P.Eng. (Analyst) (416) 842-7859; fraser.phillips@rbccm.com Bulking Up - RBC's Weekly Review Melissa Oliphant (Associate) 416 842 4126; melissa.oliphant@rbccm.com • What's Hot: The spot lump premium remained at a record high of $0.31/dmtu, with demand boosted by mills reducing sintering emissions by substituting lump. • What's Not: Premium low-vol HCC fell to a new seven-and-a-half year low of $117.25/t CFR China. Bearish fundamentals have driven CIF ARA thermal coal down by 13% MoM to $62.60/t. • Our View: We expect supply to remain the key determinant of commodity performance in 2015. Coking coal prices should rise modestly as production cuts take effect. We look for a recovery in iron ore towards $80/t in Q1/15 on seasonal supply impacts. While we do not expect thermal coal prices to fall from current levels, improvements will be hindered by reduced Chinese imports and ongoing supply strength. • China removed the 9-13% export tax rebate on boron steel, which will reduce margins and will likely exacerbate domestic oversupply and weigh on iron ore and met coal prices. • According to a Bloomberg report, Chinese stimulus for 2015 will include the acceleration of $1 trillion in infrastructure spending, which would provide support to iron ore prices. • Met coal prices primarily fell in Asia-Pacific, while SSCC in Asia and HCC prices in the Atlantic Basin posted slight gains. • Thermal coal: FOB Newcastle, FOB Richards Bay, and CIF ARA prices fell by 0.6%, 0.8%, and 6.5%, respectively. China implemented its import limits on trace element content. • Iron ore: IODEX is unchanged at $71.75/t, supported by strong rebar futures and mill restocking. • Steel: HRC and rebar prices were mixed. Chris Drew, CFA (Analyst) +61 2 9033 3060; chris.drew@rbccm.com Ken Tham, CFA (Analyst) +61 2 9033 3064; ken.tham@rbccm.com All values in USD unless otherwise noted. A subdued start to 2015 with coal prices at new multi-year lows Drew McReynolds, CFA, CA (Analyst) (416) 842-3805; drew.mcreynolds@rbccm.com Canadian Telecommunications Services Jie He (Associate) 416 842 4123; jie.he@rbccm.com • Investment Thesis: Maintaining a Tactical Approach to Wireless with a Focus on NAV Growth. Our tactical approach to wireless weighs the operational performance, competitive position, and execution capability of each wireless operator against the probability and likely impact of a stronger recapitalized fourth national wireless player. Our focus on NAV growth reflects an increased reliance on NAV growth to drive returns in a rising interest rate environment where we see the potential for multiple contraction and lower investor demand for yield. Our Outperform-ranked stocks are Cogeco Cable and TELUS. • Wireless Competition and Bond Yields to Dictate Performance. In 2014, Canadian telecom stocks outperformed the broader market for an impressive fifth consecutive year. In 2015, we believe industry fundamentals will remain stable with +3% average revenue and EBITDA growth, +6% average adjusted EPS growth, and +14% FCF growth. Against this backdrop, we believe sector performance in 2015 will largely be dictated by two factors: wireless competition and bond yields. Our working assumptions on these two fronts are that: (i) a stronger recapitalized fourth national wireless player does emerge, but the competitive impact on the wireless incumbents, while negative, is manageable; and (ii) bond yields gradually rise as forecast by RBC Economics. Our average total return expectation for the group is +5%. Haran Posner (Analyst) (416) 842-7832; haran.posner@rbccm.com All values in CAD unless otherwise noted. Fraser Phillips, P.Eng. (Analyst) 2015 Outlook: Wireless Competition and Bond Yields to Dictate Performance Global Mining Trends & Values 8 (416) 842-7859; fraser.phillips@rbccm.com Chris Drew, CFA (Analyst) +61 2 9033 3060; chris.drew@rbccm.com Timothy Huff (Analyst) +44 20 7653 4866; timothy.huff@rbccm.com Des Kilalea (Analyst) +44 20 7653 4538; des.kilalea@rbccm.com Ken Tham, CFA (Analyst) +61 2 9033 3064; ken.tham@rbccm.com Paul Hissey (Analyst) +61 3 8688 6512; paul.hissey@rbccm.com Commodity Price Performance: • Metal prices were down on average 0.0% last week. Iron Ore was the best performer up 7.5%, followed by zinc up 1.3%, gold up 1.1%, silver up 0.4%, coking coal up 0.2%, and moly flat 0.0%. Nickel was the worst performer down 3.3%, followed by thermal coal down 2.2%, uranium down 2.1%, aluminium down 1.6%, lead down 0.9%, and copper down 0.8%. Mining Share Price Performance: • Mining shares were up on average 5.7% last week. The best performing group was iron ore up 22.7%, followed by miscellaneous up 6.7%, copper up 5.8%, uranium up 4.1%, nickel up 1.7%, aluminium up 0.7%, mineral sands up 0.3%, the diversified group down 1.1%, and coal down 3.1%. Valuation: • Mining shares are now trading at an 8.9% discount to NAV at forward curve prices, versus a 10.4% discount one week ago. Long/Short Metal Positions: • RBC CM's proprietary data for the LME shows that the net short positions in copper, aluminium, zinc, nickel, and lead all were unchanged last week. Exchange Inventories: • Total exchange inventories of aluminium and zinc decreased last week, while total inventories of copper and nickel increased last week. Mark Sue (Analyst) (212) 428-6491; mark.sue@rbccm.com Paul Treiber, CFA (Analyst) (416) 842-7811; paul.treiber@rbccm.com Ameet Prabhu (Associate) (212) 618-3330; ameet.prabhu@rbccm.com Spencer Green (Associate) 212 858 7153; spencer.green@rbccm.com All values in USD unless otherwise noted. Mobile & Cloud Networking: 2015 and beyond • Investment framework. For the New Year and beyond, we classify companies in 3 key investment categories: emerging tech, recomposing tech, and cash generating tech. Each has respective valuation parameters and we’re recommending specific stocks in each category across capitalization groups. • In Cloud & Mobile, it's going to be a more selective year for cloud and mobilecentric companies considering mixed trends in 2014. Our recommendations are Arista Networks, F5 Networks, and Ruckus Wireless. Companies effecting change with business re-composition are Nokia, BlackBerry, Brocade, and JDSU. • Returning cash. Mature technology companies generating cash and returning it to shareholders may see solid returns in a year where the market values liquidity and risk-adjusted returns. Qualcomm, Cisco, Corning, Garmin, and Amdocs are increasingly becoming good stewards of capital. • Opportunities to fix structural issues. Ericsson, Finisar, and Aruba Networks have major opportunities to change their way of doing business be it consolidation, business model change, or erecting barriers to entry. • Increasingly Cyclical. Our analysis of global capex for top-28 carriers shows moderating trends in CY15 following a year when total capex grew +9% to an astounding $209B. We look for companies to reduce their fixed costs and make their business models increasingly variable. • Growth in IOT, MDM. Qualcomm, Garmin, Sierra Wireless and others may see a lift from IoT though the rate of broad adoption remains fluid. Mobile device management may see sharper value growth this year, a trend likely to benefit BlackBerry, Mobile Iron, AirWatch, and a few select others. Nathan Piper (Analyst) +44 131 222 3649; nathan.piper@rbccm.com RBC International E&P Daily Al Stanton (Analyst) +44 131 222 3638; al.stanton@rbccm.com LUPE.ST: 2015 capex program - focused on developments; DETNOR.OL: RBL redetermination; BNK.TO: Sales volumes and prices below forecast due to shut-ins in November and lower realisations; CIE: Oil discovery in Gulf of Mexico; Dry hole offshore Angola Victoria McCulloch, CA (Analyst) +44 131 222 4909; victoria.mcculloch@rbccm.com Haydn Rodgers, CA (Associate) +44 131 222 4911; haydn.rodgers@rbccm.com LUPE; DETNOR; BNK, CIE 9 All values in USD unless otherwise noted. Fraser Phillips, P.Eng. (Analyst) (416) 842-7859; fraser.phillips@rbccm.com Steve Bristo, CFA (Associate) (416) 842-7826; steve.bristo@rbccm.com Thomas Klein (Associate) (416) 842-5339; thomas.klein@rbccm.com All values in USD unless otherwise noted. Uranium Weekly Ux spot price down $0.25/lb to $35.25/lb; TradeTech down $0.50/lb to $35.50/ lb • Ux spot price indicator was down $0.25/lb to $35.25/lb and TradeTech was down $0.50/lb to $35.50/lb. • Ux term price indicator was unchanged at $49.00/lb, and TradeTech was unchanged at $50.00/lb (quoted monthly at month-end). • Uranium Participation Corp. (UPC) traded up 0.2% over the past week to close at C$5.15 per share (vs. S&P/TSX -1.8%). • We estimate UPC is discounting a uranium price of $32.86/lb, a 6.8% discount to spot. Last week we estimated that UPC discounted a uranium price of $33.19/lb, a 6.5% discount to the then-prevailing spot price. • We rate Uranium Participation Corp. Outperform with a target price of C$6.00 per share. Quantitative Research Chad McAlpine, CFA (Analyst) (416) 842-7869; chad.mcalpine@rbccm.com Benchmarks Bish Koziol (Associate) (416) 842-7866; bish.koziol@rbccm.com At the end of each year, this report summarizes the annual performance of the most commonly tracked Global benchmark indices over the past seven years. Chad McAlpine, CFA (Analyst) (416) 842-7869; chad.mcalpine@rbccm.com Benchmarks Bish Koziol (Associate) (416) 842-7866; bish.koziol@rbccm.com • At the end of each year, this report summarizes the annual performance of the most commonly tracked North American benchmark indices over the past eight years • Also shown are annual returns of the sectors and major industry groups of the S&P/TSX Composite. Chad McAlpine, CFA (Analyst) (416) 842-7869; chad.mcalpine@rbccm.com Benchmarks Bish Koziol (Associate) (416) 842-7866; bish.koziol@rbccm.com • At the end of each year, this report summarizes the annual performance of the most commonly tracked Global benchmark indices over the past seven years. Annual - Global $CDN Annual - 2014 Annual - Global $US 10 Required disclosures Non-U.S. analyst disclosure Nathan Piper;Al Stanton;Victoria McCulloch;Haydn Rodgers;Paul Treiber;Drew McReynolds;Jie He;Haran Posner;Michael Harvey;Eric Gallie;Fraser Phillips;Chris Drew;Timothy Huff;Des Kilalea;Ken Tham;Paul Hissey;Melissa Oliphant;Stephen D. Walker;Jamie Kasprowicz;Chad McAlpine;Bish Koziol;Kamran Hossain;Steve Arthur;Anthony Jin;Steve Bristo;Thomas Klein (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-Dec-2014 Rating BUY [Top Pick & Outperform] HOLD [Sector Perform] SELL [Underperform] Count 897 686 112 Percent 52.92 40.47 6.61 Investment Banking Serv./Past 12 Mos. Count Percent 290 32.33 137 19.97 6 5.36 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 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 11 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: 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 12 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: 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 13