Action Note Equity Research December 2, 2016

Similar documents
Industry Note Equity Research December 6, 2016

US Rates Outlook: The Fed s Third Mandate

Industry Note Equity Research June 15, 2016

US & Canada Macro Outlook Slow & Steady Wins the Race

Commodities: CFTC Weekly Report Rates, FX and Commodities Strategy 17 November 2017 TD Securities Toronto

The NAFTA Success. February Millan Mulraine Deputy Head, US Research & Strategy TD Securities (USA) LLC

Commodities: CFTC Weekly Report Rates, FX and Commodities Strategy 12 January 2018 TD Securities Toronto

Commodities: CFTC Weekly Report Rates, FX and Commodities Strategy 8 September 2017 TD Securities Toronto

Industry Note Equity Research July 27, 2016

Commodities: CFTC Weekly Report Rates, FX and Commodities Strategy 5 January 2018 TD Securities Toronto

Commodities Chart Logic Rates, FX, and Commodities Strategy 27 July 2017 TD Securities

Y/Y % Feeder Pipelines and Other (16) -36% -Lost contribution from the sale of the South Prairie Region assets in Q4/16.

Commodities: CFTC Weekly Report Rates, FX and Commodities Strategy 3 November 2017 TD Securities Toronto

Pengrowth Energy Corporation

Spartan Energy Corp. Q4/16 Operating and Financial Results Fundamentals Support Activity into 2017

Action Notes. Enbridge Inc. (ENB-T, ENB-N) C$ Impact Neutral.

Heavy Oil. Gems. November TSX:PXX; OMX:PXXS

Continuing Success in Heavy Oil

Marquee Energy Ltd. Year-end reserves, results and ops update 8 wells ready to be tied in + 11-well program in Q2 = strong production growth ahead

We have the building blocks to be a successful heavy oil company

A SPRINGBOARD FOR GROWTH


BLACKPEARL RESOURCES INC. 900, 215 9th Avenue SW, Calgary, AB T2P 1K3 Ph. (403) Fax (403)

BLACKPEARL RESOURCES INC. 900, 215 9th Avenue SW, Calgary, AB T2P 1K3 Ph. (403) Fax (403)

BLACKPEARL RESOURCES INC. 700, 444 7th Avenue SW, Calgary, AB T2P 0X8 Ph. (403) Fax (403)

BLACKPEARL RESOURCES INC. 700, 444 7th Avenue SW, Calgary, AB T2P 0X8 Ph. (403) Fax (403)

The following is a summary of the abbreviations that may have been used in this document:

ACUMEN CAPITAL RESEARCH ENERGY. GROWTH. VALUE.

BLACKPEARL RESOURCES INC. 700, 444 7th Avenue SW, Calgary, AB T2P 0X8 Ph. (403) Fax (403)

Company Insights Equity Research June 22, 2016

MIXED MESSAGES. KEY POINTS The ANZ Truckometer indexes lifted in August.

Full Year 2017 Financial Results Analyst Presentation. Abu Dhabi National Energy Company PJSC (TAQA) Abu Dhabi, 22 March 2018

Full Year 2016 Financial Results Analyst Presentation. Abu Dhabi National Energy Company PJSC (TAQA) Abu Dhabi, 30 March 2017

A SPRINGBOARD FOR GROWTH

Predictable & Sustainable Per Share Growth

S&P Dow Jones Disclaimer

CORPORATE PRESENTATION MARCH 2013

Financial Report Third Quarter 2018

The following is a summary of the abbreviations that may have been used in this document:

Financial Report Second Quarter 2018

Financial Report First Quarter 2018

2015 FINANCIAL SUMMARY

Figure 1. ANZ Heavy Traffic Index and GDP. Heavy traffic index, 3-month avg (LHS) Figure 2. ANZ Light Traffic Index and GDP

CORPORATE PRESENTATION OCTOBER 2012 UPDATE

VIX to Fall; Stocks to Rise; Small to Outperform

New Paradigm or Same Old?

CORPORATE PRESENTATION NOVEMBER 2012 UPDATE

PETERS & CO. ENERGY CONFERENCE SEPTEMBER 9 11, 2014

FIRST GLANCE COMMENT. Enbridge Inc. (TSX: ENB; 36.69; NYSE: ENB) Q1/07 Results Generally In Line. Sector Perform Average Risk. Impact Neutral.

2014 FINANCIAL SUMMARY

Major Bulk Commodities: Trends and Outlook

% Crude Oil and Natural Gas Liquids

BLACKPEARL RESOURCES INC. MANAGEMENT S DISCUSSION AND ANALYSIS, FINANCIAL STATEMENTS AND NOTES

Dollarama Inc. Q4 F2017 Results. A straight-forward beat and other notable business updates HIGHLIGHTS. The NBF Daily Bulletin.

Manulife Financial Corp.

Bintulu Port Holdings Bhd

Selected Financial Results

NEWS RELEASE MARCH 1, 2018 VERMILION ENERGY INC. ANNOUNCES 2017 YEAR-END SUMMARY RESERVES AND RESOURCE INFORMATION

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2018

CEQUENCE ENERGY ANNOUNCES OPERATIONAL UPDATE AND 2014 RESERVES AND FINANCIAL AND OPERATING RESULTS

Athabasca Oil Corporation Announces 2018 Year end Results

AUSTRALIAN SECURITISATION FORUM Australian Market Review and Outlook. Ken Hanton May 2018

Tamarack Valley Energy Ltd. Announces Third Quarter 2018 Production and Financial Results Driven by Record Oil Weighting

Page 2 of 7 March 2019

Detour Gold Corporation (DGC-T)

Year-end 2017 Reserves

Canadian Natural Resources Ltd.

CEQUENCE ENERGY LTD. ANNOUNCES OVER 36 % GROWTH IN RESERVES AND RESERVE VALUE AND FOURTH QUARTER AND YEAR END 2011 RESULTS

2016 Investment Outlook: Crosscurrents

Highlights from the 17-April CoT survey of IMM leveraged funds

CEQUENCE ENERGY ANNOUNCES OPERATIONAL UPDATE, 2016 FINANCIAL AND OPERATING RESULTS AND RESERVES

Simmtech (222800) Focus on 2H earnings WHAT S THE STORY?

LG International (001120) Poor 3Q expected to be just a blip WHAT S THE STORY? SUMMARY OF 3Q RESULTS

Multi Asset Indices Selection and Rebalance Dates

Nanosonics Limited. Strong start to FY16

ACUMEN CAPITAL RESEARCH IDEAS. GROWTH. OPPORTUNITY.

Canadian Equity Strategy

Multi Asset Indices Selection and Rebalance Dates

BAYTEX REPORTS Q RESULTS WITH CONTINUED STRONG EAGLE FORD PERFORMANCE

ANZ-ROY MORGAN AUSTRALIAN CONSUMER CONFIDENCE MEDIA RELEASE. Figure 1. ANZ-Roy Morgan Australian Consumer Confidence and inflation expectations

Gold - key charts, price outlook

YG Entertainment (122870)

Daylight Energy Ltd.

PrairieSky Royalty Ltd. Management s Discussion and Analysis. For the three months ended March 31, PrairieSky Royalty Ltd.

Key estimate revision. Year CY14 87,383 11,148 6, CY15E 1,20,126 17,838 9,

BTO: Q2/15 Earnings Preview

November 29, 2017 LETTER TO OUR SHAREHOLDERS

Kalpataru Power. Rating: Target price: EPS: Rating CMP. Target BUY. Rs Rs.256

Ramco Cement. Rating: Target price: EPS: Rating CMP. Target BUY. Rs.415. Rs. 360

FOR THE THREE MONTHS ENDED MARCH 31, 2018

US Economics. RBC Capital Markets, LLC Jacob Oubina Director, Senior US Economist (212) ; ECONOMICS I RESEARCH

PULSE OIL CORP. SPECULATIVE BUY

ANZ-ROY MORGAN AUSTRALIAN CONSUMER CONFIDENCE MEDIA RELEASE. Weekly change, % Four-week average Budget. Budget. Budget. Budget.

BAYTEX REPORTS 2016 RESULTS, STRONG RESERVES GROWTH IN THE EAGLE FORD AND RESUMPTION OF DRILLING ACTIVITY IN CANADA

Silicon Works (108320)

Roger Yuan Goldman Sachs (Asia) L.L.C. (+852)

Daewoo E&C ( KS) WHAT S THE STORY?

Chinese domestic iron ore

CENTRAL ALBERTA ASSETS OPPORTUNITY

MCX Ltd. Rating: Target price: EPS: Tepid volume growth continues. Target. Rating CMP. Rs. 1,080 SELL. Rs. 1,176

Transcription:

Action Note Equity Research December 2, 2016 Energy Producers - Seniors & Unconventional BlackPearl Resources Inc. (PXX-T) C$1.85 1.75% Onion Lake GORR Sale ($55mm): Likely to Kick-start Phase 2 Aaron Bilkoski 403 299 3294 aaron.bilkoski@tdsecurities.com John C. Green, CPA, CA (Associate) 403 292 1204 johnc.green@tdsecurities.com Event Announces the sale of a 1.75% GORR on Onion Lake. Impact: POSITIVE A Rare Win-win for Both BlackPearl and PrairieSky (PSK-T) We view this transaction positively for both parties, given PrairieSky's acquisition of lowdecline, low-cost, SAGD production with a strong likelihood of future growth. From BlackPearl's perspective, we believe that the proceeds provide line of sight to Phase II development by eliminating the single largest hurdle access to capital. Details of the 1.75% GORR The gross overriding royalty (GORR) covers both conventional and SAGD production from Onion Lake. Phase 1 of the Onion Lake SAGD project is currently producing above its design capacity of 6,000 BOE/d and has been an operational success, in our opinion. The GORR will also be applicable to Phase II of Onion Lake, which is slated to be an additional 6,000 BOE/d, with sanctioning expected in H2/17. Proceeds of the Sale Used to Eliminate Debt/Fund Phase II Development This transaction permits BlackPearl to exit 2016 with a net cash position and be undrawn on its $117.5-million credit facility (recently reconfirmed). As such, the company now has line of sight to finance the $180-million Phase II expansion via a combination of current credit capacity and expected cash flow. Phase II construction is expected to take 12-15 months, with subsequent ramp-up requiring an additional 9-12 months. Why does PSK State a 3.75% GORR? It is our understanding that a 2% GORR previously existed on Onion Lake, which was held by a third party. PrairieSky has acquired both the 1.75% GORR from BlackPearl and the 2% GORR from the third party simultaneously. TD Investment Conclusion BlackPearl's outlook has been significantly improved by the recently announced macro events - namely pipeline approvals and the OPEC cut. Furthermore, the announced GORR sale provides visibility to the development of the 6,000 bbl/d Phase II that could be on stream in 2019. Based on valuation, our HOLD rating is unchanged; however, we are increasing our target price to $1.85 (from $1.55) to reflect the GORR proceeds and advancement of Phase 2 in our NAV. PXX-T: Price 2.5 2.5 2 2 1.5 1.5 1 1 0.5 0.5 0 0 Feb-16 Apr-16 Jun-16 Aug-16 Oct-16 Dec-16 Company Profile BlackPearl is a Calgary-based E&P company with its primary operations in Alberta and Saskatchewan. It is principally targeting conventional heavy oil plays, coupled with longterm potential for significant SAGD oil sands development. BlackPearl's primary properties include Onion Lake, Mooney, and Blackrod. Recommendation: Risk: 12-Month Target Price: 12-Month Dividend (Est.): HOLD HIGH C$1.85á Prior: C$1.55 C$0.00 12-Month Total Return: 0.0% Market Data (C$) Current Price C$1.85 52-Week Range $0.47 - $1.90 Mkt Cap (f.d.) ($mm) $630.3 Mkt Cap (basic) ($mm) $620.9 Float Cap ($mm) $498.0 Current Dividend $0.00 Dividend Yield 0.0% Avg. Daily Trading Vol. 590,827 Financial Data (C$) Fiscal Y-E December Shares O/S (f.d)(mm) 340.7 Shares O/S (basic) (mm) 335.6 Float Shares (mm) 269.2 Net Debt ($mm) $(3.2) Net Debt/Total Cap (1.0)% Net Debt/EBITDA (0.1)x Estimates (C$) CFPS (f.d) 0.27 0.15 0.13 0.17 Oil (b/d) 8,872 7,976 10,026 9,277 Gas (MMcf/d) 2.5 2.1 0.8 0.7 MBOE/d 9.3 8.3 10.2 9.4 CFPS (f.d) Quarterly Estimates (C$) Q1 0.08 0.04 0.01 0.05 Q2 0.07 0.04 0.03 0.04 Q3 0.07 0.03 0.04 0.04 Q4 0.06 0.03 0.05 0.04 Valuations EV/DACF 8.9x 8.1x 13.1x 10.1x P/NAV MG 99.0% Supplemental Data WTI (US$/bbl) 92.81 49.00 43.50 57.00 HENRY HUB (US$/ 4.27 2.65 2.55 3.25 MMBTU) AECO (C$/mcf) 4.44 2.70 2.20 3.25 FX (US$/C$) 0.91 0.78 0.76 0.77 All figures in C$, unless otherwise specified Please see the final pages of this document for important disclosure information. Page 1 of 6

December 2, 2016 Outlook We have made minor changes to incorporate the disposition into our cash flow and NAV models. Year-ahead production declines modestly to reflect the ~150 bbl/d of net production disposed, but the greater impact is the $55-million improvement to net debt. Exhibit 1. Revised Estimates 2015A 2017E Guidance New Old % Chg New Old % Chg Average Production [BOE/d] 8,331 10,000 10,162 10,162-9,385 9,536 (2%) % Natural Gas 4% 1% 1% - 1% 1% 0% Financial ($mm) Revenue $96 $106 $106 - $141 $144 (2%) Cash Flow $49 $42-45 $45 $44 1% $58 $58 1% Capex $69 $7-10 $9 $9 - $20 $20 - Ending Net Debt $87 ~$0 -$3 $52 (106%) -$41 $15 (383%) CFPS (diluted) $0.15 $0.13 $0.13 1% $0.17 $0.17 1% DPS $0.00 $0.00 $0.00 - $0.00 $0.00 - Netbacks ($/BOE) Revenue $31.66 $28.67 $28.67 - $41.24 $41.25 (0%) Hedging Gains/(Loss) $12.24 $3.63 $3.63 - ($1.44) ($1.42) 2% Royalties ($5.28) ($3.73) ($3.73) - ($6.39) ($6.39) (0%) % Revenue 17% 13% 13% - 15% 15% 0% Operating ($18.50) ($11.84) ($11.84) - ($12.00) ($12.00) - Transportation ($1.05) ($2.04) ($2.04) - ($2.43) ($2.43) - Operating Netback $19.07 $14.69 $14.69 - $18.98 $19.00 (0%) G&A (Cash) ($2.52) ($1.84) ($1.84) - ($1.99) ($1.95) 2% Interest Expense ($0.44) ($0.85) ($0.94) (10%) $0.00 ($0.53) (100%) Income / Capital Tax ($0.01) $0.01 $0.01 - $0.00 $0.00 - Other $0.00 $0.00 $0.00 - $0.00 $0.00 - Cash Netback $16.10 $12.01 $11.91 1% $16.99 $16.52 3% Source: Company reports, TD Securities Inc. Valuation Exhibit 2. Relative Valuation Comparison Mkt Cap. Source: TD Securities Inc. D/CF % Drawn Ex. DRIP BOE/d EV/DACF $/BOEPD Inc. DRIP 2017E Gas Gwth* 2017E 2017E NBZ $488 12% 2.0x -20% 85% 53% 18,549 2% (8%) 4.7x 6.8x $40,512 $41,858 PXX $630 - -0.1x 0% 20% 20% 9,385 1% (9%) 13.1x 10.1x $61,704 $62,740 CJ $744 4% 1.2x 10% 99% 96% 15,605 14% (0%) 11.8x 6.8x $55,328 $49,988 BNE $911 5% 3.8x 86% 90% 90% 13,512 28% 3% 11.7x 7.4x $97,373 $89,467 PGF $1,139-2.8x 0% 11% 11% 51,198 37% (10%) 4.3x 9.5x $44,606 $47,620 PWT $1,181-3.6x 29% 60% 60% 35,951 39% (34%) 6.6x 6.8x $31,903 $46,069 BNP $1,211 1% 3.1x -16% 63% 63% 75,304 68% 2% 6.5x 4.7x $29,834 $26,279 TOG $1,519 4% 2.4x 53% 101% 83% 19,900 12% (1%) 14.3x 7.8x $96,686 $87,811 FRU $1,611 4% 0.7x 33% 40% 35% 11,411 44% (12%) 16.9x 12.0x $139,299 $141,706 ERF $2,843 2% 2.6x 0% 84% 84% 96,021 48% (3%) 10.7x 6.0x $39,049 $36,724 WCP $4,456 3% 2.1x 71% 76% 76% 57,000 18% 16% 12.6x 8.9x $115,058 $89,895 VET $6,634 5% 2.6x 65% 105% 66% 69,459 53% 5% 14.1x 11.1x $124,829 $114,388 PSK $7,726 3% -0.3x 0% 92% 84% 23,979 52% 4% 39.3x 28.3x $330,765 $315,453 ARX $8,453 3% 0.5x 0% 94% 76% 122,036 69% 2% 12.8x 10.8x $73,892 $72,659 CPG $9,449 3% 2.3x 46% 87% 87% 172,870 11% (2%) 7.6x 6.1x $77,906 $73,449 Median $1,211 3% 2.4x 27% 87% 80% 24,201 28% (2%) 11.7x 7.8x $65,255 $72,659 *Y/Y Growth Per Share Yield Corporate P/O Page 2 of 6

December 2, 2016 Justification of Target Price Exhibit 3. NAV Summary Project Summary Resource (mmboe) $/bbl $mm $/share Shares Outstanding Conventional Reserves 30 $0.13 $4 $0.01 Basic 335.6 mm Onion Lake (SAGD) 84 $6.48 $546 $1.60 Dilutive 5.0 mm Blackrod - Phase 1 (SAGD) 180 $0.10 $18 $0.05 Diluted 340.7 mm Remaining Resource 615 $0.05 $31 $0.09 Subtotal 909 $0.66 $599 $1.76 Target Price Calculation NAV 100% $1.87 $/share Other NAV Adjustment 1.00x $1.87 $/share Hedging ($2) ($0.00) Target Price (Calculated) $1.87 $/share Undeveloped Land $36 $0.11 Target Price (Rounded) $1.85 $/share Subtotal $35 $0.10 Valuation Notes Financial Summary Working Capital Deficit (Surplus) ($4) ($0.01) Bank Debt $1 $0.00 Long Term Debt $0 $0.00 ($3) ($0.01) Net Asset Value $637 $1.87 Source: TD Securities Inc. Our 12-month target price is based on 1.00x our $1.87 NAV. Key Risks to Target Price Onion Lake (SAGD) is based on NPV10% of Phases 1+2. Blackrod Phase 1 valued at $0.10/bbl and the remaining Blackrod and Mooney contingent resource is valued at $0.05 per 2C bbl. This is consistent for comparable oil sands projects in our coverage. Key risks associated with our target price include business risks of the company and industry, including, but not limited to: loss of key employees; drilling success; volatile commodity prices; operating costs; capital cost overruns; product supply and demand; financing/access to capital; government regulations; legislation; royalties; taxes; exchange rates; interest rates; and environment and weather concerns. The key near-term risks specific to BlackPearl are: continued volatility in the heavy differential; the inability to source the necessary capital to fund the development of its key growth projects; and the technical risk associated with SAGD and polymer flooding. Page 3 of 6

December 2, 2016 BlackPearl Resources Inc. Price Target: $1.85 Rating: HOLD Total Return: 0% Risk: HIGH Company Overview Key Valuation Ratios 2014A 2015A 2017E Market Capitalization ($mm) $630 P/CF (x) 8.0x 6.5x 14.0x 10.8x Net Debt ($mm) ($3) EV/DACF (x) 8.9x 8.1x 13.1x 10.1x Enterprise Value ($mm) $627 EV/Production ($000/BOE/d) $86,510 $48,711 $61,704 $62,740 EV/1P Reserves ($/BOE) $12.14 $6.35 - - Current Price $1.85 EV/2P Reserves ($/BOE) $2.71 $1.38 - - 52 Week Low/High $0.47 $1.90 P/NAV (2P) 99% Current Yield 0.0% P/NAV (Modified Growth) 99% ROCE 3.5% - - - Production 2014A 2015A 2017E Crude Oil & NGLs (bbl/d) 0 0 0 0 Leverage 2014A 2015A 2017E Heavy Oil (bbl/d) 8,872 7,976 10,026 9,277 Bank Debt ($mm) 29 88 1 (38) Total Liquids (bbl/d) 8,872 7,976 10,026 9,277 Term Debt ($mm) 0 0 0 0 Natural Gas (mcf/d) 2,492 2,130 817 651 Net Debt ($mm) 67 87 (3) (41) Total Production (BOE/d) 9,287 8,331 10,162 9,385 Net Debt-CF (x) 0.7x 1.8x -0.1x -0.7x % Gas 4% 4% 1% 1% Credit Facility ($mm) 150 150 118 118 Production Hedged (%) 0% 0% 2% 16% % Drawn 19% 59% 0% -32% Dividend PoR (%) (Pre-DRIP) 0% 0% 0% 0% Growth 2014A 2015A 2017E Dividend PoR (%) (Post-DRIP) 0% 0% 0% 0% Y/Y Production Growth -2% -10% 22% -8% Corporate PoR (%) (Pre-DRIP) 261% 140% 20% 34% Y/Y Production Per Share Growth -12% -12% 21% -9% Corporate PoR (%) (Post-DRIP) 261% 140% 20% 34% Y/Y DAPPS Growth -11% -32% 45% 4% Cash Flow Summary ($mm) 2014A 2015A 2017E Pricing Assumptions 2014A 2015A 2017E Funds Flow from Operations 90 49 45 58 WTI (US$/bbl) $92.80 $49.00 $43.50 $57.00 Debt-Adjusted Cash Flow 90 50 48 58 Edmonton Par (C$/bbl) $94.45 $57.51 $53.25 $69.75 Investing Activities WCS (C$/bbl) $81.49 $45.28 $39.50 $55.75 Exploration and Development (234) (69) (9) (20) Nymex (US$/mcf) $4.27 $2.65 $2.55 $3.25 Acquisitions/Divestitures (2) 0 55 0 AECO (C$/mcf) $4.44 $2.70 $2.20 $3.25 Total Capital Expenditures (235) (69) 46 (20) Exchange Rate (US$/C$) $0.91 $0.78 $0.76 $0.77 Financing Activities Net Change in Debt 29 59 (87) (38) Corporate Netback ($/BOE) 2014A 2015A 2017E Dividends 0 0 0 0 Revenue $67.50 $31.66 $28.67 $41.24 DRIP 0 0 0 0 Hedging $0.55 $12.24 $3.63 ($1.44) Other Share Issue Proceeds 35 0 0 0 Royalties ($12.94) ($5.28) ($3.73) ($6.39) EBITDA 90 50 48 58 Transportation ($1.81) ($1.05) ($2.04) ($2.43) Operating ($24.20) ($18.50) ($11.84) ($12.00) CFPS (diluted) 2014A 2015A 2017E Operating Netback $29.10 $19.07 $14.69 $18.98 Q1 $0.08 $0.04 $0.01 $0.05 G&A ($2.49) ($2.52) ($1.84) ($1.99) Q2 $0.07 $0.04 $0.03 $0.04 Interest Expense ($0.15) ($0.44) ($0.85) $0.00 Q3 $0.07 $0.03 $0.04 $0.04 Cash Taxes and Other ($0.02) ($0.01) $0.01 $0.00 Q4 $0.06 $0.03 $0.05 $0.04 Cash Flow Netback $26.44 $16.10 $12.01 $16.99 Annual $0.27 $0.15 $0.13 $0.17 Per Share Metrics 2014A 2015A 2017E Quarterly Production (BOE/d) 2014A 2015A 2017E WA Outstanding Shares (diluted) 328.2 335.6 337.5 340.7 Q1 9,363 8,269 9,167 10,379 CFPS (diluted) $0.27 $0.15 $0.13 $0.17 Q2 8,897 8,051 9,698 9,684 EPS (diluted) - - - - Q3 9,248 7,478 10,951 9,045 2P NAV $1.87 Q4 9,639 9,522 10,805 8,457 Modified Growth NAV $1.87 Annual 9,287 8,331 10,162 9,385 Source: Company reports, TD Securities Estimates Page 4 of 6

Action Note Equity Research December 2, 2016 December 2, 2016 TD Securities Equity Research Disclosures Distribution of Research Ratings^ Investment Services Provided* 75% REDUCE - 2.0% 63.68% BUY - 56.9% 50% 34.83% 25% HOLD - 41.0% 0% 1.49% BUY HOLD REDUCE Definition of Research Ratings ACTION LIST BUY: The stock's total return is expected to exceed a minimum of 15%, on a risk-adjusted basis, over the next 12 months and it is a top pick in the Analyst's sector. BUY: The stock s total return is expected to exceed a minimum of 15%, on a risk-adjusted basis, over the next 12 months. SPECULATIVE BUY: The stock's total return is expected to exceed 30% over the next 12 months; however, there is material event risk associated with the investment that could result in significant loss. HOLD: The stock s total return is expected to be between 0% and 15%, on a risk-adjusted basis, over the next 12 months. TENDER: Investors are advised to tender their shares to a specific offer for the company's securities or to support a proposed combination reflecting our view that a superior offer is not forthcoming. REDUCE: The stock s total return is expected to be negative over the next 12 months. Overall Risk Rating in order of increasing risk: Low (7.3% of coverage universe), Medium (35.3%), High (44.3%), Speculative (13.1%) Research Dissemination Policy TD Securities makes its research products available in electronic and/or printed formats and as soon as practicable distributes them to its institutional clients who are entitled to receive them. The Action Notes are distributed by email, and are available in PDFform on Thomson Reuters, Bloomberg, S&P Capital IQ and FactSet. Research Reports are distributed by email; they are also printed and distributed by courier to our entitled clients. PDFs of Reports are available on Thomson Reuters, Bloomberg, S&P Capital IQ and FactSet. All research is available by password to entitled institutional clients at https://www.tdsresearch.com/equities Analyst Certification Each analyst of TD Securities Inc. whose name appears on page 1 of this research report hereby certifies that (i) the recommendations and opinions expressed in the research report accurately reflect the research analyst's personal views about any and all of the securities or issuers discussed herein that are within the analyst s coverage universe and (ii) no part of the research analyst's compensation was, is, or will be, directly or indirectly, related to the provision of specific recommendations or views expressed by the research analyst in the research report. Disclaimer This material is for general informational purposes only and is not investment advice nor does it constitute an offer, recommendation or solicitation to buy or sell a particular financial instrument. It does not have regard to the specific investment objectives, financial situation, risk profile or the particular needs of any specific person who may receive this material. No representation is made that the information contained herein is accurate in all material respects, complete or up to date, nor that it has been independently verified by TD Securities. Recipients of this analysis or report are to contact the representative in their local jurisdiction with regards to any matters or questions arising from, or in connection with, the analysis or report. Historic information regarding performance is not indicative of future results and investors should understand that statements regarding future prospects may not be realized. All investments entail risk, including potential loss of principal invested. Performance analysis is based on certain assumptions, the results of which may vary significantly depending on the modelling inputs assumed. This material, including all opinions, estimates and other information, constitute TD Securities judgment as of the date hereof and is subject to change without notice. The price, value of and income from any of the securities mentioned in this material can fall as well as rise. Any market valuations contained herein are indicative values as of the time and date indicated. Such market valuations are believed to be reliable, but TD Securities does not warrant their completeness or accuracy. Different prices and/or valuations may be available elsewhere and TD Securities suggests that valuations from other sources be obtained for comparison purposes. Any price or valuation constitutes TD Securities judgment and is subject to change without notice. Actual quotations could differ subject to market conditions and other factors. TD Securities disclaims any and all liability relating to the information herein, including without limitation any express or implied representations or warranties for, statements contained in, and omissions from, the information. TD Securities is not liable for any errors or omissions in such information or for any loss or damage suffered, directly or indirectly, from the use of this information. TD Securities may have effected or may effect transactions for its own account in the securities described herein. No proposed customer or counterparty relationship is intended or implied between TD Securities and a recipient of this document. TD Securities makes no representation as to any tax, accounting, legal or regulatory issues. Investors should seek their own legal, financial and tax advice regarding the appropriateness of investing in any securities or pursuing any strategies discussed herein. Investors should also carefully consider any risks involved. Any transaction entered into is in reliance only upon the investor s judgment as to financial, suitability and risk criteria. TD Securities does not hold itself out to be an advisor in these circumstances, nor do any of its representatives have the authority to do so. The information contained herein is not intended for distribution to, or use by, any person in any jurisdiction where such distribution or use would be contrary to applicable law or regulation or which would subject TD Securities to additional licensing or registration requirements. It may not be copied, reproduced, posted, transmitted or redistributed in any without the prior written consent of TD Securities. Page 5 of 6

Action Note Equity Research December 2, 2016 December 2, 2016 If you would like to unsubscribe from our email distribution lists at any time, please contact your TD Securities Sales Contact. If you are located in Europe, Asia, Australia or New Zealand you may also unsubscribe by emailing us at Privacy.EAP@tdsecurities.com. You can access our Privacy Policy here (http://www.tdsecurities.com/tds/content/au_privacypage?language=en_ca&language=en_ca). Australia: If you receive this document and you are domiciled in Australia, please note that this report is intended to be issued for general information purposes only and distributed through the Toronto Dominion Australia Limited ( TDAL ). TDAL does not hold itself out to be providing financial advice in these circumstances. TD Securities is a trademark and represents certain investment dealing and advisory activities of Toronto-Dominion Bank and its subsidiaries, including TDAL. The Toronto-Dominion Bank is not an authorized deposittaking or financial services institution in Australia. TDAL is a holder of an Australian Financial Services License (404698) and is regulated by the Australian Securities and Investments Commission. Canada: Canadian clients wishing to effect transactions in any security discussed herein should do so through a qualified salesperson of TD Securities or TD Securities Inc. TD Securities Inc. is a member of the Canadian Investor Protection Fund. Hong Kong: This document, which is intended to be issued in Hong Kong only to Professional Investors within the meaning of the Securities and Futures Ordinance (the "SFO") and the Securities and Futures (Professional Investor) Rules made under the SFO, has been distributed through Toronto-Dominion Bank, Hong Kong Branch, which is regulated by the Hong Kong Monetary Authority. China, India and South Korea: Insofar as the document is received by any persons in the People's Republic of China ( PRC ) (which, for such purposes, does not include Hong Kong, Macau or Taiwan), India and South Korea, it is intended only to be issued to persons who have the relevant qualifications to engage in the investment activity mentioned in this document. The recipient is responsible for obtaining all relevant government regulatory approvals/licenses themselves, and represents and warrants to TD Bank that the recipient's investments in those securities do not violate any law or regulation, including, but not limited to, any relevant foreign exchange regulations and/or overseas investment regulations. The Toronto- Dominion Bank has a representative office in Shanghai, Mumbai and Seoul which should be contacted for any general enquiry related to The Toronto-Dominion Bank or its business. However, neither any of the Toronto-Dominion Bank offshore branches/subsidiaries nor its representative offices are permitted to conduct business within the borders of the PRC, India and South Korea. In locations in Asia where the Bank does not hold licenses to conduct business in financial services, it is not our intention to, and the information contained in this document should not be construed as, conducting any regulated financial activity, including dealing in, or the provision of advice in relation to, any regulated instrument or product. This publication is for general information only, without addressing any particular needs of any individual or entity, and should not be relied upon without obtaining specific advice in the context of specific circumstances. Japan: For Japanese residents, please note that TD Securities is not licensed in Japan and this is being provided to qualified financial institutions ( QFI ) only under a relevant exemption to the Financial Instruments and Exchange Law. New Zealand: The Toronto-Dominion Bank is not a registered bank in New Zealand under the Reserve Bank Act 1989. Singapore: This report is distributed in Singapore by The Toronto-Dominion Bank, Singapore Branch, and recipients in Singapore of this report are to contact The Toronto-Dominion Bank, Singapore Branch in respect of any matters arising from, or in connection with, this report. The Toronto-Dominion Bank, Singapore Branch is regulated by the Monetary Authority of Singapore. Where this report is issued or promulgated in Singapore, it is only intended for distribution to a person who is an accredited investor, expert investor or institutional investor as defined in the Securities and Futures Act (Cap. 289) or the Securities and Futures (Prescribed Specific Classes of Investors) Regulations 2005 issued by the Monetary Authority of Singapore. United Kingdom and Europe: This document is prepared, issued or approved for issuance in the UK and Europe by TD Securities Limited in respect of investment business as agent and introducer for TD Bank. The Toronto-Dominion Bank is authorised by the Prudential Regulation Authority and subject to regulation by the Financial Conduct Authority and limited regulation by the Prudential Regulation Authority. TD Securities Limited is authorised and regulated by the Financial Conduct Authority. Insofar as the document is issued in or to the United Kingdom or Europe, it is intended only to be issued to persons who (i) are persons falling within Article 19(5) ("Investment professional") of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005 (as amended, the "Financial Promotion Order"), (ii) are persons falling within Article 49(2)(a) to (d) ("High net worth companies, unincorporated associations, etc.") of the Financial Promotion Order, or (iii) are persons to whom an invitation or inducement to engage in investment activity (within the meaning of section 21 of the Financial Services and Markets Act 2000) in connection with the issue or sale of any securities may otherwise lawfully be communicated or caused to be communicated. European clients wishing to effect transactions in any security discussed herein should do so through a qualified salesperson of TD Securities Limited. Insofar as the information in this report is issued in the U.K. and Europe, it has been issued with the prior approval of TD Securities Limited. United States: U.S. clients wishing to effect transactions in any security discussed herein must do so through a registered representative of TD Securities (USA) LLC. TD Securities is a trademark of TD Bank and represents TD Securities Inc., TD Securities (USA) LLC and TD Securities Limited and certain investment and corporate banking activities of TD Bank and its subsidiaries. Copyright 2016 The Toronto-Dominion Bank. All rights reserved. Full disclosures for all companies covered by TD Securities can be viewed at https://www.tdsresearch.com/equities/welcome.important.disclosure.action Page 6 of 6