SlideShare a Scribd company logo
1 of 38
Investor Presentation  November2009
Summary of Current Environment & Performance
RefinerySector Outlook
CrudePrices & Exchange Rate
ProductRatios  Margin weakness is fundamentally driven by middle distillates. Gasoline ratios have been weak but above last year’s terrible lows. Fuel oil prices have been strong. Lack of heavy crudes means lower production. Has led to higher utilisation of hydroskimming refineries.
Turkish Sector Outlook
TurkishConsumption 000*M3  (January – September)
Turkish Monthly Diesel Consumption
Turkish Oil Products Demand Projection(Million Ton) 10
Turkey’s Import / Export Balance (Net) (Million Ton) (Export) (Import) 11
Vehicle Parc Comparison (per 1000 People) Passenger Cars, 2006 Turkey By Vehicle Type
13
TÜPRAŞ Assets Black Sea   Baku İstanbul İzmit 11.0 mt NC: 7.78 Marmara Ankara Kırıkkale 5.0 mt NC: 6.32 İzmir 11.0 mt   NC: 7.66 Batman 1,1 mt NC:1.83 Mersin Ceyhan Kirkuk Total Refining Capacity:  		28.1 Million Tons Current Nelson Complexity(NC):  	7.25 14
Opet  Results EBITDA  $191 Million Network Opet: 795, Sunpet: 544,  Total 1,339 Terminal Capacity 1,161,042m3. * Tüpraş’s 40% share
Koç Energy Group Storage Capacities (1000 M3)  784 36.5     43.7  65.6 249.1  100% Coverage  of Turkey 1,161,000 M3 150,000 M3 5,100,000 M3 16
Crude Suppliers of TÜPRAŞ  (million ton) UK Kazakhstan Italy Russia %30 Domestic Azerbaijan Iraq Syria %48 Iran Libya S. Arabia 17
Net Refining Margins 18
ProductionVolumes
9M ProductsYields 2008 2009 Light Distillate Light Distillate Black Products Middle Distillate Middle  Distillate Other  White WhiteProduct 73.2% Production : 11.9 mn ton WhiteProduct 68.2 % Production : 17.9 mn ton
DomesticSales, Ton*000
ExportVolumes FullYear (MillionTons) 9 Month (KTons)
9M Trading Activities Finished Products Gasoil imports up 20% LPG & Jet imported to make up shortfall Intermediates HVGO & ASRFO were imported to keep the hydrocrackers running full capacity. Naphthaimportedtoproducegasoline
Total Sales ByCustomers- 9 Months 2009 Total Sales : 16,2  million ton First 4 Distributors’ Share  79.2 %
25
Investments ,[object Object]
StorageCapacity +1.1mn ton
ResidiumUpgrading
  OEP & others50 26
CompanyStrategy
The Fundamentals Changes Scale Capacity of project increased by 30% Will utilise residuals from other refineries Timing Completion expected end of 2013 Financing more by ExportCreditAgency Budget $1.5-$2 Billion,  Costs may be 30% less Fuel Oil / Diesel Spreads $200 spreads are temporary Fuel oil prices will decrease with more heavy crude Diesel / Jet prices will improve with recovery LSFO req. forBunkering Product Mix Turkey will still be very short of diesel and long on fuel oil CokerUpdate
RUP ProductYields
Financial Summary
31
FinancialHighlights (mn $)
Profitability Indicators , January-September *CCS – CurrentCost of Sales, ** 40% representingTüpraş’sshare
IncomeStatement
FX Risk Exposure (30 September 2009 )  Million $ -128 SoleTüpraş -90 Million $

More Related Content

Similar to Tupras November 2009 3 Q

Presentation ITU October 2013
Presentation ITU October 2013Presentation ITU October 2013
Presentation ITU October 2013
Alper Paksoy
 
Tsakos Energy Navigation Q2 2013 results presentation
Tsakos Energy Navigation Q2 2013 results presentationTsakos Energy Navigation Q2 2013 results presentation
Tsakos Energy Navigation Q2 2013 results presentation
TradeWindsnews
 
Presentations
PresentationsPresentations
Presentations
EucatexRI
 
Neptune Orient Lines Q1 2013 results presentation
Neptune Orient Lines Q1 2013 results presentationNeptune Orient Lines Q1 2013 results presentation
Neptune Orient Lines Q1 2013 results presentation
TradeWindsnews
 
Sustainability Report 2012
Sustainability Report 2012Sustainability Report 2012
Sustainability Report 2012
Petrobras
 
Overview Of The European Automotive Industry
Overview Of The European Automotive IndustryOverview Of The European Automotive Industry
Overview Of The European Automotive Industry
shekhar619
 

Similar to Tupras November 2009 3 Q (20)

Tupras December 2009
Tupras December 2009Tupras December 2009
Tupras December 2009
 
International Fuel Technology (OTCBB: IFUE)
International Fuel Technology (OTCBB: IFUE)International Fuel Technology (OTCBB: IFUE)
International Fuel Technology (OTCBB: IFUE)
 
Presentation ITU October 2013
Presentation ITU October 2013Presentation ITU October 2013
Presentation ITU October 2013
 
Tsakos Energy Navigation Q2 2013 results presentation
Tsakos Energy Navigation Q2 2013 results presentationTsakos Energy Navigation Q2 2013 results presentation
Tsakos Energy Navigation Q2 2013 results presentation
 
Antam
AntamAntam
Antam
 
Oil shale economics_fact_sheet usa
Oil shale economics_fact_sheet usaOil shale economics_fact_sheet usa
Oil shale economics_fact_sheet usa
 
Maersk Oil - Delivery Today, Growth Tomorrow
Maersk Oil - Delivery Today, Growth TomorrowMaersk Oil - Delivery Today, Growth Tomorrow
Maersk Oil - Delivery Today, Growth Tomorrow
 
Antero Resources 2012 Financial and Operating Results
Antero Resources 2012 Financial and Operating ResultsAntero Resources 2012 Financial and Operating Results
Antero Resources 2012 Financial and Operating Results
 
Westport Corporate Overview
Westport Corporate OverviewWestport Corporate Overview
Westport Corporate Overview
 
Cabot Oil & Gas Slide Presentation at Merrill Lunch Energy Conference
Cabot Oil & Gas Slide Presentation at Merrill Lunch Energy ConferenceCabot Oil & Gas Slide Presentation at Merrill Lunch Energy Conference
Cabot Oil & Gas Slide Presentation at Merrill Lunch Energy Conference
 
Presentations
PresentationsPresentations
Presentations
 
Airline
AirlineAirline
Airline
 
Webcast about 1st Quarter of 2013
Webcast about 1st Quarter of 2013Webcast about 1st Quarter of 2013
Webcast about 1st Quarter of 2013
 
MEOH Investor Presentation - October 2023
MEOH Investor Presentation - October 2023MEOH Investor Presentation - October 2023
MEOH Investor Presentation - October 2023
 
Neptune Orient Lines Q1 2013 results presentation
Neptune Orient Lines Q1 2013 results presentationNeptune Orient Lines Q1 2013 results presentation
Neptune Orient Lines Q1 2013 results presentation
 
Lunch Hosted by McKinsey & Company
Lunch Hosted by McKinsey & CompanyLunch Hosted by McKinsey & Company
Lunch Hosted by McKinsey & Company
 
Sustainability Report 2012
Sustainability Report 2012Sustainability Report 2012
Sustainability Report 2012
 
2013 Westport AGM
2013 Westport AGM2013 Westport AGM
2013 Westport AGM
 
Reflection of oil prices to pump prices in Turkey
Reflection of oil prices to pump prices in Turkey Reflection of oil prices to pump prices in Turkey
Reflection of oil prices to pump prices in Turkey
 
Overview Of The European Automotive Industry
Overview Of The European Automotive IndustryOverview Of The European Automotive Industry
Overview Of The European Automotive Industry
 

Recently uploaded

一比一原版(UC毕业证书)坎特伯雷大学毕业证成绩单原件一模一样
一比一原版(UC毕业证书)坎特伯雷大学毕业证成绩单原件一模一样一比一原版(UC毕业证书)坎特伯雷大学毕业证成绩单原件一模一样
一比一原版(UC毕业证书)坎特伯雷大学毕业证成绩单原件一模一样
dyuozua
 
一比一原版(Massey毕业证书)梅西大学毕业证成绩单原件一模一样
一比一原版(Massey毕业证书)梅西大学毕业证成绩单原件一模一样一比一原版(Massey毕业证书)梅西大学毕业证成绩单原件一模一样
一比一原版(Massey毕业证书)梅西大学毕业证成绩单原件一模一样
dyuozua
 
一比一原版(UofT毕业证书)多伦多大学毕业证成绩单原件一模一样
一比一原版(UofT毕业证书)多伦多大学毕业证成绩单原件一模一样一比一原版(UofT毕业证书)多伦多大学毕业证成绩单原件一模一样
一比一原版(UofT毕业证书)多伦多大学毕业证成绩单原件一模一样
dyuozua
 
一比一原版(UNITEC毕业证书)UNITEC理工学院毕业证成绩单原件一模一样
一比一原版(UNITEC毕业证书)UNITEC理工学院毕业证成绩单原件一模一样一比一原版(UNITEC毕业证书)UNITEC理工学院毕业证成绩单原件一模一样
一比一原版(UNITEC毕业证书)UNITEC理工学院毕业证成绩单原件一模一样
dyuozua
 
一比一原版(VUW毕业证书)惠灵顿维多利亚大学毕业证成绩单原件一模一样
一比一原版(VUW毕业证书)惠灵顿维多利亚大学毕业证成绩单原件一模一样一比一原版(VUW毕业证书)惠灵顿维多利亚大学毕业证成绩单原件一模一样
一比一原版(VUW毕业证书)惠灵顿维多利亚大学毕业证成绩单原件一模一样
dyuozua
 
一比一原版(Waikato毕业证书)怀卡托大学毕业证成绩单原件一模一样
一比一原版(Waikato毕业证书)怀卡托大学毕业证成绩单原件一模一样一比一原版(Waikato毕业证书)怀卡托大学毕业证成绩单原件一模一样
一比一原版(Waikato毕业证书)怀卡托大学毕业证成绩单原件一模一样
dyuozua
 
一比一原版(Mac毕业证书)麦克马斯特大学毕业证成绩单原件一模一样
一比一原版(Mac毕业证书)麦克马斯特大学毕业证成绩单原件一模一样一比一原版(Mac毕业证书)麦克马斯特大学毕业证成绩单原件一模一样
一比一原版(Mac毕业证书)麦克马斯特大学毕业证成绩单原件一模一样
dyuozua
 
一比一原版(ArtEZ毕业证书)ArtEZ艺术学院毕业证成绩单原件一模一样
一比一原版(ArtEZ毕业证书)ArtEZ艺术学院毕业证成绩单原件一模一样一比一原版(ArtEZ毕业证书)ArtEZ艺术学院毕业证成绩单原件一模一样
一比一原版(ArtEZ毕业证书)ArtEZ艺术学院毕业证成绩单原件一模一样
dyuozua
 

Recently uploaded (20)

一比一原版(UC毕业证书)坎特伯雷大学毕业证成绩单原件一模一样
一比一原版(UC毕业证书)坎特伯雷大学毕业证成绩单原件一模一样一比一原版(UC毕业证书)坎特伯雷大学毕业证成绩单原件一模一样
一比一原版(UC毕业证书)坎特伯雷大学毕业证成绩单原件一模一样
 
一比一原版(Massey毕业证书)梅西大学毕业证成绩单原件一模一样
一比一原版(Massey毕业证书)梅西大学毕业证成绩单原件一模一样一比一原版(Massey毕业证书)梅西大学毕业证成绩单原件一模一样
一比一原版(Massey毕业证书)梅西大学毕业证成绩单原件一模一样
 
Hot Amravati Escorts Service Girl ^ 8250092165, WhatsApp Anytime Amravati
Hot Amravati Escorts Service Girl ^ 8250092165, WhatsApp Anytime AmravatiHot Amravati Escorts Service Girl ^ 8250092165, WhatsApp Anytime Amravati
Hot Amravati Escorts Service Girl ^ 8250092165, WhatsApp Anytime Amravati
 
The Leonardo 1Q 2024 Results Presentation
The Leonardo 1Q 2024 Results PresentationThe Leonardo 1Q 2024 Results Presentation
The Leonardo 1Q 2024 Results Presentation
 
Teck Supplemental Information, May 2, 2024
Teck Supplemental Information, May 2, 2024Teck Supplemental Information, May 2, 2024
Teck Supplemental Information, May 2, 2024
 
一比一原版(UofT毕业证书)多伦多大学毕业证成绩单原件一模一样
一比一原版(UofT毕业证书)多伦多大学毕业证成绩单原件一模一样一比一原版(UofT毕业证书)多伦多大学毕业证成绩单原件一模一样
一比一原版(UofT毕业证书)多伦多大学毕业证成绩单原件一模一样
 
一比一原版(UNITEC毕业证书)UNITEC理工学院毕业证成绩单原件一模一样
一比一原版(UNITEC毕业证书)UNITEC理工学院毕业证成绩单原件一模一样一比一原版(UNITEC毕业证书)UNITEC理工学院毕业证成绩单原件一模一样
一比一原版(UNITEC毕业证书)UNITEC理工学院毕业证成绩单原件一模一样
 
Gorakhpur Call Girls 8250092165 Low Price Escorts Service in Your Area
Gorakhpur Call Girls 8250092165 Low Price Escorts Service in Your AreaGorakhpur Call Girls 8250092165 Low Price Escorts Service in Your Area
Gorakhpur Call Girls 8250092165 Low Price Escorts Service in Your Area
 
一比一原版(VUW毕业证书)惠灵顿维多利亚大学毕业证成绩单原件一模一样
一比一原版(VUW毕业证书)惠灵顿维多利亚大学毕业证成绩单原件一模一样一比一原版(VUW毕业证书)惠灵顿维多利亚大学毕业证成绩单原件一模一样
一比一原版(VUW毕业证书)惠灵顿维多利亚大学毕业证成绩单原件一模一样
 
Osisko Gold Royalties Ltd - Q1 2024 Results
Osisko Gold Royalties Ltd - Q1 2024 ResultsOsisko Gold Royalties Ltd - Q1 2024 Results
Osisko Gold Royalties Ltd - Q1 2024 Results
 
SME IPO Opportunity and Trends of May 2024
SME IPO Opportunity and Trends of May 2024SME IPO Opportunity and Trends of May 2024
SME IPO Opportunity and Trends of May 2024
 
Collective Mining | Corporate Presentation - May 2024
Collective Mining | Corporate Presentation - May 2024Collective Mining | Corporate Presentation - May 2024
Collective Mining | Corporate Presentation - May 2024
 
Teck Sustainability Leadership, April 26, 2024
Teck Sustainability Leadership, April 26, 2024Teck Sustainability Leadership, April 26, 2024
Teck Sustainability Leadership, April 26, 2024
 
Camil Institutional Presentation_Mai24.pdf
Camil Institutional Presentation_Mai24.pdfCamil Institutional Presentation_Mai24.pdf
Camil Institutional Presentation_Mai24.pdf
 
一比一原版(Waikato毕业证书)怀卡托大学毕业证成绩单原件一模一样
一比一原版(Waikato毕业证书)怀卡托大学毕业证成绩单原件一模一样一比一原版(Waikato毕业证书)怀卡托大学毕业证成绩单原件一模一样
一比一原版(Waikato毕业证书)怀卡托大学毕业证成绩单原件一模一样
 
Western Copper and Gold - May 2024 Presentation
Western Copper and Gold - May 2024 PresentationWestern Copper and Gold - May 2024 Presentation
Western Copper and Gold - May 2024 Presentation
 
ITAU EQUITY_STRATEGY_WARM_UP_20240505 DHG.pdf
ITAU EQUITY_STRATEGY_WARM_UP_20240505 DHG.pdfITAU EQUITY_STRATEGY_WARM_UP_20240505 DHG.pdf
ITAU EQUITY_STRATEGY_WARM_UP_20240505 DHG.pdf
 
一比一原版(Mac毕业证书)麦克马斯特大学毕业证成绩单原件一模一样
一比一原版(Mac毕业证书)麦克马斯特大学毕业证成绩单原件一模一样一比一原版(Mac毕业证书)麦克马斯特大学毕业证成绩单原件一模一样
一比一原版(Mac毕业证书)麦克马斯特大学毕业证成绩单原件一模一样
 
Osisko Development - Investor Presentation - May 2024
Osisko Development - Investor Presentation - May 2024Osisko Development - Investor Presentation - May 2024
Osisko Development - Investor Presentation - May 2024
 
一比一原版(ArtEZ毕业证书)ArtEZ艺术学院毕业证成绩单原件一模一样
一比一原版(ArtEZ毕业证书)ArtEZ艺术学院毕业证成绩单原件一模一样一比一原版(ArtEZ毕业证书)ArtEZ艺术学院毕业证成绩单原件一模一样
一比一原版(ArtEZ毕业证书)ArtEZ艺术学院毕业证成绩单原件一模一样
 

Tupras November 2009 3 Q

  • 1. Investor Presentation November2009
  • 2. Summary of Current Environment & Performance
  • 3.
  • 6. ProductRatios Margin weakness is fundamentally driven by middle distillates. Gasoline ratios have been weak but above last year’s terrible lows. Fuel oil prices have been strong. Lack of heavy crudes means lower production. Has led to higher utilisation of hydroskimming refineries.
  • 8. TurkishConsumption 000*M3 (January – September)
  • 10. Turkish Oil Products Demand Projection(Million Ton) 10
  • 11. Turkey’s Import / Export Balance (Net) (Million Ton) (Export) (Import) 11
  • 12. Vehicle Parc Comparison (per 1000 People) Passenger Cars, 2006 Turkey By Vehicle Type
  • 13. 13
  • 14. TÜPRAŞ Assets Black Sea Baku İstanbul İzmit 11.0 mt NC: 7.78 Marmara Ankara Kırıkkale 5.0 mt NC: 6.32 İzmir 11.0 mt NC: 7.66 Batman 1,1 mt NC:1.83 Mersin Ceyhan Kirkuk Total Refining Capacity: 28.1 Million Tons Current Nelson Complexity(NC): 7.25 14
  • 15. Opet Results EBITDA $191 Million Network Opet: 795, Sunpet: 544, Total 1,339 Terminal Capacity 1,161,042m3. * Tüpraş’s 40% share
  • 16. Koç Energy Group Storage Capacities (1000 M3) 784 36.5 43.7 65.6 249.1 100% Coverage of Turkey 1,161,000 M3 150,000 M3 5,100,000 M3 16
  • 17. Crude Suppliers of TÜPRAŞ (million ton) UK Kazakhstan Italy Russia %30 Domestic Azerbaijan Iraq Syria %48 Iran Libya S. Arabia 17
  • 20. 9M ProductsYields 2008 2009 Light Distillate Light Distillate Black Products Middle Distillate Middle Distillate Other White WhiteProduct 73.2% Production : 11.9 mn ton WhiteProduct 68.2 % Production : 17.9 mn ton
  • 23. 9M Trading Activities Finished Products Gasoil imports up 20% LPG & Jet imported to make up shortfall Intermediates HVGO & ASRFO were imported to keep the hydrocrackers running full capacity. Naphthaimportedtoproducegasoline
  • 24. Total Sales ByCustomers- 9 Months 2009 Total Sales : 16,2 million ton First 4 Distributors’ Share 79.2 %
  • 25. 25
  • 26.
  • 29. OEP & others50 26
  • 31. The Fundamentals Changes Scale Capacity of project increased by 30% Will utilise residuals from other refineries Timing Completion expected end of 2013 Financing more by ExportCreditAgency Budget $1.5-$2 Billion, Costs may be 30% less Fuel Oil / Diesel Spreads $200 spreads are temporary Fuel oil prices will decrease with more heavy crude Diesel / Jet prices will improve with recovery LSFO req. forBunkering Product Mix Turkey will still be very short of diesel and long on fuel oil CokerUpdate
  • 34. 31
  • 36. Profitability Indicators , January-September *CCS – CurrentCost of Sales, ** 40% representingTüpraş’sshare
  • 38. FX Risk Exposure (30 September 2009 ) Million $ -128 SoleTüpraş -90 Million $
  • 39. Ratings & Corporate Governance Fitch Rating Comparison Corporate Governance Rating Ratingby Saha Ratings 36
  • 40. Thank you… TheInvestorRelationssection of ourcompanywebsite has a wealth of constantlyupdatedinformation of interesttoinvestors. www.tupras.com.tr 37
  • 41. Disclaimer This presentation contains forward-looking statements that reflect the Company management’s current views with respect to certain future events. Although it is believed that the expectations reflected in these statements are reasonable, they may be affected by a variety of variables and changes in underlying assumptions that could cause actual results to differ materially. Neither Tüpraş nor any of its directors, managers or employees nor any other person shall have any liability whatsoever for any loss arising from use of this presentation. 38

Editor's Notes

  1. Slide 2: Key MessagesDomestic demand is down in line with expectations, with Rural Diesel demand worst hit as it has the highest correlation with GDPthough it declined less than GDP and less than some other developed markets.The volume of Crude Processed was down, with the emphasis once again on profitability. Opportunity crudes and intermediary products were utilised. The result was once again a higher white product yield.Benchmark margins were down on oversupply and reduced demand and made worse by poor crude differentials.On the other hand, Tüpraş Margins showed a big premium primarilydue to better yieldsandourcompetitiveadvantages.Many investors have asked us if the Coker project is to be cancelled. Instead we haverevised the plan increasing the size of the units. Final negotiations are under way with the short listed constructors and financial packages under discussion.
  2. Slide 10: 1st Half Products Yields The flip side of the coin can be seen on this slide. Black product yields shrunk to just 26 ½%, down from nearly 32% a year ago. Middle distillates yields were up 2% and light distillates 2%andasphaltyieldswereup 3.2%.Therewas a bigincrease in lowsulphurdieselyield
  3. Slide 11: Domestic Sales, Ton*000Domestic sales decreased by 700 thousand tons for the period, almost entirely due to a decline in rural diesel sales.Jet fuel sales were up, thanks to an astoundingly good year for Turkish airlines in the face of a global meltdown in the sector.Sales of gasoline were up, as we took market share from imports.Since April, Tüpraş has been outperforming the market.
  4. Slide 12: Export VolumesAs product surpluses have left export premiums at very low levels, Tüpraş has chosen not to produce for export.Total export volumes fell 63%, with middle distillates, which are being sold domestically and fuel oil where production has fallen, are showing the largest decreases. Whenever the profitability of exports improves, Tüpraş will respond with higher utilisation rates and greater volumes of exports. Inthecurrentweak market conditions, increasingexportscouldhavenegativeeffects on Medprices, therebyaffectingdomesticpricing of allproducts.
  5. Slide 15: 1st Half Trading ActivitiesImports of diesel and LPG wereslightly up year on year.More than 300,000 tons of Jet fuel were imported, compared to zero in the same period last year.More than 600,000 tons of semi-finished products were imported.
  6. 2007 yılında 177 milyon doları master plan yatırım programı kapsamında olmak üzere toplma 325 milyon dolar yatırım harcaması yapılacaktır. 2008 yılında master plan yatırımlarının tamamlanmasıyla Tüpraş’ın Nelson Kompleksitesi 6.43’ten 7.25’e yükselecektir.
  7. Slide 16: Coker UpdateWe have been asked by many investors if we plan to cancel or postpone the resid project. However, the project is far to important for us to even consider such a move. Instead we are to increase the capacity of project by around 30% and will utilise residuals from other refineries.There has been a change in timetable, with completion expected end of 2013, as we are taking advantage of falling construction and financing costs.Licencing has beencompletedanddetailedengineering has beenmovedforwardtosave time. Commercialbidsarebeingreceivedfromourprojectmanagementshortlistandwill be evaluatedoverthecomingmonths.Financing will be mostly by Export Credit Agencies, which are very keen to fill the gap left in the market.The Budget has not beenfinalised but willprobably be between $1.5 to $2 Billion, and based on current market prices, costs may be up to 30% lessthanpreviouslyexpected. The fundamentals of the project are still good.$200 Fuel Oil / Diesel Spreads are temporary as fuel oil prices will decrease with more heavy crude and Diesel / Jet prices will improve with recovery. Add in future LSFO requirement for Bunkering and fuel oil’s future looks bleak. Thedomesticpriceadvantageshould not be forgotten. For the foreseeable future, Turkey will still be very short of diesel and long on fuel oil
  8. Slide 17: RUP Product YieldsTotal black product feed will now be about 4.2 million tons per year, of which a million tons will be atmospheric dip transferred from other refineries.Diesel production is increased to more than 2½ million tons, with close to 1 million tons of other white products.
  9. Slide 18: Financial SummaryWe have revised our assumptions, with Interest Rates of 6.0% and Crude Oil at $60 per barrel.Financing will be predominantly through loans.We expect Additional Revenue in excess of $1.0 Billion, and additional EBITDA of more than $500 Million.This Results in an NPV of over $1 Billion an IRR of 28%, and a Payback of about 4 Years