SlideShare a Scribd company logo
1 of 11
Download to read offline
Equity Research Industry Update
www.cowen.com Please see addendum of this report for important disclosures.
October 28, 2014
■ Metals & Mining: Precious Metals
■ Metals & Mining: Emerging Miners Senior Producer Balance Sheet Update -
Improving Despite Headwinds
Adam P. Graf, CFA
646.562.1344
adam.graf@cowen.com
Misha Levental
646.562.1410
misha.levental@cowen.com
The Cowen Insight
Senior producers continue to improve balance sheets through operating cost
improvements, capital cost cutting, and asset sales. Developers' market values remain
heavily discounted despite continued asset de-risking. We continue to see opportunity
for miners to transition from purely defense, to some offensive, and take advantage of
pre-producer valuations to refill longer-term pipelines.
Senior Producer Balance Sheet And Operating Dashboard - See Figure 1
Throughout 2014, senior producers have worked on strengthening their balance
sheets, in efforts to improve margins, and reduce financial leverage, primarily through
1) asset sales (Figure 1), and 2) capital reductions (Figure 3). For the group, balance
sheet efforts over the last 2 years should pay off entering 2015: by year-end 2015, we
see average net-debt-to-cap ratios decreasing by ~17%, while production increases
~10%, all-in costs decrease ~15%, and capital spending decreases ~30%. On an
individual company basis, GG continues to exhibit the strongest balance sheet going
into 2015, with net-debt-to-cap below 3%, rising production, and the completion of
major capital projects. Heading into 2015, we believe the most under appreciated
seniors are 1) AUY, with increased production at all-in costs of ~$800/oz, and modest
$450MM capex, and 2) NEM, expected to see production growth coupled with lower
all-in costs and net-debt-to-cap reductions of 15%, and 27%, respectively. ABX
continues to appear to have the weakest balance sheet versus peers. However, we see
the potential for ABX to monetize a further ~$2.3Bn in non-core assets (Figure 5).
Developers De-Risking, But Shares Continue To Lag - See Figure 3
We believe adjustments made by senior producers over the past two years now
allow for the acquisition of undervalued pre-producers. These assets will be needed
by seniors to maintain future production levels and returns. Since our July report,
Gold Miners: The M&A Wave, Part II - The Tide Is Rolling In, junior developers have
continued to advance projects along the development curve. Since July alone, we
have seen some fairly significant de-risking events, including: 1) PVG - advancing
permitting for 1Q15 approval, 2) SA - receiving KSM construction permits, and 3)
GSV - establishing an initial resource at Pinion. Still, despite de-risking events, market
values for developers remain at lower levels YtD, versus year-end 2013. As a result,
this disconnect provides a unique opportunity for seniors to purchase less risky, pre-
construction assets at multi-year lows.
We Maintain Our "Buy Now, Act Later" Recommendation For Seniors
We continue to believe seniors have the opportunity to buy assets now at heavily
discounted prices to NAV; assets can then be developed according to growth needs
and balance sheet health. We see GG, NEM, AEM, and AUY in the best position to buy
assets. We believe the most undervalued developers to be SA, PVG, GSV, and GCU.
Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
Figure 1 : Senior Gold Producer Snapshot 2013-2015
Source: Cowen and Company
Figure 2 : Gold Volume Growth Among the Major North American Gold Producers (Base Year = 2014)
Source: Cowen and Company
Market Cap
($MM)
YE Net Debt
($MM)
YE %Net Debt/
Total Cap
Production
(oz)
Cash Cost
($/oz)
All-in Costs, minus
by-product ($/oz)
Capital
Expenditures
($MM)
M&A Total
Transaction
Value ($MM)
2013 $3,416 21.2% 3,360,245 $575 $1,317 ($2,041)
2014 $3,290 21.0% 3,257,998 $582 $1,143 ($1,244)
2015 $2,798 17.4% 3,575,504 $578 $980 ($854)
2013 $19,927 $10,497 40.1% 7,166,000 $589 $1,243 ($5,133) $777
2014 $15,780 $10,995 41.5% 6,265,956 $562 $1,039 ($2,163) $557
2015 n/a $10,112 37.1% 6,532,136 $585 $890 ($1,207) n/a
2013 $11,452 $5,185 30.7% 5,584,000 $634 $1,069 ($1,844) $661
2014 $11,262 $3,721 22.5% 5,143,184 $749 $1,357 ($1,370) $568
2015 n/a $2,790 16.4% 5,261,130 $664 $1,146 ($1,394) n/a
2013 $16,984 $1,689 7.7% 2,637,188 $549 $1,495 ($2,446) $8
2014 $19,201 $1,132 5.5% 2,943,254 $496 $1,154 ($2,154) $407
2015 n/a $469 2.3% 3,866,724 $520 $812 ($823) n/a
2013 $4,505 $830 20.9% 1,132,953 $658 $1,278 ($550) ($70)
2014 $6,232 $1,272 27.9% 1,394,106 $650 $1,162 ($464) ($1,845)
2015 n/a $1,115 22.9% 1,626,665 $636 $1,064 ($427) n/a
2013 $4,893 $1,325 16.4% 2,519,872 $720 $1,370 ($1,268) -
2014 $3,358 $1,034 13.0% 2,455,666 $686 $1,118 ($658) $240
2015 n/a $988 12.4% 2,558,999 $701 $1,170 ($826) n/a
2013 $6,385 $970 11.6% 1,121,456 $298 $1,447 ($1,007) ($52)
2014 $4,902 $1,587 15.9% 1,345,820 $349 $1,029 ($655) ($1,515)
2015 n/a $1,313 13.2% 1,607,368 $361 $799 ($449) n/a
AVERAGE
AUY
ABX
NEM
GG
AEM
KGC
80%
100%
120%
140%
160%
180%
200%
220%
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Agnico Kinross Newmont Barrick Goldcorp Yamana
www.cowen.com2
Cowen and Company
Equity Research October 28, 2014
Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
Figure 3 : Average Cost Comparisons Across Six Senior Producers Under Coverage - ABX, GG, NEM, KGC, AUY, AEM
Source: Cowen and Company, Annual financial statements
Figure 4 : Select Junior Miner Equity Performance and Development Progress (4Q13 – present)
Source: Cowen and Company
0
1,000
2,000
3,000
4,000
5,000
6,000
2009 2010 2011 2012 2013 2014E 2015E
AverageAnnualSpendingPerSenior($MM)
Annual Average Cost Trend
Gross Operating Costs Gross Operating Costs Gross Capital Spending
Company Ticker
Dec. 2013 YtD 2014 Dec. 2013 YtD 2014 Date Completed Since Dec. 2013 Date Upcoming Near-Term Catalysts
Gold Price ($/oz) $1,202 $1,232
Gold Canyon GCU $47.5 $29.0 0.05x 0.03x May-14
EA Filing Confirmation for Construction of
Access Corridor
N/A Springpole PFS/FS
Jan-14 Acquisition/Consolidation of Pinion
Sep-14 Pinion Initial Resource
Guyana Goldfields GUY $376.3 $425.4 0.29x 0.36x Oct-14 First $185MM Loan Drawdown mid-2015 Aurora Commercial Production
Northern Dynasty NAK $78.9 $40.3 0.02x 0.00x Dec-13 Acquires 100% Ownership of Project 1Q15 EPA CWA Process Completion
NOVAGOLD NG $1,193.0 $910.6 0.34x 0.23x Oct-14 Permitting Process Halfway Complete 4Q14 Donlin Draft EIS
Paramount PZG $148.3 $125.5 0.33x 0.25x Aug-14 San Miguel Updated PEA 4Q14 San Miguel Drilling Results
Dec-13 Positive Bulk Sample Results
Jun-14 Updated Feasibility Study
Jul-14 Permit Application Submitted
Feb-14 Initial Deep Kerr Resource (KSM)
Apr-14
Initial Walsh Lake Resource (Courageous
Lake)
Sep-14 KSM Construction Permits Received
Vista Gold VGZ $37.7 $29.5 0.13x 0.08x Sep-14 Mt Todd EIS Approval Received 2015 EPBC & Operating Permits
1Q15
Brucejack Permits Expected,
Construction To Begin (Pending
Financing) 1H15
Seabridge SA $388.3 0.18x 4Q14
KSM Federal Permits Expected;
Provincial Permits Were Received In
August
Pretium Resources PVG $804.9 0.42x
Material Project De-Risking Initiatives
Gold Standard Ventures GSV $73.6 0.37x 1Q15 Pinion Initial PEA$68.6
Market Cap P/NAV
$619.2
$368.2
0.16x
0.19x
0.07x
www.cowen.com 3
Cowen and Company
Equity Research October 28, 2014
Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
Figure 5 : ABX Valuation Chart of Non-Core Assets
Source: Cowen and Company
Intrinsic Value Est. Market Value
(NAV) (0.67x NAV)
Round Mountain (50% w/ KGC) 115 77
East Archimedes/Ruby Hill 47 31
Hemlo (100%) (Ontario) 276 185
Bald Mountain (100%) 258 173
Golden Sunlight (100%) (Montana) 29 19
Cowal 530 355
Kalgoorlie (50% w/ NEM) 172 115
Porgera (95%) 398 267
Bulyanhulu (63.9% interest in ABG) 509 341
Buzwagi (63.9% interest in ABG) 189 127
North Mara (63.9% interest in ABG) 511 342
Sedbelo (Platinum) 33 22
Kabanga (Nickel) 215 144
Nyanzaga Project (ABG) 115 77
$3,397 $2,276
www.cowen.com4
Cowen and Company
Equity Research October 28, 2014
Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
Ticker Rating Price* Price Target
AEM Market Perform $28.66 $21.29
ANV Market Perform $2.27 $2.22
CKG.CN Outperform C$2.33 C$13.37
AG Market Perform $6.40 $7.37
GBU.CN Outperform $0.72 $1.56
GG Market Perform $21.98 $20.95
GSV Outperform $0.59 $1.85
HL Market Perform $2.29 $1.68
MUX Outperform $1.52 $4.46
MLX.AU Outperform AUD0.22 AUD0.34
NAK Outperform $0.41 $9.56
PAAS Market Perform $10.40 $9.08
PVG.CN Outperform C$5.64 C$19.00
SAND Outperform $3.72 $5.75
SA Outperform $7.50 $60.21
SLW Market Perform $19.35 $18.69
TMM.CN Market Perform C$1.39 C$1.72
VGZ Outperform $0.34 $2.99
Ticker Rating Price* Price Target
AGI Outperform C$8.05 C$11.75
ABX Market Perform $13.30 $10.90
CDE Market Perform $4.19 $4.88
FNV Market Perform $52.05 $40.86
GCU.CN Outperform C$0.20 C$1.68
GGA.CN Outperform C$0.16 C$0.83
GUY.CN Outperform C$2.68 C$5.77
KGC Market Perform $2.69 $3.93
MAY.CN Outperform C$0.13 C$0.30
NEM Outperform $21.63 $25.20
NG Market Perform $2.72 $3.34
PZG Outperform $0.73 $0.97
RGLD Outperform $64.42 $75.76
SGR.CN Market Perform C$0.07 C$0.09
SSRI Outperform $5.26 $11.11
TGB Outperform $1.41 $5.86
TRQ Outperform $3.10 $9.34
AUY Outperform $5.50 $7.36
*As of 10/27/2014
Valuation Methodology And Risks
Valuation Methodology
Precious Metals:
In the Precious Metals and Emerging Miners space, we utilize NAV methodology
(income approach) to value developing and operational mining plays as this method
encompasses key variables such as: price, operating costs, up-front capital, mine life,
time-value of money, and the corporate balance sheet. This method allows for these
variables to change over time.
Our individual asset values use Reserves and Resources to determine project
life. Where possible, forward commodity and exchange rate price strips are used
to generate revenues and modify costs. Costs are built from historic results,
modifications of existing studies, or from independent studies of like deposits. Full
costing (on-site & off-site), stripping ratios, oil price, and currency rates are used
to determine costs per ton. Relatively recent contract smelting and refining terms,
payable rates, and shipping rates are used. Estimates of capital expenditures for new
projects or brownfield expansions rely on recent detailed costing studies and various
rules of thumb regarding both upfront and sustaining capital costs. Due to the nature
of exploration assets, where key variables have greater uncertainty, the market or
cost approaches are generally preferred to the income approach. However, these
approaches themselves contain a great deal of uncertainty, where value determination
is indirect -- as no two assets are directly comparable, due to intrinsic differences
in geology, land ownership, legal/tax regime, mineralogical potential, and extraction
economics. In addition, as market conditions and commodity prices change, previous
market transactions quickly become stale and no longer representative of current
fair-market value. As assets develop and more information is gathered, the cost and
market approach advantages give way to the income approach which is our primary
valuation choice.
For the market approach, we prefer to use more than one comparable transaction,
adjusting transactions to take into account non-comparable factors, and then using
a per-area-unit approach (such as dollars/claim). For the cost approach, we favor the
geoscience matrix approach (Kilburn, 1990) -- where five major criteria (broken into
19 parts) are considered to reach a value per claim based on a multiple to- cost per
claim. However, this approach reaches a maximum value per claim, which, at a point,
ceases to be representative of successful advances in exploration and development.
www.cowen.com 5
Cowen and Company
Equity Research October 28, 2014
Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
Early-stage exploration properties may be accounted for using 3% of current in-situ
value. For precious metal dominated development projects, we derive an average
“precious metal discount rate” from the market price of the largest precious metal
equities we have modeled. Currently, we calculate a discount rate near 10%. Similarly,
we determine a “base metal discount rate” by utilizing the 3 large copper producers
we have modeled. Our calculated base metal discount rate is approximately 14%. Gold
companies usually trade at higher financial multiples and lower discount rates due
to the expected low beta to market of the underlying commodity, which frequently
leads to the aggressive practice of evaluating gold projects on a zero discount rate.
Back calculation of discount rates for large, multi-asset miners supports our view of
discount rates, however. Most importantly, 1) we remain agnostic to price forecasting,
2) utilize consistent discount rates between projects and companies and 3) present
investors with an asset by asset breakdown of NAV. By following this methodology
we avoid personal biases regarding commodity price expectations and relative risk
perceptions, thus providing a framework for the investor to apply their own commodity
price views and risk handicaps. Our ratings and price targets are based upon a
combination of value and leverage relative to a company’s peer group.
Emerging Miners:
In the Precious Metals and Emerging Miners space, we utilize NAV methodology
(income approach) to value developing and operational mining plays as this method
encompasses key variables such as: price, operating costs, up-front capital, mine life,
time-value of money, and the corporate balance sheet. This method allows for these
variables to change over time.
Our individual asset values use Reserves and Resources to determine project
life. Where possible, forward commodity and exchange rate price strips are used
to generate revenues and modify costs. Costs are built from historic results,
modifications of existing studies, or from independent studies of like deposits. Full
costing (on-site & off-site), stripping ratios, oil price, and currency rates are used
to determine costs per ton. Relatively recent contract smelting and refining terms,
payable rates, and shipping rates are used. Estimates of capital expenditures for new
projects or brownfield expansions rely on recent detailed costing studies and various
rules of thumb regarding both upfront and sustaining capital costs. Due to the nature
of exploration assets, where key variables have greater uncertainty, the market or
cost approaches are generally preferred to the income approach. However, these
approaches themselves contain a great deal of uncertainty, where value determination
is indirect -- as no two assets are directly comparable, due to intrinsic differences
in geology, land ownership, legal/tax regime, mineralogical potential, and extraction
economics. In addition, as market conditions and commodity prices change, previous
market transactions quickly become stale and no longer representative of current
fair-market value. As assets develop and more information is gathered, the cost and
market approach advantages give way to the income approach which is our primary
valuation choice.
For the market approach, we prefer to use more than one comparable transaction,
adjusting transactions to take into account non-comparable factors, and then using
a per-area-unit approach (such as dollars/claim). For the cost approach, we favor the
geoscience matrix approach (Kilburn, 1990) -- where five major criteria (broken into
19 parts) are considered to reach a value per claim based on a multiple to- cost per
claim. However, this approach reaches a maximum value per claim, which, at a point,
ceases to be representative of successful advances in exploration and development.
Early-stage exploration properties may be accounted for using 3% of current in-situ
value. For precious metal dominated development projects, we derive an average
“precious metal discount rate” from the market price of the largest precious metal
equities we have modeled. Currently, we calculate a discount rate near 10%. Similarly,
we determine a “base metal discount rate” by utilizing the 3 large copper producers
we have modeled. Our calculated base metal discount rate is approximately 14%. Gold
www.cowen.com6
Cowen and Company
Equity Research October 28, 2014
Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
companies usually trade at higher financial multiples and lower discount rates due
to the expected low beta to market of the underlying commodity, which frequently
leads to the aggressive practice of evaluating gold projects on a zero discount rate.
Back calculation of discount rates for large, multi-asset miners supports our view of
discount rates, however. Most importantly, 1) we remain agnostic to price forecasting,
2) utilize consistent discount rates between projects and companies and 3) present
investors with an asset by asset breakdown of NAV. By following this methodology
we avoid personal biases regarding commodity price expectations and relative risk
perceptions, thus providing a framework for the investor to apply their own commodity
price views and risk handicaps. Our ratings and price targets are based upon a
combination of value and leverage relative to a company’s peer group.
Investment Risks
Precious Metals:
Political Risk: With worldwide assets, miners are subject to significant political
risk. Despite compliance with national laws, provincial or local opposition (legal
or otherwise) may impact operations. Changing federal laws and regulations may
negatively impact project economics, regardless of prior agreements. Environmental
groups and other non-governmental organizations may actively pursue tactics (legal
or otherwise) that can negatively impact miners.
Operational and Technical Risk: The mining industry contends with risks associated
with large-scale equipment, earth moving operations, and heavily strained processing
equipment. These operations are subject to uncertainties that must be recognized
and managed to avoid major, and often catastrophic, negative events. All mines
are fundamentally unique, and thus dangers must constantly be investigated and
managed. Similarly, new projects are subject to technical risks, and design flaws may
result from applying an existing process to a new ore body.
Commodity Price Risk: Nearly all commodity-related equities are exposed to changes
in the underlying commodity. Investors may seek this exposure for the upside
potential, but must recognize that leverage cuts both ways. Lower commodity prices
could undoubtedly make attractive projects less economically viable.
Market Risk: While the market sentiment toward the group is often tied closely with
commodity prices (and risk), it may also be impacted by business cycle expectations
and general opinion as to the legitimacy of the sector.
Financing and Dilution Risk: The cost of financing changes beyond the control of any
company, and the availability of capital can appear or disappear rapidly. If a miner
does not access the capital markets when conditions are favorable (either when the
stock price is strong or debt is inexpensive), then management might find themselves
short of capital and forced to take very expensive debt financing or issue equity at
very low prices or risk going bankrupt altogether, both to the detriment of existing
shareholders.
Royalty Risk in the US and Abroad: Mining companies in the US and abroad may be
subject to a changing royalty regime which can negatively impact profitability and/or
the economic viability of developing projects. Currently in the U.S. Congress there are
two bills. One would impose gross revenue royalties while the other would impose a
net revenue royalty. Passage of either bill would prove detrimental to exploration and
mining investment in the US.
Emerging Miners:
Political Risk: With worldwide assets, miners are subject to significant political
risk. Despite compliance with national laws, provincial or local opposition (legal
or otherwise) may impact operations. Changing federal laws and regulations may
negatively impact project economics, regardless of prior agreements. Environmental
www.cowen.com 7
Cowen and Company
Equity Research October 28, 2014
Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
groups and other non-governmental organizations may actively pursue tactics (legal
or otherwise) that can negatively impact miners.
Operational and Technical Risk: The mining industry contends with risks associated
with large-scale equipment, earth moving operations, and heavily strained processing
equipment. These operations are subject to uncertainties that must be recognized
and managed to avoid major, and often catastrophic, negative events. All mines
are fundamentally unique, and thus dangers must constantly be investigated and
managed. Similarly, new projects are subject to technical risks, and design flaws may
result from applying an existing process to a new ore body.
Commodity Price Risk: Nearly all commodity-related equities are exposed to changes
in the underlying commodity. Investors may seek this exposure for the upside
potential, but must recognize that leverage cuts both ways. Lower commodity prices
could undoubtedly make attractive projects less economically viable.
Market Risk: While the market sentiment toward the group is often tied closely with
commodity prices (and risk), it may also be impacted by business cycle expectations
and general opinion as to the legitimacy of the sector.
Financing and Dilution Risk: The cost of financing changes beyond the control of any
company, and the availability of capital can appear or disappear rapidly. If a miner
does not access the capital markets when conditions are favorable (either when the
stock price is strong or debt is inexpensive), then management might find themselves
short of capital and forced to take very expensive debt financing or issue equity at
very low prices or risk going bankrupt altogether, both to the detriment of existing
shareholders.
Royalty Risk in the US and Abroad: Mining companies in the US and abroad may be
subject to a changing royalty regime which can negatively impact profitability and/or
the economic viability of developing projects. Currently in the U.S. Congress there are
two bills. One would impose gross revenue royalties while the other would impose a
net revenue royalty. Passage of either bill would prove detrimental to exploration and
mining investment in the US.
www.cowen.com8
Cowen and Company
Equity Research October 28, 2014
Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
Addendum
Analyst Certification
Each author of this research report hereby certifies that (i) the views expressed in the research report accurately reflect his or her personal views about any and all of the subject
securities or issuers, and (ii) no part of his or her compensation was, is, or will be related, directly or indirectly, to the specific recommendations or views expressed in this report.
Important Disclosures
This report constitutes a compendium report (covers six or more subject companies). As such, Cowen and Company, LLC chooses to provide specific disclosures for the companies
mentioned by reference. To access current disclosures for the all companies in this report, clients should refer to https://cowen.bluematrix.com/sellside/Disclosures.action or
contact your Cowen and Company, LLC representative for additional information.
Cowen and Company, LLC compensates research analysts for activities and services intended to benefit the firm's investor clients. Individual compensation determinations for
research analysts, including the author(s) of this report, are based on a variety of factors, including the overall profitability of the firm and the total revenue derived from all sources,
including revenues from investment banking. Cowen and Company, LLC does not compensate research analysts based on specific investment banking transactions.
Disclaimer
This research is for our clients only. Our research is disseminated primarily electronically and, in some cases, in printed form. Research distributed electronically is available
simultaneously to all Cowen and Company, LLC clients. All published research can be obtained on the Firm's client website, https://cowenlibrary.bluematrix.com/client/library.jsp.
Further information on any of the above securities may be obtained from our offices. This report is published solely for information purposes, and is not to be construed as an offer
to sell or the solicitation of an offer to buy any security in any state where such an offer or solicitation would be illegal. Other than disclosures relating to Cowen and Company, LLC,
the information herein is based on sources we believe to be reliable but is not guaranteed by us and does not purport to be a complete statement or summary of the available data.
Any opinions expressed herein are statements of our judgment on this date and are subject to change without notice.
For important disclosures regarding the companies that are the subject of this research report, please contact Compliance Department, Cowen and Company, LLC, 599 Lexington
Avenue, 20th Floor, New York, NY 10022. In addition, the same important disclosures, with the exception of the valuation methods and risks, are available on the Firm's disclosure
website at https://cowen.bluematrix.com/sellside/Disclosures.action.
Price Targets: Cowen and Company, LLC assigns price targets on all covered companies unless noted otherwise. The price target for an issuer's stock represents the value that
the analyst reasonably expects the stock to reach over a performance period of twelve months. The price targets in this report should be considered in the context of all prior
published Cowen and Company, LLC research reports (including the disclosures in any such report or on the Firm's disclosure website), which may or may not include price
targets, as well as developments relating to the issuer, its industry and the financial markets. For price target valuation methodology and risks associated with the achievement of
any given price target, please see the analyst's research report publishing such targets.
Notice to UK Investors: This publication is produced by Cowen and Company, LLC which is regulated in the United States by FINRA. It is to be communicated only to persons
of a kind described in Articles 19 and 49 of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005. It must not be further transmitted to any other person
without our consent.
Copyright, User Agreement and other general information related to this report
© 2014 Cowen and Company, LLC. Member NYSE, FINRA and SIPC. All rights reserved. This research report is prepared for the exclusive use of Cowen clients and may not be
reproduced, displayed, modified, distributed, transmitted or disclosed, in whole or in part, or in any form or manner, to others outside your organization without the express prior
written consent of Cowen. Cowen research reports are distributed simultaneously to all clients eligible to receive such research reports. Any unauthorized use or disclosure is
prohibited. Receipt and/or review of this research constitutes your agreement not to reproduce, display, modify, distribute, transmit, or disclose to others outside your organization
the contents, opinions, conclusion, or information contained in this report (including any investment recommendations, estimates or price targets). All Cowen trademarks displayed
in this report are owned by Cowen and may not be used without its prior written consent.
Cowen and Company, LLC. New York (646) 562-1000 Boston (617) 946-3700 San Francisco (415) 646-7200 Chicago (312) 577-2240 Cleveland (440) 331-3531 Atlanta
(866) 544-7009 London (affiliate) 44-207-071-7500
COWEN AND COMPANY RATING DEFINITIONS
Cowen and Company Rating System effective May 25, 2013
Outperform (1): The stock is expected to achieve a total positive return of at least 15% over the next 12 months
Market Perform (2): The stock is expected to have a total return that falls between the parameters of an Outperform and Underperform over the next 12 months
Underperform (3): Stock is expected to achieve a total negative return of at least 10% over the next 12 months
Assumption: The expected total return calculation includes anticipated dividend yield
Cowen and Company Rating System until May 25, 2013
Outperform (1): Stock expected to outperform the S&P 500
Neutral (2): Stock expected to perform in line with the S&P 500
Underperform (3): Stock expected to underperform the S&P 500
Assumptions: Time horizon is 12 months; S&P 500 is flat over forecast period
Cowen Securities, formerly known as Dahlman Rose & Company, Rating System until May 25, 2013
Buy – The fundamentals/valuations of the subject company are improving and the investment return is expected to be 5 to 15 percentage points higher than the general market
return
Sell – The fundamentals/valuations of the subject company are deteriorating and the investment return is expected to be 5 to 15 percentage points lower than the general market
return
Hold – The fundamentals/valuations of the subject company are neither improving nor deteriorating and the investment return is expected to be in line with the general market
return
www.cowen.com 9
Cowen and Company
Equity Research October 28, 2014
Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
Cowen And Company Rating Definitions
Distribution of Ratings/Investment Banking Services (IB) as of 09/30/14
Rating Count Ratings Distribution  Count IB Services/Past 12 Months
Buy (a) 440 59.95%  105 23.86%
Hold (b) 278 37.87%  10 3.60%
Sell (c) 16 2.18%  0 0.00%
(a) Corresponds to "Outperform" rated stocks as defined in Cowen and Company, LLC's rating definitions. (b) Corresponds to "Market Perform" as defined in Cowen and Company,
LLC's ratings definitions. (c) Corresponds to "Underperform" as defined in Cowen and Company, LLC's ratings definitions.
Note: "Buy", "Hold" and "Sell" are not terms that Cowen and Company, LLC uses in its ratings system and should not be construed as investment options. Rather, these ratings
terms are used illustratively to comply with FINRA and NYSE regulations.
www.cowen.com10
Cowen and Company
Equity Research October 28, 2014
Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
Points Of Contact
Analyst Profiles
Adam P. Graf, CFA
New York
646.562.1344
adam.graf@cowen.com
Adam Graf is a senior research analyst
covering precious metals & emerging
miners. He is a geologist and holds the
CFA designation.
Misha Levental
New York
646.562.1410
misha.levental@cowen.com
Misha Levental is an associate covering
precious metals & emerging miners.
He joined Cowen in 2013 through the
merger with Dahlman Rose.
Reaching Cowen
Main U.S. Locations
New York
599 Lexington Avenue
New York, NY 10022
646.562.1000
800.221.5616
Atlanta
3399 Peachtree Road NE
Suite 417
Atlanta, GA 30326
866.544.7009
Boston
Two International Place
Boston, MA 02110
617.946.3700
800.343.7068
Chicago
181 West Madison Street
Suite 1925
Chicago, IL 60602
312.577.2240
Cleveland
20006 Detroit Road
Suite 100
Rocky River, OH 44116
440.331.3531
San Francisco
555 California Street, 5th Floor
San Francisco, CA 94104
415.646.7200
800.858.9316
International Locations
Cowen International
Limited
Cowen and Company (Asia)
Limited
London
1 Snowden Street - 11th Floor
London EC2A 2DQ
United Kingdom
44.20.7071.7500
Hong Kong
Suite 1401 Henley Building
No. 5 Queens Road Central
Central, Hong Kong
852 3752 2333
@CowenResearch Cowen and Company
www.cowen.com 11
Cowen and Company
Equity Research October 28, 2014
Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.

More Related Content

What's hot

Noble energy September 2013 presentation
Noble energy September 2013 presentationNoble energy September 2013 presentation
Noble energy September 2013 presentationAndy Varoshiotis
 
PA Resources AGM 22 May 2012
PA Resources AGM 22 May 2012PA Resources AGM 22 May 2012
PA Resources AGM 22 May 2012PA Resources AB
 
Goldman Sachs Global Metals & Mining, Steel Conference
Goldman Sachs Global Metals & Mining, Steel ConferenceGoldman Sachs Global Metals & Mining, Steel Conference
Goldman Sachs Global Metals & Mining, Steel ConferenceNewmont Mining Corporation
 
PA Resources EGM 7 December 2012
PA Resources EGM 7 December 2012PA Resources EGM 7 December 2012
PA Resources EGM 7 December 2012PA Resources AB
 
Pa Resources Q2 2012 Presentation
Pa Resources Q2 2012 PresentationPa Resources Q2 2012 Presentation
Pa Resources Q2 2012 PresentationPA Resources AB
 
Pa resources q3 2012 presentation_7 nov 2012
Pa resources q3 2012 presentation_7 nov 2012Pa resources q3 2012 presentation_7 nov 2012
Pa resources q3 2012 presentation_7 nov 2012PA Resources AB
 
PA Resources Q1 2012 Presentation 25 April 2012
PA Resources Q1 2012 Presentation 25 April 2012PA Resources Q1 2012 Presentation 25 April 2012
PA Resources Q1 2012 Presentation 25 April 2012PA Resources AB
 
Company website presentation february 2014
Company website presentation   february 2014Company website presentation   february 2014
Company website presentation february 2014AnteroResources
 
Pa resources q4 2011 presentation 15 feb 2012
Pa resources q4 2011 presentation 15 feb 2012Pa resources q4 2011 presentation 15 feb 2012
Pa resources q4 2011 presentation 15 feb 2012PA Resources AB
 
SandRidge Energy Q1 2017 Earnings Presentation
SandRidge Energy Q1 2017 Earnings PresentationSandRidge Energy Q1 2017 Earnings Presentation
SandRidge Energy Q1 2017 Earnings PresentationSandRidgeIR
 
Final march ir presentation 3.24.17
Final march ir presentation 3.24.17Final march ir presentation 3.24.17
Final march ir presentation 3.24.17SandRidgeIR
 
New base 14 june 2021 energy news issue 1438 by khaled al awad-compressed
New base  14 june  2021 energy news issue   1438  by khaled al awad-compressedNew base  14 june  2021 energy news issue   1438  by khaled al awad-compressed
New base 14 june 2021 energy news issue 1438 by khaled al awad-compressedKhaled Al Awadi
 
Ne base 10 june 2021 energy news issue 1437 by khaled al awadi
Ne base 10 june  2021 energy news issue   1437  by khaled al awadiNe base 10 june  2021 energy news issue   1437  by khaled al awadi
Ne base 10 june 2021 energy news issue 1437 by khaled al awadiKhaled Al Awadi
 
newmont mining may_ML_Global_Metals_Mining_Steel_final
newmont mining may_ML_Global_Metals_Mining_Steel_finalnewmont mining may_ML_Global_Metals_Mining_Steel_final
newmont mining may_ML_Global_Metals_Mining_Steel_finalfinance37
 
Ohio Shale Coalition Executive Summary
Ohio Shale Coalition Executive SummaryOhio Shale Coalition Executive Summary
Ohio Shale Coalition Executive Summaryreddigitalmedia
 
Shell 2007 Annual Review
Shell 2007 Annual ReviewShell 2007 Annual Review
Shell 2007 Annual Reviewearningsreport
 

What's hot (19)

Q2 Earnings Presentation
Q2 Earnings PresentationQ2 Earnings Presentation
Q2 Earnings Presentation
 
Noble energy September 2013 presentation
Noble energy September 2013 presentationNoble energy September 2013 presentation
Noble energy September 2013 presentation
 
PA Resources AGM 22 May 2012
PA Resources AGM 22 May 2012PA Resources AGM 22 May 2012
PA Resources AGM 22 May 2012
 
Stifel report
Stifel reportStifel report
Stifel report
 
Goldman Sachs Global Metals & Mining, Steel Conference
Goldman Sachs Global Metals & Mining, Steel ConferenceGoldman Sachs Global Metals & Mining, Steel Conference
Goldman Sachs Global Metals & Mining, Steel Conference
 
PA Resources EGM 7 December 2012
PA Resources EGM 7 December 2012PA Resources EGM 7 December 2012
PA Resources EGM 7 December 2012
 
Pa Resources Q2 2012 Presentation
Pa Resources Q2 2012 PresentationPa Resources Q2 2012 Presentation
Pa Resources Q2 2012 Presentation
 
Pa resources q3 2012 presentation_7 nov 2012
Pa resources q3 2012 presentation_7 nov 2012Pa resources q3 2012 presentation_7 nov 2012
Pa resources q3 2012 presentation_7 nov 2012
 
PA Resources Q1 2012 Presentation 25 April 2012
PA Resources Q1 2012 Presentation 25 April 2012PA Resources Q1 2012 Presentation 25 April 2012
PA Resources Q1 2012 Presentation 25 April 2012
 
Company website presentation february 2014
Company website presentation   february 2014Company website presentation   february 2014
Company website presentation february 2014
 
Pa resources q4 2011 presentation 15 feb 2012
Pa resources q4 2011 presentation 15 feb 2012Pa resources q4 2011 presentation 15 feb 2012
Pa resources q4 2011 presentation 15 feb 2012
 
Zargon q12012may142012r5ch
Zargon q12012may142012r5chZargon q12012may142012r5ch
Zargon q12012may142012r5ch
 
SandRidge Energy Q1 2017 Earnings Presentation
SandRidge Energy Q1 2017 Earnings PresentationSandRidge Energy Q1 2017 Earnings Presentation
SandRidge Energy Q1 2017 Earnings Presentation
 
Final march ir presentation 3.24.17
Final march ir presentation 3.24.17Final march ir presentation 3.24.17
Final march ir presentation 3.24.17
 
New base 14 june 2021 energy news issue 1438 by khaled al awad-compressed
New base  14 june  2021 energy news issue   1438  by khaled al awad-compressedNew base  14 june  2021 energy news issue   1438  by khaled al awad-compressed
New base 14 june 2021 energy news issue 1438 by khaled al awad-compressed
 
Ne base 10 june 2021 energy news issue 1437 by khaled al awadi
Ne base 10 june  2021 energy news issue   1437  by khaled al awadiNe base 10 june  2021 energy news issue   1437  by khaled al awadi
Ne base 10 june 2021 energy news issue 1437 by khaled al awadi
 
newmont mining may_ML_Global_Metals_Mining_Steel_final
newmont mining may_ML_Global_Metals_Mining_Steel_finalnewmont mining may_ML_Global_Metals_Mining_Steel_final
newmont mining may_ML_Global_Metals_Mining_Steel_final
 
Ohio Shale Coalition Executive Summary
Ohio Shale Coalition Executive SummaryOhio Shale Coalition Executive Summary
Ohio Shale Coalition Executive Summary
 
Shell 2007 Annual Review
Shell 2007 Annual ReviewShell 2007 Annual Review
Shell 2007 Annual Review
 

Similar to Senior_Producer_Balance_Sheet_Update_-_Improving_Despite_Headwinds_-_Cowen_and_Company

Q22015 earningspresentation 22july2015 final.v1
Q22015 earningspresentation 22july2015 final.v1Q22015 earningspresentation 22july2015 final.v1
Q22015 earningspresentation 22july2015 final.v1Newmont Mining Corporation
 
Claude Resources Inc. 2014 Annual Conference Call and Webcast
Claude Resources Inc. 2014 Annual Conference Call and Webcast Claude Resources Inc. 2014 Annual Conference Call and Webcast
Claude Resources Inc. 2014 Annual Conference Call and Webcast Claude Resources Inc.
 
07 30-2014-q2-earnings-presentation-final
07 30-2014-q2-earnings-presentation-final07 30-2014-q2-earnings-presentation-final
07 30-2014-q2-earnings-presentation-finalNewmontMining
 
Second Quarter 2014 Results Presentation
Second Quarter 2014 Results PresentationSecond Quarter 2014 Results Presentation
Second Quarter 2014 Results PresentationNewmontMining
 
Claude Resources Inc. Corporate Presentation NYC November 2015
Claude Resources Inc. Corporate Presentation NYC November 2015 Claude Resources Inc. Corporate Presentation NYC November 2015
Claude Resources Inc. Corporate Presentation NYC November 2015 Claude Resources Inc.
 
Great panther silver_limited_corporate_presentation_may_3_2017
Great panther silver_limited_corporate_presentation_may_3_2017Great panther silver_limited_corporate_presentation_may_3_2017
Great panther silver_limited_corporate_presentation_may_3_2017Great Panther Silver Limited
 
Corporate presentation-february-2018-final-web
Corporate presentation-february-2018-final-webCorporate presentation-february-2018-final-web
Corporate presentation-february-2018-final-webSemafoCorporate
 
Claude Resources Inc. April 2015 Corporate Presentation
Claude Resources Inc. April 2015 Corporate Presentation Claude Resources Inc. April 2015 Corporate Presentation
Claude Resources Inc. April 2015 Corporate Presentation Claude Resources Inc.
 
Almaden Minerals Limited - Cormark Securities
Almaden Minerals Limited - Cormark SecuritiesAlmaden Minerals Limited - Cormark Securities
Almaden Minerals Limited - Cormark Securitiespolo0007
 
Great panther silver_limited_corporate_presentation_june_7_2017
Great panther silver_limited_corporate_presentation_june_7_2017Great panther silver_limited_corporate_presentation_june_7_2017
Great panther silver_limited_corporate_presentation_june_7_2017Great Panther Silver Limited
 
Claude Resources Inc. 2015 Denver Gold Forum Presentation
Claude Resources Inc. 2015 Denver Gold Forum Presentation Claude Resources Inc. 2015 Denver Gold Forum Presentation
Claude Resources Inc. 2015 Denver Gold Forum Presentation Claude Resources Inc.
 
April 2022 MND IR PPT_final.pptx
April 2022 MND IR PPT_final.pptxApril 2022 MND IR PPT_final.pptx
April 2022 MND IR PPT_final.pptxMandalayResources
 
2017 06-08 great-panther_silver_limited_corporate_presentation
2017 06-08 great-panther_silver_limited_corporate_presentation2017 06-08 great-panther_silver_limited_corporate_presentation
2017 06-08 great-panther_silver_limited_corporate_presentationGreat Panther Silver Limited
 

Similar to Senior_Producer_Balance_Sheet_Update_-_Improving_Despite_Headwinds_-_Cowen_and_Company (20)

Cgg presentation-2019 q1- eng
Cgg presentation-2019 q1- engCgg presentation-2019 q1- eng
Cgg presentation-2019 q1- eng
 
2020 q3 english
2020 q3 english2020 q3 english
2020 q3 english
 
Q1 2013 presentation final v001 v2g6k8
Q1 2013 presentation final v001 v2g6k8Q1 2013 presentation final v001 v2g6k8
Q1 2013 presentation final v001 v2g6k8
 
Q1 2013 Earnings Presentation
Q1 2013 Earnings PresentationQ1 2013 Earnings Presentation
Q1 2013 Earnings Presentation
 
Q22015 earningspresentation 22july2015 final.v1
Q22015 earningspresentation 22july2015 final.v1Q22015 earningspresentation 22july2015 final.v1
Q22015 earningspresentation 22july2015 final.v1
 
Claude Resources Inc. 2014 Annual Conference Call and Webcast
Claude Resources Inc. 2014 Annual Conference Call and Webcast Claude Resources Inc. 2014 Annual Conference Call and Webcast
Claude Resources Inc. 2014 Annual Conference Call and Webcast
 
07 30-2014-q2-earnings-presentation-final
07 30-2014-q2-earnings-presentation-final07 30-2014-q2-earnings-presentation-final
07 30-2014-q2-earnings-presentation-final
 
Second Quarter 2014 Results Presentation
Second Quarter 2014 Results PresentationSecond Quarter 2014 Results Presentation
Second Quarter 2014 Results Presentation
 
Claude Resources Inc. Corporate Presentation NYC November 2015
Claude Resources Inc. Corporate Presentation NYC November 2015 Claude Resources Inc. Corporate Presentation NYC November 2015
Claude Resources Inc. Corporate Presentation NYC November 2015
 
Great panther silver_limited_corporate_presentation_may_3_2017
Great panther silver_limited_corporate_presentation_may_3_2017Great panther silver_limited_corporate_presentation_may_3_2017
Great panther silver_limited_corporate_presentation_may_3_2017
 
Corporate presentation-february-2018-final-web
Corporate presentation-february-2018-final-webCorporate presentation-february-2018-final-web
Corporate presentation-february-2018-final-web
 
Claude Resources Inc. April 2015 Corporate Presentation
Claude Resources Inc. April 2015 Corporate Presentation Claude Resources Inc. April 2015 Corporate Presentation
Claude Resources Inc. April 2015 Corporate Presentation
 
Almaden Minerals Limited - Cormark Securities
Almaden Minerals Limited - Cormark SecuritiesAlmaden Minerals Limited - Cormark Securities
Almaden Minerals Limited - Cormark Securities
 
Great panther silver_limited_corporate_presentation_june_7_2017
Great panther silver_limited_corporate_presentation_june_7_2017Great panther silver_limited_corporate_presentation_june_7_2017
Great panther silver_limited_corporate_presentation_june_7_2017
 
Feb 2022 mnd ir ppt final
Feb 2022 mnd ir ppt finalFeb 2022 mnd ir ppt final
Feb 2022 mnd ir ppt final
 
Claude Resources Inc. 2015 Denver Gold Forum Presentation
Claude Resources Inc. 2015 Denver Gold Forum Presentation Claude Resources Inc. 2015 Denver Gold Forum Presentation
Claude Resources Inc. 2015 Denver Gold Forum Presentation
 
April 2022 MND IR PPT_final.pptx
April 2022 MND IR PPT_final.pptxApril 2022 MND IR PPT_final.pptx
April 2022 MND IR PPT_final.pptx
 
2017 06-08 great-panther_silver_limited_corporate_presentation
2017 06-08 great-panther_silver_limited_corporate_presentation2017 06-08 great-panther_silver_limited_corporate_presentation
2017 06-08 great-panther_silver_limited_corporate_presentation
 
China Gold presentation-2019 roadshow - eng
China Gold presentation-2019 roadshow - eng China Gold presentation-2019 roadshow - eng
China Gold presentation-2019 roadshow - eng
 
May 2022 MND IR PPT_v3.pptx
May 2022 MND IR PPT_v3.pptxMay 2022 MND IR PPT_v3.pptx
May 2022 MND IR PPT_v3.pptx
 

Senior_Producer_Balance_Sheet_Update_-_Improving_Despite_Headwinds_-_Cowen_and_Company

  • 1. Equity Research Industry Update www.cowen.com Please see addendum of this report for important disclosures. October 28, 2014 ■ Metals & Mining: Precious Metals ■ Metals & Mining: Emerging Miners Senior Producer Balance Sheet Update - Improving Despite Headwinds Adam P. Graf, CFA 646.562.1344 adam.graf@cowen.com Misha Levental 646.562.1410 misha.levental@cowen.com The Cowen Insight Senior producers continue to improve balance sheets through operating cost improvements, capital cost cutting, and asset sales. Developers' market values remain heavily discounted despite continued asset de-risking. We continue to see opportunity for miners to transition from purely defense, to some offensive, and take advantage of pre-producer valuations to refill longer-term pipelines. Senior Producer Balance Sheet And Operating Dashboard - See Figure 1 Throughout 2014, senior producers have worked on strengthening their balance sheets, in efforts to improve margins, and reduce financial leverage, primarily through 1) asset sales (Figure 1), and 2) capital reductions (Figure 3). For the group, balance sheet efforts over the last 2 years should pay off entering 2015: by year-end 2015, we see average net-debt-to-cap ratios decreasing by ~17%, while production increases ~10%, all-in costs decrease ~15%, and capital spending decreases ~30%. On an individual company basis, GG continues to exhibit the strongest balance sheet going into 2015, with net-debt-to-cap below 3%, rising production, and the completion of major capital projects. Heading into 2015, we believe the most under appreciated seniors are 1) AUY, with increased production at all-in costs of ~$800/oz, and modest $450MM capex, and 2) NEM, expected to see production growth coupled with lower all-in costs and net-debt-to-cap reductions of 15%, and 27%, respectively. ABX continues to appear to have the weakest balance sheet versus peers. However, we see the potential for ABX to monetize a further ~$2.3Bn in non-core assets (Figure 5). Developers De-Risking, But Shares Continue To Lag - See Figure 3 We believe adjustments made by senior producers over the past two years now allow for the acquisition of undervalued pre-producers. These assets will be needed by seniors to maintain future production levels and returns. Since our July report, Gold Miners: The M&A Wave, Part II - The Tide Is Rolling In, junior developers have continued to advance projects along the development curve. Since July alone, we have seen some fairly significant de-risking events, including: 1) PVG - advancing permitting for 1Q15 approval, 2) SA - receiving KSM construction permits, and 3) GSV - establishing an initial resource at Pinion. Still, despite de-risking events, market values for developers remain at lower levels YtD, versus year-end 2013. As a result, this disconnect provides a unique opportunity for seniors to purchase less risky, pre- construction assets at multi-year lows. We Maintain Our "Buy Now, Act Later" Recommendation For Seniors We continue to believe seniors have the opportunity to buy assets now at heavily discounted prices to NAV; assets can then be developed according to growth needs and balance sheet health. We see GG, NEM, AEM, and AUY in the best position to buy assets. We believe the most undervalued developers to be SA, PVG, GSV, and GCU. Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
  • 2. Figure 1 : Senior Gold Producer Snapshot 2013-2015 Source: Cowen and Company Figure 2 : Gold Volume Growth Among the Major North American Gold Producers (Base Year = 2014) Source: Cowen and Company Market Cap ($MM) YE Net Debt ($MM) YE %Net Debt/ Total Cap Production (oz) Cash Cost ($/oz) All-in Costs, minus by-product ($/oz) Capital Expenditures ($MM) M&A Total Transaction Value ($MM) 2013 $3,416 21.2% 3,360,245 $575 $1,317 ($2,041) 2014 $3,290 21.0% 3,257,998 $582 $1,143 ($1,244) 2015 $2,798 17.4% 3,575,504 $578 $980 ($854) 2013 $19,927 $10,497 40.1% 7,166,000 $589 $1,243 ($5,133) $777 2014 $15,780 $10,995 41.5% 6,265,956 $562 $1,039 ($2,163) $557 2015 n/a $10,112 37.1% 6,532,136 $585 $890 ($1,207) n/a 2013 $11,452 $5,185 30.7% 5,584,000 $634 $1,069 ($1,844) $661 2014 $11,262 $3,721 22.5% 5,143,184 $749 $1,357 ($1,370) $568 2015 n/a $2,790 16.4% 5,261,130 $664 $1,146 ($1,394) n/a 2013 $16,984 $1,689 7.7% 2,637,188 $549 $1,495 ($2,446) $8 2014 $19,201 $1,132 5.5% 2,943,254 $496 $1,154 ($2,154) $407 2015 n/a $469 2.3% 3,866,724 $520 $812 ($823) n/a 2013 $4,505 $830 20.9% 1,132,953 $658 $1,278 ($550) ($70) 2014 $6,232 $1,272 27.9% 1,394,106 $650 $1,162 ($464) ($1,845) 2015 n/a $1,115 22.9% 1,626,665 $636 $1,064 ($427) n/a 2013 $4,893 $1,325 16.4% 2,519,872 $720 $1,370 ($1,268) - 2014 $3,358 $1,034 13.0% 2,455,666 $686 $1,118 ($658) $240 2015 n/a $988 12.4% 2,558,999 $701 $1,170 ($826) n/a 2013 $6,385 $970 11.6% 1,121,456 $298 $1,447 ($1,007) ($52) 2014 $4,902 $1,587 15.9% 1,345,820 $349 $1,029 ($655) ($1,515) 2015 n/a $1,313 13.2% 1,607,368 $361 $799 ($449) n/a AVERAGE AUY ABX NEM GG AEM KGC 80% 100% 120% 140% 160% 180% 200% 220% 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 Agnico Kinross Newmont Barrick Goldcorp Yamana www.cowen.com2 Cowen and Company Equity Research October 28, 2014 Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
  • 3. Figure 3 : Average Cost Comparisons Across Six Senior Producers Under Coverage - ABX, GG, NEM, KGC, AUY, AEM Source: Cowen and Company, Annual financial statements Figure 4 : Select Junior Miner Equity Performance and Development Progress (4Q13 – present) Source: Cowen and Company 0 1,000 2,000 3,000 4,000 5,000 6,000 2009 2010 2011 2012 2013 2014E 2015E AverageAnnualSpendingPerSenior($MM) Annual Average Cost Trend Gross Operating Costs Gross Operating Costs Gross Capital Spending Company Ticker Dec. 2013 YtD 2014 Dec. 2013 YtD 2014 Date Completed Since Dec. 2013 Date Upcoming Near-Term Catalysts Gold Price ($/oz) $1,202 $1,232 Gold Canyon GCU $47.5 $29.0 0.05x 0.03x May-14 EA Filing Confirmation for Construction of Access Corridor N/A Springpole PFS/FS Jan-14 Acquisition/Consolidation of Pinion Sep-14 Pinion Initial Resource Guyana Goldfields GUY $376.3 $425.4 0.29x 0.36x Oct-14 First $185MM Loan Drawdown mid-2015 Aurora Commercial Production Northern Dynasty NAK $78.9 $40.3 0.02x 0.00x Dec-13 Acquires 100% Ownership of Project 1Q15 EPA CWA Process Completion NOVAGOLD NG $1,193.0 $910.6 0.34x 0.23x Oct-14 Permitting Process Halfway Complete 4Q14 Donlin Draft EIS Paramount PZG $148.3 $125.5 0.33x 0.25x Aug-14 San Miguel Updated PEA 4Q14 San Miguel Drilling Results Dec-13 Positive Bulk Sample Results Jun-14 Updated Feasibility Study Jul-14 Permit Application Submitted Feb-14 Initial Deep Kerr Resource (KSM) Apr-14 Initial Walsh Lake Resource (Courageous Lake) Sep-14 KSM Construction Permits Received Vista Gold VGZ $37.7 $29.5 0.13x 0.08x Sep-14 Mt Todd EIS Approval Received 2015 EPBC & Operating Permits 1Q15 Brucejack Permits Expected, Construction To Begin (Pending Financing) 1H15 Seabridge SA $388.3 0.18x 4Q14 KSM Federal Permits Expected; Provincial Permits Were Received In August Pretium Resources PVG $804.9 0.42x Material Project De-Risking Initiatives Gold Standard Ventures GSV $73.6 0.37x 1Q15 Pinion Initial PEA$68.6 Market Cap P/NAV $619.2 $368.2 0.16x 0.19x 0.07x www.cowen.com 3 Cowen and Company Equity Research October 28, 2014 Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
  • 4. Figure 5 : ABX Valuation Chart of Non-Core Assets Source: Cowen and Company Intrinsic Value Est. Market Value (NAV) (0.67x NAV) Round Mountain (50% w/ KGC) 115 77 East Archimedes/Ruby Hill 47 31 Hemlo (100%) (Ontario) 276 185 Bald Mountain (100%) 258 173 Golden Sunlight (100%) (Montana) 29 19 Cowal 530 355 Kalgoorlie (50% w/ NEM) 172 115 Porgera (95%) 398 267 Bulyanhulu (63.9% interest in ABG) 509 341 Buzwagi (63.9% interest in ABG) 189 127 North Mara (63.9% interest in ABG) 511 342 Sedbelo (Platinum) 33 22 Kabanga (Nickel) 215 144 Nyanzaga Project (ABG) 115 77 $3,397 $2,276 www.cowen.com4 Cowen and Company Equity Research October 28, 2014 Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
  • 5. Ticker Rating Price* Price Target AEM Market Perform $28.66 $21.29 ANV Market Perform $2.27 $2.22 CKG.CN Outperform C$2.33 C$13.37 AG Market Perform $6.40 $7.37 GBU.CN Outperform $0.72 $1.56 GG Market Perform $21.98 $20.95 GSV Outperform $0.59 $1.85 HL Market Perform $2.29 $1.68 MUX Outperform $1.52 $4.46 MLX.AU Outperform AUD0.22 AUD0.34 NAK Outperform $0.41 $9.56 PAAS Market Perform $10.40 $9.08 PVG.CN Outperform C$5.64 C$19.00 SAND Outperform $3.72 $5.75 SA Outperform $7.50 $60.21 SLW Market Perform $19.35 $18.69 TMM.CN Market Perform C$1.39 C$1.72 VGZ Outperform $0.34 $2.99 Ticker Rating Price* Price Target AGI Outperform C$8.05 C$11.75 ABX Market Perform $13.30 $10.90 CDE Market Perform $4.19 $4.88 FNV Market Perform $52.05 $40.86 GCU.CN Outperform C$0.20 C$1.68 GGA.CN Outperform C$0.16 C$0.83 GUY.CN Outperform C$2.68 C$5.77 KGC Market Perform $2.69 $3.93 MAY.CN Outperform C$0.13 C$0.30 NEM Outperform $21.63 $25.20 NG Market Perform $2.72 $3.34 PZG Outperform $0.73 $0.97 RGLD Outperform $64.42 $75.76 SGR.CN Market Perform C$0.07 C$0.09 SSRI Outperform $5.26 $11.11 TGB Outperform $1.41 $5.86 TRQ Outperform $3.10 $9.34 AUY Outperform $5.50 $7.36 *As of 10/27/2014 Valuation Methodology And Risks Valuation Methodology Precious Metals: In the Precious Metals and Emerging Miners space, we utilize NAV methodology (income approach) to value developing and operational mining plays as this method encompasses key variables such as: price, operating costs, up-front capital, mine life, time-value of money, and the corporate balance sheet. This method allows for these variables to change over time. Our individual asset values use Reserves and Resources to determine project life. Where possible, forward commodity and exchange rate price strips are used to generate revenues and modify costs. Costs are built from historic results, modifications of existing studies, or from independent studies of like deposits. Full costing (on-site & off-site), stripping ratios, oil price, and currency rates are used to determine costs per ton. Relatively recent contract smelting and refining terms, payable rates, and shipping rates are used. Estimates of capital expenditures for new projects or brownfield expansions rely on recent detailed costing studies and various rules of thumb regarding both upfront and sustaining capital costs. Due to the nature of exploration assets, where key variables have greater uncertainty, the market or cost approaches are generally preferred to the income approach. However, these approaches themselves contain a great deal of uncertainty, where value determination is indirect -- as no two assets are directly comparable, due to intrinsic differences in geology, land ownership, legal/tax regime, mineralogical potential, and extraction economics. In addition, as market conditions and commodity prices change, previous market transactions quickly become stale and no longer representative of current fair-market value. As assets develop and more information is gathered, the cost and market approach advantages give way to the income approach which is our primary valuation choice. For the market approach, we prefer to use more than one comparable transaction, adjusting transactions to take into account non-comparable factors, and then using a per-area-unit approach (such as dollars/claim). For the cost approach, we favor the geoscience matrix approach (Kilburn, 1990) -- where five major criteria (broken into 19 parts) are considered to reach a value per claim based on a multiple to- cost per claim. However, this approach reaches a maximum value per claim, which, at a point, ceases to be representative of successful advances in exploration and development. www.cowen.com 5 Cowen and Company Equity Research October 28, 2014 Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
  • 6. Early-stage exploration properties may be accounted for using 3% of current in-situ value. For precious metal dominated development projects, we derive an average “precious metal discount rate” from the market price of the largest precious metal equities we have modeled. Currently, we calculate a discount rate near 10%. Similarly, we determine a “base metal discount rate” by utilizing the 3 large copper producers we have modeled. Our calculated base metal discount rate is approximately 14%. Gold companies usually trade at higher financial multiples and lower discount rates due to the expected low beta to market of the underlying commodity, which frequently leads to the aggressive practice of evaluating gold projects on a zero discount rate. Back calculation of discount rates for large, multi-asset miners supports our view of discount rates, however. Most importantly, 1) we remain agnostic to price forecasting, 2) utilize consistent discount rates between projects and companies and 3) present investors with an asset by asset breakdown of NAV. By following this methodology we avoid personal biases regarding commodity price expectations and relative risk perceptions, thus providing a framework for the investor to apply their own commodity price views and risk handicaps. Our ratings and price targets are based upon a combination of value and leverage relative to a company’s peer group. Emerging Miners: In the Precious Metals and Emerging Miners space, we utilize NAV methodology (income approach) to value developing and operational mining plays as this method encompasses key variables such as: price, operating costs, up-front capital, mine life, time-value of money, and the corporate balance sheet. This method allows for these variables to change over time. Our individual asset values use Reserves and Resources to determine project life. Where possible, forward commodity and exchange rate price strips are used to generate revenues and modify costs. Costs are built from historic results, modifications of existing studies, or from independent studies of like deposits. Full costing (on-site & off-site), stripping ratios, oil price, and currency rates are used to determine costs per ton. Relatively recent contract smelting and refining terms, payable rates, and shipping rates are used. Estimates of capital expenditures for new projects or brownfield expansions rely on recent detailed costing studies and various rules of thumb regarding both upfront and sustaining capital costs. Due to the nature of exploration assets, where key variables have greater uncertainty, the market or cost approaches are generally preferred to the income approach. However, these approaches themselves contain a great deal of uncertainty, where value determination is indirect -- as no two assets are directly comparable, due to intrinsic differences in geology, land ownership, legal/tax regime, mineralogical potential, and extraction economics. In addition, as market conditions and commodity prices change, previous market transactions quickly become stale and no longer representative of current fair-market value. As assets develop and more information is gathered, the cost and market approach advantages give way to the income approach which is our primary valuation choice. For the market approach, we prefer to use more than one comparable transaction, adjusting transactions to take into account non-comparable factors, and then using a per-area-unit approach (such as dollars/claim). For the cost approach, we favor the geoscience matrix approach (Kilburn, 1990) -- where five major criteria (broken into 19 parts) are considered to reach a value per claim based on a multiple to- cost per claim. However, this approach reaches a maximum value per claim, which, at a point, ceases to be representative of successful advances in exploration and development. Early-stage exploration properties may be accounted for using 3% of current in-situ value. For precious metal dominated development projects, we derive an average “precious metal discount rate” from the market price of the largest precious metal equities we have modeled. Currently, we calculate a discount rate near 10%. Similarly, we determine a “base metal discount rate” by utilizing the 3 large copper producers we have modeled. Our calculated base metal discount rate is approximately 14%. Gold www.cowen.com6 Cowen and Company Equity Research October 28, 2014 Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
  • 7. companies usually trade at higher financial multiples and lower discount rates due to the expected low beta to market of the underlying commodity, which frequently leads to the aggressive practice of evaluating gold projects on a zero discount rate. Back calculation of discount rates for large, multi-asset miners supports our view of discount rates, however. Most importantly, 1) we remain agnostic to price forecasting, 2) utilize consistent discount rates between projects and companies and 3) present investors with an asset by asset breakdown of NAV. By following this methodology we avoid personal biases regarding commodity price expectations and relative risk perceptions, thus providing a framework for the investor to apply their own commodity price views and risk handicaps. Our ratings and price targets are based upon a combination of value and leverage relative to a company’s peer group. Investment Risks Precious Metals: Political Risk: With worldwide assets, miners are subject to significant political risk. Despite compliance with national laws, provincial or local opposition (legal or otherwise) may impact operations. Changing federal laws and regulations may negatively impact project economics, regardless of prior agreements. Environmental groups and other non-governmental organizations may actively pursue tactics (legal or otherwise) that can negatively impact miners. Operational and Technical Risk: The mining industry contends with risks associated with large-scale equipment, earth moving operations, and heavily strained processing equipment. These operations are subject to uncertainties that must be recognized and managed to avoid major, and often catastrophic, negative events. All mines are fundamentally unique, and thus dangers must constantly be investigated and managed. Similarly, new projects are subject to technical risks, and design flaws may result from applying an existing process to a new ore body. Commodity Price Risk: Nearly all commodity-related equities are exposed to changes in the underlying commodity. Investors may seek this exposure for the upside potential, but must recognize that leverage cuts both ways. Lower commodity prices could undoubtedly make attractive projects less economically viable. Market Risk: While the market sentiment toward the group is often tied closely with commodity prices (and risk), it may also be impacted by business cycle expectations and general opinion as to the legitimacy of the sector. Financing and Dilution Risk: The cost of financing changes beyond the control of any company, and the availability of capital can appear or disappear rapidly. If a miner does not access the capital markets when conditions are favorable (either when the stock price is strong or debt is inexpensive), then management might find themselves short of capital and forced to take very expensive debt financing or issue equity at very low prices or risk going bankrupt altogether, both to the detriment of existing shareholders. Royalty Risk in the US and Abroad: Mining companies in the US and abroad may be subject to a changing royalty regime which can negatively impact profitability and/or the economic viability of developing projects. Currently in the U.S. Congress there are two bills. One would impose gross revenue royalties while the other would impose a net revenue royalty. Passage of either bill would prove detrimental to exploration and mining investment in the US. Emerging Miners: Political Risk: With worldwide assets, miners are subject to significant political risk. Despite compliance with national laws, provincial or local opposition (legal or otherwise) may impact operations. Changing federal laws and regulations may negatively impact project economics, regardless of prior agreements. Environmental www.cowen.com 7 Cowen and Company Equity Research October 28, 2014 Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
  • 8. groups and other non-governmental organizations may actively pursue tactics (legal or otherwise) that can negatively impact miners. Operational and Technical Risk: The mining industry contends with risks associated with large-scale equipment, earth moving operations, and heavily strained processing equipment. These operations are subject to uncertainties that must be recognized and managed to avoid major, and often catastrophic, negative events. All mines are fundamentally unique, and thus dangers must constantly be investigated and managed. Similarly, new projects are subject to technical risks, and design flaws may result from applying an existing process to a new ore body. Commodity Price Risk: Nearly all commodity-related equities are exposed to changes in the underlying commodity. Investors may seek this exposure for the upside potential, but must recognize that leverage cuts both ways. Lower commodity prices could undoubtedly make attractive projects less economically viable. Market Risk: While the market sentiment toward the group is often tied closely with commodity prices (and risk), it may also be impacted by business cycle expectations and general opinion as to the legitimacy of the sector. Financing and Dilution Risk: The cost of financing changes beyond the control of any company, and the availability of capital can appear or disappear rapidly. If a miner does not access the capital markets when conditions are favorable (either when the stock price is strong or debt is inexpensive), then management might find themselves short of capital and forced to take very expensive debt financing or issue equity at very low prices or risk going bankrupt altogether, both to the detriment of existing shareholders. Royalty Risk in the US and Abroad: Mining companies in the US and abroad may be subject to a changing royalty regime which can negatively impact profitability and/or the economic viability of developing projects. Currently in the U.S. Congress there are two bills. One would impose gross revenue royalties while the other would impose a net revenue royalty. Passage of either bill would prove detrimental to exploration and mining investment in the US. www.cowen.com8 Cowen and Company Equity Research October 28, 2014 Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
  • 9. Addendum Analyst Certification Each author of this research report hereby certifies that (i) the views expressed in the research report accurately reflect his or her personal views about any and all of the subject securities or issuers, and (ii) no part of his or her compensation was, is, or will be related, directly or indirectly, to the specific recommendations or views expressed in this report. Important Disclosures This report constitutes a compendium report (covers six or more subject companies). As such, Cowen and Company, LLC chooses to provide specific disclosures for the companies mentioned by reference. To access current disclosures for the all companies in this report, clients should refer to https://cowen.bluematrix.com/sellside/Disclosures.action or contact your Cowen and Company, LLC representative for additional information. Cowen and Company, LLC compensates research analysts for activities and services intended to benefit the firm's investor clients. Individual compensation determinations for research analysts, including the author(s) of this report, are based on a variety of factors, including the overall profitability of the firm and the total revenue derived from all sources, including revenues from investment banking. Cowen and Company, LLC does not compensate research analysts based on specific investment banking transactions. Disclaimer This research is for our clients only. Our research is disseminated primarily electronically and, in some cases, in printed form. Research distributed electronically is available simultaneously to all Cowen and Company, LLC clients. All published research can be obtained on the Firm's client website, https://cowenlibrary.bluematrix.com/client/library.jsp. Further information on any of the above securities may be obtained from our offices. This report is published solely for information purposes, and is not to be construed as an offer to sell or the solicitation of an offer to buy any security in any state where such an offer or solicitation would be illegal. Other than disclosures relating to Cowen and Company, LLC, the information herein is based on sources we believe to be reliable but is not guaranteed by us and does not purport to be a complete statement or summary of the available data. Any opinions expressed herein are statements of our judgment on this date and are subject to change without notice. For important disclosures regarding the companies that are the subject of this research report, please contact Compliance Department, Cowen and Company, LLC, 599 Lexington Avenue, 20th Floor, New York, NY 10022. In addition, the same important disclosures, with the exception of the valuation methods and risks, are available on the Firm's disclosure website at https://cowen.bluematrix.com/sellside/Disclosures.action. Price Targets: Cowen and Company, LLC assigns price targets on all covered companies unless noted otherwise. The price target for an issuer's stock represents the value that the analyst reasonably expects the stock to reach over a performance period of twelve months. The price targets in this report should be considered in the context of all prior published Cowen and Company, LLC research reports (including the disclosures in any such report or on the Firm's disclosure website), which may or may not include price targets, as well as developments relating to the issuer, its industry and the financial markets. For price target valuation methodology and risks associated with the achievement of any given price target, please see the analyst's research report publishing such targets. Notice to UK Investors: This publication is produced by Cowen and Company, LLC which is regulated in the United States by FINRA. It is to be communicated only to persons of a kind described in Articles 19 and 49 of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005. It must not be further transmitted to any other person without our consent. Copyright, User Agreement and other general information related to this report © 2014 Cowen and Company, LLC. Member NYSE, FINRA and SIPC. All rights reserved. This research report is prepared for the exclusive use of Cowen clients and may not be reproduced, displayed, modified, distributed, transmitted or disclosed, in whole or in part, or in any form or manner, to others outside your organization without the express prior written consent of Cowen. Cowen research reports are distributed simultaneously to all clients eligible to receive such research reports. Any unauthorized use or disclosure is prohibited. Receipt and/or review of this research constitutes your agreement not to reproduce, display, modify, distribute, transmit, or disclose to others outside your organization the contents, opinions, conclusion, or information contained in this report (including any investment recommendations, estimates or price targets). All Cowen trademarks displayed in this report are owned by Cowen and may not be used without its prior written consent. Cowen and Company, LLC. New York (646) 562-1000 Boston (617) 946-3700 San Francisco (415) 646-7200 Chicago (312) 577-2240 Cleveland (440) 331-3531 Atlanta (866) 544-7009 London (affiliate) 44-207-071-7500 COWEN AND COMPANY RATING DEFINITIONS Cowen and Company Rating System effective May 25, 2013 Outperform (1): The stock is expected to achieve a total positive return of at least 15% over the next 12 months Market Perform (2): The stock is expected to have a total return that falls between the parameters of an Outperform and Underperform over the next 12 months Underperform (3): Stock is expected to achieve a total negative return of at least 10% over the next 12 months Assumption: The expected total return calculation includes anticipated dividend yield Cowen and Company Rating System until May 25, 2013 Outperform (1): Stock expected to outperform the S&P 500 Neutral (2): Stock expected to perform in line with the S&P 500 Underperform (3): Stock expected to underperform the S&P 500 Assumptions: Time horizon is 12 months; S&P 500 is flat over forecast period Cowen Securities, formerly known as Dahlman Rose & Company, Rating System until May 25, 2013 Buy – The fundamentals/valuations of the subject company are improving and the investment return is expected to be 5 to 15 percentage points higher than the general market return Sell – The fundamentals/valuations of the subject company are deteriorating and the investment return is expected to be 5 to 15 percentage points lower than the general market return Hold – The fundamentals/valuations of the subject company are neither improving nor deteriorating and the investment return is expected to be in line with the general market return www.cowen.com 9 Cowen and Company Equity Research October 28, 2014 Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
  • 10. Cowen And Company Rating Definitions Distribution of Ratings/Investment Banking Services (IB) as of 09/30/14 Rating Count Ratings Distribution  Count IB Services/Past 12 Months Buy (a) 440 59.95%  105 23.86% Hold (b) 278 37.87%  10 3.60% Sell (c) 16 2.18%  0 0.00% (a) Corresponds to "Outperform" rated stocks as defined in Cowen and Company, LLC's rating definitions. (b) Corresponds to "Market Perform" as defined in Cowen and Company, LLC's ratings definitions. (c) Corresponds to "Underperform" as defined in Cowen and Company, LLC's ratings definitions. Note: "Buy", "Hold" and "Sell" are not terms that Cowen and Company, LLC uses in its ratings system and should not be construed as investment options. Rather, these ratings terms are used illustratively to comply with FINRA and NYSE regulations. www.cowen.com10 Cowen and Company Equity Research October 28, 2014 Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
  • 11. Points Of Contact Analyst Profiles Adam P. Graf, CFA New York 646.562.1344 adam.graf@cowen.com Adam Graf is a senior research analyst covering precious metals & emerging miners. He is a geologist and holds the CFA designation. Misha Levental New York 646.562.1410 misha.levental@cowen.com Misha Levental is an associate covering precious metals & emerging miners. He joined Cowen in 2013 through the merger with Dahlman Rose. Reaching Cowen Main U.S. Locations New York 599 Lexington Avenue New York, NY 10022 646.562.1000 800.221.5616 Atlanta 3399 Peachtree Road NE Suite 417 Atlanta, GA 30326 866.544.7009 Boston Two International Place Boston, MA 02110 617.946.3700 800.343.7068 Chicago 181 West Madison Street Suite 1925 Chicago, IL 60602 312.577.2240 Cleveland 20006 Detroit Road Suite 100 Rocky River, OH 44116 440.331.3531 San Francisco 555 California Street, 5th Floor San Francisco, CA 94104 415.646.7200 800.858.9316 International Locations Cowen International Limited Cowen and Company (Asia) Limited London 1 Snowden Street - 11th Floor London EC2A 2DQ United Kingdom 44.20.7071.7500 Hong Kong Suite 1401 Henley Building No. 5 Queens Road Central Central, Hong Kong 852 3752 2333 @CowenResearch Cowen and Company www.cowen.com 11 Cowen and Company Equity Research October 28, 2014 Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.