Polymetallic Nodule Valuation Report

Total Page:16

File Type:pdf, Size:1020Kb

Polymetallic Nodule Valuation Report Polymetallic nodule valuation A report for the International Seabed Authority CRU Consulting CRU Reference: C -07177 This report is supplied on a private and confidential basis to the customer. It must not be disclosed in whole or in part, directly or indirectly or in any other format to any other company, organisation or individual without the prior written permission of CRU International Limited. Permission is given for the disclosure of this report to a company’s majority owned subsidiaries and its parent organisation. However, where the report is supplied to a client in his capacity as a manager of a joint venture or partnership, it may not be disclosed to the other participants without further permission. CRU International Limited’s responsibility is solely to its direct client. Its liability is limited to the amount of the fees actually paid for the professional services involved in preparing this report. We accept no liability to third parties, howsoever arising. Although reasonable care and diligence has been used in the preparation of this report, we do not guarantee the accuracy of any data, assumptions, forecasts or other forward-looking statements. Copyright CRU International Limited 2019. All rights reserved. CRU Consulting, Chancery House, 53-64 Chancery Lane, London, WC2A 1QS, UK Tel: +44 (0)20 7903 2000, Fax: +44 (0)20 7903 2172, Website: www.crugroup.com 16 October 2020 Page i Table of Contents 1. Executive summary .............................................................................................................. 1 2. Introduction and scope of this report ............................................................................... 14 2.1. Background ..................................................................................................... 14 2.2. Methodology ................................................................................................... 15 3. An introduction to fair value pricing ................................................................................. 18 3.1. The concept of fair market value ..................................................................... 18 3.2. Bargaining zone .............................................................................................. 20 3.3. Transfer pricing in the MIT royalty and valuation model ................................. 21 4. A framework for finding comparable materials ............................................................... 23 4.1. Nodule metal content and gross value ............................................................ 23 4.2. Describing the analysis process ..................................................................... 24 4.3. Seabed nodules value chain and products ..................................................... 25 4.4. Seabed nodules comparative framework ........................................................ 26 5. Comparable materials pricing and value .......................................................................... 31 5.1. Metal-containing material pricing theory ......................................................... 31 6. Copper ................................................................................................................................. 32 6.1. Copper concentrates ....................................................................................... 32 6.2. Copper cathode .............................................................................................. 36 6.3. Value add analysis .......................................................................................... 37 6.4. Takeaways from copper analysis .................................................................... 40 7. Nickel ................................................................................................................................... 41 7.1. Value chain overview ...................................................................................... 41 7.2. Reference prices ............................................................................................. 41 7.3. Nickel laterite ore ............................................................................................ 43 7.4. Nickel-cobalt intermediates ............................................................................. 49 7.5. Nickel sulphide concentrates .......................................................................... 52 7.6. Takeaways from nickel analysis ..................................................................... 55 8. Manganese .......................................................................................................................... 56 8.1. Value chain overview ...................................................................................... 56 8.2. Manganese ore ............................................................................................... 59 8.3. Value add ........................................................................................................ 61 8.4. Downstream manganese products ................................................................. 62 8.5. Value basis for land-based royalties ............................................................... 64 8.6. Takeaways from manganese analysis ............................................................ 65 16 October 2020 Page ii 9. Cobalt ................................................................................................................................... 67 9.1. Reference prices ............................................................................................. 67 9.2. Cobalt-containing concentrates ...................................................................... 69 9.3. Cobalt hydroxide ............................................................................................. 70 9.4. Takeaways from cobalt analysis ..................................................................... 71 10. Pricing and value summary ............................................................................................... 71 11. Conclusions & recommendations ..................................................................................... 74 A note on optimality ....................................................................................................... 84 Index of Tables Table 1 Typical recoverable metal content in polymetallic nodules and other unfinished materials ................... 5 Table 2 Breakdown of gross value of nodule by metal, based on annual average prices 2000-2020................. 23 Table 3 Typical recoverable metal content in polymetallic nodules and other unfinished materials ................. 27 Table 4 Key jurisdictions for comparable materials ............................................................................................... 30 Table 5 Cobalt raw material pricing basis ................................................................................................................ 70 Table 6 Summary of pricing basis for key non-finished materials ........................................................................ 71 Index of Figures Figure 1 Gross value of nodule metal content based on historical prices, real 2019 $/tonne nodule .................. 1 Figure 2 Schematic of theoretical valuation bases ................................................................................................... 4 Figure 3 Typical attribution of price across mine and processor (% of finished product price) .......................... 7 Figure 4 Mine shares of combined mine and processor costs and margins ......................................................... 8 Figure 5 Indicative historical nodule values ($/t nodule, real US$2020 terms) ................................................. 11 Figure 6 Royalty rates needed to obtain equivalent payments under different value bases .............................. 11 Figure 7 Illustrative seabed mining supply chain ................................................................................................... 16 Figure 8 Price transparency of materials through seabed mining supply chain .................................................. 16 Figure 9 Schematic of theoretical valuation bases ................................................................................................. 22 Figure 10 Gross value of nodule metal content based on historical prices, real 2019 $/tonne nodule .............. 24 Figure 11 Analysis process ....................................................................................................................................... 25 Figure 12 Illustrative value chain diagram ............................................................................................................... 26 Figure 13 Global copper mine production by type (m tonnes contained Cu) ....................................................... 32 Figure 14 Copper concentrate annual spot TC/RCs; ¢/lb Cu ................................................................................. 34 Figure 15 Realised price for a 25% copper concentrate as a % of LME, quarterly .............................................. 35 Figure 16 Copper cathodes average premiums over LME $/t (LHS) ...................................................................... 36 Figure 17 Breakdown of copper value attribution between mine and processor, 2019 average ........................ 38 Figure 18 Nickel ore types and finished products .................................................................................................
Recommended publications
  • A Decomposition Analysis of Base Metal Prices: Comparing the Effect of Detrending Methods on Trend Identification and Cyclical Components
    Michigan Technological University Digital Commons @ Michigan Tech Dissertations, Master's Theses and Master's Dissertations, Master's Theses and Master's Reports - Open Reports 2013 A DECOMPOSITION ANALYSIS OF BASE METAL PRICES: COMPARING THE EFFECT OF DETRENDING METHODS ON TREND IDENTIFICATION AND CYCLICAL COMPONENTS Mahmoodreza Modirroosta Michigan Technological University Follow this and additional works at: https://digitalcommons.mtu.edu/etds Part of the Economics Commons Copyright 2013 Mahmoodreza Modirroosta Recommended Citation Modirroosta, Mahmoodreza, "A DECOMPOSITION ANALYSIS OF BASE METAL PRICES: COMPARING THE EFFECT OF DETRENDING METHODS ON TREND IDENTIFICATION AND CYCLICAL COMPONENTS", Master's Thesis, Michigan Technological University, 2013. https://doi.org/10.37099/mtu.dc.etds/674 Follow this and additional works at: https://digitalcommons.mtu.edu/etds Part of the Economics Commons A DECOMPOSITION ANALYSIS OF BASE METAL PRICES: COMPARING THE EFFECT OF DETRENDING METHODS ON TREND IDENTIFICATION AND CYCLICAL COMPONENTS By Mahmoodreza Modirroosta A THESIS Submitted in partial fulfillment of the requirements for the degree of MASTER OF SCIENCE In Applied Natural Resource Economics MICHIGAN TECHNOLOGICAL UNIVERSITY 2013 © Mahmoodreza Modirroosta This thesis has been approved in partial fulfillment of the requirements for the Degree of MASTER OF SCIENCE in Applied Natural Resource Economics School of Business and Economics Thesis Advisor: Dr. Mark Roberts Committee Member: Dr. Xavier de Castro Oliveira Committee Member: Dr. Seyyedmohsen
    [Show full text]
  • 13 May 2021 Update on Prices of Non-Ferrous Metals
    Non-ferrous Metal Prices Update May 13, 2021 I Industry Research Non-ferrous metal price: Update May 2021 Prices of all base metals have climbed higher since falling rapidly at the onset of the pandemic early last year. Stronger recovery from China and US market, supply constraints and weaker US dollar are driving prices higher. Tin led the way with 113% yoy rise on the London Metal Exchange (LME) in May 2021. Followed by copper which has climbed to an all- time high level of $ 10,417 per tonne surpassing its previous peak of $10,160 per tonne in February 2011. Aluminium prices are up 69% on year. In comparison, nickel lead and zinc have shown modest growth of 46%, 36% and 49% yoy, respectively. Domestic non-ferrous metal prices follow the trend in the international prices and have exhibited a very similar pattern as can been seen in the table 1 below. Table 1: Non-ferrous metal prices: LME and domestic market Primary Copper Month Zinc Nickel Tin Lead aluminium Cathode LME Prices (USD/tonne) May-19 1,777 6,015 2,743 12,013 19,505 1,818 May-20 1,457 5,216 2,026 12,071 15,373 1,615 May-21 2,466 10,105 2,956 17,957 32,795 2,190 Indian market May-19 1,52,834 4,31,640 217 881 1,690 161 May-20 1,33,521 3,96,000 146 899 1,111 137 May-21 2,06,800 7,64,600 238 1356 2,457 174 Note 1: Prices are monthly average, May 2021 prices are as on 8th May, note 2: unit for domestic prices is Rs/kg for lead, zinc, tin and nickel and Rs/tonne for copper and aluminium.
    [Show full text]
  • What Are Metal Prices Like? Co-Movement, Price Cycles and Long-Run Trends
    What are metal prices like? Co-movement, price cycles and long-run trends Anja Rossen HWWI Research Paper 155 Hamburg Institute of International Economics (HWWI) | 2015 ISSN 1861-504X Corresponding author: Anja Rossen Hamburg Institute of International Economics (HWWI) Heimhuder Str. 71 | 20148 Hamburg | Germany Phone: +49 (0)40 34 05 76 - 347 | Fax: +49 (0)40 34 05 76 - 776 [email protected] HWWI Research Paper Hamburg Institute of International Economics (HWWI) Heimhuder Str. 71 | 20148 Hamburg | Germany Phone: +49 (0)40 34 05 76 - 0 | Fax: +49 (0)40 34 05 76 - 776 [email protected] | www.hwwi.org ISSN 1861-504X Editorial Board: Prof. Dr. Henning Vöpel Dr. Christina Boll © Hamburg Institute of International Economics (HWWI) October 2015 All rights reserved. No part of this publication may be reproduced, stored in a retrieval system, or transmitted in any form or by any means (electronic, mechanical, photocopying, recording or otherwise) without the prior written permission of the publisher. What are metal prices like? Co-movement, price cycles and long-run trends∗ Anja Rosseny October 8, 2015 Abstract This study explores the dynamics of monthly metal prices during the past 100 years. On the basis of a unique data set, co-movement, price cycles and long-run trends are analyzed by means of common statistical methods and the results are compared to the findings in the literature. Due to its large number of monthly observations (1224) and high number of price series (20), this data set has a huge advantage. Findings suggest that some results in the literature are specific for non-ferrous and precious metals and do not necessarily carry over to other metals like steel alloys, electrical metals, light metals, steel or iron ore.
    [Show full text]
  • Price Discovery, Arbitrage and Hedging in the LME Steel Billet
    NYU STERN Price Discovery, Arbitrage and Hedging in the LME Steel Billet Futures Market An honors thesis submitted in partial fulfilment of the requirements for the degree of Bachelor of Science Author: Sachin Bagri 5/13/2013 Faculty and Thesis Advisor: Professor Marti G. Subrahmanyam Abstract We investigate the effectiveness of steel billet futures, traded on the London Metal Exchange, as hedging tools for steel manufacturers, consumers and merchants. Particularly, we investigate the magnitude of price divergence risk in using steel billet futures for hedging purposes, in order to ascertain the effectiveness of the futures contract for hedging purposes. We use three analytical tools – price discovery analysis, arbitrage analysis and a case study approach to assess the magnitude of price divergence risk and determine the hedging effectiveness of steel billet futures. We conclude that steel billet futures traded on the London Metal Exchange have significant price divergence risk and thus are ineffective hedging tools for steel manufacturers, consumers and merchants. 1 I would like to thank Professor Marti G Subrahmanyam for mentoring me in this thesis program and providing me invaluable inputs that has helped me compile this thesis. I want to thank Jessie Rosenzweig, the seminar speakers and my fellow classmates for making this program an enriching experience for me. 1. Introduction Steel is one of the most important alloys in the world. It is used to make a variety of products that are used in agriculture, construction, healthcare, industry and transportation. There are two types of steel products – flat products and long products. Flat products include plates, hot-rolled strips and sheets, and cold-rolled strips and sheets.
    [Show full text]
  • Argus Metal Prices Global Market Prices, News and Analysis
    Argus Metal Prices Global market prices, news and analysis Issue 18-20 Tuesday 30 January 2018 OVERVIEW MARKETS The Turkish ferrous scrap import price fell below $350/t cfr Key prices for premium HMS 1/2 (80:20) on new sales from the US and Timing Low High ± Europe. Ferrous $/t HMS 1/2 80:20 cfr Turkey 30 Jan 348.80 -3.70 Iron ore fines 62% Fe cfr Qingdao 30 Jan 73.40 -0.50 The Argus daily fob Turkey rebar price assessment slipped HMS 1/2 80:20 cfr Taiwan 26 Jan 340.00 345.00 -7.50 to $555/t on the back of lower offers. HMS 1/2 80:20 fas Los Angeles 26 Jan 310.00 330.00 -15.00 Shredded scrap fas New York 26 Jan 340.00 350.00 -2.50 Pig iron basic cfr New Orleans 26 Jan 400.00 405.00 -2.50 Asia-Pacific seaborne steel prices rose as mills updated of- Rebar fob Turkey 30 Jan 555.00 -2.50 fers, while domestic prices in China fell in sluggish trade. Stainless steel scrap prices $/lb 304 (18-8) solids del US processor 30 Jan 0.6400 0.6500 nc 304 (18-8) scrap solids cif Rotterdam 25 Jan 0.6300 0.6400 +0.0300 US processor buying prices for stainless steel scrap were Aluminium prices unchanged as three-month LME nickel declined on the day A380.1 secondary alloy del US $/lb 25 Jan 0.9800 1.0000 +0.0150 after sharp gains last week. ADC 12 fob China $/t 30 Jan 2,005 2,025 nc Zorba cif China $/lb 26 Jan 0.7100 0.7400 nc 10/10 extrusions scrap del US $/lb 30 Jan 0.8400 0.8700 +0.0400 Mill-grade aluminum scrap spreads weakened in the US Scrap cans (UBCs) del US $/lb 24 Jan 0.7600 0.7700 -0.0050 after most rolling mills completed February purchases.
    [Show full text]
  • The World's Industrial Metals Trading and Pricing Venue
    July 2020 RESEARCH REPORT THE LONDON METAL EXCHANGE ͘ THE WORLD'S INDUSTRIAL METALS TRADING AND PRICING VENUE CONTENTS Page Summary ........................................................................................................................................ 1 1. History of the LME .................................................................................................................... 2 2. Who uses the LME? ................................................................................................................. 4 2.1 Physical market participants ............................................................................................ 4 3. The physical market ................................................................................................................. 5 3.1 Prompt-date structure ..................................................................................................... 5 3.2 Calendar spread trading .................................................................................................. 6 4. Trading venues and pricing ...................................................................................................... 6 4.1 LME trading venues ........................................................................................................ 6 4.1.1 The Ring .............................................................................................................. 6 4.1.2 LMEselect ...........................................................................................................
    [Show full text]
  • The Relationship Between Prices of Various Metals, Oil and Scarcity
    energies Article The Relationship Between Prices of Various Metals, Oil and Scarcity József Popp 1 , Judit Oláh 2,* ,Mária Farkas Fekete 3, Zoltán Lakner 4 and Domicián Máté 5 1 Faculty of Economics and Business, Institute of Sectoral Economics and Methodology, University of Debrecen, 4032 Debrecen, Hungary; [email protected] 2 Faculty of Economics and Business, Institute of Applied Informatics and Logistics, University of Debrecen, 4032 Debrecen, Hungary 3 Department of Microeconomics, Faculty of Economics and Social Sciences, Szent István University, 2100 Gödöll˝o, Hungary; [email protected] 4 Faculty of Food Science, Szent István University, 1007 Budapest, Hungary; [email protected] 5 Institute of Accounting and Finance, Controlling Department, Faculty of Economics and Business, University of Debrecen, 4028 Debrecen, Hungary; [email protected] * Correspondence: [email protected]; Tel.: +36-20-286-9085 Received: 13 August 2018; Accepted: 3 September 2018; Published: 11 September 2018 Abstract: No consensus has been reached on the problem of solving resource depletion. A recognition of the fact that resources are not endless and the Earth is a finite globe reinforces the idea that the vision of continuous economic growth is not sustainable over time. The aim of this paper is to examine the efficacy of real prices as an indicator of metals and oil in consideration of growth tendencies in the Consumer Price Indexes. In addition, enhancing the current literature on commodity price interrelationships, the main contribution of this study is the substitution of different proxies in order to justify the effect of scarcity and crude oil changes on the examined metal group prices.
    [Show full text]
  • What Is Driving Metal Prices?
    Boxes 1 What is driving metal prices? Prepared by Irma Alonso Álvarez and Frauke Skudelny Understanding the factors behind metal prices is important to the assessment of their implications for euro area prices. This box analyses the drivers of metal price developments since 1998, with a particular focus on the surge in metal prices between June and September 2017, a period in which aluminium, copper and iron ore prices simultaneously increased by around 10%. While attracting less attention than oil prices, metal prices have also been fluctuating strongly since the end of 2003. Metal prices were relatively stable between 1995 and the end of 2003, then increased strongly until the middle of 2011 (apart from a dip during the global recession), then declined until early 2016, after which they started rising again (see Chart A). Prices were about 75% higher in September 2017 than in 1995, led by iron ore and copper, while aluminium prices remained more stable over this period. Chart A Metal prices (index: 1995=100) aluminium copper iron ore metal index 700 600 500 400 300 200 100 0 1995 1997 1999 2001 2003 2005 2007 2009 2011 2013 2015 2017 Sources: Bloomberg, Hamburg Institute of International Economics (HWWI) and ECB calculations. Notes: The metal index includes aluminium, copper, lead, nickel, steel scrap, tin, zinc and iron ore. The weights are based on imports into euro area countries (see Chart B). Reflecting buoyant economic growth over the last decade, China has become a dominant player in terms of its share in the consumption of metals and, for some metals, also in terms of production (see Chart B).
    [Show full text]
  • ALUMINUM by Patricia A
    ALUMINUM By Patricia A. Plunkert Domestic survey data and tables were prepared by Micheal George, statistical assistant, and the world production table was prepared by Linder Roberts, international data coordinator. In 2001, 11 domestic companies operated 23 primary Production aluminum reduction plants in 14 States that produced more than 2.6 million metric tons (Mt) of metal. Montana, Oregon, and Primary.—Domestic primary aluminum production, which Washington accounted for 6% of the production; Maryland, totaled a reported 2,636,954 metric tons (t), decreased by 28% New York, Ohio, and West Virginia, 32%; and other States, compared with that of 2000 (table 1). Production data were 62%. The value of production was estimated to be $4 billion. obtained from the 11 domestic producers, all of whom Increased energy costs, particularly in the Pacific Northwest, responded to the request from the U.S. Geological Survey and low metal prices led several aluminum smelters to continue (USGS) for data. to reduce production capacity during the year. By midyear, Increased energy costs, low demand, and falling prices led more than 1.6 million metric tons per year (Mt/yr) of primary smelters in the Pacific Northwest to continue the cutbacks in smelter capacity was closed, a significant increase from the production that were begun last year. By midyear, more than 729,000 metric tons per year (t/yr) of capacity that had been 1.6 Mt/yr of capacity in Montana, Oregon, and Washington was closed at yearend 2000. Only 25,000 t/yr of the 1.64 Mt/yr of closed. All but 25,000 t/yr of capacity at the Goldendale, WA, engineered capacity for the 10 smelters in the region remained smelter was closed in the region.
    [Show full text]
  • ECONOMICS THREE FACTS ABOUT WORLD METAL PRICES by Mei
    ECONOMICS THREE FACTS ABOUT WORLD METAL PRICES by Mei-Hsiu Chen Kenneth W Clements and Grace Gao Business School University of Western Australia DISCUSSION PAPER 13.01 November 2012 THREE FACTS ABOUT WORLD METAL PRICES by Mei-Hsiu Chen, Kenneth W. Clements and Grace Gao* Business School University of Western Australia DISCUSSION PAPER 13.01 Abstract We argue that the workings of world metal markets can be characterised by three facts: • Fact One: Global determinants of prices do not dominate market-specific ones. • Fact Two (in its simplest form): The relative price of a metal is inversely proportional to its relative volume of production. If, for example, global iron ore production expands 10 percent faster than the average for all metals, then its price falls by 10 percent. • Fact Three: Metal prices exhibit well-defined short-term cycles that tend to repeat themselves. These are not yet canonical facts, with proportional pricing arguably the most controversial. This paper shows that the three facts are still promising leads to understanding the evolution of metal prices. * We thank Rebecca Doran-Wu, Liang Li, Sabrina Rastam and Tom Simpson for research assistance, Adrian Pagan for his help with the Bry-Boschan algorithm and Peter Hartley for helpful comments and suggestions. This research was supported in part by BHP Billiton and the ARC. TABLE OF CONTENTS 1. INTRODUCTION ........................................................................................................................... 1 2. GLOBAL SHOCKS DO NOT DOMINATE ...............................................................................
    [Show full text]
  • Testing Efficiency of the London Metal Exchange
    International Journal of Financial Studies Article Testing Efficiency of the London Metal Exchange: New Evidence Jaehwan Park 1,* and Byungkwon Lim 2 1 Commodity Research Center, Public Procurement Service, Daejeon 35208, Korea 2 Housing Finance Research Institute, Korea Housing Finance Corporation, Busan 48400, Korea; [email protected] * Correspondence: [email protected]; Tel.: +822-10-3720-3967 Received: 26 December 2017; Accepted: 12 March 2018; Published: 14 March 2018 Abstract: This paper explores the market efficiency of the six base metals traded on the LME (London Metal Exchange) using daily data from January 2000 to June 2016. The hypothesis that futures prices 3M (3-month) are unbiased predictors of spot prices (cash) in the LME is rejected based on the false premise that the financialization of commodities has been growing. For the robustness check, monthly data is analyzed using ordinary least squares (OLS) and GARCH (1,1) models. We reject the null hypothesis for all metals except for zinc. Keywords: market efficiency; London Metal Exchange; unbiased estimators; financialization JEL Classification: C3; G1 1. Introduction After the publication of Fama’s seminal paper (Fama 1970), the efficient market hypothesis (EMH) has been tested extensively in various asset markets such as the equity, currency (Hansen and Hodrick 1980), and even commodity (Beck 1994) markets and their derivatives. The EMH is a joint hypothesis that tests whether market participants can generate excess returns, and uses their expectations based on the rational expectations hypothesis. The commodity futures market is an instrument that producers/farmers and traders can use to reduce their price risk. The commodity futures market is comprised of spot and futures prices, so the prices in the two respective markets become the main measures of market efficiency (Gross 1988; Goss 1981).
    [Show full text]
  • Metal Prices in the United States Through 2010
    Metal Prices in the United States Through 2010 Aluminum Germanium Mercury Silver Antimony Gold Molybdenum Tantalum Arsenic Hafnium Nickel Tellurium Beryllium Indium Niobium Thallium Bismuth Iron and Steel Platinum-Group Metals Tin Cadmium Iron and Steel Scrap Rare-Earth Metals Titanium Cesium Iron Ore Rhenium Tungsten Chromium Lead Rubidium Vanadium Cobalt Lithium Selenium Zinc Copper Magnesium Silicon Zirconium Gallium Manganese 1970 1975 1980 1985 1990 1995 2000 2005 2010 Scientific Investigations Report 2012–5188 U.S. Department of the Interior U.S. Geological Survey Metal Prices in the United States Through 2010 By U.S. Geological Survey National Minerals Information Center staff Scientific Investigations Report 2012–5188 U.S. Department of the Interior U.S. Geological Survey U.S. Department of the Interior KEN SALAZAR, Secretary U.S. Geological Survey Marcia K. McNutt, Director U.S. Geological Survey, Reston, Virginia: 2013 For more information on the USGS—the Federal source for science about the Earth, its natural and living resources, natural hazards, and the environment, visit http://www.usgs.gov or call 1–888–ASK–USGS. For an overview of USGS information products, including maps, imagery, and publications, visit http://www.usgs.gov/pubprod To order this and other USGS information products, visit http://store.usgs.gov Any use of trade, firm, or product names is for descriptive purposes only and does not imply endorsement by the U.S. Government. Although this information product, for the most part, is in the public domain, it also may contain copyrighted materials as noted in the text. Permission to reproduce copyrighted items must be secured from the copyright owner.
    [Show full text]