BEFORE THE ILLINOIS POLLUTION CONTROL BOARD
AMEREN ENERGY GENERATING
COMPANY, AMERENENERGY RESOURCES
GENERATING COMPANY, AND ELECTRIC
ENERGY, INC.,
Petitioners,
v.
ILLINOIS ENVIRONMENTAL PROTECTION
AGENCY,
Respondent.
)
)
)
)
)
)
)
)
)
)
)
)
)
PCB 09-21
(Variance - Air)
To:
John Therriault, Assistant Clerk
Illinois Pollution Control Board
James
R. Thompson Center
Suite 11-500
100 West Randolph
Chicago, Illinois 60601
therriauj@ipcb.state.il.us
NOTICE OF FILING
Mr. Bradley P. Halloran
Hearing Officer
Illinois Pollution Control Board
James
R. Thompson Center
100 West Randolph Street, Suite 11-500
Chicago, Illinois 60601
hallorab@ipcb.state.il.us
John Kim
Kent Mohr
Illinois Environmental Protection Agency
Division of Legal Counsel
1021 North Grand Avenue, East
P.O. Box 19276
Springfield, Illinois 62794-9276
john.j .kim@illinois.gov
kent.mohr@illinois.gov
Keith Harley
Elizabeth Schenkier
Chicago Legal Clinic, Inc.
205 West Monroe, Ste.
401
Chicago, IL 60606
kharley@kentlaw.edu
bshenkier(cl)clclaw.org
Division of Legal Counsel
Illinois Environmental Protection Agency
1021 North Grand Avenue, East
P.O. Box 19276
Springfield, Illinois 62794-9276
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
PLEASE TAKE NOTICE that I have today electronically filed with the Office of the
Clerk of the Pollution Control Board,
Public Comments of Petitioners and Response to Public
Comments of Respiratory Health Association of Metropolitan Chicago, Sierra Club of
Illinois, Natural Resources Defense Council, the American Bottom Conservancy, and the
Environmental Law and Policy Center,
copies
of which are herewith served upon you.
Ameren Energy Generating Company
By:
rLv~~
~my
Antoniolli
Dated: December 30, 2008
Amy Antoniolli
SCHIFF HARDIN, LLP
6600 Sears Tower
233 South Wacker Drive
Chicago, Illinois 60606
312-258-5500
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
CERTIFICATE OF SERVICE
I, the undersigned, certify that on this 30th day of December, 2008, I have served
electronically the attached
Public Comments of Petitioners and Response to Public
Comments of Respiratory Health Association of Metropolitan Chicago, Sierra Club of
Illinois, Natural Resources Defense Council, the American Bottom Conservancy, and the
Environmental Law and Policy Center, upon the following persons:
John Therriault, Assistant Clerk
Illinois Pollution Control Board
James
R. Thompson Center
Suite 11-500
100 West Randolph
Chicago, Illinois 60601
therriauj
(ci)i pcb.state. itus
John Kim
Kent Mohr
Illinois Environmental Protection Agency
Division of Legal Counsel
1021 North Grand Avenue, East
P.O. Box 19276
Springfield, Illinois 62794-9276
john. j.kim@illinois.gov
kent.mohr(ci)illinois.gov
and by first class mail, postage affixed, upon:
Illinois Environmental Protection Agency
Division
of Legal Counsel
1021 North Grand Avenue, East
P.O. Box 19276
Springfield, Illinois 62794-9276
Renee Cipriano
Kathleen C. Bassi
Amy Antoniolli
SCHIFF HARDIN, LLP
6600 Sears Tower
233 South Wacker Drive
Chicago, Illinois 60606
312-258-5500
Mr. Bradley
P. Halloran
Hearing Officer
Illinois Pollution Control Board
James
R. Thompson Center
100 West Randolph Street, Suite 11-500
Chicago, Illinois 60601
hallorab(ci)ipcb.state.il.us
Keith Harley
Elizabeth Schenkier
Chicago Legal Clinic, Inc.
205 West Monroe, Ste. 401
Chicago, IL 60606
kharley@kentlaw.edu
bschenkier@clclaw.org
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
BEFORE THE ILLINOIS POLLUTION CONTROL BOARD
AMEREN ENERGY GENERATING
COMPANY, AMERENENERGY
RESOURCES GENERATING COMPANY,
AND ELECTRIC ENERGY, INC.,
Petitioners,
v.
ILLINOIS ENVIRONMENTAL
PROTECTION AGENCY,
Respondent.
)
)
)
)
)
)
)
)
)
)
)
)
)
PCB 09-21
(Variance - Air)
PUBLIC COMMENTS OF PETITIONERS AND RESPONSE TO PUBLIC COMMENTS
OF RESPIRATORY HEALTH ASSOCIATION OF
METROPOLIT
AN CHICAGO,
SIERRA CLUB OF ILLINOIS, NATURAL RESOURCES DEFENSE COUNCIL,
THE
AMERICAN BOTTOM CONSERVANCY, AND THE ENVIRONMENTAL LAW AND
POLICY
CENTER
NOW COME AMEREN ENERGY GENERATING COMPANY, AMERENENERGY
RESOURCES GENERATING COMPANY, and ELECTRIC ENERGY, INC. (collectively,
"Ameren" or "Petitioners"),
by and through their attorneys, SCHIFF HARDIN, LLP, and,
pursuant to Section 104.220 of the Illinois Pollution Control Board's ("Board") procedural rules
(35 Ill. Adm. Code 104.220), in response to the Public Comments of Respiratory Health
Association
of Metropolitan Chicago, Sierra Club of Illinois, Natural Resources Defense
Council, the American Bottom Conservancy, and the Environmental Law and Policy Center
(collectively, the "Environmental Groups"),l The Environmental Groups urge the Board to deny
1
The Environmental Groups' public comment will be cited to throughout this public
comment
as: "PC1 at
"
-1-
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
Ameren's petition for variance from certain requirements of the Multi-Pollutant Standard, 35
Ill.
Adm. Code 225.233 ("MPS") ("Petition"), or, in the alternative, hold hearings on the issue of
burden of proof. Ameren responds that it has met the applicable burden of proof and that the
request for hearing is untimely and asks the Board
to grant the requested relief.
I.
INTRODUCTION
Through their public comments, the Environmental Groups claim that Ameren has not
met the requisite burden
of proof because uncertainty in the law does not create an arbitrary and
unreasonable hardship and because Ameren's claim
of financial hardship is vague and
unsubstantiated. Finally, the Environmental Groups claim Ameren has failed to demonstrate that
its hardship
as presented outweighs the environmental impact of the variance.
As described in more detail below, these claims are simply without merit. Indeed,
Ameren has met its burden
to demonstrate an arbitrary and unreasonable hardship and has shown
that the variance would, in fact, result in a net environmental benefit.
II.
AMEREN HAS MET ITS BURDEN TO DEMONSTRATE AN ARBITRARY AND
UNREASONABLE HARDSHIP
Ameren agrees with the Environmental Groups that in granting or denying a variance, the
Board holds petitioners
to a high standard: "the Board must balance individual hardship against
environmental impact." Monsanto Co.
v. PCB, 367 N.E.2d 684,691,67 Ill.2d 276, 293 (1997).
Individual hardship need not extend beyond a demonstration that a denial
of a variance results in
economic hardship. The Board has consistently held that economic hardship is itself sufficient
cause
to warrant a variance if no or minimal environmental impact is demonstrated.
See
Village
of Lake Zurich v. IEPA, 1997 WL 85225 at 6, PCB 97-77 (Feb. 20.1997); City of Farmington v.
IEPA, 2002 WL 31545634, PCB 03-6 (Nov. 7,2002) (granting variance on grounds that a denial
would impose
an economic hardship and that there will be no adverse environmental impact);
-2-
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
General Motors Corp. v. IEPA, 1992 WL 142715, PCB 88-193 (June 4,1992) (granting variance
where additional measures
to reduce emissions are not economically feasible and no adverse
impact on environment
if variance granted).
Ameren has shown that the individual hardship it must endure
to meet Section
225.233(e)(2)(A) is arbitrary and unreasonable given the remand
of the Clean Air Interstate Rule
("CAIR"), vacatur
of the Clean Air Mercury Rule ("CAMR") and political certainty of future
greenhouse gas legislation--all circumstances that did not exist at the time the MPS was
promulgated? Further, and even more unforeseeable, the deterioration of the economy and the
collapse
of the capital and credit markets following the failure of Lehman Brothers and other
major financial institutions in September, have resulted
in an economic crisis not seen since the
Great Depression and impacts all industry sectors. Since the filing
of this Petition for variance
on October
1, 2008, such spiraling conditions have only worsened and exacerbated Ameren's
claims
of economic hardship. The economic hardship that compliance would impose on Ameren
individually could very likely become a public hardship
if Ameren is forced to shut down plants
2 On December 23, 2008, the D.C. Circuit Court of Appeals reinstated CAIR, allowing CAIR to
remain in effect until it is replaced with a rule consistent with the Court's opinion. State of
North Carolina v. Environmental Protection Agency,
et al.,
No. 05-1244 (D.C. Cir. Dec. 23,
2008).
In its July 2008 opinion, the Court pointed out "more than several fatal flaws in the rule."
North Carolina
v. EPA, 531 F.3d 896, 901 (D.C. Cir. 2008). The flaws the Court identified
included: the U.S. EPA's flawed approach
of using region-wide caps with no state-specific
quantitative contribution determinations or emissions requirements, the failure
of CAIR to
connect states' emissions reductions to states' own significant contributions, unlawfully
connecting states' emissions reductions with the Title
IV trading program, and arbitrarily
allocating state budgets from the region-wide NOx cap but adjusting the distribution
of
allocations to states considering fuel type.
See Id.
Thus, any new rule the U.S. EPA promulgates
must differ from the existing CAIR with regard
to these substantive areas, and uncertainties
remain as
to actual implementation and future EPA action to correct the defects identified by the
Court.
-3-
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
as a consequence. If such circumstances were to occur, the economic impact to employees,
contractors and the State of Illinois would be significant.
Most importantly, it is clear Ameren has mitigated the environmental impact
of the
variance relief by agreeing to a compliance plan with more stringent emission rate requirements
for not only one but two pollutants.
It
is critical to note that, as it did in crafting the MPS
(see
Petition, par. 6), Ameren sought to collaborate with the Illinois Environmental Protection
Agency ("Agency") in drafting this request for relief.
It
is for that reason that the request for
relief contains earlier and additional emission rate requirements for NO
x
and S02, and,
ultimately, an even stricter emission rate requirement for S02. The request for relief, as amended
by Ameren's response to the Agency's Recommendation, actually confers, in the Agency's own
words, a "small net environmental benefit."
See
Recommendation at 10. In other words, the
variance relief provides an overall benefit to the environment
not detriment
as implied
through the public comments submitted. Balancing all
of these factors clearly justifies the
requested relief.
The dramatically changing and seriously unsettled regulatory environment for the coal-
fired electric generating industry would on its own support Ameren's demonstration
of an
arbitrary and unreasonable hardship. The Environmental Groups cite to Citizens Utility Co. v.
PCB, 134 Ill. App. 3d Ill, 115,479 N.E.2d 1213, 1216 (3rd Dist. 1985), for the proposition that
legal uncertainty does not create an unreasonable or arbitrary hardship. However, in past
variance proceedings the Board has actually relied on federal regulatory uncertainty
as grounds
for finding that an arbitrary and unreasonable hardship exists.
See
Village of Lake Zurich, 1997
WL 85225 at 6.
-4-
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
In Citizen's Utility, a utility that operated a sewage treatment facility sought review of a
Board decision
to deny a request for an extension of a variance. The utility requested an
extension of its variance until completion of a joint study to develop site specific water quality
standards for the DuPage River Basin, including the streams receiving the utility's discharges.
The utility believed the study would result in less demanding water quality standards.
In
affirming the Board's decision, the Appellate Court stated "[i]f ever the prospect of a future
change in the law were justification for non-compliance with the law
as it currently exists, such a
rule cannot apply on these
facts where the prospect of changes is so speculative." Citizen's
Utility, 134
Ill.
App. 3d at 115. The Appellate Court reasoned that the conclusions of the joint
study were unknown and any consequential changes to the Board's water quality standards were
mere conjecture.
Here there
IS simply no doubt that remand of CAIR and vacatur of CAMR, the
underlying bases for the Illinois Mercury Rule (Proposed New
35 Ill. Adm. Code 225 Control of
Emissions from Large Combustion Sources (Mercury), R06-25 (Dec. 21, 2006)) and the Illinois
CAIR (Proposed New Clean Air Interstate Rule
CCAIR) S02, NO
x
Annual and NO
x
Ozone
Season Trading Programs,
35
Ill.
Adm. Code 225, Parts A, C, D, E and F, R06-26 (Aug. 23,
2007)), have turned the air regulatory schemes for power plants on their heads making sound
plant by plant investment decisions nearly impossible.
In fact, the very recent D.C. Circuit Court
of Appeals remand on CAIR leaves us with even more uncertainty in light of the Court's
continued concern with the serious flaws
of the CAIR, including concern with the very core of
the Rule: the cap and trade program.
Additionally, the facts presented
III
the Petition demonstrating the reality of future
greenhouse gas legislation further justifies Ameren's request for relief. Unlike Citizen's Utility,
-5-
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
the prospect of change is not speculative, or mere conjecture, but rather an absolute. Unlike the
possibility
of more relaxed standards in an existing reb,tdatory scheme, any climate change
legislative proposals would need
to create a new regulatory scheme that would require new and
costly technology
to regulate carbon dioxide ("C0
2")
and other greenhouse gases.
See
Petition,
par 22. More relevant
to the Ameren MPS Group plants,
3
any climate change legislative
proposal would need
to deal directly with existing plants for which no retrofit "control"
technology exists and the only true form
of "control" is shutdown. As noted in the Petition,
should any
of the existing climate change proposals become law, Ameren risks hundred of
millions of dollars in stranded investments in S02 pollution control equipment associated with
meeting what is essentially an interim emission rate
of 0.33 Ibs/mmBtu in 2013. Petition, par.
32. Therefore, it is not the fact that greenhouse gases will be regulated at some point in the
future, it is the reality
of stranded investments in S02 pollution control equipment that will
impose an arbitrary and unreasonable hardship on Ameren given the current market conditions,
estimated costs
of compliance and lack of existing retrofit technology for CO2 control. These
certain changes
to Ameren's compliance obligations will become clearer over the next two years,
at which time Ameren will be able to make more informed investment and compliance decisions.
The Environmental Groups further state that "to the extent that uncertainties in
environmental law should ever be considered in the context
of variance proceedings, it is
important
to note that the regulatory changes Ameren is pointing to will subject it to more
stringent rules rather than less." PCI at
5. Ameren fully anticipates that impending regulatory
changes will result in more stringent rules. Ameren expects
to comply with the more stringent
3 Under the regulations, Ameren Corporation's MPS Group consists of all coal-fired
electric generating units it owned in Illinois
as of July 1, 2006.
35 Ill. Adm. Code
225.233(a)(3)(A).
-6-
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
standards when they become effective and asserts that this is precisely why compliance with the
MPS 2013 interim emission rate for S02 and in the current economic market will result in an
arbitrary and unreasonable hardship.
The Environmental Groups also misconstrue the scope
of the shut-down provision of the
Illinois Mercury Rule. 35 Ill. Adm. Code 225.235. The Environmental Groups contend that the
possibility of future plant shutdowns due to the financial implications of meeting greenhouse gas
targets is not adequate justification for the variance because the MPS already provides a path for
shutdown. Ameren notes, however, that the MPS does not address shutdowns for climate change
regulations, other regulatory forces, or financial hardship. Further, the permanent shut-down
provision
of Section 225.235 is a compliance alternative for those electric generating units that
are subject to the mercury rule, but not for those companies that opted into the MPS. 35 Ill.
Adm. Code 225.235. Ameren
is not subject to the Section 225.235 because it has opted into the
MPS and compliance with the NOx and S02 emission limits found in the MPS require a different
approach.
It is important to highlight again that Ameren is seeking to delay the decision on how
to control the MPS Group for only two years, for only one emission rate, and for only one
pollutant until there is more regulatory certainty. The delay will further allow Ameren to
conserve cash and defer capital expenditures to manage through the current economic crisis. In
exchange, Ameren agrees to both earlier and, by 2017, stricter S02 reductions, as well as earlier
NO
x
reductions as illustrated in the table below.
-7-
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
Section 225.233(e)(2)(A) v. Petition for Variance
Year
MPS
Petition for Variance
2010
S02
= 0.50 Ibs/mmBtu
Seasonal
NO
x
0.11 Ibs/mmBtu
Annual NO
x
= 0.14Ibs/mmBtu
2012
Annual NO
x
0.11 Ibs/mmBtu
Annual NO
x
0.11 Ibs/mmBtu
Seasonal NO
x
= 0.11 Ibs/mmBtu
2013
S02
0.33 Ibs/mmBtu
2014
S02
0.43 Ibs/mmBtu
2015
S02
0.25 Ibs/mmBtu
S02
= 0.25 Ibs/mmBtu
2017
S02
0.23 Ibs/mmBtu
See
Petition, par. 50 as amended
by
Ameren's Response to Recommendation.
In the meantime, Ameren continues to pursue environmental compliance efforts and has
not sought relief from mercury-specific control requirements
or the MPS NO
x
emission rate.
With respect to mercury and in accordance with the applicable regulations, activated carbon
injection systems will
be installed across the generation fleet as required by July 2009 and three
scrubbers that are designed to achieve the co-benefit
of mercury removal will be installed and
operational at the Coffeen and Duck facilities
by Spring of2010.
III.
AMEREN'S FINANCIAL HARDSHIP JUSTIFIES THE REQUEST FOR RELIEF
The Environmental Groups next assert that Ameren's claim of financial hardship is vague
and unsubstantiated and imply that Ameren's financial situation is not as critical as set forth in
the Petition.
See
PCl at 6-8. The Environmental Groups are again incorrect in their assertions
and their comments simply ignore the dire economic conditions that have developed globally
over the past several months.
-8-
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
As noted in the Petition, the immediate costs of compliance with the existing standard
would require Ameren to expend $0.9-1.2 billion, with annual estimated operating costs
of $30-
40 million. Petition, par. 44. These are the costs of immediate compliance, due to procurement
and engineering lead times, for the projects to be operational
by 2013. These costs create a
likelihood
of stranded investment cost due to the regulatory uncertainty described previously.
Further, the immediate costs of compliance will create imminent and substantial hardship
for Ameren due to the financial crisis. Pollution control projects such
as those required by the
MPS can only be accomplished through long-term, permanent financing mechanisms. Investors'
willine,'l1ess to provide long-term, permanent financing to unregulated power producers such as
Petitioners is based in large part on future power price expectations. In recent months, future
power prices have moved down sharply. Set forth below is a table depicting futures prices for
CinHub Real Time (RT) Around-The-Clock (ATC) energy, calculated from peak and off-peak
settlement prices reported
by the New York Mercantile Exchange (NYMEX), on a per
megawatt-hour (MWh) basis. This data demonstrates the material drop in power prices expected
by market participants over the next few years:
As
of
As of
Change in
Year
June 30, 2008
December 26, 2008
$/MWh
%
Change
2009
$63.50
$40.89
$(22.61)
-(36)%
2010
$58.66
$44.12
$(14.54)
-(25)%
2011
$58.69
$48.10
$(10.59)
-(18)%
2012
$61.80
$50.15
$(11.65)
-(19)%
2013
$62.18
$53.12
$(9.06)
-(15)%
This table shows CinHub Real Time (RT) Around the Clock (ATe) forward prices as reported by NYMEX.
-9-
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
The MPS Group power plants generate and sell approximately 30 million Mwh of power
annually. As a result, changes in power prices could reduce annual revenues significantly.
The above future power prices and their expected financial consequences to Ameren have
also been confirn1ed by a recent Goldman Sachs' report, issued December
11, 2008.
See
Exhibit
1. The report downgrades Ameren Corporation common stock from "neutral" to "sell" based on
negative prospects for economic growth that will affect sales at both Ameren Corporation's
regulated and unregulated entities. Additional bases for the downgrade cited in the report
include higher
fuel costs, weakness m future electric energy pnces, and exposure to CO
2
regulation.
See
Exhibit 1, pp. 25-30, 32.
The financing that Ameren Corporation's subsidiaries have been able
to secure in the last
few months has been at the regulated
entities-not the MPS Group. Earnings of regulated
entities
do not support construction financing for non-regulated entities-they support the
regulated entities
as required by relevant state regulatory commissions. Rather, the construction
investments
of the unregulated entities must be financed by the unregulated entities, such as the
MPS Group.
In contrast to the regulated entities, the availability and cost of capital to Ameren's
unregulated generating companies in this market is highly uncertain due
to conditions in the
capital and commodity markets. Regulated rate increases are irrelevant
to the financial condition
of the unregulated entities. What is relevant for the unregulated entities, or the MPS Group, is
power prices. Sales
of power from their generating units and the associated power prices are the
source
of cash flow and earnings for unregulated compames. These power prices began a
precipitous drop
in July and have continued to fall.
-10-
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
The Environmental Groups' quote of the
St. Louis Post Dispatch
article takes comments
regarding Ameren Corporation's available liquidity at the end
of October 2008 out of context.
Research analysts believe Ameren Corporation's liquidity position is not strong relative
to
similarly-positioned companies.
In
fact, a recent Citigroup Global Markets analysis reveals that
Ameren Corporation is among the utilities with the tightest liquidity profiles. "Citigroup finds
utilities have adequate liquidity for rest
of year," Mary Powers, Electric Power Daily (Oct. 13,
2008) ("The companies with the strongest upfront liquidity positions under the Citigroup
analysis through the end
of 2009 were Exelon, Entergy and Edison International.
The tightest
liquidity profiles were Duke Energy, Salt River Project and Ameren.")
(emphasis added).
Further, it should be noted that liquidity is a measure
of the availability of short-term
financing resources and cash
to support day-to-day cash requirements. Short-term financing
resources are not used to permanently fund major construction, in part, due
to the fact that
Ameren Corporation's short-term financing arrangements expire in 2010. Instead, short-term
financing only acts
as a bridge until long-term financing can be arranged. Reflecting today's
challenging capital markets, no long-term, permanent financings by unregulated generating
entities have occurred since the summer
of 2008 based on publicly available data. The
financings that the Ameren companies have been able
to complete in the past few months have
been at its regulated entities,4 not the unregulated entities that own and operate Illinois coal
plants, and the cost
of these financings have been far in excess of prior transactions.
It
stands to
reason that financings by riskier unregulated power generating entities, such as the MPS Group,
would be even more costly,
if available at all.
4 Rate increases recently approved by the Illinois Commerce Commission apply only
to
Ameren's regulated utilities and such revenues cannot be used to fund capital projects at its non-
regulated entities.
-11-
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
As noted above, the Board can balance economic hardship alone against environmental
impact in analyzing whether a petitioner has demonstrated individual hardship. The Board has
even acknowledged that it will consider general economic conditions in making its analysis.
See
lli!i1~illJlJ~~f!.n.£J~~~A,
1981 WL 21907 at 2, PCB 80-225 (Sept. 3, 1981) ("the
Board does not reject out
of hand allegations of special hardship resulting from general economic
conditions
...."). The Board has refused, however, to find an arbitrary and unreasonable
hardship where a petitioner's economic loss was self-imposed. Willowbrook Motel Partnership
v. PCB, 135 Ill. App. 3d 343,345,481 N.E. 2d 1032, 1034 (1st Dist. 1985). The economic crisis
that Ameren now faces is the furthest from self-imposed. Ameren had no way
of knowing the
tum the market would take at the time the MPS was designed and negotiated or at the time it
opted into the MPS. These economic and regulatory times are unique
quite like the perfect
storm
- and, therefore, granting the requested relief would not set a "dangerous precedent," as
the Environmental Groups claim, for the Board in addressing future variance proceedings.
IV.
AMEREN HAS ADEQUATELY ADDRESSED ENVIRONMENTAL IMPACT
Ameren has worked very hard together with the Agency to minimize any environmental
impact from the requested relief. In fact, addressing the environmental impact
of the requested
relief was
of utmost importance to both Ameren and the Agency. As a result, Ameren has
agreed to new and additional emission rate commitments to ensure that Ameren's compliance
plan will be at least environmentally neutral,
if not more beneficial.
It
is not that Ameren has given short shrift to the environmental impacts of the variance it
is seeking
as has been implied, but rather that the nature of the MPS addresses regional, rather
than individual, impacts
of air emissions. As set forth in more detail in Section
F
of the Petition,
USEPA has recognized that the reductions from a single plant or even a single company's
-12-
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
system of power plants in a single state have little measurable effect on downwind states. In the
Illinois mercury rule, the Board found that the MPS allowed Illinois units to comply with
mercury reductions using co-benefits from S02 and NO
x
emissions reductions. Mercury, R06-
25, slip op. at
10 (Nov. 2, 2006). The relief Ameren seeks in this variance will still achieve
significant reductions in S02 and NO
x
emissions, as well as the associated mercury reductions,
beyond those required outside of the MPS.
Recent and pending submittals for Illinois State Implementation Plan ("SIP") revisions
show that air quality in Illinois continues to improve. For example, USEPA is currently
reviewing Illinois' submittal for redesignation
of portions of the St. Louis metropolitan area
("Metro-East") from nonattainment for the 8-hour ozone National Ambient Air Quality Standard
("NAAQS") to attainment. The USEPA found the submittal adequate earlier this year.
73 F.R.
6719 (Feb. 5,2008).
Illinois has also drafted an attainment demonstration, maintenance plan, and motor vehicle
emissions budgets related to the 1997 8-hour ozone NAAQS for the Chicago area. The Agency
is seeking comments on the draft SIPs and proposes
to submit the revisions to the United States
Environmental Protection Agency ("USEPA") to meet the requirements of the federal Clean Air
Act ("CAA"). The revisions request that USEPA redesignate the Chicago area to attainment
of
the 1997 8-hour ozone NAAQS based on ambient monitoring data from 2006 through 2008.
Most recently, on the date
of this filing, USEPA issued its final designation of attainment
for I-hour ozone for the Chicago nonattainment area.
73 F.R. 79652 (Dec. 30,2008).
V.
REQUEST FOR HEARING IS UNTIMELY
The Environmental Groups' recommendation that the Board hold a hearing to require
Ameren to meet its burden
of proof is untimely. The last possible date for requests for hearing in
-13-
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
this variance proceeding was November 20, 2008. This date includes a two-week extension of
the deadline that ordinarily applies to hearing requests in variance proceedings due to the
Agency's late publication
of notice. 35 111. Adm. Code 104.224(c) (HAny person may also file a
written request for hearing. The written request must be filed within
21 days after the
publication
of the Agency's notice ..."). Further, the decision deadline in this matter, January
28, 2009, is quickly approaching, and for reasons expressed
in the Petition, Ameren cannot
waive its right
to the decision deadline. The Environmental Groups did not file their public
comment until several weeks after the 21-day deadline for hearing requests and, therefore, their
alternative request for the Board
to hold a hearing must not be considered.
VI.
CONCLUSION
Never before have coal-fired electric generating units such as those in Ameren's MPS
Group been faced with such economic turmoil, the certainty
of impending climate change
regulation without the knowledge
of what those regulations will require, and a federal air
regulatory scheme in limbo with no clear direction in sight. We
do not come to this Board and
ask for help without pause. However, the future
of Ameren's plants depend on making the best
investment decisions possible and with
as much certainty as to what the very near future
regulatory schemes will ultimately be for the coal-fired power industry. When balanced against
the very limited requested relief, and considered together with the earlier and, ultimately, stricter
SOz emissions rates and additional NO
x
emission rates that would accompany the requested
relief resulting in a net environmental benefit, the hardship Ameren would endure to attempt
to
comply with Section 225.233(e)(2)(A) of the MPS is clearly arbitrary and unreasonable.
-14-
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
WHEREFORE, for the reasons set forth above, Petitioners AMEREN ENERGY
GENERATING COMPANY, AMERENENERGY RESOURCES GENERATING COMPANY,
and ELECTRIC ENERGY, INC., respectfully ask the Board to grant the requested relief.
Respectfully submitted,
AMEREN ENERGY GENERATING
COMPANY, AMERENENERGY RESOURCES
GENERATING COMPANY, and ELECTRIC
ENERGY, INC.,
By:
Dated:
December3() , 2008
Kathleen
C. Bassi
Renee Cipriano
Amy Antoniolli
SCHIFF HARDIN, LLP
6600 Sears Tower
233 South Wacker Drive
Chicago, Illinois 60606
312-258-5500
One
~tlq--~
of
I~torneys
-15-
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
Exhibit 1
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
1
December 11, 2008
Americas: Utilities: Power
Dimming the lights: Downgrading Utilities on relative outperformance and weak demand
Industry context
We expect power demand will decline
approximately 1% in 2009, given the correlation
between electricity demand and GDP growth
which is projected to decline 1.6% in 2009. Lower
electricity demand weighs on revenues for
regulated companies and negatively impacts
near-term commodity prices for merchant
generators, driving down estimates across the
entire Power & Utilities sector.
Source of opportunity
We downgrade Regulated and Diversified Utilities
to Neutral on (1) relative outperformance versus
the S&P 500, (2) consensus estimates that appear
too high given a bearish demand outlook and (3)
lower 2009 expected commodity prices. YTD
utilities outperformed the S&P 500 by 900 bp,
with the Regulated Utilities sub-sector
outperforming by about 1,300 bp. IPPs – still
poised to create significant free cash flow – have
underperformed YTD by about 1,800 bp and we
maintain our Attractive coverage view.
Ratings Changes
Among Diversified Utilities, we downgrade
Sempra Energy (SRE) to Neutral and Ameren
(AEE) to Sell, while upgrading Edison
International (EIX) to Buy. Within Regulated
Utilities, we upgrade PG&E Corp (PCG) to Buy
while downgrading Portland General (POR) to
Neutral and Con Edison (ED) to Sell. Neutral-rated
Duke Energy (DUK), Great Plains Energy (GXP)
and Portland General (POR) all screen attractively
on relative valuations, although equity issuances
remain an overhang for GXP and POR.
Catalysts and Risks
Few sector-wide catalysts exist, unless (1) carbon
legislation is passed in 2009 or (2) the winter
heating season positively impacts commodity
prices. We expect negative consensus EPS
revisions for 2009/2010, especially as companies
revisit guidance levels in 1Q2009. Primary risks
include (1) lower than expected commodity
prices, (2) prolonged downturn in power demand,
(3) decreased rate base growth opportunities and
(4) higher than expected financing costs.
UPCOMING EVENTS
9
th
Annual Goldman Sachs Power and Utility Conference
May 19, 2009
New York, NY
RELATED RESEARCH
Upgrading Regulated and Diversified Utilities to Attractive,
Remaining Positive on IPPs. March 26, 2008.
Energy Carbonomics: CO2 still not fully priced into power
sector. May 26, 2008
Upcoming catalysts for Regulated Utilities, with equity
issuances a modest overhang. October 10, 2008.
Commodity oriented power stocks oversold, even though
reducing estimates and targets. October 12, 2008.
See the Financial Advisory Disclosure section of
this document for important disclosures.
Michael Lapides
(212) 357-6307 | michael.lapides@gs.com Goldman, Sachs & Co.
Theodore Durbin
(212) 902-2312 | ted.durbin@gs.com Goldman, Sachs & Co.
Jaideep Malik
(212) 934-6967 | jaideep.malik@gs.com Goldman Sachs India SPL
Zac Hurst
(212) 357-2399 | zac.hurst@gs.com Goldman, Sachs & Co.
The Goldman Sachs Group, Inc. does and seeks to do business with
companies covered in its research reports. As a result, investors
should be aware that the firm may have a conflict of interest that
could affect the objectivity of this report. Investors should consider
this report as only a single factor in making their investment
decision. Customers in the US can receive independent, third-party
research on companies covered in this report, at no cost to them,
where such research is available. Customers can access this
independent research at www.independentresearch.gs.com or call 1-
866-727-7000. For Reg AC certification, see the end of the text. Other
important disclosures follow the Reg AC certification, or go to
www.gs.com/research/hedge.html. Analysts employed by non-US
affiliates are not registered/qualified as research analysts with FINRA
The Goldman Sachs Group, Inc.
i th U S
Global Investment Research
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
2
Table of Contents
Lower electricity demand and commodity price expectations will weigh on the sector, although long-term valuation metrics still appear modestly attractive
3
GDP growth is the primary driver of annual electricity demand – a weak 2009 economic outlook implies negative yoy power demand
4
We tactically downgrade Regulated Utilities, as weaker yoy demand and expected negative EPS revisions offset attractive long-term fundamental valuation
6
Remaining positive on IPPs, given share price underperformance versus Diversified Utilities and due to significant expected free cash flow
19
Downgrading Diversified Utilities, as consensus forecasts remain too high
24
Appendices
32
Financial Advisory Disclosures
45
Disclosures
46
We would like to thank Neil Mehta for his contribution to this report. He is available at (212) 357-4042; neil.mehta@gs.com Goldman, Sachs & Co.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
3
Lower electricity demand and commodity price expectations will weigh on the sector,
although long-term valuation metrics still appear modestly attractive
The weak economic outlook for 2009, likely carrying into 2010, drives decreased expectations for electricity demand
and power prices. Given updated regression analyses, GDP growth remains the most viable indicator of yoy weather-adjusted
electricity demand growth. Historically, every 1% change in GDP growth rates impacts demand for electricity by 0.6%-0.7% – and
negative GDP growth could drive negative yoy weather-adjusted demand for electricity. With the Goldman Sachs Economics
research team forecasting (1.6%) GDP yoy change for 2009 and weak economic conditions holding late into next year or beyond,
along with high unemployment levels, we are decreasing our demand growth assumptions across the board for all companies.
Specifically we are significantly decreasing 2009 demand growth estimates from positive 1%-2.5% to (1%) on average and
incorporating only modest improvements in 2010. Besides negatively impacting sales growth for Regulated Utilities, lower
demand growth drives decreased power price forecasts due to (1) lower expected natural gas prices, which drive power prices in
many regions and (2) lower marginal heat rates as markets take longer to tighten, both negatively impacting the commodity-
oriented Diversified Utilities and Independent Power Producers (IPPs).
Consensus estimates are too high and we tactically downgrade Regulated Utilities and Diversified Utilities from
Attractive to Neutral, even though both sub-sectors appear attractive on longer-term valuation metrics. On a YTD basis, the
broader utilities sector indices outperformed the S&P500 by roughly 900 bp and by about 450 bp in the last 30 days –
outperformance that could decelerate as companies update guidance in 1Q2009 and consensus estimates decline, largely due to
lower demand and decreased future power price expectations. On average, we decrease our 2009/2010 estimates for Regulated
Utilities to levels roughly 11%/5% below consensus. For Diversified Utilities, the new outlook for 2009/2010 also is below consensus,
by approximately 14%/9%, as outlined in Exhibit 29. Unless significant capital spending cuts occur, longer-term regulated earnings
power is largely not impacted, making the Regulated Utilities (and the regulated component of Diversified Utilities) appear
attractive on fundamentals, but near term catalysts – including equity issuances –and estimates may prove bearish, driving our sub-
sector downgrade.
We maintain our Attractive view on IPPs, especially NRG Energy, given (1) relative underperformance, (2) hedging
benefits that “protect” near-term earnings power and (3) free cash flow. While lower power price assumptions negatively
impact commodity oriented Independent Power Producers (IPPs), the 5 main stocks in this sub-sector all significantly
underperformed the broader utilities index and even the S&P 500. As detailed in the August 21 and November 21 editions of
“Hedge Fund Trend Monitor” published by the Goldman Sachs Portfolio Strategy team, hedge funds dominated the holders list for
many IPPs, likely creating technical issues for these stocks as funds de-leveraged and liquidated positions. IPPs in our coverage
universe, primarily NRG Energy (NRG-Buy) and Reliant Energy (RRI-Not Rated) do not face significant debt maturities in the coming
2-3 years and should create significant free cash flow – especially for NRG, as its strongly hedged generation position reduces near-
term risk of lower commodity prices. We reiterate our Buy rating on NRG and view the company as the most attractive
commodity-oriented stock in our coverage universe.
We upgrade two California-based utilities – PCG and EIX - on valuation and structural advantage of demand
decoupling. Among the Regulated Utilities, we are upgrading PG&E Corp (PCG) from Neutral to Buy, primarily on valuation and
given demand decoupling, which decreases near-term risk of lower electricity demand weighing on 2009/2010 earnings. Within the
Regulated universe, we downgrade large cap Con Edison (ED) from Neutral to Sell and Portland General (POR) from Buy to Neutral
– with the ED downgrade being primarily a relative valuation call. POR, along with mid-cap Great Plains Energy (GXP-Neutral)
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
4
screen attractively on long-term earnings power but near term equity financing needs remain an overhang and may present better
buying opportunities. Within the Diversified Utilities, we upgrade Edison International (EIX) from Neutral to Buy, also on valuation
and demand decoupling advantage for its regulated subsidiary in California. We downgrade Sempra Energy (SRE) from Buy to
Neutral – although maintaining a positive bias on longer-term earnings power given (1) growth in the company’s natural gas
infrastructure segments and (2) benefits from demand decoupling in its southern California utility segments. Consensus estimates
appear stretched for Sempra, especially given potential weakness in its commodity trading joint venture. We also downgrade
Ameren Corp (AEE) from Neutral to Sell, due to (1) limited longer-term earnings growth compared to peers and (2) recent relative
out-performance, as AEE shares outperformed other Diversified Utilities over the last six months.
GDP growth is the primary driver of annual electricity demand – a weak 2009 economic
outlook implies negative yoy power demand
GDP expectations for 2009 remain weak and conditions may persist through year-end. Considering the Goldman Sachs
Economic Research team forecasts GDP change of (1.6%) in 2009 and below-trend economic conditions lasting through at least
year-end 2009, demand for electricity faces significant headwinds. In prior recessions, electricity demand declined slightly, but the
current economic downturn already appears more extensive than many prior economic periods of low GDP growth.
US power demand drives near-term utility profits.
Our analysis of over 100 utility operating companies suggests growth in
power demand correlates with growth in EBITDA, shown in the bottom chart in Exhibit 1, as higher sales translate into higher gross
margins. We expect lower power demand in 2009 will drive reduced earnings for Regulated Utilities.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
5
Exhibit 1: In prior recessions, lower GDP growth drove a decline in yoy electricity demand growth
Annual power demand growth versus GDP growth, 1975 – 2006
-6.00%
-4.00%
-2.00%
0.00%
2.00%
4.00%
6.00%
8.00%
10.00%
12.00%
1991
1992
1993
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
Regulated Operating Co. EBITDA Growth
Power Demand Growth
Forecasted Power Demand Growth
EBITDA for Regulated Utilities
generally declines when demand
growth slows
Correlation is .44
-4.00%
-2.00%
0.00%
2.00%
4.00%
6.00%
8.00%
1975
1976
1977
1978
1979
1980
1981
1982
1983
1984
1985
1986
1987
1988
1989
1990
1991
1992
1993
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
Power Demand Growth (Yearly)
Real GDP Growth
Forecasted Demand Growth
Forecasted GDP
In 1982 nat'l power
demand was at its
weakest, with a y/y
decrease of 2.8%
In the late 1990s,
divergence in GDP-
demand relationship
may be attributed to
weather
Power demand falls
in 1991 and 2001
downturns
Correlation between Demand Growth Rate and GDP is .65
Source: Goldman Sachs Research estimates
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
6
Regression analysis highlights that GDP growth drives near-term US power demand. Annual weather-adjusted
electricity demand growth appears highly correlated to yoy real GDP growth, as detailed in Exhibit 1, where every 1% change in
GDP growth drives a 0.6%-0.7% change in electricity demand. Given relatively normal 2008 weather, except for the August portion
of the summer cooling season, demand for electricity likely will decline by approximately 1% in 2009.
Exhibit 2: Weather adjusted yoy electricity demand may decline in 2009, especially in Q1 and Q2
Power demand yoy change (%) by US region
?
?
?
?
?
?
?
?
?
?
?
?
?
?
?
?
?
?
?
NORTHWEST
- 1.4%
WEST
- 1.5%
SOUTHWEST
- 0.7%
W. NORTH CENTRAL
- 0.9%
SOUTH
- 1.1%
E. NORTH CENTRAL
- 0.9%
SOUTHEAST
- 1.1%
CENTRAL
- 1.1%
NORTHEAST
- 0.9%
4Q08
1Q09
2Q09
3Q09 4Q09E
2010E
National
-0.4%
-1.7%
-2.1%
0.0% -0.3%
-1.0%
0.6%
4Q08
1Q09
2Q09
3Q09 4Q09E
2010E
Northeast Region
-0.4%
-0.2%
-1.9%
-1.2% -0.3%
-0.9%
0.6%
East North Central Region
-0.4%
-0.4%
-2.5%
-0.4% -0.3%
-0.9%
0.6%
Central Region
-0.2%
-3.0%
-1.3%
0.4% -0.3%
-1.1%
0.6%
Southeast Region
-0.9%
-4.1%
-1.6%
1.7% -0.3%
-1.1%
0.6%
West North Central Region
-1.3%
-1.0%
-2.6%
0.4% -0.3%
-0.9%
0.6%
South Region
-0.7%
-1.7%
-2.7%
0.5% -0.3%
-1.1%
0.6%
Southwest Region
0.4%
-1.0%
-3.4%
2.0% -0.3%
-0.7%
0.6%
Northwest Region
-0.4%
-2.8%
-1.6%
-0.9% -0.3%
-1.4%
0.6%
West Regional
-0.6%
-2.0%
-1.9%
-1.8% -0.3%
-1.5%
0.6%
AVG
2009E
AVG
2009E
?
?
?
?
?
?
?
?
?
?
?
?
?
?
?
?
?
?
?
NORTHWEST
- 1.4%
WEST
- 1.5%
SOUTHWEST
- 0.7%
W. NORTH CENTRAL
- 0.9%
SOUTH
- 1.1%
E. NORTH CENTRAL
- 0.9%
SOUTHEAST
- 1.1%
CENTRAL
- 1.1%
NORTHEAST
- 0.9%
4Q08
1Q09
2Q09
3Q09 4Q09E
2010E
National
-0.4%
-1.7%
-2.1%
0.0% -0.3%
-1.0%
0.6%
4Q08
1Q09
2Q09
3Q09 4Q09E
2010E
Northeast Region
-0.4%
-0.2%
-1.9%
-1.2% -0.3%
-0.9%
0.6%
East North Central Region
-0.4%
-0.4%
-2.5%
-0.4% -0.3%
-0.9%
0.6%
Central Region
-0.2%
-3.0%
-1.3%
0.4% -0.3%
-1.1%
0.6%
Southeast Region
-0.9%
-4.1%
-1.6%
1.7% -0.3%
-1.1%
0.6%
West North Central Region
-1.3%
-1.0%
-2.6%
0.4% -0.3%
-0.9%
0.6%
South Region
-0.7%
-1.7%
-2.7%
0.5% -0.3%
-1.1%
0.6%
Southwest Region
0.4%
-1.0%
-3.4%
2.0% -0.3%
-0.7%
0.6%
Northwest Region
-0.4%
-2.8%
-1.6%
-0.9% -0.3%
-1.4%
0.6%
West Regional
-0.6%
-2.0%
-1.9%
-1.8% -0.3%
-1.5%
0.6%
AVG
2009E
AVG
2009E
Note: Estimates assume normal weather and no variation in regional GDP growth.
Source: EIA, NOAA, Goldman Sachs Research estimates
We tactically downgrade Regulated Utilities, as weaker yoy demand and expected
negative EPS revisions offset attractive long-term fundamental valuation
Near term “bearishness” outweighs longer term “bullish views”, driving our downgrade of Regulated Utilities from
Attractive to Neutral. Potentially bearish headwinds face the Regulated Utilities, given (1) weak expected demand trends for
2009/2010 driven by economic weakness in the US, (2) negative EPS revisions as consensus estimates for 2009/2010 appear
11%/5% too high, (3) potential equity issuances, especially among small/mid cap companies, with multiple companies trading
below book value and (4) mean reversion, as Regulated Utilities outperformed the S&P 500 by 1,300 bp on a YTD basis and about
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
7
2,000 bp since our late March 2008 upgrade of Regulated Utilities. As summarized in Exhibit 3 below, for longer-term investors,
four bullish factors exist as well, but these likely are overshadowed in the near-term by the bearish items, especially the expected
decline in consensus forecasts. On balance, we believe these offsetting factors will cause Regulated Utilities shares to trade in line
with the overall market, and therefore downgrade our coverage view from Attractive to Neutral.
Demand decoupling, forward test years and rate case timing matter even more in difficult market conditions,
creating potential advantages. With demand growth slowing and debt costs rising, companies – like California-based utilities
such as PG&E Corp or the regulated subsidiaries of Diversified Utilities Edison International and Sempra Energy – with demand
decoupling have competitive advantages, as they are less exposed to overall economic conditions negatively impacting demand.
Other companies, like Wisconsin Energy or Con Edison, benefit from forward test years in rate cases, since revenue increases offset
the negative impact of regulatory lag. In an unusual turn of events, companies that are filing or need to file rate cases in the near
future benefit, as they can reduce lag or update demand assumptions.
Exhibit 3: Bull and Bear cases for Regulated Utilities in 2009
Bull Case
Bear Case
Attractive dividend yields versus benchmark
Treasuries
Weak expected demand in 2009/2010
Attractive relative valuation versus the S&P 500
Negative expected EPS revisions, consensus
2009/2010 estimates 11%/5% too high
Attractive absolute valuation versus history
Mean reversion given relative share price out-
performance of Regulated Utilities versus the
S&P 500
Attractive fundamental DDM valuation
Equity issuances and higher financing costs
Source: Goldman Sachs Research estimates.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
8
The “Bear Case” for Regulated Utilities includes (1) weak expected yoy electricity demand growth,
(2) potential for negative EPS revisions and lower consensus estimates, (3) mean reversion given
recent relative outperformance versus the S&P500 and (4) potential equity issuances in 2009,
especially for several companies trading below book value.
We expect consensus estimates to move lower due to weak yoy electricity demand growth. As discussed above,
weather-adjusted electricity demand likely will decline roughly 1% in 2009, driven primarily by GDP contraction, with the trend only
slightly improving in 2010. This 2-3 percentage point change in expected yoy demand growth versus our previous expectation likely
weighs on sector performance, as Regulated Utilities often benefit from revenue growth tied to annual demand growth, especially
between rate cases when regulatory lag means they do not recover higher operating costs. For companies expecting rate cases in
the next 1-2 years, “lumpiness” in earnings likely exists as cases to some degree reduces regulatory lag’s impact on earnings
power. As detailed in Exhibit 4, we decrease our 2009/2010 EPS estimates by approximately 8%/5% on average for the Regulated
Utilities, with the greatest impact on El Paso Electric, Great Plains Energy, and Portland General.
Exhibit 4: Reducing estimates given lower expected yoy electricity demand, higher financing costs and – in select cases – lower rate base growth
GS EPS estimates - old versus new
Company
Ticker Rating
Regulated Utilities
Old
New
%
Old
New
%
Old
New
%
Old
New
%
Old
New
%
Large Cap
American Elec Power
AEP
Buy
$3.13
$3.11
-1%
$3.16
$2.80
-11%
$3.28
$3.09
-6%
$3.51
$3.53
1%
$3.45
$3.42
-1%
Consolidated Edison
ED
Sell
$2.91
$2.86
-2%
$3.26
$3.20
-2%
$3.41
$3.28
-4%
$3.61
$3.38
-6%
$3.81
$3.51
-8%
Duke Energy
DUK
Neutral
$1.11
$1.20
8%
$1.25
$1.17
-7%
$1.49
$1.38
-7%
$1.48
$1.48
1%
$1.63
$1.56
-5%
PG&E
PCG
Buy
$2.86
$2.86
0%
$3.08
$3.08
0%
$3.26
$3.26
0%
$3.69
$3.69
0%
$3.73
$3.73
0%
Progress Energy
PGN
Neutral
$3.15
$3.04
-4%
$3.15
$2.87
-9%
$3.22
$3.07
-5%
$3.13
$3.24
3%
$3.71
$3.72
0%
Average
0%
-6%
-4%
0%
-3%
Small & Mid Cap
Cleco
CNL
Neutral
$1.54
$1.52
-1%
$1.62
$1.50
-7%
$2.23
$2.27
2%
$2.38
$2.44
3%
$2.51
$2.59
3%
El Paso Electric
EE
Neutral
$1.89
$1.90
1%
$1.90
$1.52
-20%
$1.86
$1.67
-10%
$2.26
$2.24
-1%
$2.32
$2.33
0%
Great Plains Energy
GXP
Neutral
$1.70
$1.59
-6%
$1.53
$1.10
-28%
$1.97
$1.65
-16%
$2.25
$2.07
-8%
$2.33
$2.17
-7%
NSTAR
NST
Sell
$2.18
$2.20
1%
$2.35
$2.16
-8%
$2.54
$2.27
-11%
$2.79
$2.50
-10%
$2.99
$2.68
-10%
Northeast
Utilities
NU
Neutral
$1.79
$1.79
0%
$1.66
$1.56
-6%
$1.93
$1.95
1%
$1.87
$1.86
-1%
$2.39
$2.46
3%
NV Energy
NVE
Buy
$0.87
$0.86
-1%
$0.84
$0.76
-10%
$1.27
$1.28
0%
$1.36
$1.37
1%
$1.41
$1.40
-1%
Portland General Electric
POR
Neutral
$1.90
$1.81
-5%
$1.80
$1.72
-4%
$1.92
$1.64
-15%
$2.34
$2.20
-6%
$2.49
$2.31
-7%
SCANA Corporation
SCG
Sell
$2.83
$2.71
-4%
$2.76
$2.76
0%
$3.21
$3.12
-3%
$3.32
$3.20
-4%
$3.47
$3.30
-5%
Westar Energy
WR
Buy
$1.28
$1.25
-2%
$1.92
$1.97
3%
$1.92
$1.94
1%
$2.19
$2.21
1%
$2.29
$2.35
3%
Wisconsin Energy
WEC Neutral
$2.86
$2.86
0%
$3.01
$3.01
0%
$4.03
$4.03
0%
$4.56
$4.56
0%
$4.62
$4.62
0%
Average
-2%
-8%
-5%
-3%
-2%
EPS revisions
2008
2009
2010
2011
2012
Source: Goldman Sachs Research.
Consensus estimates appear 11% too high for 2009, and negative EPS revisions are likely in early 2009. As shown in
Exhibit 5, consensus estimates remain 11%/5% higher than our new 2009/2010 forecasts, primarily driven by our bearish demand
outlook and assumptions for higher financing costs for many companies. Consensus estimates appear especially high for
American Electric Power, El Paso Electric, Great Plains Energy, and Northeast Utilities. We revise our estimates for AEP to reflect the
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
9
negative impact of a nuclear outage, weighing on near term earnings but not long-term (2012) estimates. We believe negative EPS
revisions throughout 2009 – but especially in 1Q2009 when companies update guidance – will create headwinds for Regulated
Utilities.
Exhibit 5: Our new estimates for Regulated Utilities are 11%/5% below 2009/2010 consensus
GS EPS estimates versus consensus
2009
2010
Large Cap Regulated Utilities
Ticker
GS EPS
Cons
EPS
% Ch
GS EPS
Cons
EPS
% Ch
American Elec Power
AEP
$2.80
$3.28 -15%
$3.09
$3.49 -12%
Duke Energy
DUK
$1.17
$1.28
-9%
$1.38
$1.38
0%
Consolidated Edison
ED
$3.20
$3.17
1%
$3.28
$3.33 -2%
PG&E
PCG
$3.08
$3.19
-3%
$3.26
$3.38 -3%
Progress Energy
PGN
$2.87
$3.12
-8%
$3.07
$3.27 -6%
Large Cap Average
-7%
-5%
Small & Mid Cap Regulated Utilities
Cleco
CNL
$1.50
$1.84 -19%
$2.27
$2.06 10%
El Paso Electric
EE
$1.52
$1.82 -17%
$1.67
$1.96 -14%
Great Plains Energy
GXP
$1.10
$1.57 -30%
$1.65
$1.91 -13%
NSTAR
NST
$2.16
$2.36
-8%
$2.27
$2.54 -10%
Northeast Utilities
NU
$1.56
$1.90 -18%
$1.95
$2.09 -7%
Portland General Electric
POR
$1.72
$1.86
-8%
$1.64
$2.04 -20%
SCANA Corporation
SCG
$2.76
$2.99
-7%
$3.12
$3.20 -3%
NV Energy
NVE
$0.76
$1.02 -26%
$1.28
$1.22
5%
Wisconsin Energy
WEC
$3.01
$3.16
-5%
$4.03
$3.89
4%
Westar Energy
WR
$1.97
$1.88
5%
$1.94
$1.92
1%
Small & Mid Cap Average
-13%
-5%
Regulated Utility Average
-11%
-5%
Source: GS Research Estimates, Factset.
Financing is an issue, as we expect equity issuances for many companies and the costs of new debt have increased.
Even though 10-Year Treasury yields declined, the spread between treasuries and new utility debt issuances widened over the last
3-6 months, as shown in Exhibit 8 below, increasing the average cost of debt for Regulated Utilities. In between rate cases, the
higher cost of debt may weigh on earnings power for Regulated Utilities, until they can update these debt costs in new rate filings.
Many Regulated Utilities, especially small/mid cap companies, likely require equity issuances to finance rate base growth and
maintain state authorized/mandated capital structures, as highlighted in Exhibits 6 and 7 below. Given share price performance of
companies issuing equity in 4Q2008, we believe this may present an overhang on the sub-sector overall, especially since several
Regulated Utilities trade below book value, as shown in Exhibit 9, implying immediate shareholder dilution for companies that need
to issue equity at current stock prices.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
10
Exhibit 6: Among large caps, Con Edison and Progress Energy have
significant equity financing needs
Net equity issuances among large cap regulated utilities, 2009-2012
Exhibit 7: Great Plains Energy, Northeast Utilities, and SCANA have
significant equity financing needs among small/mid cap Regulated Utilities
Net equity issuances among small/mid cap regulated utilities, 2009-2012
Large Cap Regulated Utilities
1%
5%
2%
5%
2%
4%
16%
0%
4%
14%
0%
2%
4%
6%
8%
10%
12%
14%
16%
18%
AEP
ED
DUK
PCG
PGN
Net equity issuances as percent of market cap
2009 2010-2012
Small/Mid Cap Regulated Utilities
0%
-1%
16%
7%
0%
20%
0%
-24%
0%
22%
19%
-5%
24%
31%
-6%
5%
5%
0%
5%
7%
-30%
-20%
-10%
0%
10%
20%
30%
40%
CNL
EE
GXP
NU
NST
NVE POR SCG
WR
WEC
Net equity issuances as percent of market
cap
2009 2010-2012
Issuances
Buybacks
Source: Goldman Sachs Research estimates.
Source: Goldman Sachs Research estimates.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
11
Exhibit 8: Bond spreads have widened significantly in the last 6-12 months
Utility and non-financial investment grade cash bond spreads versus benchmark
Treasuries, November 2007-present
Exhibit 9: Several Regulated Utility stocks trade near or below book value
Percent difference from book value, Regulated Utilities
100
200
300
400
500
600
700
Nov-07
Jan-08
Mar-08
May-08
Jul-08
Sep-08
Nov-08
Non-financial BBB 10YR
Utility 10YR
49%
44%
33%
22%
20%
17%
16%
11%
11%
-8%
-13%
-15%
-18%
-30%
-40%
-30%
-20%
-10%
0%
10%
20%
30%
40%
50%
60%
NST WEC PCG SCG NU
CNL PGN
EE
AEP
ED
WR DUK POR GXP NVE
Percent Premium/(Discount) to Book Value
114%
Source: IBoxx, Goldman Sachs Research estimates
Source: Factset, Goldman Sachs Research estimates.
Trough multiples indicate
17%
downside if investors do not “look through” a difficult 2009. We reiterate our view that
investors should value Regulated Utilities on longer-term normalized earnings power, driven by rate base growth and authorized
returns set by regulators. However, a focus by investors solely on a bearish 2009 presents downside risk for Regulated Utilities, as
they currently trade at 13.0x our 2009 EPS estimates, well above the trough multiples of 9.5x-10.5x seen in 1991, 1994, and 2003, as
shown in Exhibit 9. Assuming trough multiples of 10.0x our 2009 estimates, 17% average downside from current levels exists for
Regulated Utilities, as highlighted in Exhibit 10. However, we do not expect Regulated Utilities to reach these trough levels, as (1)
the 2003 sell-off tied much more closely to non-regulated activities that fared poorly, most of which have since been divested and
(2) the 1991 and 1994 periods included significantly higher bond yields than currently expected, which weighed on dividend
focused utility equity prices.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
12
Exhibit 10: The trough on historical on 1-year forward consensus EPS
estimates is closer to 10x earnings
P/E multiples on 1-year forward consensus estimates, Regulated Utilities, 1990-
present
Exhibit 11: Average potential downside of about 16% exists if Regulated
Utilities trade to historical trough valuations
Trough valuations on 2009 estimates, Regulated Utilities
P/E (1yr forward consensus)
8x
10x
12x
14x
16x
18x
20x
Jan-90
Jan-91
Jan-92
Jan-93
Jan-94
Jan-95
Jan-96
Jan-97
Jan-98
Jan-99
Jan-00
Jan-01
Jan-02
Jan-03
Jan-04
Jan-05
Jan-06
Jan-07
Jan-08
Large cap
Small/mid cap
Regulated Utilities tend to
trough at around 10.0x 1-yr
forward P/E
Current
Trough
Close
Dividend
2009E
2009
2009
Trough
Trough
Regulated Utilities
Ticker
12/10/08
Yield
EPS
Multiple
Multiple
Value
Return
Large Cap
American Elec Power
AEP
$30.09
5.5%
$2.80
10.8x
10.0x
$28
-2%
Consolidated Edison
ED
$39.38
5.9%
$3.20
12.3x
10.0x
$32
-13%
Duke Energy
DUK
$14.72
6.3%
$1.17
12.6x
10.0x
$12
-14%
PG&E
PCG
$36.77
4.2%
$3.08
11.9x
10.0x
$31
-12%
Progress Energy
PGN
$39.47
6.2%
$2.87
13.7x
10.0x
$29
-21%
Small & Mid Cap
Cleco
CNL
$21.21
4.2%
$1.50
14.2x
10.0x
$15
-25%
El Paso Electric
EE
$18.44
0.0%
$1.52
12.1x
10.0x
$15
-18%
Great Plains Energy
GXP
$18.88
8.8%
$1.10
17.1x
10.0x
$11
-33%
Northeast Utilities
NU
$23.49
3.6%
$1.56
15.0x
10.0x
$16
-30%
NSTAR
NST
$35.79
3.9%
$2.16
16.6x
10.0x
$22
-36%
NV Energy
NVE
$9.38
4.3%
$0.76
12.4x
10.0x
$8
-15%
Portland General Electric
POR
$18.40
5.1%
$1.72
10.7x
10.0x
$17
-2%
SCANA Corporation
SCG
$34.73
5.3%
$2.76
12.6x
10.0x
$28
-15%
Westar Energy
WR
$18.66
6.2%
$1.97
9.4x
10.0x
$20
12%
Wisconsin Energy
WEC
$41.59
2.6%
$3.01
13.8x
10.0x
$30
-25%
Average
4.8%
13.0x
-17%
Source: Factset
Source: Goldman Sachs Research estimates
A “Bull” case exists for Regulated Utilities, given (1) the spread between Treasuries and dividend
yields, (2) attractive relative PE multiples versus the S&P500, (3) attractive current valuations
versus the last 3-4 years and (4) traditional DDM analyses that imply significant upside.
The interest rate environment should remain favorable for Regulated Utilities through 2009. As shown in Exhibits 12
and 13 below, the spread between the 10-year Treasury yield and dividend yields for Regulated Utilities widened and remain far
apart from the historical average, implying potential equity price increases if bond yields do not increase significantly. Regulated
Utility dividends currently yield 5.3% on average versus the 10 Year Treasury level of 2.9% currently and forecast YE2009 levels of
3.6%, expected by the Goldman Sachs Economic Research team.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
13
Exhibit 12: Low 10-year Treasury yields indicate share price upside for
Regulated Utilities
Yields, 10-year Treasury note and dividends on Regulated Utilities
Exhibit 13: The current yield spread is significantly below the historic
average, making Regulated Utility dividends attractive for yield-oriented
investors
Spread, 10-year Treasury yield and average dividend yield on Regulated Utilities
2.50
3.50
4.50
5.50
6.50
7.50
8.50
12/31/2009
12/31/2008
3/26/2008
03/30/2007
03/31/2006
03/31/2005
03/31/2004
03/31/2003
03/28/2002
03/30/2001
03/31/2000
03/31/1999
03/31/1998
03/31/1997
03/29/1996
03/31/1995
03/31/1994
03/31/1993
03/31/1992
03/28/1991
Yields (%)
Dividend Yields
10-Year Treasury yield
Strong relationship between
dividend yields and 10-year
treasuries (R-squared = 62%)
Expected 10-year yields near
3.0% make utility dividends
attractive
-3.00
-2.50
-2.00
-1.50
-1.00
-0.50
0.00
0.50
1.00
1.50
2.00
1
2
/
1
/
2
0
0
8
1
2
/
3
1
/
2
0
0
7
1
2
/
2
9/
2
0
0
6
1
2
/
3
0
/
2
0
0
5
1
2
/
3
1
/
2
0
0
4
1
2
/
3
1
/
2
0
0
3
1
2
/
3
1
/
2
0
0
2
1
2
/
3
1/
2
0
0
1
1
2
/
2
9
/
2
0
0
0
1
2
/
3
1
/
1
9
9
9
1
2
/
3
1
/
1
9
9
8
1
2
/
3
1
/
1
9
9
7
1
2
/
3
1
/
1
9
9
6
1
2
/
2
9
/
1
9
9
5
1
2
/
3
0
/
1
9
9
4
1
2
/
3
1
/
1
9
9
3
1
2
/
3
1
/
1
9
9
2
1
2
/
3
1
/
1
9
9
1
Spread, 10-year yield - Dividend Yield
Current yield spread is
significantly below
historic average
Average spread of
0.27 since 1991
Source: Factset, Goldman Sachs research estimates.
Source: Factset, Goldman Sachs Research estimates.
Regulated Utilities screen attractively relative to the market, trading at a 20-25% discount to the S&P 500 despite
solid multi-year average annual EPS growth. As shown in Exhibit 14, we expect compound earnings growth of 8% through
2012 for Regulated Utilities, roughly in line with the S&P 500 assuming significant rebound in S&P earnings in 2010 from expected
2008/2009 levels. However, the “path” of earnings growth could prove less volatile for Regulated Utilities, with only a 1%-2%
decline in 2009 followed by 8%-10% growth in 2010-2012, versus much higher earnings volatility for the S&P 500. Regulated
Utilities screen attractively on P/E multiples versus the S&P 500, with the group at a 2x-3x or 20%-25% discount on forecasted
earnings, as shown in Exhibit 15. Regulated Utilities have traded roughly in-line with the S&P 500 over the last 3-4 years, as shown
in Exhibit 16, but over a longer 15-20 year cycle have generally traded at a 2x-3x multiple discount to the market, as shown in
Exhibit 17.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
14
Exhibit 14: We expect approximately 8% compound annual EPS growth for
Regulated Utilities through 2012, in-line with the S&P 500
Annual forecasted EPS growth, Regulated Utilities and S&P 500
Exhibit 15: Current forecasted P/Es for the Regulated Utilities are at a 20%-
25% discount to the S&P 500 through 2012
Forecasted P/E ratios, Regulated Utilities and S&P 500
-35%
-25%
-15%
-5%
5%
15%
25%
35%
2008
2009
2010
2011
2012
Regulated Elec Utilities S&P 500
0x
2x
4x
6x
8x
10x
12x
14x
16x
18x
2008
2009
2010
2011
2012
P/E
Regulated Utilities S&P 500
Source: Goldman Sachs Research estimates
Source: Goldman Sachs Research estimates.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
15
Exhibit 16: Regulated Utilities traded roughly in line with the S&P 500
over the last 3-4 years. . .
One year forward P/E multiple on consensus EPS estimates, Regulated Utilities
and S&P 500, January 2005 – present
Exhibit 17: . . .but have traded at 2.0x-3.0x P/E discount to the S&P 500
over a longer time frame
One-year forward P/E multiples on consensus EPS estimates, Regulated Utilities
and S&P 500, January 1993 - present
12.0x
13.0x
14.0x
15.0x
16.0x
17.0x
18.0x
19.0x
20.0x
Jan-05
Apr-05
Jul-05
Oct-05
Jan-06
Apr-06
Jul-06
Oct-06
Jan-07
Apr-07
Jul-07
Oct-07
Jan-08
Apr-08
Jul-08
Oct-08
Regulated Electric Utilities
S&P 500
Reg Util. Average
9.0x
11.0x
13.0x
15.0x
17.0x
19.0x
21.0x
Jan-93
Jan-94
Jan-95
Jan-96
Jan-97
Jan-98
Jan-99
Jan-00
Jan-01
Jan-02
Jan-03
Jan-04
Jan-05
Jan-06
Jan-07
Jan-08
Regulated Electric Utilities
S&P 500
Reg Util. Average
Source: Factset, Goldman Sachs Research estimates.
Source: Factset, Goldman Sachs Research estimates.
On longer-term earnings power, Regulated Utilities screen attractive compared to recent historical levels. As detailed
in Exhibit 18 below, Regulated Utilities trade at approximately 9x our 2012 expected EPS estimates, their lowest valuation since
2005 and roughly two standard deviations below the average of 11x. Assuming mean reversion implies roughly 20% return upside
for Regulated Utilities.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
16
Exhibit 18: Regulated Utilities trade at the lowest P/E multiple since 2005
P/E multiple on 2012E EPS, Regulated Utilities
6x
8x
10x
12x
14x
16x
1/05
3/05
5/05
7/05
9/05
11/05
1/06
3/06
5/06
7/06
9/06
11/06
1/07
3/07
5/07
7/07
9/07
11/07
1/08
3/08
5/08
7/08
9/08
11/08
P/E 2012 EPS
Large cap regulated
Small/mid cap regulated
Total regulated group
+2 Std Dev
+1 Std Dev
Avg. 10.9x
-1 Std Dev
-2 Std Dev
Source: Factset, Goldman Sachs Research estimates
We decrease our baseline target P/E multiples for Regulated Utilities and highlight a range of
potential trading values – with approximately 16% total return upside.
For valuation of Regulated Utilities, we continue to employ both a DDM analysis and PE multiple screens to set
target prices. We value regulated utilities using a 50/50 weighting on (1) P/E multiples for longer-term regulated earnings power
and (2) a DDM model, as shown in Exhibit 19. Our 12-month target prices imply 16% upside from current levels.
•
We assume the shares trade between the low and mid-range of historic valuations. For P/E multiples, we
assume over the next 12 months the stocks trade to 9.0x our 2012 EPS estimates versus our previous assumption
of 11.0x. As shown in Exhibit 18 above, Regulated Utilities have traded on average at 11x 2012 EPS estimates
since 2005, with high-end valuations near 13.0x and low-end near 7.0x. Our 9.0x estimate is slightly below current
levels of 9.3x.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
17
•
Our DDM model assumes an 8.5% cost of equity and 2.5% terminal growth rate. Our DDM values
dividends explicitly for each company through 2012, with each company paying a 75% payout ration in the
terminal year for “apples to apples” comparisons. We also incorporate a 2.5% terminal growth rate, roughly in line
with expected long-term trend GDP growth. Assuming a risk free rate of 4% and risk premium of 4%-5%, and betas
below 1x implies average cost of equity at or below the 8.5% level used in our DDM analysis.
Exhibit 19: Regulated Utilities valuation
DDM and P/E valuation, Regulated Utilities
Ticker
Rating
12/10/2008
Price
DDM
Value
Current
Yield
Total Return,
DDM Only
2012 EPS
Multiple
Applied
P/E-based Value
12-month
Target Price
Total Return to 12-
Month Target
Large-Cap
American Electric Power
AEP
Buy
$30.09
$41
5.5%
42%
$3.42
9.0x
$31
$36
25%
Consolidated Edison
ED
Sell
$39.38
$41
5.9%
9%
$3.51
9.0x
$32
$36
-2%
Duke Energy
DUK
Neutral
$14.72
$18
6.3%
29%
$1.56
9.0x
$14
$16
15%
PG&E
PCG
Buy
$36.77
$41
4.2%
15%
$3.73
9.0x
$34
$37
5%
Progress Energy
PGN
Neutral
$39.47
$46
6.2%
22%
$3.72
9.0x
$33
$40
6%
Large-Cap Mean
5.6%
23%
10%
Large-Cap Median
5.9%
22%
6%
Mid & Small-Cap
Cleco
CNL
Neutral
$21.21
$29
4.2%
39%
$2.59
9.0x
$23
$26
27%
El Paso Electric
EE
Neutral
$18.44
$23
0.0%
23%
$2.33
9.0x
$21
$21
14%
Great Plains Energy
GXP
Neutral
$18.88
$26
8.8%
44%
$2.17
9.0x
$20
$23
28%
Northeast Utilities
NU
Neutral
$23.49
$28
3.6%
23%
$2.46
9.0x
$22
$25
10%
NSTAR
NST
Sell
$35.79
$34
3.9%
-2%
$2.68
9.0x
$24
$29
-15%
NV Energy
NVE
Buy
$9.38
$15
4.3%
66%
$1.40
9.0x
$13
$14
52%
Portland General
POR
Neutral
$18.40
$25
5.1%
42%
$2.31
9.0x
$21
$23
30%
SCANA
SCG
Sell
$34.73
$38
5.3%
14%
$3.30
9.0x
$30
$34
2%
Westar
WR
Buy
$18.66
$26
6.2%
48%
$2.35
9.0x
$21
$24
34%
Wisconsin Energy
WEC
Neutral
$41.59
$50
2.6%
24%
$4.62
9.0x
$42
$46
13%
Mid & Small-Cap Mean
4.4%
32%
20%
Mid & Small-Cap Median
4.3%
32%
21%
Regulated Utilities Mean
4.8%
29%
16%
Regulated Utilities Median
5.1%
24%
14%
Notes: Assumed cost of equity of 8.5%, terminal growth rate of 2.5% and 75% dividend payout ratios in 2012 for all companies
Source: Company data, Goldman Sachs Research estimates.
Risk/reward appears favorable for Regulated Utilities, as “trading bands” suggest limited downside and significant
upside to our target prices. Under a bear-case scenario, where the stocks trade at only 7x our 2012 estimates and removing the
DDM component to our analysis, we would expect only 18% downside on average from current levels, as shown in Exhibit 20. On
the other hand, the potential to the trade to the mid or high-case scenario implies substantial upside if the stocks trade above 10x
our 2012 estimates, closer to the average trading levels since 2005 and our target price assumptions. We believe the stocks will
trade between our low and mid-case values over the next 6-12 months and apply a 9.0x P/E to determine valuation. Returning to
peak multiples implies average total return above 48%, levels not likely to occur in the near term.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
18
Exhibit 20: Risk-reward looks favorable for Regulated Utilities, based on our new low/mid/high scenarios
Low-Mid-High valuations, Regulated Utilities
Assumption
Low
Mid
High
Regulated 2012 P/E multiple
7.0x
10.0x
13.0x
Close
2012
Dividend
Regulated Utilities
Ticker
12/10/08
EPS
Yield
Value
Return
Value
Return
Value
Return
Large Cap
American Elec Power
AEP
$30.09
$3.42
5.5%
$24
-15%
$34
19%
$45
53%
Consolidated Edison
ED
$39.38
$3.51
5.9%
$25
-32%
$35
-5%
$46
22%
Duke Energy
DUK
$14.72
$1.56
6.3%
$11
-20%
$16
12%
$20
44%
PG&E
PCG
$36.77
$3.73
4.2%
$26
-25%
$37
6%
$49
36%
Progress Energy
PGN
$39.47
$3.72
6.2%
$26
-28%
$37
0%
$48
29%
Small & Mid Cap
Cleco
CNL
$21.21
$2.59
4.2%
$18
-10%
$26
26%
$34
63%
El Paso Electric
EE
$18.44
$2.33
0.0%
$16
-12%
$23
26%
$30
64%
Great Plains Energy
GXP
$18.88
$2.17
8.8%
$15
-11%
$22
24%
$28
59%
Northeast Utilities
NU
$23.49
$2.46
3.6%
$17
-23%
$25
8%
$32
40%
NSTAR
NST
$35.79
$2.68
3.9%
$19
-44%
$27
-21%
$35
1%
NV Energy
NVE
$9.38
$1.40
4.3%
$10
9%
$14
53%
$18
98%
Portland General Electric
POR
$18.40
$2.31
5.1%
$16
-7%
$23
31%
$30
68%
SCANA Corporation
SCG
$34.73
$3.30
5.3%
$23
-28%
$33
0%
$43
29%
Westar Energy
WR
$18.66
$2.35
6.2%
$16
-6%
$23
32%
$30
70%
Wisconsin Energy
WEC
$41.59
$4.62
2.6%
$32
-20%
$46
14%
$60
47%
Average
-18%
15%
48%
Source: Goldman Sachs Research estimates.
Reiterating our Conviction Buy rating on NV Energy and upgrading defensive-oriented PG&E Corp
to the Buy list, while downgrading Portland General and Con Edison.
Among Regulated Utilities, we upgrade PG&E Corp from Neutral to Buy given relative valuation and structural advantages,
while downgrading Portland General (POR) from Buy to Neutral and Con Edison (ED) from Neutral to Sell.
Compared to large
cap peers, PG&E now trades at a modest discount, even though decoupling of usage provides a competitive advantage during
periods of declining MWh usage. Although Portland General screens attractively on relative valuations, we downgrade the
company to Neutral as an overhang exists – due to potential equity issuances of $225 mn-$250 mn in early/mid 2009. Shares of
other small/mid-cap Regulated Utilities, including Pepco Holdings (POM-Not Covered), underperformed upon issuing common
equity in the current market environment. We downgrade Con Edison to Sell on both relative valuations and potential equity needs,
although forward rate cases and test years do provide some protection from declines in demand. Relative valuation drives our
ratings on American Electric Power (AEP, Buy), NV Energy (NVE, Conviction Buy), Westar, NSTAR (NST, Sell) and SCANA (SCG,
Sell).
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
19
Exhibit 21: AEP, NVE and PCG trade at discounts on long-term earnings; ED, NST, and SCG trade at premiums on 2011-2012 EPS estimates
EPS estimates and P/E multiple comparisons, Regulated Utilities
Close
Price
Tot Ret
Dividend
Ticker
Rating
12/10/08
Target
to Target
2008
2009
2010
2011
2012
2008
2009
2010
2011
2012
Yield
Regulated Utilities
Large-Cap
American Elec Power
AEP
Buy
$30.09
$36
25%
$3.11
$2.80
$3.09
$3.53
$3.42
9.7x
10.8x
9.7x
8.5x
8.8x
5.5%
Duke Energy
DUK
Neutral
$14.72
$16
15%
$1.20
$1.17
$1.38
$1.48
$1.56
12.3x
12.6x
10.6x
9.9x
9.4x
6.3%
Consolidated Edison
ED
Sell
$39.38
$36
-3%
$2.86
$3.20
$3.28
$3.38
$3.51
13.8x
12.3x
12.0x
11.6x
11.2x
5.9%
PG&E
PCG
Buy
$36.77
$37
5%
$2.86
$3.08
$3.26
$3.69
$3.73
12.9x
11.9x
11.3x
10.0x
9.9x
4.2%
Progress Energy
PGN
Neutral
$39.47
$40
8%
$3.04
$2.87
$3.07
$3.24
$3.72
13.0x
13.7x
12.9x
12.2x
10.6x
6.2%
Large-Cap Mean
10%
12.3x
12.3x
11.3x
10.5x
10.0x
5.6%
Large-Cap Median
8%
12.9x
12.3x
11.3x
10.0x
9.9x
5.9%
Mid & Small-Cap Regulated Utilities
Cleco
CNL
Neutral
$21.21
$26
27%
$1.52
$1.50
$2.27
$2.44
$2.59
13.9x
14.2x
9.3x
8.7x
8.2x
4.2%
El Paso Electric
EE
Neutral
$18.44
$21
14%
$1.90
$1.52
$1.67
$2.24
$2.33
9.7x
12.1x
11.0x
8.2x
7.9x
0.0%
Great Plains Energy
GXP
Neutral
$18.88
$23
31%
$1.59
$1.10
$1.65
$2.07
$2.17
11.9x
17.1x
11.4x
9.1x
8.7x
8.8%
NSTAR
NST
Sell
$35.79
$29
-15%
$2.20
$2.16
$2.27
$2.50
$2.68
16.3x
16.6x
15.8x
14.3x
13.3x
3.9%
Northeast Utilities
NU
Neutral
$23.49
$25
10%
$1.79
$1.56
$1.95
$1.86
$2.46
13.2x
15.0x
12.1x
12.6x
9.5x
3.6%
NV Energy
NVE
Buy
$9.38
$14
54%
$0.86
$0.76
$1.28
$1.37
$1.40
10.9x
12.4x
7.3x
6.9x
6.7x
4.3%
Portland General Electric
POR
Neutral
$18.40
$23
30%
$1.81
$1.72
$1.64
$2.20
$2.31
10.2x
10.7x
11.3x
8.3x
8.0x
5.1%
SCANA Corporation
SCG
Sell
$34.73
$34
3%
$2.71
$2.76
$3.12
$3.20
$3.30
12.8x
12.6x
11.1x
10.9x
10.5x
5.3%
Wisconsin Energy
WEC
Neutral
$41.59
$46
13%
$2.86
$3.01
$4.03
$4.56
$4.62
14.6x
13.8x
10.3x
9.1x
9.0x
2.6%
Westar Energy
WR
Buy
$18.66
$24
35%
$1.25
$1.97
$1.94
$2.21
$2.35
15.0x
9.4x
9.6x
8.5x
8.0x
6.2%
Small / Mid Cap Mean
20%
12.8x
13.4x
10.9x
9.7x
9.0x
4.4%
Small / Mid Cap Median
20%
13.0x
13.2x
11.1x
8.9x
8.4x
4.3%
Regulated Utilities Mean
17%
12.7x
13.0x
11.1x
9.9x
9.3x
4.8%
Regulated Utilities Median
14%
12.9x
12.6x
11.1x
9.1x
9.0x
5.1%
Target Price and EPS Summary
EPS Estimates
P/E Multiples
Source: Company data, Goldman Sachs Research estimates.
Mean reversion opportunities may exist across market caps, as small/mid caps trade at a discount on longer term
earnings compared to many larger cap names, although likely equity issuances create an overhang. On 2011-2012
earnings power, many small/mid cap Regulated Utilities trade at a 1.0x-1.5x PE multiple discount to large cap companies likely due
to potential need for equity issuances and general market reversion to large cap stocks in periods of economic turmoil. Great
Plains Energy (GXP, Neutral) screens attractively on relative 2010-2012 P/E multiples, but similar to Portland General, we remain
Neutral given significant expected equity financing to fund rate base growth and capital spending needs. As shown in Exhibits 6-7
above, equity capital needs in 2009 are significant as a percentage of market capitalization for GXP, POR, NU and SCANA. El Paso
Electric (EE, Neutral) also appears undervalued on relative P/E, but the company’s lack of a dividend and uncertainty given the new
executive leadership drive our Neutral rating.
Remaining positive on IPPs, given share price underperformance versus Diversified
Utilities and due to significant expected free cash flow
Lower expected industrial demand, as well as decreased expected electricity demand, will weigh on natural gas
prices and marginal heat rates. In line with the Goldman Sachs’ Oil & Gas- E&P team, we adopt a lower natural gas price
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
20
forecast and lower marginal heat rates, as outlined in Exhibits 22 and 23 below. Lower 2009 natural gas pricing negatively impacts
companies like Reliant Energy (RRI-Not Rated) with significant unhedged generation capacity, while others – especially NRG Energy
(NRG-Buy) – with significant hedging are less impacted. Offsetting lower natural gas prices, we also lower expected 2009 coal
prices, positively impacting unhedged fuel costs for Reliant. EBITDA estimates for Reliant – due to the gradual withdrawal from its
large C&I segment in its Texas and Northeast retail segments – are down roughly 8% for 2010, while we only lower the EBITDA
forecast for NRG by 1%, as detailed in Exhibit 24.
Exhibit 22: We adopt lower 2009 natural gas price estimate by $1.75/MMBtu, but maintain our 2010-2012 estimates
Changes to natural gas prices (old v. new)
Potential new natural gas price forecast
New
Old
Difference
1Q
$5.00
$8.00
($3.00)
2Q
$5.00
$7.25
($2.25)
3Q
$5.50
$6.75
($1.25)
4Q
$6.50
$7.00
($0.50)
2009E
$5.50
$7.25
($1.75)
2010E
$7.50
$7.50
NA
2011E
$8.00
$8.00
NA
2012N
$7.00
$7.00
NA
Source: GS Research estimates.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
21
Exhibit 23: We modestly decreased marginal heat rate assumptions for several regions
Goldman Sachs marginal heat rate forecasts
New
Old
New
Old
New
Old
New
Old
ERCOT - South
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
MISO CIN / PJM NIHUB
6,100
6,100
6,200
6,200
6,300
6,300
6,400
6,400
NEPOOL MASS
7,800
7,800
7,900
7,900
8,000
8,000
8,100
8,100
NYPP NYC
9,100
9,100
9,300
9,300
9,500
9,500
9,700
9,700
NY - Zone A
6,600
6,600
6,500
6,750
6,400
6,900
6,300
7,050
NY - Zone G
8,800
8,800
8,600
8,950
8,600
9,100
8,600
9,250
Palo Verde
8,500
8,500
8,300
8,600
8,100
8,700
8,100
8,800
PJM East
8,500
7,800
7,900
7,900
8,000
8,000
8,100
8,100
PJM West
7,100
7,100
7,200
7,200
7,300
7,300
7,400
7,400
SERC + ETR
6,200
6,700
6,500
6,900
7,100
7,100
7,300
7,300
WSCC SP15
8,800
8,800
8,900
8,900
9,000
9,000
9,100
9,100
WSCC NP15
8,300
8,300
8,400
8,400
8,500
8,500
8,600
8,600
2009
2010
2011
2012
Source: GS Research estimates.
Exhibit 24: Lowering estimates for IPPs with minimal near-term impact for NRG Energy given its hedging policies
Old v. new EBITDA estimates, $ millions
Ticker
Rating
Old
New
%
Old
New
%
Old
New
%
Old
New
%
Old
New
%
Independent Power Producers (IPPs)
NRG Energy
NRG
Buy
$2,456 $2,453
0%
$2,406 $2,416
0%
$2,835 $2,812
-1%
$2,583 $2,531
-2%
$2,414 $2,339
-3%
Ormat Technologies
ORA
Neutral
$126
$113
-10%
$184
$178
-3%
$249
$178
-28%
$284
$295
4%
$269
$307
14%
Reliant Energy
RRI
NR
$1,539
($663)
-143%
$726
$795
9%
$865
$795
-8%
$916
$828
-10%
$1,258 $1,123
-11%
Average
-51%
2%
-12%
-3%
0%
EBITDA Revisions
2008
2009
2010
2011
2012
Source: GS Research estimates.
IPPs currently trade near the low end of their historical valuation range and expected free cash flow implies ability
for significant debt reduction or share buybacks. As highlighted in Exhibit 25, EV multiples for the IPPs compressed
significantly in the last 3-6 months, trading well below average and peak multiples. FCF yields of 20%-25% imply sizable potential
share repurchases or debt reduction opportunities over the next few years, as shown in Exhibit 26.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
22
Exhibit 25: Significant EV/EBITDA multiple contraction over time for IPPs
0.0X
5.0X
10.0X
15.0X
20.0X
25.0X
1/1/2006
3/1/2006
5/1/2006
7/1/2006
9/1/2006
11/1/2006
1/1/2007
3/1/2007
5/1/2007
7/1/2007
9/1/2007
11/1/2007
1/1/2008
3/1/2008
5/1/2008
7/1/2008
9/1/2008
NRG
DYN
RRI
MIR
Source: GS Research Estimates, Factset.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
23
Exhibit 26: We expect IPPs to create significant free cash flow
Close
Company
Ticker
Rating
12/10/08
2008E
2009E
2010E
2011E
2012E
Independent Power Producers (IPPs)
NRG Energy
NRG
Buy
$24.32
11.9%
15.3%
21.0%
18.7%
19.1%
Ormat Technologies
ORA
Neutral
$31.74
-15.6%
-4.3%
-27.6%
-0.4%
8.2%
Reliant Energy
RRI
NR
$5.12
31.1%
-0.7%
25.3%
38.8%
72.1%
Special Situation and IPP Median
11.9%
-0.7%
21.0%
18.7%
19.1%
Special Situation and IPP Mean
9.1%
3.4%
6.2%
19.0%
33.1%
1. FCF (2008E - 2012E) = CFO + CFI
Source: Goldman Sachs Research Estimates.
NRG Energy remains our top pick among the IPPs.
We maintain our Buy rating on NRG and apply a slight premium to our
baseline multiple of 6.0X on our 2011 EBITDA outlook – versus current trading levels near 5.3x. NRG Energy should generate free
cash flow yields above 20%, with which, at its current market capitalization, the company effectively repurchase its entire market
capitalization in approximately 4-5 years. While weaker NT natural gas prices negatively impact sentiment, prior hedging enables
the company to forestall a significant decline in profitability. NRG additionally trades at a discount to peers on EV/EBITDA in the
next 2-3 years, a discount we believe is unwarranted given its cash flow outlook. We apply a 6.2x EV multiple on 2011 estimates to
derive our $29/sh target price – but even at peer group multiples on 2010 forecasts, NRG screens attractively given its current
discount. Sum of the parts valuations for NRG imply significantly higher share price values than our current 12 month target price.
We remain Neutral-rated on Ormat Technologies (ORA), which faces near-term pressure due to lower oil prices negatively
impacting its Hawaii-based power plants, offset potentially by increased sentiment towards renewable generators. Exhibit 27 shows
our new estimates, and Appendix F details our new target prices for IPPs.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
24
Exhibit 27: IPPs currently trade at relatively low EV/EBITDA multiples, with NRG trading at a discount compared to peers
EV/EBITDA, 2008E-2010E, Independent Power Producers
Rating
Enterprise
value
2008E
2009E
2010E
2008E
2009E
2010E
NRG Energy
Buy
$13,505
$2,453
$2,416
$2,812
5.5x
5.6x
4.8x
Dynegy
NC
$6,713
$869
$1,009
$1,087
7.7x
6.7x
6.2x
Mirant
NC
$3,802
$822
$1,002
$843
4.6x
3.8x
4.5x
Reliant Energy
NR
$3,884
$588
$643
$770
6.6x
6.0x
5.0x
Calpine Corp
NC
$12,214
$1,593
$1,659
$1,625
7.7x
7.4x
7.5x
Average
6.4x
5.9x
5.6x
Note : Represents Adjusted EBITDA for GS covered companies
Note: 2008, 2009 and 2010 EBITDA at RRI includes the impact of $411mn, $138m and $47m, respectively, for gains or (losses) related to wholesale
hedges and energy derivative contracts.
Note : NC-Not covered; consensus estimates shown.
EBITDA estimates ($mn)
EV/EBITDA
Source: Factset, Goldman Sachs Research estimates.
Downgrading Diversified Utilities, as consensus forecasts remain too high
Lower commodity price expectations and decreased regulated earnings – leading to EPS
estimates below consensus – drive our tactical downgrade of Diversified Utilities from Attractive
to Neutral.
Lower electric demand and lower expected power prices decrease the earnings potential for Diversified Utilities.
Given their integrated operations and ownership of regulated and non-regulated subsidiaries, lower electric demand and lower
power prices negatively impact earnings for Diversified Utilities, with demand affecting the regulated subsidiaries and power prices
impacting the merchant generation segments. In line with the Goldman Sachs E&P research team, we adopt lower natural gas
prices that drive power price assumptions, as outlined in Exhibit 22 above. Hedging activity partially offsets decreases in power
prices and marginal heat rates, and we reduce our 2009 estimates by roughly 10% and our 2010 forecasts by 4%.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
25
Exhibit 28: We lower our 2009/2010 EPS estimates by 10%/4% for Diversified Utilities
EPS estimates, old v. new, Diversified Utilities
Ticker
Rating
Old
New
%
Old
New
%
Old
New
%
Old
New
%
Old
New
%
Diversified Utilities
Ameren
AEE
Sell
$2.86
$2.76
-3%
$3.29
$3.06
-7%
$2.89
$2.91
0%
$3.71
$3.44
-7%
$3.52
$3.20
-9%
Edison International
EIX
Buy
$3.93
$3.78
-4%
$3.83
$3.36
-12%
$4.45
$4.18
-6%
$4.69
$4.14
-12%
$4.50
$3.92
-13%
Entergy
ETR
Buy
$6.45
$6.24
-3%
$7.24
$6.52
-10%
$7.81
$7.70
-1%
$8.25
$8.35
1%
$8.63
$8.88
3%
Exelon
EXC
Buy
$4.18
$4.18
0%
$4.26
$4.11
-3%
$4.12
$3.92
-5%
$5.97
$5.81
-3%
$5.46
$5.32
-3%
Sempra Energy
SRE
Neutral
$3.39
$3.26
-4%
$4.28
$3.56
-17%
$4.79
$4.26
-11%
$5.19
$4.76
-8%
$5.83
$5.52
-5%
Average
-3%
-10%
-5%
-6%
-5%
2012
EPS Revisions
2008
2009
2010
2011
Source: GS Research Estimates.
Consensus estimates are not moving quickly enough and remain too high. In our October 12, 2008 note Commodity
oriented power stocks oversold, even though reducing estimates and targets, we lowered our 2009-2010 EPS estimates for
Diversified Utilities by 7%-8% to reflect updated commodity price assumptions. We now decrease our estimates again given the
sharply deteriorating economy and lower expected power demand and pricing. Consensus estimates now appear unrealistically
high, with our estimates 14%/9% below the 2009/2010 consensus. We do not believe the stocks can work until the cycle of negative
EPS revisions is complete and consensus estimates more properly reflect reality.
Exhibit 29: Our estimates are 14%/9% below consensus for Diversified Utilities
GS versus consensus EPS estimates, 2009-2010
GS EPS estimates versus consensus
2009
2010
Diversified Utilities
Ticker
GS EPS
Cons
EPS
% Ch
GS EPS
Cons
EPS
% Ch
Ameren
AEE
$3.06
$3.34
-8%
$2.91
$3.06 -5%
Edison International
EIX
$3.36
$4.24 -21%
$4.18
$4.66 -10%
Entergy
ETR
$6.52
$7.65 -15%
$7.70
$8.32 -7%
Exelon
EXC
$4.11
$4.25
-3%
$3.92
$4.42 -11%
Sempra Energy
SRE
$3.56
$4.48 -21%
$4.26
$4.91 -13%
Average
-14%
-9%
Source: GS Research Estimates
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
26
Still employing a sum of the parts methodology, although revising baseline multiples, with
roughly 20%-25% average upside for Diversified Utilities.
We continue to value Diversified Utilities using a sum-of-the-parts methodology, separately valuing the regulated and
non-regulated segments, and incorporating premium/discount multiples, especially for exposure to eventual Co2-
related regulations. As detailed in our October 12
th
note, Commodity oriented power stocks oversold, even though reducing
estimates and targets, we value the “parts” of Diversified Utilities using two methodologies: (1) P/E metrics on regulated operations
and (2) EV/EBITDA metrics on the non-regulated Generation or IPP segment, with adjustments due to (a) returns on capital, (b) free
cash flow, and (c) exposure to carbon dioxide regulation. We now apply a 9.0x P/E trading multiple to long-term (2012) regulated
earnings, consistent with our treatment of Regulated Utilities, and maintain our 6.0x baseline EV/EBITDA multiple, consistent with
our methodology for IPPs, as detailed in Exhibit 30 below.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
27
Exhibit 30: We employ a sum of the parts valuation methodology for Diversified Utilities, incorporating the long-term impact of
carbon regulations and near term differences in FCF and returns
Target price methodology, Diversified Utilities
Estimated Target Prices - Forecast PE Multiple for Regulated Subsidiaries and EV Multiple on Merchant Generation
All figures in $ millions unless otherwise noted
Company
AEE
1
EIX
2
ETR
3
EXC
4
Average
Utility
2012 EPS
$2.49
$3.68
$5.16
$1.18
Applied Target PE Multiple
9.0x
9.0x
9.0x
9.0x
Utility
Equity Value per Share
$22
$33
$46
$11
Generation 2011 EBITDA
$673
1,145
$1,314
$5,473
Other 2011 EBITDA
($27)
(25)
$55
($167)
Total Generation & Other Non-Utility EBITDA
$645
$1,120
$1,369
$5,306
Baseline EV/EBITDA Multiple
6.0x
6.0x
6.0x
6.0x
Adjustments to Baseline Multiple
Carbon Exposure
-0.2x
-0.1x
2.3x
2.3x
Returns on Capital
-1.0x
0.0x
0.5x
0.5x
Free Cash Flow Yield
-0.5x
0.0x
0.5x
0.3x
Target
EV/EBITDA Multiple
4.3x
5.9x
9.3x
9.1x
7.2x
Enterprise Value - Generation & Other Non-Utility
$2,796
$6,621
$12,710
$48,139
Generation & Non-Utility
Net Debt
$1,849
$5,024
$3,287
$5,921
Equity
Value - Generation & Other Non-Utility
$947
$1,598
$9,423
$42,218
Current Diluted Share Count
210
326
195
657
Equity
Value per Share - Generation & Other Non-Utility
$5
$5
$48
$64
Target Price per Share
$27
$38
$95
$75
Current Share Price
$33.34
$31.37
$80.89
$55.82
12/10/08
Dividend
yield
7.6%
3.9%
3.7%
3.6%
4.7%
Total Return to Target
-12%
25%
21%
38%
18%
AEE
EIX
ETR
EXC
Average
Carbon NPV, $/sh
($1)
($0)
$16
$19
NM
Generation Returns on Capital
2010-2012
4.3%
5.2%
14.2%
12.5%
9.1%
Generation Free Cash Flow Yield 2010-2012
-1.0%
0.8%
4.6%
3.9%
2.1%
Carbon value
($109)
($98)
$3,129
$12,321
Carbon EV/EBITDA multiple
premium/(discount)
-0.2x
-0.1x
2.3x
2.3x
1.1x
Notes:
(1) AEE Generation EBITDA includes AERG, Genco, and 80% of EEI. Return on Capital calculation is for Genco only.
(2) EIX Generation EBITDA is Edison Mission. Non-Utility Net Debt includes $526mn of Edison Capital debt, and $1.62bn of Edison Mission operating leases.
(3) ETR Generation EBITDA is merchant nuclear assets. Non-Utility Net Debt includes $507mn NYPA liability.
(4) EXC Non-Utility Net Debt excludes all Utility-level debt and excludes Utility transition funding bonds.
Source: Factset, company reports, Goldman Sachs Research estimates.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
28
Exhibit 31: We expect nuclear generators EXC and ETR to trade at a premium, while EIX’s YTD underperformance appears
unwarranted
Target prices, total returns, and P/E multiples
Close
Price
Tot Ret
Ticker
Rating
12/10/08
Target
to Target
2008
2009
2010
2011
2012
2008
2009
2010
2011
2012
Natural Gas Price Forecast ($/MMBtu)
$9.00
$5.50
$7.50
$8.00
$7.00
Diversified Utilities
Ameren
AEE
Sell
$33.34
$27
-11%
$2.76
$3.06
$2.91
$3.44
$3.20
12.1x
10.9x
11.5x
9.7x
10.4x
Edison International
EIX
Buy
$31.37
$38
25%
$3.78
$3.36
$4.18
$4.14
$3.92
8.3x
9.3x
7.5x
7.6x
8.0x
Entergy
ETR
Buy
$80.89
$95
21%
$6.24
$6.52
$7.70
$8.35
$8.88
13.0x
12.4x
10.5x
9.7x
9.1x
Exelon
EXC
Buy
$55.82
$75
38%
$4.18
$4.11
$3.92
$5.81
$5.32
13.3x
13.6x
14.2x
9.6x
10.5x
Sempra Energy
SRE
Neutral
$44.48
$46
7%
$3.26
$3.56
$4.26
$4.76
$5.52
13.7x
12.5x
10.4x
9.4x
8.1x
Diversified Utilities Median
16%
12.1x
11.7x
10.8x
9.2x
9.2x
Diversified Utilities Mean
21%
13.0x
12.4x
10.5x
9.6x
9.1x
IPP's
NRG Energy
NRG
Buy
$24.32
$29
19%
$2.24
$2.98
$4.37
$3.95
$3.67
10.9x
8.2x
5.6x
6.2x
6.6x
Ormat Technologies
ORA
Neutral
$31.74
$34
7%
$0.64
$1.01
$1.19
$1.69
$1.90
49.7x
31.4x
26.6x
18.8x
16.7x
Reliant Energy
RRI
NR
$5.12
--
--
($0.10)
$0.47
$0.34
$0.83
$1.83
-49.8x
10.8x
15.0x
6.2x
2.8x
Special Situation and IPP Median
13%
3.6x
16.8x
15.7x 10.4x
8.7x
Special Situation and IPP Mean
13%
10.9x
10.8x
15.0x
6.2x
6.6x
Estimates
P/E Multiples
P/E Multiples Summary
Source: Goldman Sachs Research estimates.
Risk/reward appears favorable for Diversified Utilities, as “trading bands” suggest moderate downside but
significant upside. Under a bear-case scenario, where the stocks trade (1) at only 8x P/E on regulated operations, (2) on a 4x on
EV/EBITDA estimates for the non-regulated businesses, and (3) receive zero value for carbon exposure, we estimate Diversified
Utilities have roughly 30% downside from current levels, as shown in Exhibit 32. However, a mid-case scenario would imply 22%
upside if the stocks trade at 10x on P/E regulated earnings and receive credit for carbon exposure. As discussed above, we apply a
9.0x P/E multiple, 6.0x EV multiple, and adjust for returns, free cash flow, and carbon exposure to derive our target prices, with
roughly 20%-25% average upside from current levels.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
29
Exhibit 32: Risk-reward appears favorable for Diversified Utilities, given our new low/mid/high valuation scenario analysis
Low-mid-high valuations, Diversified Utilities
Assumptions
Low
Mid
High
Regulated 2012 P/E multiple
7.0x
10.0x
13.0x
Non-Regulated baseline 2011 EV/EBITDA multiple
4.0x
6.0x
8.0x
Carbon
No value
Value
Value
Close
Dividend
Target
Return to
Diversified Utilities
Ticker
12/10/08
Yield
Price
Target
Value
Return
Value
Return
Value
Return
Ameren
AEE
$33.34
7.6%
$27
-11%
$16
-44%
$29
-4%
$48
52%
Edison International
EIX
$31.37
3.9%
$38
25%
$25
-16%
$43
41%
$68
122%
Entergy
ETR
$80.89
3.7%
$95
21%
$54
-29%
$100
27%
$133
68%
Exelon
EXC
$55.82
3.6%
$75
38%
$38
-29%
$76
40%
$97
78%
Sempra Energy
SRE
$44.48
3.1%
$46
7%
$29
-32%
$45
5%
$62
43%
Average
16%
-30%
22%
72%
Note: SRE values derived via sum-of-the parts, and include low/mid/high values of: 7x/10x/13x Utility P/E, $350/$500/$650 Generation $/kW, 4x/6x/8x Pipeline EV/EBITDA,
0.3x/0.6x/1.0x Commodities Book Value, 8x/10.5x/13x Diversified P/E, and 4x/6x/8x Diversified EV/EBITDA
Source: Company data, Goldman Sachs Research estimates.
Valuation appears attractive, but we recommend taking profits. We upgraded Diversified Utilities in late March 2008 based
on positive commodity price exposure, relative earnings stability, and attractive valuation, and the group has outperformed the
S&P 500 by roughly 700-800 basis points since then. Valuation remains attractive based on our sum-of-the-parts methodology
shown above, with 20-25% upside to our 12-month target prices, and risk-reward appears favorable, also discussed above.
However, we recommend investors take profits on Diversified Utilities given weakening near-term fundamentals and likely earnings
disappointments.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
30
Exhibit 33: Diversified Utilities have outperformed the S&P500 since 2Q2008,
Diversified Utilities equity performance vs. S&P
-50.0%
-40.0%
-30.0%
-20.0%
-10.0%
0.0%
10.0%
20.0%
4/1/2008
4/15/2008
4/29/2008
5/13/2008
5/27/2008
6/10/2008
6/24/2008
7/8/2008
7/22/2008
8/5/2008
8/19/2008
9/2/2008
9/16/2008
9/30/2008
10/14/2008
10/28/2008
11/11/2008
11/25/2008
12/9/2008
Diversified Utilities
S&P500
Diversified Utilities have
outperformed the S&P500
index by roughly 7% since
the beginning of 2Q2008
Source: Factset
Upgrading Edison International to Buy given (1) valuation, (2) structural advantages – given
expected decline in demand - for its regulated segment and (3) relative share price
underperformance YTD, while downgrading Sempra Energy to Neutral and Ameren (AEE) to Sell
We upgrade Edison International from Neutral to Buy and remain bullish on nuclear generators Entergy and Exelon.
Edison International, which expects roughly 80% of its long-term earnings power from its fast-growing regulated utility, has
underperformed YTD other Diversified Utilities by about 700 bp and Regulated Utilities by about 1900 bp, implying mean reversion
potential exists. Earnings power for the regulated segment in a difficult economic environment benefits compared to many peers,
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
31
since demand decoupling exists for the California utilities – the company’s regulated operations serve much of Southern California.
We reiterate Buy ratings on Entergy and Exelon, especially since nuclear generators are primary beneficiaries of carbon regulations
likely implemented by the middle of the next decade. Appendix D highlights the expected NPV benefits Entergy and Exelon will
accrue – worth over $15/sh for each company.
On a YTD basis, Sempra Energy (SRE) outperformed many large cap Diversified Utilities by 200-1300 bp, driving our
downgrade from Buy to Neutral, while we also downgrade Ameren Corp from Neutral to Sell. We downgrade Ameren
(AEE, Sell) from Neutral to Sell, as the shares screen expensive on relative valuation versus peer Diversified Utilities. Our $27
target price implies roughly 18% capital depreciation, offset by a 7%+ yield. We revise our SOTP methodology for Sempra Energy,
as detailed in Appendix C, to reflect lower earnings for the commodity trading segment and recognize risk exists given (1)
uncertainty regarding counterparty and JV partnership structure and (2) shrinkage volumes within the commodity trading sector
overall. More importantly, Sempra’s shares, down roughly 30% YTD, outperformed all large-cap Diversified Utilities in our coverage
universe by 400-600 bp and has traded in line or outperformed multiple others.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
32
Appendices
Appendix A: Company overviews
Company Name:
American Electric Power
Sub-Sector:
Regulated Utilities
Ticker Symbol:
AEP
Rating:
Buy
Estimate changes:
We reduce 2008-2010 EPS estimates to reflect (1) lower demand, especially in the Midwest, to reflect a yoy
decline from 2008 levels, with minimal improvement in 2010, (2) decreased off-system MWh sales to reflect the negative 2009
outage of the Cook nuclear facility and (3) lower commodity prices negatively impacting gross margins on off-system sales.
Target price and ratings changes:
We decrease our 12-month DDM and PE based target price from $40/sh to $36/sh for AEP given
(1) lower assumed PE trading multiples and bands for Regulated Utilities and (2) lower earnings given decrease in electricity
demand. We maintain our Buy rating on AEP.
Company Name:
Ameren Corp
Sub-Sector:
Diversified Utilities
Ticker Symbol:
AEE
Rating:
Sell
Estimate changes:
We decrease 2009 EPS estimates to reflect lower demand at the company’s regulated subsidiaries and
decreased power prices for AEE’s non-regulated operations. We also lower 2011+ earnings to reflect higher costs of coal/rail
transportation to supply the coal generation portfolio
.
Target price and ratings changes:
We lower our SOTP-based target price from $34/sh to $27/sh to reflect a lower assumed trading
multiple and band for the regulated subsidiaries of AEE, in line with methodology for the Regulated Utilities sub-sector. We are
downgrading AEE from Neutral to Sell
.
Company Name:
Cleco Corp
Sub-Sector:
Regulated Utilities
Ticker Symbol
:
CNL
Rating:
Neutral
Estimate changes:
We decrease 2008/2009 EPS estimates to reflect lower demand in Louisiana given economic conditions. We
largely maintain or modestly increase our longer-term estimates for 2010-2012 given rate case timing and more normalized
demand growth after 2010.
Target price and ratings changes:
We decrease our 12-month DDM and PE based target price from $28/sh to $26/sh for CNL given
(1) lower assumed trading multiples and bands for Regulated Utilities and (2) lower earnings given decrease in electricity demand.
We maintain our Neutral rating on CNL.
Company Name:
Consolidated Edison
Sub-Sector:
Regulated Utilities
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
33
Ticker Symbol:
ED
Rating:
Sell
Estimate changes
: We decrease our 2008-2012 EPS estimates to reflect (1) slightly lower longer-term rate base growth and (2)
higher financing costs and increased share count given decline in equity values.
Target price and ratings changes:
We decrease our 12-month DDM and PE based target price from $43/sh to $36/sh for ED given
(1) lower assumed trading multiples and bands for Regulated Utilities, (2) decreased regulated earnings power and (3) lower EPS
given increased share count. We downgrade ED from Neutral to Sell primarily on relative valuation. We expect a sizable equity
issuance, creating a negative catalyst, by mid-year 2009.
Company Name:
Duke Energy
Sub-Sector:
Regulated Utilities
Ticker Symbol:
DUK
Rating:
Neutral
Estimate changes:
We increase our 2008 EPS estimate to reflect 3Q2008 reporting and revised financing assumptions for
FY2008, although we decrease 2009-2010 estimates given lower MWh demand growth assumptions and lower commodity
prices in 2009.
Target price and ratings changes:
We decrease our 12-month DDM and PE based target price from $18/sh to $16/sh for DUK
driven by (1) lower assumed trading multiples and bands for Regulated Utilities, applying, (2) decreased long-term rate base growth
assumptions and (3) higher financing costs, especially given current equity valuations. We remain Neutral rated on DUK.
Company Name:
Edison International
Sub-Sector:
Diversified Utilities
Ticker Symbol:
EIX
Rating:
Buy
Estimate changes:
We reduce our 2008/2009 estimates for EIX to reflect lower commodity prices negatively impacting the
unhedged portion of the company’s merchant generation portfolio, while decreasing our longer-term forecast to reflect
slightly higher coal transportation costs and modestly lower than previously expected utility rate base growth.
Target price and ratings changes:
We decrease our 12-month SOTP-based target price from $47/sh to $38/sh to reflect a lower
assumed trading multiple and band for the regulated subsidiary of EIX, as, in line with methodology for the Regulated Utilities sub-
sector, as well as modestly lower non-regulated earnings power. Given relative underperformance on a YTD basis by EIX, we are
upgrading from Neutral to Buy.
Company Name:
El Paso Electric
Sub-Sector:
Regulated Utilities
Ticker Symbol:
EE
Rating:
Neutral
Estimate changes:
We lower our 2008-2011 estimates to reflect (1) decreased commodity price and marginal heat rate
assumptions negatively impacting wholesale margins and (2) slightly higher costs of incremental debt issued to finance rate base
growth.
Target price and ratings changes:
We decrease our 12-month DDM and PE based target price from $25/sh to $21/sh for EE driven
by lower assumed trading multiples and bands for Regulated Utilities, applying an 9.0x PE multiple on long-term 2012 EPS
estimates.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
34
Company Name:
Entergy Corp
Sub-Sector:
Diversified Utilities
Ticker Symbol:
ETR
Rating:
Buy
Estimate changes:
We reduce our 2008-2010 estimates for ETR to reflect (1) decreased commodity price assumptions negatively
impacting the unhedged portion of the company’s non-regulated generation portfolio, (2) lower demand across ETR’s utility
subsidiaries in 2009 and 2010 and (3) slightly higher operating costs and fuel costs at the non-regulated nuclear generation fleet.
Target price and ratings changes:
We decrease our 12-month SOTP-based target price from $108/sh to $95/sh to reflect a lower
assumed trading multiple and band for the regulated subsidiaries of ETR, in-line with the methodology for the Regulated Utilities
sub-sector, as well as modestly lower non-regulated earnings power. We maintain our Buy rating on ETR.
Company Name:
Exelon Corp
Sub-Sector:
Diversified Utilities
Ticker Symbol:
EXC
Rating:
Buy
Estimate changes:
We reduce our 2008-2010 estimates for EXC to reflect (1) decreased commodity price assumptions negatively
impacting the unhedged portion of the company’s non-regulated nuclear and coal generation portfolio, (2) lower demand across
EXC’s utility subsidiaries in 2009 and 2010 and (3) slightly higher operating costs and fuel costs at the non-regulated nuclear
generation fleet impacting 2011/2012 earnings
.
Target price and ratings changes:
We decrease our 12-month SOTP-based target price from $77/sh to $75/sh to reflect a lower
assumed trading multiple and band for the regulated subsidiaries of EXC, in line with the methodology for the Regulated Utilities
sub-sector, as well as modestly lower non-regulated earnings power. We maintain our Buy rating on EXC.
Company Name:
Great Plains Energy
Sub-Sector:
Regulated Utilities
Ticker Symbol:
GXP
Rating:
Neutral
Estimate changes
: We lower our 2008-2011 estimates to reflect (1) incremental shares outstanding given large expected equity
issuances in 2009-2011, (2) reduced demand expectations in 2009/2010 and (3) higher costs of new debt issuances.
Target price and ratings changes:
We decrease our 12-month DDM and PE based target price from $26/sh to $23/sh for GXP
driven by (1) lower assumed trading multiples and bands for Regulated Utilities and (2) our decreased EPS outlook given higher
costs of both debt/equity financing. We remain Neutral rated on GXP and anticipate a significant capital raise in the next 12 months,
likely an overhang on the company’s shares.
Company Name:
Northeast Utilities
Sub-Sector:
Regulated Utilities
Ticker Symbol:
NU
Rating:
Neutral
Estimate changes:
We reduce 2009 EPS estimates to reflect lower demand at the operating subsidiaries and slightly higher
financing costs. We largely maintain 2010-2011 estimates, as earlier-than-expected PSNH generation rate base growth roughly
offsets lower expected transmission growth. We increase 2012-2013 estimates based on higher expected transmission spending,
particularly at PSNH.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
35
Target price and ratings changes:
We decrease our 12-month DDM and PE based target price from $26/sh to $25/sh for NU given
lower assumed trading multiples and bands for Regulated Utilities partially offset by higher earnings estimates. We maintain our
Neutral rating on NU
.
Company Name:
NSTAR
Sub-Sector:
Regulated Utilities
Ticker Symbol:
NST
Rating:
Sell
Estimate changes:
We decrease 2009-2012 EPS estimates to reflect lower electricity demand, partially offset by lower operating
expenses.
Target price and ratings changes:
We decrease our 12-month DDM and PE based target price from $34/sh to $29/sh for NST based
on (1) lower assumed trading multiples and bands for Regulated Utilities and (2) lower expected earnings. We maintain our Sell
rating on NST.
Company Name:
NRG Energy
Sub-Sector:
Independent Power Producers
Ticker Symbol:
NRG
Rating:
Buy
Estimate changes:
We decrease 2009-2012 EBITDA estimates to reflect (1) decreased un-hedged power pricing due to lower
natural gas prices in 2009 and lower marginal heat rates in 2010-2012, (2) slightly higher un-hedged coal prices and rail
transportation costs.
Target price and ratings changes:
We maintain our EV/EBITDA based target price of $29, which assumes the shares trade at
6.2x our 2011 EBITDA estimate. We maintain our Buy rating on NRG.
Company Name:
NV Energy
Sub-Sector:
Regulated Utilities
Ticker Symbol:
NVE
Rating:
Conviction Buy
Estimate changes:
We lower our 2008/2009 estimates to reflect lower estimated power demand in Nevada, while making only
$0.01-$0.02/sh adjustments to our long-term forecast of regulated earnings power.
Target price and ratings changes:
We decrease our 12-month DDM and PE based target price from $15/sh to $14/sh for NVE
driven by (1) lower assumed trading multiples and bands for Regulated Utilities. We reiterate our Conviction Buy rating and expect
the shares to mean revert closer to group multiples over the coming months.
Company Name:
Ormat Technologies
Sub-Sector:
Independent Power Producers
Ticker Symbol:
ORA
Rating:
Neutral
Estimate changes:
We decrease 2009-2012 EPS estimates to reflect (1) decreased un-hedged power pricing due to lower oil and
natural gas prices, (2) adjustments to timing of power plant start dates and contract dates and (3) higher financing, especially
higher interest expenses.
Target price and ratings changes:
We decrease our DCF based target price from $42/sh to $34/sh for ORA based on our lower
estimates. We maintain our Neutral rating on ORA.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
36
Company Name:
PG&E Corp
Sub-Sector:
Regulated Utilities
Ticker Symbol:
PCG
Rating:
Buy
Estimate changes:
We largely maintain our EPS estimates for PCG, updated multiple times in the last few months for quarterly
earnings and changes to project approvals and financing assumptions.
Target price and ratings changes
: We decrease our 12-month DDM and PE based target price from $41/sh to $37/sh for PCG given
lower assumed trading multiples and bands for Regulated Utilities. Given the company’s strategic advantage due to demand
decoupling and its relative PE multiples versus other large cap Regulated Utilities we upgrade PCG from Neutral to Buy.
Company Name:
Progress Energy
Sub-Sector:
Regulated Utilities
Ticker Symbol:
PGN
Rating:
Neutral
Estimate changes:
We decrease estimates for 2008-2010 to reflect (1) lower than previously forecast demand growth, especially in
the company’s Florida-based subsidiary and (2) higher financing costs.
Target price and ratings changes:
We decrease our 12-month DDM and PE based target price from $43/sh to $40/sh for PGN given
lower assumed trading multiples and bands for Regulated Utilities. We maintain our Neutral rating on PGN.
Company Name:
Portland General
Sub-Sector:
Regulated Utilities
Ticker Symbol:
POR
Rating:
Neutral
Estimate changes:
We decrease 2009-2012 EPS estimates to reflect decreased power demand, higher financing costs and
increased share count, given the need for equity issuances in 2009 at lower-than-previously assumed market prices.
Target price and ratings changes:
We decrease our 12-month DDM and PE based target price from $27/sh to $23/sh for POR given
lower assumed trading multiples and bands for Regulated Utilities. While POR screens attractively on longer-term earnings, the
potential overhang of a sizable equity issuance may provide more attractive buying opportunities, especially since the shares trade
below book value. We downgrade POR from Buy to Neutral.
Company Name:
Reliant Energy
Sub-Sector:
Independent Power Producers
Ticker Symbol:
RRI
Rating:
Not Rated
Estimate changes:
We revise our forecasts for RRI to reflect (1) negative impact of abnormal weather and power price purchases in
2008, (2) lower commodity prices in 2009, (3) decreased retail customer exposure, margins and associated operating expenses and
(4) lower than previously forecast financing costs.
Target price and ratings changes: We remain “Not Rated” on RRI.
Company Name:
SCANA Corp
Sub-Sector:
Regulated Utilities
Ticker Symbol:
SCG
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
37
Rating:
Sell
Estimate changes:
We decrease our 2010-2012 estimates for SCG to reflect (1) lower power demand, especially in 2009/2010 and
(2) increased share count due to equity issuances at lower market values.
Target price and ratings changes:
We decrease our 12-month DDM and PE based target price from $39/sh to $34/sh for SCG given
lower assumed trading multiples and bands for Regulated Utilities. We maintain our SELL rating on SCG given it trades at a
relative premium to peers on longer-term earnings power.
Company Name:
Sempra Energy
Sub-Sector:
Diversified Utilities
Ticker Symbol:
SRE
Rating:
Neutral
Estimate changes
: We decrease our EPS estimates for SRE to reflect (1) significantly lower expected earnings from the company’s
commodity trading joint venture, (2) lower near-term commodity prices and (3) slightly higher financing costs.
Target price and ratings changes:
We decrease our SOTP-based target price from $52/sh to $46/sh for SRE and downgrade the
shares from Buy to Neutral.
Company Name:
Westar Energy
Sub-Sector:
Regulated Utilities
Ticker Symbol:
WR
Rating
:
Buy
Estimate changes:
We revise EPS estimates for WR to reflect (1) modest changes to financing costs, (2) updated forecasts for non-
fuel operational costs and (3) slight increase to expected long-term share count.
Target price and ratings changes:
We decrease our 12-month DDM and PE based target price from $26/sh to $24/sh for WR given
lower assumed trading multiples and bands for Regulated Utilities. We maintain our BUY rating on WR.
Company Name:
Wisconsin Energy
Sub-Sector:
Regulated Utilities
Ticker Symbol:
WEC
Rating:
Neutral
Estimate changes:
We largely maintain our EPS estimates, having updated our forecast after the company’s 3Q2008 earnings
release and 10Q filing.
Target price and ratings changes:
We decrease our 12-month DDM and PE based target price from $51/sh to $46/sh for WEC given
lower assumed trading multiples and bands for Regulated Utilities. We maintain our Neutral rating on WEC
.
Source: Goldman Sachs Research
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
38
Appendix B: Our regression analysis indicates for every 1% change in yoy GDP growth, there is a about 0.65% change in yoy electricity demand
yoy quarterly power demand growth vs. backtested yoy quarterly power demand growth
Dependent Variable:
% Year Over Year Change in Demand
Number of Observations: 72
Sample 1990-2007
Coefficient
Standard Error T-statistic
% Year Over Year Change in GDP
0.648215
0.047671
13.60
Year Over Year Change in Cooling Degree Days
0.00032
0.000026
12.32
Year Over Year Change in Heating Degree Days
0.0000961
0.00000989
9.71
R-Squared:
0.737
-6.00%
-4.00%
-2.00%
0.00%
2.00%
4.00%
6.00%
8.00%
10.00%
1990
1991
1992
1993
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
Backtested YoY Demand Growth
Actual YoY Demand Growth
Source: EIA, NOAA, Goldman Sachs Research estimates.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
39
Appendix C: Sempra Energy sum-of-the-parts valuation and target price
Sum-of-the-parts valuation including Commodities
Segment
Earnings or
Equiv.
Multiple /
Value
Applied
Metric Desc.
Per Share
Value
California Utilities
SDG&E 2012E EPS
$1.71
SoCalGas 2012E EPS
$1.17
Total
$2.88
9.0x
(P/E)
$26
Generation
Total MW Capacity (2007)
2,630
$500
($/kW value)
$5
Pipelines & Storage
2012 EBITDA Forecast
$587
Implied EV
$3,519
Debt, Pipelines & Storage
$169
Equity Value
3,350
6.0x
(EV/EBITDA)
$13
LNG
Cameron and Energia Costa Azul
(DCF)
$7
Commodities
Book Value, SRE Portion
$1,600
0.60x
(P/B)
$4
Parent/Other
Long-term debt
$2,920
($11)
Cash/Equiv.
$643
$2
Total SoP Value
$45
Valuations and Price Target
SoP
$45
P/E
$42
EV/EBITDA - excluding RBS Sempra Commodities
$51
12-month price target
$46
12-month Price target based on equal-
weighted average
Source: Goldman Sachs Research estimates.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
40
Appendix D: Coal generators expected to benefit initially, but EBITDA decline over time compared to 2012E levels
Percentage improvement or decline from baseline 2012E EBITDA
Ameren (AEE, Sell)
Edison International (EIX, buy)
NRG Energy (NRG, Buy)
Reliant (RRI, Not Rated)
Entergy (ETR, Buy)
Exelon (EXC, Buy)
0%
20%
40%
60%
80%
100%
120%
140%
160%
180%
2015
2018
2021
2024
2027
2030
2033
2036
2039
2042
2045
2048
2051
2054
Year
EBITDA impact
NPV =
~$16/sh
Palisades contract
rolls off
0%
20%
40%
60%
80%
100%
120%
140%
2015
2018
2021
2024
2027
2030
2033
2036
2039
2042
2045
2048
2051
2054
Year
EBITDA impact
NPV =
~$19/sh
-80%
-60%
-40%
-20%
0%
20%
40%
2015
2018
2021
2024
2027
2030
2033
2036
2039
2042
2045
2048
2051
2054
Year
EBITDA impact
NPV =
~($1)/sh
-80%
-70%
-60%
-50%
-40%
-30%
-20%
-10%
0%
10%
20%
2015
2018
2021
2024
2027
2030
2033
2036
2039
2042
2045
2048
2051
2054
Year
EBITDA impact
NPV =
~($1)/sh
-80%
-60%
-40%
-20%
0%
20%
40%
2015
2018
2021
2024
2027
2030
2033
2036
2039
2042
2045
2048
2051
2054
Year
EBITDA impact
NPV =
~$(4)/sh
-80%
-60%
-40%
-20%
0%
20%
40%
2015
2018
2021
2024
2027
2030
2033
2036
2039
2042
2045
2048
2051
2054
Year
EBITDA impact
NPV =
~$(2)/sh
All plants shut
down
PJM - NIHub
plants shut down
Homer City shuts
down
All plants shut
down
Coal plants
shut down
Nuclear plant
uplift continues
Source: Company data, Goldman Sachs Research estimates
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
41
Appendix E: Old vs. new 12-month target prices
Company
Ticker Rating
Regulated Utilities
Old
New % Change
Large Cap
American Elec Power
AEP
Buy
$40
$36
-10%
25%
Consolidated Edison
ED
Sell
$43
$36
-16%
-2%
Duke Energy
DUK
Neutral
$18
$16
-11%
15%
PG&E
PCG
Buy
$41
$37
-10%
5%
Progress Energy
PGN
Neutral
$43
$40
-7%
6%
Small & Mid Cap
Cleco
CNL
Neutral
$28
$26
-7%
27%
El Paso Electric
EE
Neutral
$25
$21
-16%
14%
Great Plains Energy
GXP
Neutral
$26
$23
-12%
28%
Northeast Utilities
NU
Neutral
$26
$25
-4%
10%
NSTAR
NST
Sell
$34
$29
-15%
-15%
NV Energy
NVE
Buy
$15
$14
-7%
52%
Portland General Electric
POR
Neutral
$27
$23
-15%
30%
SCANA Corporation
SCG
Sell
$39
$34
-13%
2%
Westar Energy
WR
Buy
$26
$24
-8%
34%
Wisconsin Energy
WEC Neutral
$51
$46
-10%
13%
Average
-11%
16%
Diversified Utilities
Ameren
AEE
Sell
$34
$27
-21%
-11%
Edison International
EIX
Buy
$47
$38
-19%
25%
Entergy
ETR
Buy
$108
$95
-12%
21%
Exelon
EXC
Buy
$77
$75
-3%
38%
Sempra Energy
SRE
Neutral
$52
$46
-12%
7%
Average
-13%
16%
Independent Power Producers (IPPs)
NRG Energy
NRG
Buy
$29
$29
0%
19%
Ormat Technologies
ORA
Neutral
$42
$34
-19%
7%
Reliant Energy
RRI
NR
--
--
--
--
Average
-10%
13%
Return to
New Target
Target
Target price revisions
Source: Goldman Sachs estimates
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
42
Appendix F: Valuation methodology and risks
Valuation
Ticker
Rating
Methodology
Diversified Utilities
Ameren
AEE
Sell
SoP
Regulatory risk in Missouri (rate case); Regulatory risk in Illinois
Edison International
EIX
Buy
SoP
Environmental capex potentially significant; Commodity risk due to minimal hedging
Entergy
ETR
Buy
SoP
LT Commodity prices put non-regulated earnings at risk; Hurricane cost recovery
Exelon
EXC
Buy
SoP
LT Commodity prices as company becomes increasingly dependent on nonregulated business; Regulatory risk in Illinois
Sempra Energy
SRE
Neutral
SoP
Lower-than-expected earnings from trading business; Commodity price risk; SoCal utilities rate case risk
Regulated Utilities
Large-Cap
American Elec Power
AEP
Buy
DDM & P/E
Cost recovery of capital invested in major projects; Greater-than-expected wholesale margins and environmental capex; Above-average debt levels
Duke Energy
DUK
Neutral
DDM & P/E
Rate case risk at DUK's regulated Franchise Electric business
Consolidated Edison
ED
Sell
DDM & P/E
Below-average growth; Heavy capital spending to require substantial equity issuances in excess of guidance
PG&E
PCG
Buy
DDM & P/E
Delays in rate base growth
Progress Energy
PGN
Neutral
DDM & P/E
Lower-than-expected rate base growth, regulatory proceedings, greater-than-anticipated financing requirements
Mid and Small-Cap
Cleco
CNL
Neutral
DDM & P/E
Rate case exposure in Louisiana after Rodemacher completion; worse-than-anticipated cash flows from non-regulated plants
El Paso Electric
EE
Neutral
DDM & P/E
Operational risk at Palo Verde may lead to less FCF and lower-than-expected equity repurchases
Great Plains Energy
GXP
Neutral
DDM & P/E
Risks to RoE in KS/MD; Greater-than-expected declines
Northeast Utilities
NU
Neutral
DDM & P/E
Regulatory approval of transmission projects, construction risk, and general regulatory and rate case risk
NSTAR
NST
Sell
DDM & P/E
Lower-than-expected load growth, failure to capture incentive revenues, higher-than-expected O&M
NV Energy
NVE
Buy
DDM & P/E
Lower-than-expected rate base or load growth, long-term rate case risk
Portland General Electric
POR
Neutral
DDM & P/E
Regulatory risk from the OPUC; long-term rate base growth that varies from our estimates
SCANA Corporation
SCG
Sell
DDM & P/E
Rate case risk, lower-than-expected gross margins, customer growth or market share at Scana Energy
Wisconsin Energy
WEC
Neutral
DDM & P/E
Construction delays; Regulatory environment may become less friendly
Westar Energy
WR
Buy
DDM & P/E
Regulatory risk
Special Situation Utilities and IPPs
NRG Energy
NRG
Buy
EV/EBITDA
Delay/cost increases on planned construction; LT Commodity price risk
Ormat Technologies
ORA
Neutral
DCF
Elimination or reduction of Production Tax Credits; decreased capacity factors at existing plants; lower long-term commodity prices
Reliant Energy
RRI
NR
Lower-than-expected retail margins and generation capacity factors; Commodity risk
Identification
Main Company Risks
Source: GS Research estimates
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
43
Appendix G: Lower GDP growth has proven to be a driver of lower power demand in prior recessions
Annual power demand growth versus GDP growth, 1975 - 2006
-3.0%
-2.0%
-1.0%
0.0%
1.0%
2.0%
3.0%
4.0%
5.0%
Jan-03
Apr-03
Jul-03
Oct-03
Jan-04
Apr-04
Jul-04
Oct-04
Jan-05
Apr-05
Jul-05
Oct-05
Jan-06
Apr-06
Jul-06
Oct-06
Jan-07
Apr-07
Jul-07
Oct-07
Jan-08
Apr-08
Jul-08
Oct-08
Jan-09
Apr-09
Jul-09
Oct-09
0.0%
1.0%
2.0%
3.0%
4.0%
5.0%
6.0%
7.0%
8.0%
9.0%
10.0%
YoY real GDP growth (%)
Unemployment Rate
Historicals
Estimates
YoY real GDP growth (%)
Unemployment Rate (%)
Source: Goldman Sachs Research estimates.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
44
Appendix H: Sempra’s share price performance versus peer group
Price as of December 10, 2008
Company
Ticker
Primary analyst
Price
currency
Price as of
12/10/08
Price as of
07/31/07
Price performance
since 07/31/07
3 month price
performance
6 month price
performance
12 month price
performance
Americas Power & Utilities Peer Group
Sempra Energy
SRE
Michael Lapides
$
44.48
52.72
-15.6%
-21.9%
-21.1%
-30.3%
AGL Resources Inc.
ATG
Michael Lapides
$
28.57
37.70
-24.2%
-11.7%
-19.2%
-25.2%
Ameren Corp.
AEE
Michael Lapides
$
33.34
47.98
-30.5%
-15.5%
-24.7%
-38.4%
American Electric Power
AEP
Michael Lapides
$
30.09
43.49
-30.8%
-22.0%
-29.3%
-38.8%
Atmos Energy Corp.
ATO
Michael Lapides
$
22.39
28.07
-20.2%
-15.1%
-17.2%
-17.7%
Cleco Corp.
CNL
Michael Lapides
$
21.21
23.75
-10.7%
-14.0%
-15.6%
-25.0%
Consolidated Edison, Inc.
ED
Michael Lapides
$
39.41
43.68
-9.8%
-8.1%
-2.1%
-21.5%
Edison International
EIX
Michael Lapides
$
31.37
52.89
-40.7%
-24.9%
-40.3%
-45.4%
El Paso Electric Co.
EE
Michael Lapides
$
18.44
23.27
-20.8%
-12.8%
-14.4%
-30.0%
Exelon Corp.
EXC
Michael Lapides
$
55.82
70.15
-20.4%
-13.1%
-37.2%
-35.2%
Great Plains Energy Inc.
GXP
Michael Lapides
$
18.89
27.76
-32.0%
-18.3%
-27.8%
-37.8%
Northeast Utilities
NU
Michael Lapides
$
23.49
27.34
-14.1%
-6.8%
-11.8%
-27.7%
NRG Energy Inc.
NRG
Michael Lapides
$
24.32
38.55
-36.9%
-22.5%
-43.9%
-43.0%
NV Energy, Inc.
NVE
Michael Lapides
$
9.38
15.89
-41.0%
-11.2%
-32.1%
-45.5%
Ormat Technologies, Inc.
ORA
Michael Lapides
$
31.84
41.45
-23.2%
-21.6%
-40.3%
-39.9%
Progress Energy Inc.
PGN
Michael Lapides
$
39.47
43.66
-9.6%
-9.4%
-8.4%
-21.1%
Reliant Energy, Inc.
RRI
Michael Lapides
$
5.12
25.68
-80.1%
-65.7%
-79.1%
-81.5%
SCANA Corp.
SCG
Michael Lapides
$
34.73
37.38
-7.1%
-13.5%
-12.6%
-19.7%
WGL Holdings, Inc.
WGL
Michael Lapides
$
32.62
29.94
9.0%
-1.2%
-7.3%
-2.8%
Wisconsin Energy Corp.
WEC
Michael Lapides
$
41.63
42.93
-3.0%
-6.5%
-12.7%
-16.3%
S&P 500
899.24
1455.27
-38.2%
-27.0%
-33.8%
-40.7%
Note: Prices as of most recent available close, which could vary from the price date indicated above
This table shows movement in absolute share price and not total shareholder return. Results presented should not and cannot be viewed as an indicator of future performance.
Source: Factset, Quantum database.
Since being added to the Buy List on July 31, 2007, shares of SRE were down 16% but outperformed the S&P500 by 23% and the
UTY by 7%. Over the last 12 months, shares of SRE have outperformed the S&P500 by 10% and the UTY by 3% over the last twelve
months.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
45
Appendix I: Portland General’s share price performance
Price as of December 10, 2008
Company
Ticker
Primary analyst
Price
currency
Price as of
12/10/08
Price as of
10/10/08
Price performance
since 10/10/08
3 month price
performance
6 month price
performance
12 month price
performance
Americas Power & Utilities Peer Group
Portland General Electric Co.
POR
Michael Lapides
$
18.44
20.29
-9.1%
-25.3%
-22.0%
-33.4%
AGL Resources Inc.
ATG
Michael Lapides
$
28.57
26.27
8.8%
-11.7%
-19.2%
-25.2%
Ameren Corp.
AEE
Michael Lapides
$
33.34
27.54
21.1%
-15.5%
-24.7%
-38.4%
American Electric Power
AEP
Michael Lapides
$
30.09
28.00
7.5%
-22.0%
-29.3%
-38.8%
Atmos Energy Corp.
ATO
Michael Lapides
$
22.39
21.17
5.8%
-15.1%
-17.2%
-17.7%
Cleco Corp.
CNL
Michael Lapides
$
21.21
20.39
4.0%
-14.0%
-15.6%
-25.0%
Consolidated Edison, Inc.
ED
Michael Lapides
$
39.41
37.61
4.8%
-8.1%
-2.1%
-21.5%
Edison International
EIX
Michael Lapides
$
31.37
30.24
3.7%
-24.9%
-40.3%
-45.4%
El Paso Electric Co.
EE
Michael Lapides
$
18.44
17.45
5.7%
-12.8%
-14.4%
-30.0%
Exelon Corp.
EXC
Michael Lapides
$
55.82
47.38
17.8%
-13.1%
-37.2%
-35.2%
Great Plains Energy Inc.
GXP
Michael Lapides
$
18.89
17.21
9.8%
-18.3%
-27.8%
-37.8%
Northeast Utilities
NU
Michael Lapides
$
23.49
19.15
22.7%
-6.8%
-11.8%
-27.7%
NRG Energy Inc.
NRG
Michael Lapides
$
24.32
15.17
60.3%
-22.5%
-43.9%
-43.0%
NV Energy, Inc.
NVE
Michael Lapides
$
9.38
7.55
24.2%
-11.2%
-32.1%
-45.5%
Ormat Technologies, Inc.
ORA
Michael Lapides
$
31.84
24.09
32.2%
-21.6%
-40.3%
-39.9%
Progress Energy Inc.
PGN
Michael Lapides
$
39.47
35.42
11.4%
-9.4%
-8.4%
-21.1%
Reliant Energy, Inc.
RRI
Michael Lapides
$
5.12
3.07
66.8%
-65.7%
-79.1%
-81.5%
SCANA Corp.
SCG
Michael Lapides
$
34.73
30.03
15.7%
-13.5%
-12.6%
-19.7%
WGL Holdings, Inc.
WGL
Michael Lapides
$
32.62
24.84
31.3%
-1.2%
-7.3%
-2.8%
Wisconsin Energy Corp.
WEC
Michael Lapides
$
41.63
38.02
9.5%
-6.5%
-12.7%
-16.3%
S&P 500
899.24
899.22
0.0%
-27.0%
-33.8%
-40.7%
Note: Prices as of most recent available close, which could vary from the price date indicated above
This table shows movement in absolute share price and not total shareholder return. Results presented should not and cannot be viewed as an indicator of future performance.
Source: Factset, Quantum database
Since being added to the Buy List on October 10, 2008, shares of POR are down 9% and underperformed the S&P500 by 9% and the
UTY by 22%. Over the last 12 months, shares of POR have outperformed the S&P500 by 7% and are in line with UTY.
Financial Advisory Disclosures
Goldman Sachs is acting as financial advisor to Reliant Energy, Inc. in an announced strategic transaction.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
46
Reg AC
I, Michael Lapides, hereby certify that all of the views expressed in this report accurately reflect my personal views about the subject company or companies and its or their securities. I also certify
that no part of my compensation was, is or will be, directly or indirectly, related to the specific recommendations or views expressed in this report.
Investment profile
The Goldman Sachs Investment Profile provides investment context for a security by comparing key attributes of that security to its peer group and market. The four key attributes depicted are:
growth, returns, multiple and volatility. Growth, returns and multiple are indexed based on composites of several methodologies to determine the stocks percentile ranking within the region's
coverage universe.
The precise calculation of each metric may vary depending on the fiscal year, industry and region but the standard approach is as follows:
Growth is a composite of next year's estimate over current year's estimate, e.g. EPS, EBITDA, Revenue. Return is a year one prospective aggregate of various return on capital measures, e.g. CROCI,
ROACE, and ROE.
Multiple is a composite of one-year forward valuation ratios, e.g. P/E, dividend yield, EV/FCF, EV/EBITDA, EV/DACF, Price/Book. Volatility is measured as trailing twelve-month
volatility adjusted for dividends.
Quantum
Quantum is Goldman Sachs' proprietary database providing access to detailed financial statement histories, forecasts and ratios. It can be used for in-depth analysis of a single company, or to make
comparisons between companies in different sectors and markets.
Disclosures
Coverage group(s) of stocks by primary analyst(s)
Compendium report: please see disclosures at http://www.gs.com/research/hedge.html. Disclosures applicable to the companies included in this compendium can be found in the latest relevant
published research.
Company-specific regulatory disclosures
Compendium report: please see disclosures at http://www.gs.com/research/hedge.html. Disclosures applicable to the companies included in this compendium can be found in the latest relevant
published research.
Distribution of ratings/investment banking relationships
Goldman Sachs Investment Research global coverage universe
Rating Distribution
Investment Banking Relationships
Buy
Hold
Sell
Buy
Hold
Sell
Global
26%
57%
17%
52%
47%
37%
As of October 1, 2008, Goldman Sachs Global Investment Research had investment ratings on 3,165 equity securities. Goldman Sachs assigns stocks as Buys and Sells on various regional Investment
Lists; stocks not so assigned are deemed Neutral. Such assignments equate to Buy, Hold and Sell for the purposes of the above disclosure required by NASD/NYSE rules. See 'Ratings, Coverage
groups and views and related definitions' below.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
47
Price target and rating history chart(s)
Compendium report: please see disclosures at http://www.gs.com/research/hedge.html. Disclosures applicable to the companies included in this compendium can be found in the latest relevant
published research.
Regulatory disclosures
Disclosures required by United States laws and regulations
See company-specific regulatory disclosures above for any of the following disclosures required as to companies referred to in this report: manager or co-manager in a pending transaction; 1% or
other ownership; compensation for certain services; types of client relationships; managed/co-managed public offerings in prior periods; directorships; market making and/or specialist role.
The following are additional required disclosures:
Ownership and material conflicts of interest: Goldman Sachs policy prohibits its analysts, professionals reporting to analysts and members of their
households from owning securities of any company in the analyst's area of coverage.
Analyst compensation: Analysts are paid in part based on the profitability of Goldman Sachs, which includes
investment banking revenues.
Analyst as officer or director: Goldman Sachs policy prohibits its analysts, persons reporting to analysts or members of their households from serving as an officer,
director, advisory board member or employee of any company in the analyst's area of coverage.
Non-U.S. Analysts: Non-U.S. analysts may not be associated persons of Goldman, Sachs & Co. and
therefore may not be subject to NASD Rule 2711/NYSE Rules 472 restrictions on communications with subject company, public appearances and trading securities held by the analysts.
Distribution
of ratings:
See the distribution of ratings disclosure above. Price chart: See the price chart, with changes of ratings and price targets in prior periods, above, or, if electronic format or if with respect
to multiple companies which are the subject of this report, on the Goldman Sachs website at http://www.gs.com/research/hedge.html. Goldman, Sachs & Co. is a member of SIPC(http://www.sipc.org).
Additional disclosures required under the laws and regulations of jurisdictions other than the United States
The following disclosures are those required by the jurisdiction indicated, except to the extent already made above pursuant to United States laws and regulations. Australia: This research, and any
access to it, is intended only for "wholesale clients" within the meaning of the Australian Corporations Act.
Canada: Goldman Sachs Canada Inc. has approved of, and agreed to take responsibility for,
this research in Canada if and to the extent it relates to equity securities of Canadian issuers. Analysts may conduct site visits but are prohibited from accepting payment or reimbursement by the
company of travel expenses for such visits.
Hong Kong: Further information on the securities of covered companies referred to in this research may be obtained on request from Goldman Sachs
(Asia) L.L.C.
India: Further information on the subject company or companies referred to in this research may be obtained from Goldman Sachs (India) Securities Private Limited; Japan: See below.
Korea: Further information on the subject company or companies referred to in this research may be obtained from Goldman Sachs (Asia) L.L.C., Seoul Branch. Russia: Research reports distributed in
the Russian Federation are not advertising as defined in Russian law, but are information and analysis not having product promotion as their main purpose and do not provide appraisal within the
meaning of the Russian Law on Appraisal.
Singapore: Further information on the covered companies referred to in this research may be obtained from Goldman Sachs (Singapore) Pte. (Company
Number: 198602165W).
Taiwan: This material is for reference only and must not be reprinted without permission. Investors should carefully consider their own investment risk. Investment results are
the responsibility of the individual investor.
United Kingdom: Persons who would be categorized as retail clients in the United Kingdom, as such term is defined in the rules of the Financial Services
Authority, should read this research in conjunction with prior Goldman Sachs research on the covered companies referred to herein and should refer to the risk warnings that have been sent to them
by Goldman Sachs International. A copy of these risks warnings, and a glossary of certain financial terms used in this report, are available from Goldman Sachs International on request.
European Union: Disclosure information in relation to Article 4 (1) (d) and Article 6 (2) of the European Commission Directive 2003/126/EC is available at
http://www.gs.com/client_services/global_investment_research/europeanpolicy.html
Japan: Goldman Sachs Japan Co., Ltd. Is a Financial Instrument Dealer under the Financial Instrument and Exchange Law, registered with the Kanto Financial Bureau
(Registration No. 69), and is a member of Japan Securities Dealers Association (JSDA) and Financial Futures Association of Japan (FFJAJ). Sales and purchase of equities are
subject to commission pre-determined with clients plus consumption tax. See company-specific disclosures as to any applicable disclosures required by Japanese stock exchanges, the
Japanese Securities Dealers Association or the Japanese Securities Finance Company.
Ratings, coverage groups and views and related definitions
Buy (B), Neutral (N), Sell (S) -Analysts recommend stocks as Buys or Sells for inclusion on various regional Investment Lists. Being assigned a Buy or Sell on an Investment List is determined by a
stock's return potential relative to its coverage group as described below. Any stock not assigned as a Buy or a Sell on an Investment List is deemed Neutral. Each regional Investment Review
Committee manages various regional Investment Lists to a global guideline of 25%-35% of stocks as Buy and 10%-15% of stocks as Sell; however, the distribution of Buys and Sells in any particular
coverage group may vary as determined by the regional Investment Review Committee. Regional Conviction Buy and Sell lists represent investment recommendations focused on either the size of
the potential return or the likelihood of the realization of the return.
Return potential represents the price differential between the current share price and the price target expected during the time horizon associated with the price target. Price targets are required for
all covered stocks. The return potential, price target and associated time horizon are stated in each report adding or reiterating an Investment List membership.
Coverage groups and views: A list of all stocks in each coverage group is available by primary analyst, stock and coverage group at http://www.gs.com/research/hedge.html. The analyst assigns one
of the following coverage views which represents the analyst's investment outlook on the coverage group relative to the group's historical fundamentals and/or valuation.
Attractive (A). The
investment outlook over the following 12 months is favorable relative to the coverage group's historical fundamentals and/or valuation.
Neutral (N). The investment outlook over the following 12
months is neutral relative to the coverage group's historical fundamentals and/or valuation.
Cautious (C). The investment outlook over the following 12 months is unfavorable relative to the coverage
group's historical fundamentals and/or valuation.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
48
Not Rated (NR). The investment rating and target price, if any, have been removed pursuant to Goldman Sachs policy when Goldman Sachs is acting in an advisory capacity in a merger or strategic
transaction involving this company and in certain other circumstances.
Rating Suspended (RS). Goldman Sachs Research has suspended the investment rating and price target, if any, for this stock,
because there is not a sufficient fundamental basis for determining an investment rating or target. The previous investment rating and price target, if any, are no longer in effect for this stock and
should not be relied upon.
Coverage Suspended (CS). Goldman Sachs has suspended coverage of this company. Not Covered (NC). Goldman Sachs does not cover this company. Not Available or
Not Applicable (NA).
The information is not available for display or is not applicable. Not Meaningful (NM). The information is not meaningful and is therefore excluded.
Ratings, coverage views and related definitions prior to June 26, 2006
Our rating system requires that analysts rank order the stocks in their coverage groups and assign one of three investment ratings (see definitions below) within a ratings distribution guideline of no
more than 25% of the stocks should be rated Outperform and no fewer than 10% rated Underperform. The analyst assigns one of three coverage views (see definitions below), which represents the
analyst's investment outlook on the coverage group relative to the group's historical fundamentals and valuation. Each coverage group, listing all stocks covered in that group, is available by primary
analyst, stock and coverage group at http://www.gs.com/research/hedge.html.
Definitions
Outperform (OP). We expect this stock to outperform the median total return for the analyst's coverage universe over the next 12 months. In-Line (IL). We expect this stock to perform in line with the
median total return for the analyst's coverage universe over the next 12 months.
Underperform (U). We expect this stock to underperform the median total return for the analyst's coverage universe
over the next 12 months.
Coverage views: Attractive (A). The investment outlook over the following 12 months is favorable relative to the coverage group's historical fundamentals and/or valuation. Neutral (N). The
investment outlook over the following 12 months is neutral relative to the coverage group's historical fundamentals and/or valuation.
Cautious (C). The investment outlook over the following 12
months is unfavorable relative to the coverage group's historical fundamentals and/or valuation.
Current Investment List (CIL). We expect stocks on this list to provide an absolute total return of approximately 15%-20% over the next 12 months. We only assign this designation to stocks rated
Outperform. We require a 12-month price target for stocks with this designation. Each stock on the CIL will
automatically come off the list after 90 days unless renewed by the covering analyst and
the relevant Regional Investment Review Committee.
Global product; distributing entities
The Global Investment Research Division of Goldman Sachs produces and distributes research products for clients of Goldman Sachs, and pursuant to certain contractual arrangements, on a global
basis. Analysts based in Goldman Sachs offices around the world produce equity research on industries and companies, and research on macroeconomics, currencies, commodities and portfolio
strategy.
This research is disseminated in Australia by Goldman Sachs JBWere Pty Ltd (ABN 21 006 797 897) on behalf of Goldman Sachs; in Canada by Goldman Sachs Canada Inc. regarding Canadian
equities and by Goldman Sachs & Co. (all other research); in Germany by Goldman Sachs & Co. oHG; in Hong Kong by Goldman Sachs (Asia) L.L.C.; in India by Goldman Sachs (India) Securities
Private Ltd.; in Japan by Goldman Sachs Japan Co., Ltd.; in the Republic of Korea by Goldman Sachs (Asia) L.L.C., Seoul Branch; in New Zealand by Goldman Sachs JBWere (NZ) Limited on behalf of
Goldman Sachs; in Singapore by Goldman Sachs (Singapore) Pte. (Company Number: 198602165W); and in the United States of America by Goldman, Sachs & Co. Goldman Sachs International has
approved this research in connection with its distribution in the United Kingdom and European Union.
European Union: Goldman Sachs International, authorised and regulated by the Financial Services Authority, has approved this research in connection with its distribution in the European Union and
United Kingdom; Goldman, Sachs & Co. oHG, regulated by the Bundesanstalt für Finanzdienstleistungsaufsicht, may also be distributing research in Germany.
General disclosures in addition to specific disclosures required by certain jurisdictions
This research is for our clients only. Other than disclosures relating to Goldman Sachs, this research is based on current public information that we consider reliable, but we do not represent it is
accurate or complete, and it should not be relied on as such. We seek to update our research as appropriate, but various regulations may prevent us from doing so. Other than certain industry reports
published on a periodic basis, the large majority of reports are published at irregular intervals as appropriate in the analyst's judgment.
Goldman Sachs conducts a global full-service, integrated investment banking, investment management, and brokerage business. We have investment banking and other business relationships with a
substantial percentage of the companies covered by our Global Investment Research Division.
Our salespeople, traders, and other professionals may provide oral or written market commentary or trading strategies to our clients and our proprietary trading desks that reflect opinions that are
contrary to the opinions expressed in this research. Our asset management area, our proprietary trading desks and investing businesses may make investment decisions that are inconsistent with the
recommendations or views expressed in this research.
We and our affiliates, officers, directors, and employees, excluding equity analysts, will from time to time have long or short positions in, act as principal in, and buy or sell, the securities or
derivatives (including options and warrants) thereof of covered companies referred to in this research.
This research is not an offer to sell or the solicitation of an offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal. It does not constitute a personal
recommendation or take into account the particular investment objectives, financial situations, or needs of individual clients. Clients should consider whether any advice or recommendation in this
research is suitable for their particular circumstances and, if appropriate, seek professional advice, including tax advice. The price and value of the investments referred to in this research and the
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
December 11, 2008
Americas: Utilities: Power
Goldman Sachs Global Investment Research
49
income from them may fluctuate. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Fluctuations in exchange rates
could have adverse effects on the value or price of, or income derived from, certain investments.
Certain transactions, including those involving futures, options, and other derivatives, give rise to substantial risk and are not suitable for all investors. Investors should review current options
disclosure documents which are available from Goldman Sachs sales representatives or at http://www.theocc.com/publications/risks/riskchap1.jsp. Transactions cost may be significant in option
strategies calling for multiple purchase and sales of options such as spreads. Supporting documentation will be supplied upon request.
Our research is disseminated primarily electronically, and, in some cases, in printed form. Electronic research is simultaneously available to all clients.
Disclosure information is also available at http://www.gs.com/research/hedge.html or from Research Compliance, One New York Plaza, New York, NY 10004.
Copyright 2008 The Goldman Sachs Group, Inc.
No part of this material may be (i) copied, photocopied or duplicated in any form by any means or (ii) redistributed without the prior written consent of The Goldman Sachs
Group, Inc.
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
Exhibit 2
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *
AFFIDAVIT QF WARNER L. BAXTER
I, WARNER L. BAXTER. having first been duly sworn, state as follows:
1.
I am the Executive Vice President and Chief Financial Officer for Arneren
Corporation and its subsidiaries AMEREN ENERGY GENERATING COMPANY and
AmerenENERGY RESOURCES GENERATING COMPANY (collectively"Ameren").
In my capacity as principal financial officer of Arneren, 1 am responsible for all aspects
ofthe financial status of ArneTen including financial reporting. accounting procedures,
capital budgets and expenditures, and their debt and credit securities.
2.
I also serve on the Board ofManagers of Ameren Energy Resources
qampany, LLC, which owns 80% of the common stock ofELECTRlC ENERGY, INC.,
one ofthe petitioner companies in this matter.
2.
1have reviewed the public comments filed by certain environmental
organizations
and Ameren's and Electric Energy. Inc. '5 response to those comments.
3.
The statements offaets contained in the petitioners' joint response are true
and correct to the best of my knowledge and belief.
FlJRTHER, AFF1DIANT SAYETHNOT.
.He.-
Subscribed and sworn to before me this
2q
day of
D..-e-,c
etn, b..e-v-, 2008.
Notary Public
Carol A. Head - Notary Public
Notary Seal, State
of
Missouri - St. Charles County
Commission
#06477170
My Commission Expires
11/20/2010
Electronic Filing - Received, Clerk's Office, December 30 , 2008
* * * * * PC # 3 * * * * *