Description
Thesis
Great
Plains Energy, Inc. (GXP) is a regulated electric utility serving metropolitan
Kansas City. The company may be purchased for 11x trailing earnings, less than
8x 2012 earnings and its dividend yield is 9.5%. GXP’s has $1.1 billion of
unused credit capacity, ample liquidity to meet its funding requirements, and
its debt is rated investment grade. The company’s earnings are likely to grow
35% during the next four years (regardless of economic conditions) as a result
of a much needed capital expansion plan which it developed in conjunction with
its regulators and various environmental groups including the Sierra Club. The
combination of modest valuation, growing earnings (despite economic
conditions), inelastic demand for electricity and generous dividend yield makes
GXP an attractive investment which we are glad we own.
Valuation
(000
except share price & dividend)
|
Date
|
|
Dilution
|
GXP
shares outstanding
|
11/03/08
|
118,919
|
|
Performance
shares outstanding
|
09/30/08
|
315
|
0.3%
|
Restricted
shares outstanding
|
09/30/08
|
459
|
0.4%
|
Stock
options outstanding
|
09/30/08
|
543
|
0.5%
|
diluted share count
|
|
120,235
|
|
Share
price
|
11/12/08
|
17.49
|
|
Market
capitalization
|
|
2,102,916
|
|
Cash
|
9/30/08
|
38,200
|
|
Lease
obligations (operating + capital)
|
9/30/08
|
159,600
|
|
Cumulative
preferred stock
|
9/30/08
|
39,000
|
|
Debt
|
9/30/08
|
2,928,100
|
|
Enterprise
value, net
|
|
5,191,416
|
|
|
|
|
|
Annual
dividend
|
|
1.66
|
|
Dividend
yield
|
|
9.5%
|
|
The essence
of the GXP investment thesis is modest valuation (11x earnings) combined with
growing earnings despite economic conditions. GXP earnings will grow as a result of their capital spending
program because GXP earns a return on its rate base. The return is determined
by the Public Utility Commissions (PUC) in Missouri and Kansas. Rate base is determined by the PUCs and
represents the PUC’s determination of GXP’s assets needed to meet demand for
its customers. The table that follows outlines GXP economics and assumes three
equity issuances of $200 million each, one during each of the next three
years. I’ve assumed the equity
issuace at the current share price $17.49.
|
Rate
|
Cap Structure
|
Target equity
|
Inferred
|
Diluted
|
earnings /
|
Implied
|
Year
|
Base
|
Equity / total cap.
|
Return
|
Earnings
|
shares
|
share
|
PE
|
2008
|
3,700,000
|
53%
|
10%
|
196,100
|
120,235
|
1.63
|
10.7
|
2009
|
4,200,000
|
53%
|
10%
|
222,600
|
131,452
|
1.69
|
10.3
|
2010
|
5,700,000
|
53%
|
10%
|
302,100
|
142,669
|
2.12
|
8.3
|
2011
|
5,900,000
|
53%
|
10%
|
312,700
|
153,886
|
2.03
|
8.6
|
2012
|
6,500,000
|
53%
|
10%
|
344,500
|
153,886
|
2.24
|
7.8
|
GXP’s rate
base needs to grow because there is not enough generating capacity in GXP’s
region to meet demand. GXP
operates in the Southwest Power Pool (SPP) as defined by the North American
Electric Reliability Corporation (NERC), an organization that coordinates
electricity generating and transmission assets in North America. According to NERC, the SPP is currently
operating below the 12 ½% target capacity margin and if no new generating
assets are added, summer capacity margin will fall to 5% by 2012. What this means is that there is a high
probability of blackouts in the SPP if generating capacity is not added in the
next few years.
The NERC
assessment was published last month however, and undoubtedly relies on data
that predate the current financial mess.
How can we be sure that the SPP assessment is still relevant given the
financial calamity we are now facing?
It turns out that electricity demand is very inelastic. If we look at a 26-year
sample for the entire U.S., electricity demand increased each year during the
period 1980 – 2006 with the exceptions of 1982, 2001 and 2006, i.e., demand
increased year-on-year 88% of the time. In 2006, electricity sales were
flat year-on-year, while in 2001 they were down 0.7% and in 1982 they were down
2.8%. The inference we make from this data is that electricity demand is
very inelastic. Looking at GXP’s region (metropolitan Kansas City) there are
few large industrial users of electricity. GXP’s largest customer is the city of Kansas City, most of
their other sales come from homes and commercial customers.
GXP
developed their capital plan, named the Comprehensive Energy Plan, in
conjunction with their regulators and several environmental groups including
the Sierra Club, and all agreed that the capital program was prudent and
necessary. It also helps to know
that electricity prices in Missouri and Kansas are less than 8 cents per KWH
while the national average is above 10 cents per KWH: this leaves regulators
room to increase rates if necessary to fund GXP’s capital program.
One more
point regarding GXP’s capital program, GXP will be able to leverage a number of
assets it acquired with an adjacent utility, Aquila, which are likely to reduce
GXP’s need to issue equity to finance their capital program. These assets include net operating loss
carry-forwards, reduction in interest rate costs as Acquila’s legacy debt
resets and rolls off as well as cost savings achieved by combining the two
companies. As a result, GXP’s capital program will expand the company’s rate
base by $2.8 billion in the next four years but is likely to require GXP to
issue only $600 million of equity.
Dividend
One of the
benefits of owning GXP is its generous dividend policy. GXP management’s stated
objective is to payout 70% of the company’s earnings in quarterly dividends
and, as recently as their conference call on November 6, GXP management stated
that they are committed to maintaining the $1.66 dividend and eventually
increasing it.
There are
some who voice concern that GXP management will not be able to maintain the
dividend in 2009 because $1.66 approximates the company’s likely 2009 earnings
and may even exceed their earnings for the year. We think the dividend is safe because while the risk of GXP
earning less than $1.66 during 2009 is real, it is temporary and would be due
to completion of capital projects and inclusion of those projects into rate
base by the regulators (called “regulatory lag”). All those involved with GXP including banks, rating agencies
and regulators understand this process and know that while the exact timing (by
quarter) of GXP’s earnings is difficult to predict, GXP is highly likely to
exit 2009 at an earnings run-rate more than $1.66 per share. But is there another reason to be
confident that this will happen, given the recent financial turmoil? Yes. Consider that GXP’s commercial
paper program ran flawlessly during September and October of this year,
something that General Electric, a AAA credit, was not able to achieve without
the help of the Federal Reserve. This is possible because GXP is a regulated
monopoly business producing a service (electricity) that has inelastic demand
and its management team has demonstrated that they are prudent stewards of the
business.
Catalyst
Time