COMMISSION DECISION (EU) 2015/658
of 8 October 2014
on the aid measure SA.34947 (2013/C) (ex 2013/N) which the United Kingdom is planning to implement for support to the Hinkley Point C nuclear power station
(notified under document C(2014) 7142)
(Only the English version is authentic)
(Text with EEA relevance)
1.
PROCEDURE
2.
DESCRIPTION OF THE MEASURES
2.1. CONTRACT FOR DIFFERENCE
2.1.1.
Overall functioning of the CfD mechanism
Figure 1
Roles and responsibilities in the operation of the CfD
2.1.2.
Terms of the CfD agreement
2.2. CREDIT GUARANTEE
GBP bilion |
Total Commited |
Development Equity |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Cashflow |
||||||||||||
Base Equity |
9,23 |
1,69 |
— |
— |
— |
— |
— |
— |
2,10 |
2,52 |
2,09 |
0,83 |
Contingent Equity |
8,00 |
N/A |
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
Bonds |
16,00 |
N/A |
1,50 |
1,95 |
2,40 |
2,90 |
3,35 |
2,65 |
1,25 |
— |
— |
— |
Balance Sheet |
||||||||||||
Base Equity |
|
|
1,69 |
1,69 |
1,69 |
1,69 |
1,69 |
1,69 |
3,79 |
6,31 |
8,39 |
9,23 |
Contingent Equity |
|
|
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
Bonds |
|
|
1,50 |
3,45 |
5,85 |
8,75 |
12,10 |
14,75 |
16,00 |
16,00 |
16,00 |
16,00 |
Memo item |
||||||||||||
Undrawn Base Equity |
|
|
7,53 |
7,53 |
7,53 |
7,53 |
7,53 |
7,53 |
5,43 |
2,92 |
0,83 |
— |
Undrawn Committed Equity |
|
|
15,53 |
15,53 |
15,53 |
15,53 |
15,53 |
15,53 |
13,43 |
10,92 |
8,83 |
8,00 |
Source: UK Base Case |
|
Total |
Development Equity |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
Cashflow |
||||||||
Base Equity |
1,69 |
1,69 |
— |
— |
— |
— |
— |
— |
Contingent Equity |
7,97 |
N/A |
— |
— |
— |
1,97 |
3,35 |
2,65 |
Bonds |
6,87 |
N/A |
1,50 |
1,95 |
2,40 |
2,90 |
— |
— |
Balance Sheet |
||||||||
Base Equity |
|
|
1,69 |
1,69 |
1,69 |
1,69 |
1,69 |
1,69 |
Contingent Equity |
|
|
— |
— |
— |
1,97 |
5,32 |
7,97 |
Bonds |
|
|
1,50 |
3,45 |
5,85 |
6,78 |
6,78 |
6,78 |
Memo item |
||||||||
Undrawn Base Equity |
|
|
7,53 |
7,53 |
7,53 |
7,53 |
7,53 |
7,53 |
Cumulative Cap on Debt |
|
|
1,50 |
3,43 |
5,85 |
6,78 |
6,78 |
6,78 |
Source: UK Base Case |
2.3. SECRETARY OF STATE AGREEMENT
3.
COMMENTS FROM INTERESTED PARTIES
3.1. COMMENTS RECEIVED ON THE MEASURES AS A SERVICE OF GENERAL ECONOMIC INTEREST
3.2. COMMENTS RECEIVED ON THE EXISTENCE OF AID
3.3. COMMENTS RECEIVED ON THE OBJECTIVES OF COMMON INTEREST, THE MARKET FAILURES AND THE NEED FOR STATE INTERVENTION
3.4. COMMENTS RECEIVED ON THE APPROPRIATENESS AND THE INCENTIVE EFFECT OF THE MEASURES
3.5. COMMENTS RECEIVED ON THE PROPORTIONALITY OF THE MEASURES
3.6. COMMENTS RECEIVED ON POTENTIAL DISTORTIONS TO COMPETITION AND TRADE BETWEEN MEMBER STATES
3.7. COMMENTS RECEIVED ON THE CREDIT GUARANTEE
3.8. OTHER COMMENTS RECEIVED
4.
COMMENTS RECEIVED FROM THE UNITED KINGDOM
4.1. COMMENTS RECEIVED ON THE EXISTENCE OF STATE AID AND SGEI
4.2. COMMENTS RECEIVED ON THE OBJECTIVES OF COMMON INTEREST
4.3. COMMENTS RECEIVED ON THE MARKET FAILURES AND THE NEED FOR STATE INTERVENTION
4.4. COMMENTS RECEIVED ON THE APPROPRIATENESS AND THE INCENTIVE EFFECT OF THE MEASURES
4.5. COMMENTS RECEIVED ON THE PROPORTIONALITY OF THE MEASURES
4.6. COMMENTS RECEIVED ON THE POTENTIAL FOR DISTORTIONS TO COMPETITION AND TRADE BETWEEN MEMBER STATES
5.
COMMENTS RECEIVED FROM EDF
5.1. COMMENTS RECEIVED ON THE OBJECTIVES OF COMMON INTEREST
5.2. COMMENTS RECEIVED ON THE NEED FOR STATE INTERVENTION AND MARKET FAILURES
5.3 COMMENTS RECEIVED ON THE APPROPRIATENESS AND THE INCENTIVE EFFECT OF THE MEASURES
5.4. COMMENTS RECEIVED ON THE PROPORTIONALITY OF THE MEASURES
5.5. COMMENTS RECEIVED ON THE POTENTIAL FOR DISTORTIONS TO COMPETITION AND TRADE BETWEEN MEMBER STATES
6.
RESPONSE OF THE UNITED KINGDOM TO THE COMMENTS SUBMITTED BY INTERESTED PARTIES
6.1. EXISTENCE OF AID AND SGEI
6.2. OBJECTIVES OF COMMON INTEREST
6.3. MARKET FAILURES AND NEED FOR STATE INTERVENTION
6.4. APPROPRIATE OF THE INSTRUMENT AND INCENTIVE EFFECT
6.5 PROPORTIONALITY OF THE MEASURES
6.6. DISTORTIONS TO COMPETITION AND TRADE BETWEEN MEMBER STATES
6.7. OTHER COMMENTS
7.
EXISTENCE OF STATE AID
7.1. STATE AID WITHIN THE MEANING OF ARTICLE 107(1) OF THE TREATY
7.2. THE OPENING DECISION
7.3. THE CONTRACT FOR DIFFERENCE: EXISTENCE OF AN ADVANTAGE
7.4. EXISTENCE OF AN SGEI
7.5. CONCLUSION OF THE ASSESSMENT UNDER ART 107(1) TFEU BASED ON THE ‘ALTMARK’ CRITERIA
7.6. EXISTENCE OF AID WITHIN THE MEANING OF ARTICLE 107(1) OF THE TFEU: COMPENSATION IN CASE OF POLITICAL SHUTDOWN (SECRETARY OF STATE AGREEMENT)
7.7. CFD AND SECRETARY OF STATE AGREEMENT: STATE RESOURCES AND IMPUTABILITY TO THE STATE
7.8. THE CREDIT GUARANTEE: EXISTENCE OF AN ADVANTAGE FUNDED THROUGH STATE RESOURCES AND IMPUTABLE TO THE STATE
7.9. DISTORTION OF COMPETITION AND EFFECT ON TRADE
7.10. GENERAL CONCLUSION ON THE EXISTENCE OF AID
8.
ASSESSMENT OF THE MEASURE UNDER ARTICLE 106(2) TFEU
9.
ASSESSMENT OF THE MEASURE AID UNDER ARTICLE 107(3)(c) TFEU
9.1. COMPATIBILITY WITH EXISTING MARKET REGULATION
9.2. OBJECTIVES OF COMMON INTEREST
9.3. MARKET FAILURES AND NEED FOR STATE INTERVENTION
9.4. APPROPRIATE INSTRUMENTS AND INCENTIVE EFFECT
9.5. PROPORTIONALITY
9.5.1.
The Credit Guarantee
9.5.1.1
The Guarantee fee rate methodologies
9.5.1.2
Uncertainty around internal BB+/Ba1 rating
9.5.2.
The level of the SP and the resulting rate of return
9.5.2.1
The Financial Model and scenario analysis
9.5.2.2
Benchmarking the rates of return
9.5.3.
Assessment and conclusions on the proportionality of the measures
9.5.3.1
Assessment and conclusions on the Credit Guarantee fee
9.5.3.2
Assessment and conclusions on the Strike Price and the rate of return
9.5.3.3
Gain-share commitments
(per cent) |
||
Financial Model version 21.10 |
29 August 2014 Lower Guarantee fee and higher equity gain-share threshold |
19 September 2014 |
Project IRR |
[9,25 – 9,75] |
[9,25 – 9,75] |
Equity IRR (drawn basis) |
[12,75 – 13,25] |
[12,25 – 12,75] |
Equity IRR (committed basis) |
[11,50 – 12,00] |
[11,00 – 11,50] |
9.6. POTENTIAL DISTORTIONS TO COMPETITION AND TRADE
9.6.1.
Distortions of investment and trade flows
9.6.2.
Attempts to manipulate the RP
9.6.3.
Potential incentives for EDF to withhold capacity
9.6.4.
Advantage to EDF through reduction in hedging costs
9.6.5.
Potential reductions in wholesale market liquidity
9.6.6.
Conclusion on competition distortions
10.
CONCLUSION
Article 1
Article 2
ANNEX A
CFD RATE OF RETURN
Table 3
NNBG Financial Risk Assessment — estimated probability distribution of HPC's total outturn costs
Figure 2
UK historic forward prices and RP
(per cent) |
||
Approach |
Range of returns (project IRR; post-tax nominal) |
Comments |
Relative risk analysis |
8,5-11 (project basis) |
Comparison of offshore wind and PPP/PFI returns during construction phase and also UK regulated utilities/nuclear operators during operations phase |
Benchmarking Analysis |
6-13 (project basis) |
Comparison of UK regulated utility/PPP/IWPP/comparable nuclear projects |
Project Hurdle Rate analysis |
10,5-14,5 |
Based on EdF WACC estimates plus premium observed in academic studies from a range of corporates |
Financing analysis |
9-13 — construction 6-9,5 — operational |
Analysis of potential financing structures both during construction and during operations |
Assumed debt-financed structure with UK Guarantee |
10,2 — Project IRR 12,8 — Levered Equity IRR |
Analysis of the Project Return and the Levered Equity Return (for the proposed UK guaranteed debt levels) and at the negotiated SP. The 10,2 % is due to the tax shield effect on project level cash flows and indicative IUK Guarantee pricing. |
Source: Notification, Table 5, based on KPMG |
Table 5
Commission sensitivity analysis — Model with changed annual cash flows in the construction phase
Table 6
Project scenarios, probabilities (confidence levels that outturn factors will be more favourable than assumptions) and key project metrics
VERY LOW |
Very low likelihood of more favourable outcome than assumed |
LOW |
Low likelihood of more favourable outcome than assumed |
MODERATE |
Moderate likelihood of more favourable outcome than assumed |
HIGH |
High likelihood of more favourable outcome than assumed |
VERY HIGH |
Very high likelihood of more favourable outcome than assumed |
Table 7
Funding profile during construction and DSCR during operations
Table 8
Combined capex, delay and other downside scenarios
Run |
Key Assumptions |
Capacity Market |
First Nuclear Deployment |
Grid carbon intensity 2030 |
Grid carbon intensity 2040 |
Grid carbon intensity 2049 |
1a |
BAU |
No |
2037 |
232 |
188 |
96 |
1d |
BAU, High Fuel Prices |
No |
2031 |
186 |
101 |
46 |
1e |
BAU, Low Fuel Prices |
No |
2041 |
269 |
233 |
121 |
2a |
BAU + Nuclear CfD |
No |
2023 |
158 |
88 |
37 |
3a |
Non-nuclear Low Carbon CfDs |
No |
2037 |
164 |
135 |
61 |
3d |
Non-nuclear Low Carbon CfDs, High Fuel Prices |
No |
2031 |
181 |
123 |
52 |
3e |
Non-nuclear Low Carbon CfDs, Low Fuel Prices |
No |
2041 |
182 |
120 |
66 |
3h |
Non-nuclear Low Carbon CfDs, more interconnection |
No |
2037 |
160 |
133 |
59 |
4a |
Low Carbon CfDs |
No |
2023 |
100 |
42 |
25 |
5a |
BAU |
Yes |
2037 |
236 |
194 |
88 |
5d |
BAU, High Fuel Prices |
Yes |
2032 |
194 |
111 |
52 |
5e |
BAU, Low Fuel Prices |
Yes |
2041 |
272 |
235 |
126 |
7a |
Non-nuclear Low Carbon CfDs |
Yes |
2046 |
104 |
49 |
33 |
7d |
Non-nuclear Low Carbon CfDs, High Fuel Prices |
Yes |
2038 |
137 |
65 |
28 |
7e |
Non-nuclear Low Carbon CfDs, Low Fuel Prices |
Yes |
Not before 2049 |
113 |
51 |
44 |
7f |
Non-nuclear Low Carbon CfDs, High Nuclear Costs, Low RES and CCS costs |
Yes |
2048 |
97 |
46 |
35 |
7g (only to 2030) |
Non-nuclear Low Carbon CfDs, more DSR, more EDR, more Interconnection |
Yes |
Not before 2030 |
104 |
N/A |
N/A |
7h |
Non-nuclear Low Carbon CfDs, more interconnection |
Yes |
2046 |
101 |
48 |
32 |
8a |
Low Carbon CfDs |
Yes |
2023 |
104 |
50 |
31 |
8d |
Low Carbon CfDs, High Fuel Prices |
Yes |
2023 |
99 |
48 |
30 |
8e |
Low Carbon CfDs, Low Fuel Prices |
Yes |
2023 |
99 |
38 |
30 |
8f |
Low Carbon CfDs, High Nuclear costs, Low RES and CCS costs |
Yes |
2023 |
102 |
45 |
28 |
8g (only to 2030) |
Low Carbon CfDs, more DSR, more EDR, more Interconnection |
Yes |
2023 |
98 |
N/A |
N/A |
8h |
Low Carbon CfDs, more Interconnection |
Yes |
2023 |
100 |
53 |
32 |
Sponsor |
Antin Infrastructure Partners |
CDP Capital |
Brookfield Renewable Energy Partners |
Borealis, First State EDIF |
Fund Target Equity IRR |
15 % |
16 % |
9 – 12 % |
9 – 15 % |
Source: UK submission ‘Answers to the Commission's questions received 16 September 2014’ based on Fund websites, Preqin, Press releases. Note: Fund target IRRs shown gross of fees and expenses. Exchange rates used: GBP EUR: 1: 1,26, GBP CAD: 1: 1,81. HPC post-tax nominal equity IRR used for comparison purposes. Borealis target IRR: 9 – 12 per cent, First State EDIF target IRR: 10 – 15 per cent. |
|
Electricity Transmission (Ofgem(1)) |
Ofwat(2) — PR09 |
Ofwat — PR 14 (not finalised)(3) |
Note |
|
|
|
Period |
2013-21 |
2010-15 |
2015-20 |
Real |
|||
Levered cost of equity (post-tax) |
7,00 per cent |
7,10 per cent |
5,65 per cent |
Cost of debt (pre-tax real) |
2,92 per cent |
3,60 per cent |
2,75 per cent |
Notional gearing |
60,0 per cent |
57,5 per cent |
62,5 per cent |
Vanilla WACC |
4,55 per cent |
5,10 per cent |
3,85 per cent |
|
|
|
|
Inflation assumption |
3,50 per cent |
3,50 per cent |
3,50 per cent |
Allowed Nominal Costs/Returns (geometric calc) |
|||
Levered cost of equity |
10,7 per cent |
10,8 per cent |
9,3 per cent |
Cost of debt (pre-tax) |
6,5 per cent |
7,2 per cent |
6,3 per cent |
Vanilla WACC* |
8,2 per cent |
8,8 per cent |
7,5 per cent |
|
|
|
|
Nominal (arithmetic calc) |
|||
Levered cost of equity* |
10,5 per cent |
10,6 per cent |
9,2 per cent |
Cost of debt (pre-tax)* |
6,4 per cent |
7,1 per cent |
6,3 per cent |
Vanilla WACC |
8,1 per cent |
8,6 per cent |
7,3 per cent |
|
|
|
|
https://www.ofgem.gov.uk/ofgem-publications/53602/4riiot1fpfinancedec12.pdf |
|||
http://www.ofwat.gov.uk/pricereview/pr14/gud_tec20140127riskreward.pdf |
|||
http://www.ofwat.gov.uk/pricereview/pr09phase3/det_pr09_finalfull.pdf |
|||
Project |
Ontario Power Authority |
Technology |
Refurbishment of Bruce Power nuclear plant |
Gearing |
20-40 per cent |
Real cost of debt (pre-tax) |
6,20 per cent |
Nominal target equity IRR (post-tax) |
13,7-18 per cent (12,8-17,1 per cent adjusted for current UK interest rate) |
Target project IRR |
10,6-13,8 per cent (9,7-12,9 per cent adjusted for current UK interest rate) |
Investment horizon (asset life) |
25 years |
Investment size |
4bn CAD |
Level of Revenue certainty |
Fixed price CfD for remainder of plant life (25 years) |
Level of construction risk |
Lower — refurbishment, not new build, cost overrun sharing |
Level of operating risk |
Lower — staff cost overrun sharing, fuel cost pass-through |
Level of financing risk |
Lower — smaller capital project, shorter period |
Contingent equity required |
Unknown |
Source: UK submission ‘Answers to the Commission's questions received 16 September 2014’ based on publicly available documents (Bruce Power audit report — April 2007, p. 14.: Confirmed as a project rate of return in letter from CIBC World Markets Inc. to The Ministry of Energy, Ontario, 17 October 2005, http://www.rds.ontarioenergyboard.ca/webdrawer/webdrawer.dll/webdrawer/rec/67137/view/PWU_Exhibit_K11.3_fairness_opinion_bruce_20080613.pdf.PDF, Letter from CIBC World Markets Inc. to the Ministry of Energy, Ontario, 17 October 2005, http://www.rds.ontarioenergyboard.ca/webdrawer/webdrawer.dll/webdrawer/rec/67137/view/PWU_Exhibit_K11.3_fairness_opinion_bruce_20080613.pdf.PDF Bruce Power Fairness Opinion (CIBC World Markets Inc.) — October 2005, p. 5. |
Technology |
CCGT |
PPA projects |
Gearing |
< 80 per cent |
Unknown |
Cost of debt |
Unknown |
Unknown |
Nominal target return on equity (post-tax) |
> 13 per cent |
|
Nominal target project return (post-tax) |
|
9-15 per cent(6) |
Investment horizon (asset life) |
25 years |
Various |
Investment size |
Various |
Various |
Degree of revenue certainty |
20 year PPA |
PPA |
Level of construction risk compared to HPC |
Lower-EPC contract-based, well-known technology |
Unknown but likely lower |
Level of operating risk compared to HPC |
Lower |
Unknown |
Level of financing risk |
Lower shorter construction period |
Unknown but likely lower |
Contingent equity required |
Unknown |
Unknown |
References |
(4) |
(5) |
Source: UK submission, Table 2 — on Rate of Return, 10th September as well as (1) and (2) below. |
Regulator |
Ofwat |
Ofgem |
CC |
Ofgem |
CC |
CAA |
ORR |
Determination |
PR14 (not final)(7) |
WPD 14(8) |
NIE 2014 Final(9) |
RIIO T1 2012 (NGET)(10) |
Bristol W 2010(11) |
HAL 2014 Final(12) |
NR 2013(13) |
Gearing |
62,50 per cent |
65 per cent |
45 per cent |
60 per cent |
60 per cent |
60 per cent |
62,50 per cent |
Real cost of debt (pre-tax) |
2,8 per cent |
2,6 per cent |
3,1 per cent |
2,9 per cent |
3,9 per cent |
3,2 per cent |
3,0 per cent |
Real cost of equity (post-tax) |
5,7 per cent |
6,4 per cent |
5,0 per cent |
7,0 per cent |
6,6 per cent |
6,8 per cent |
6,5 per cent |
Real vanilla WACC |
3,8 per cent |
3,9 per cent |
4,1 per cent |
4,6 per cent |
5,0 per cent |
4,7 per cent |
4,3 per cent |
Inflation |
3,5 per cent |
3,5 per cent |
3,5 per cent |
3,5 per cent |
3,5 per cent |
3,5 per cent |
3,5 per cent |
Nominal cost of debt (pre-tax) |
6,2 per cent |
6,1 per cent |
6,6 per cent |
6,4 per cent |
7,4 per cent |
6,7 per cent |
6,5 per cent |
Nominal cost of equity (post- tax) (14) |
9,2 per cent |
9,9 per cent |
8,5 per cent |
10,5 per cent |
10,1 per cent |
10,3 per cent |
10,0 per cent |
Nominal vanilla WACC |
7,3 per cent |
7,4 per cent |
7,6 per cent |
8,1 per cent |
8,5 per cent |
8,2 per cent |
7,8 per cent |
Analyst return on equity forecast (ex ante) |
|
|
|
c 14 per cent(15) |
|
|
|
Investment horizon(16) — Price control length |
5 |
8 |
3 |
8 |
5 |
5 |
5 |
Investment Size: Regulatory Asset Value (RAV)(17) (18) (19) |
70m — 11,7bn(20) (estimated 2014 — 15) values) |
5,9bn (2014)(21) |
c GBP 950m (forecast across price control)(22) |
2,2bn — 14,8bn (forecast RAV range of companies over price control)(23) |
0,39bn (2013)(24) |
14,9bn(25) |
45bn (2013)(26) |
Degree of revenue protection |
More than HPC — see answer to question 2c — NNBG Submission on Rate of Return, 10 September |
||||||
Degree of construction risk |
Less than HPC. See detailed discussion recitals 124 – 131 — NNBG Submission on Rate of Return, 10 September |
||||||
Degree of operating risk |
Less than HPC. See detailed discussion recitals 132 – 135 — NNBG Submission on Rate of Return, 10 September |
||||||
Degree of financing risk |
Less than HPC. See detailed discussion paragraphs 136 – 139 — NNBG Submission on Rate of Return, 10 September |
||||||
Other risks |
Less than HPC. See detailed discussion on difference in fundamental business models; diversification of assets; and technology risks in recitals 113 – 122 — NNBG Submission on Rate of Return, 10 September |
||||||
Contingent equity required |
None |
||||||
(per cent) |
|||||
Company Name |
Country |
Cost of equity in USD |
Pre-tax cost of debt in USD |
After-tax cost of debt in USD |
Cost of capital in USD |
E.ON SE (DB:EOAN) |
Germany |
8,25 |
4,04 |
3,19 |
5,78 |
RWE AG (DB:RWE) |
Germany |
7,95 |
4,54 |
3,59 |
5,54 |
Centrica plc (LSE:CNA) |
UK |
6,99 |
4,44 |
3,11 |
6,04 |
Veolia Environnement S.A. (ENXTPA:VIE) |
France |
11,62 |
5,44 |
4,30 |
6,46 |
National Grid plc (LSE:NG.) |
UK |
9,37 |
4,44 |
3,11 |
6,33 |
Suez Environnement Company SA (ENXTPA:SEV) |
France |
9,97 |
4,94 |
3,90 |
6,38 |
A2A SpA. (BIT:A2A) |
Italy |
13,72 |
7,44 |
5,88 |
8,68 |
Hera SpA. (BIT:HER) |
Italy |
12,65 |
5,94 |
4,69 |
7,94 |
MVV Energie AG (XTRA:MVV1) |
Germany |
8,31 |
4,04 |
3,19 |
5,70 |
ACEA SpA. (BIT:ACE) |
Italy |
12,15 |
6,44 |
5,09 |
7,68 |
Iren SpA (BIT:IRE) |
Italy |
13,85 |
7,94 |
6,27 |
8,80 |
Mainova AG (DB:MNV6) |
Germany |
6,96 |
5,54 |
4,38 |
6,30 |
Gelsenwasser AG (DB:WWG) |
Germany |
6,09 |
5,54 |
4,38 |
6,08 |
Telecom Plus plc (LSE:TEP) |
UK |
6,45 |
4,94 |
3,46 |
6,44 |
Compagnie Parisienne de Chauffage Urbain (ENXTPA:CHAU) |
France |
7,73 |
4,94 |
3,90 |
6,33 |
Zespól Elektrocieplowni Wroclawskich KOGENERACJA Spólka Akcyjna (WSE:KGN) |
Poland |
7,44 |
5,39 |
4,26 |
6,94 |
Fintel Energia Group SpA (BIT:FTL) |
Italy |
9,88 |
8,94 |
7,06 |
9,02 |
REN — Redes Energéticas Nacionais, SGPS, S.A. (ENXTLS:RENE) |
Portugal |
19,97 |
7,64 |
6,04 |
10,05 |
GDF SUEZ S.A. (ENXTPA:GSZ) |
France |
8,70 |
4,44 |
3,51 |
5,74 |
Burgenland Holding Aktiengesellschaft (WBAG:BHD) |
Austria |
6,08 |
5,54 |
4,38 |
6,08 |
Source: http://www.stern.nyu.edu/~adamodar/pc/datasets/Eurocompfirm.xls (retrieved on 14 June 2014). (The presented WACCs are nominal (in USD terms, using USD risk free rate = 3,04 per cent) & post-tax. For the various definitions used by Damodaran, see: http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/variable.htm). |
ANNEX B
CREDIT GUARANTEE
1.
Recent Limited Recourse Project Finance Bank Loans (Low Carbon Energy)
Project |
Financial Close |
Amount [Commercial Bank Tranche] |
Tenor (Years) |
Commercial Bank Loan Margin (6) |
Government Support (7) |
Gemini Offshore Wind |
May 2014 |
EUR 2 000 m [EUR 850 m] |
14 |
300 |
SDE renewable subsidy (per MWh) from Dutch government Separate export credit facilities provided by EKF (Denmark), Euler Hermes (Germany) and Delcredere/Ducroire from Belgium |
London Array Offshore Wind |
Oct 2013 |
GBP 266 m [GBP 266 m] |
13 |
275 |
Renewables Obligation subsidy (per MWh) from UK Government Separate export credit facility provided by EKF (Denmark) for initial financing |
Butendiek Offshore Wind |
Feb 2013 |
EUR 950 m [EUR 230 m] |
8,5 |
300 |
Feed-in Tariff subsidy (per KWh) from German government Separate export credit facility provided by EKF (Denmark) |
Westermost Rough Offshore Wind |
Aug 2014 |
GBP 370 m [GBP 197 m] |
15 |
300 |
Renewables Obligation subsidy (per MWh) from UK Government |
[…] |
[…] |
EUR 650 m [EUR 650 m] |
10 |
175-275 |
Finance from commercial banks only |
Derbyshire Energy from Waste PFI |
Aug 2014 |
GBP 145 m [GBP 145 m] |
25 |
315-320 |
Renewables Obligation subsidy (per MWh) from UK Government Local Authority payments for waste recycling |
MEDIAN |
|
|
|
300 |
|
SWAP SPREAD (8) |
|
|
|
+ 13 |
(To convert from LIBOR margin to Gilt benchmark) |
ILLIQUIDITY PREMIUM |
|
|
|
– 50 |
|
MARKET INDICATION (9) |
|
|
|
263 |
|
Source: Commercial banks; InfraNews; InfraJournal |
2.
Corporate Debt (rated BB+) Spreads
Issuer |
Ticker |
Coupon |
Maturity |
Amount |
Rating |
Tenor (years) |
Current Spread (bp) |
Government Support |
Heathrow Airport |
HTHROW |
7,125 % |
01/03/2017 |
GBP 325 m |
NR/Ba3/BB+ |
3 |
231 |
Nil |
Heathrow Airport |
HTHROW |
5,375 % |
01/09/2019 |
GBP 275 m |
NR/Ba3/BB+ |
5 |
253 |
Nil |
Anglian Water |
OSPRAQ |
7,000 % |
31/01/2018 |
GBP 350 m |
NR/Ba3/BB+ |
3 |
290 |
Nil |
Electricity North-West |
NWENET |
5,875 % |
21/06/2021 |
GBP 80 m |
BB+/NR/NR |
7 |
274 |
Nil |
Yorkshire Water |
KEL |
5,750 % |
17/02/2020 |
GBP 200 m |
BB–/NR/BB+ |
5 |
314 |
Nil |
Enel SpA |
ENELIM |
7,75 % |
10/09/2075 |
GBP 400 m |
BB+/Ba1/BBB– |
61 |
373 |
31,2 % owned by Government Ministry |
Enel SpA |
ENELIM |
6,625 % |
15/09/2076 |
GBP 500 m |
BB+/Ba1/BBB– |
62 |
367 |
|
Telecom Italia |
TITIM |
5,875 % |
19/05/2023 |
GBP 400 m |
BB+/Ba1/BBB– |
9 |
281 |
Nil |
Energias de Portugal |
ELEPOR |
8,625 % |
04/01/2024 |
GBP 425 m |
BB+/Ba1/BBB– |
10 |
256 |
Nil |
MEAN |
|
|
|
|
|
|
293 |
|
ILLIQUIDITY PREMIUM |
|
|
|
|
|
|
– 50 |
|
MARKET INDICATION |
|
|
|
|
|
|
243 |
|
Source: Bloomberg as at 21 August 2014 using BGN Source. |
3.
iTraxx Europe Crossover Series 21 Constituents Rated BB+/Ba1
Company |
Ticker |
Identifier |
Rating |
Tenor (Years) |
CDS Flat Spread |
ArcelorMittal |
MT NA |
CX375716 |
BB+/Ba1 |
10 |
347 |
EDP Energias de Portugal SA |
EDP PL |
CEPO1E10 |
BB+/Ba1 |
10 |
203 |
Finmeccanica SpA |
FNC IM |
CFME1E10 |
BB+/Ba1 |
10 |
285 |
HeidelbergCement AG |
HEI GY |
CHEI1E10 |
NR/Ba1 |
10 |
226 |
Lafarge SA |
LG FP |
CLAF1E10 |
BB+/Ba1 |
10 |
168 |
Telecom Italia SpA |
TIT IM |
CTII1E10 |
BB+/Ba1 |
10 |
281 |
Wendel SA |
MF FP |
CMWP1E10 |
BB+/NR |
10 |
206 |
MEAN |
|
|
|
|
245 |
Source: Markit; Bloomberg as at 21 August 2014 using CMAN Source. |
Table 17
Simulated distribution of yield curve at 10 years
|
|
1992 - 2013 VAR model simulation |
10 Yr (P) vs. 1992-2013 VAR model simulation |
|||
|
[…] |
[…] |
[…] |
|
|
|
|
Spot in 10 years time |
VAR simulation 10 years ahead (June 2024) |
VAR simulation 10 years ahead (June 2024) |
|
|
|
Tenor |
10 Yr (P) |
Median |
95 % percentile |
Distance from median (ppts) |
Distance from 95th percentile (ppts) |
10 Yr (P) + 1,5 ppt probability |
1 Yr |
3,47 |
3,80 |
6,20 |
– 0,33 |
– 2,72 |
19 % |
2 Yr |
3,55 |
4,00 |
6,24 |
– 0,45 |
– 2,69 |
21 % |
3 Yr |
3,62 |
4,16 |
6,24 |
– 0,54 |
– 2,61 |
22 % |
4 Yr |
3,70 |
4,31 |
6,20 |
– 0,61 |
– 2,50 |
21 % |
5 Yr |
3,78 |
4,44 |
6,17 |
– 0,66 |
– 2,39 |
20 % |
7 Yr |
3,93 |
4,64 |
6,20 |
– 0,71 |
– 2,27 |
19 % |
9 Yr |
4,09 |
4,76 |
6,19 |
– 0,66 |
– 2,10 |
15 % |
10 Yr |
4,17 |
4,79 |
6,14 |
– 0,62 |
– 1,97 |
13 % |
12 Yr |
4,11 |
4,88 |
6,15 |
– 0,77 |
– 2,03 |
15 % |
15 Yr |
4,07 |
4,97 |
6,09 |
– 0,89 |
– 2,02 |
17 % |
20 Yr |
4,07 |
4,99 |
6,12 |
– 0,92 |
– 2,05 |
17 % |
30 Yr |
3,98 |
4,97 |
6,08 |
– 1,00 |
– 2,10 |
20 % |
50 Yr |
3,91 |
5,01 |
6,04 |
– 1,10 |
– 2,13 |
24 % |