aer.gov.au
1
2020 Inflation Review
13 August 2020 Jonathan Seymour, Assistant Director
Robyn Pickering, Director Warwick Anderson, General Manager, Networks Finance & Reporting
2020 Inflation Review Technical workshop 13 August 2020 Jonathan - - PowerPoint PPT Presentation
2020 Inflation Review Technical workshop 13 August 2020 Jonathan Seymour, Assistant Director Robyn Pickering, Director Warwick Anderson, General Manager, Networks Finance & Reporting aer.gov.au 1 Workshop purpose Opportunity to
1
13 August 2020 Jonathan Seymour, Assistant Director
Robyn Pickering, Director Warwick Anderson, General Manager, Networks Finance & Reporting
2
3
4
5
6
310.0 320.0 330.0 340.0 350.0 360.0 370.0 380.0 390.0 400.0 410.0 420.0 5700.0 5800.0 5900.0 6000.0 6100.0 6200.0 6300.0 6400.0 6500.0 6600.0 6700.0 1 2 3 4 5 Forecast RAB - at decision (RHS) Actual RAB - after roll forward (LHS) Expected revenue - at decision (RHS) Actual revenue - after pricing (LHS)
7
8
9
Year Estimate Source Outcome Year Estimate Source Outcome Year Estimate Source Outcome Year Estimate Source Outcome 1 1.00% RBA SMP 2.25% 1 1.00% RBA SMP 2.00% 1 1.00% RBA SMP 2.10% 1 1.00% RBA SMP 1.80% 2 1.50% RBA SMP 2 1.50% RBA SMP 2 1.50% RBA SMP 2 1.50% RBA SMP 3 2.50% RBA mid-band 3 2.50% RBA mid-band 3 1.75% glide 3 1.83% glide 4 2.50% RBA mid-band 4 2.50% RBA mid-band 4 2.00% glide 4 2.17% glide 5 2.50% RBA mid-band 5 2.50% RBA mid-band 5 2.25% glide 5 2.50% RBA mid-band 6 2.50% RBA mid-band 6 2.50% RBA mid-band 7 2.50% RBA mid-band 7 2.50% RBA mid-band 8 2.50% RBA mid-band 8 2.50% RBA mid-band 9 2.50% RBA mid-band 9 2.50% RBA mid-band 10 2.50% RBA mid-band 10 2.50% RBA mid-band Ex-ante rate of return = 2.28% Ex-ante rate of return = 2.53% Ex-ante rate of return = 2.43% Ex-ante rate of return = 2.73% 5 year + glide/swaps Linear glide path (2.5 @y6) Current AER estimation approach 5 year RBA approach
10
11
50 100 150 200 250 300 350 400 450 1 3 5 7 9 11 13 15 17 19 21 23 25 27 29 31 33 35 37 39 41 43 45 47 49 Base case Interest payments Base case Cash flow to Equity 5 year Interest payments 5 year Cash flow to Equity Expected CF to Equity
12
0.00% 0.50% 1.00% 1.50% 2.00% 2.50% 3.00% 3.50% 4.00% 4.50% 1 3 5 7 9 11 13 15 17 19 21 23 25 27 29 31 33 35 37 39 41 43 45 47 49 51 53 55 57 59 61 63 65 67 69 71
13
14
0.00% 0.50% 1.00% 1.50% 2.00% 2.50% 3.00% 3.50% Base case 5 year Glide path Swaps Real return to capital ex-ante Real return to capital ex-post Real return to equity ex-ante Real return to equity ex-post
15
50 100 150 200 250 300 350 1 3 5 7 9 11 13 15 17 19 21 23 25 27 29 31 33 35 37 39 41 43 45 47 49 Base case Interest payments Base case Cash flow to Equity 5 year Interest payments 5 year Cash flow to Equity Expected CF to Equity
16
0.0 100.0 200.0 300.0 400.0 500.0 600.0 700.0 800.0 900.0 1 3 5 7 9 11 13 15 17 19 21 23 25 27 29 31 33 35 37 39 41 43 45 47 49 Base case 5 year Glide path Swaps
17
1400 1500 1600 1700 1800 1900 2000 2100 2200 2 4 6 8 10 12 14 16 18 20 22 24 26 28 30 32 34 36 38 40 42 44 46 48 50 Base case 5 year Glide path Swaps
18
19
20
21
22
23
24
25
26
27
0.0 100.0 200.0 300.0 400.0 500.0 600.0 700.0 800.0 900.0 1 3 5 7 9 11 13 15 17 19 21 23 25 27 29 31 33 35 37 39 41 43 45 47 49 Base case Hybrid (weighted CPI) Hybrid + swaps Nominal (updated)
28
1400 1500 1600 1700 1800 1900 2000 2100 2200 2 4 6 8 10 12 14 16 18 20 22 24 26 28 30 32 34 36 38 40 42 44 46 48 50 Base case Hybrid (weighted CPI) Hybrid + swaps Nominal (updated)
29
30
1400 1500 1600 1700 1800 1900 2000 2100 2200 2 4 6 8 10 12 14 16 18 20 22 24 26 28 30 32 34 36 38 40 42 44 46 48 50 Base case Hybrid (weighted CPI) Hybrid + swaps Nominal (updated)
31
32