Snavely King Majoros O’Connor & Lee, Inc.
Ex Parte No. 664 Railroad Cost of Capital
Charles W. King Snavely King Majoros O’Connor & Lee, Inc. 1111 14th Street NW, Washington DC 20005 February 15th, 2007
Ex Parte No. 664 Railroad Cost of Capital Charles W. King Snavely - - PowerPoint PPT Presentation
Snavely King Majoros OConnor & Lee, Inc. Ex Parte No. 664 Railroad Cost of Capital Charles W. King Snavely King Majoros OConnor & Lee, Inc. 1111 14 th Street NW, Washington DC 20005 February 15 th , 2007 The 15.18% Return on
Snavely King Majoros O’Connor & Lee, Inc.
Charles W. King Snavely King Majoros O’Connor & Lee, Inc. 1111 14th Street NW, Washington DC 20005 February 15th, 2007
2 Snavely King Majoros O’Connor & Lee, Inc. February 15, 2007 STB Ex Parte 664 Hearing Presentation www.Snavely-King.com
15.18% 12.40% 13.00% 12.84% 0% 2% 4% 6% 8% 10% 12% 14% 16%
STB 1926 to 2003 Average 1971 to 2003 Average S&P 500 stocks Railroads Experienced Returns
Return on Equity
3 Snavely King Majoros O’Connor & Lee, Inc. February 15, 2007 STB Ex Parte 664 Hearing Presentation www.Snavely-King.com
11.74% 11.74% 13.90% 11.81% 11% 15.18% 0% 2% 4% 6% 8% 10% 12% 14% 16% Katheleen McShane James VanderWeide William Avera Wayne M. Leja Utility Average STB Market Returns Railroads
Return on Equity (STB compared to Utility Witnesses)
4 Snavely King Majoros O’Connor & Lee, Inc. February 15, 2007 STB Ex Parte 664 Hearing Presentation www.Snavely-King.com
5 Snavely King Majoros O’Connor & Lee, Inc. February 15, 2007 STB Ex Parte 664 Hearing Presentation www.Snavely-King.com
The 12.2% Composite Cost of Capital Exceeds Estimates of the Railroads’ Capital Costs Developed by Independent Investment Analysts
6.10% 8.30%
11.94%
6.20% 8.00%
11.84%
6.30% 8.80%
12.20%
6.30% 9.20%
12.87%
6.20% 8.58%
12% 0% 2% 4% 6% 8% 10% 12% 14%
BNSF UP CSX NS All Railroads
Cost of Capital
Citibank Legg Mason STB
6 Snavely King Majoros O’Connor & Lee, Inc. February 15, 2007 STB Ex Parte 664 Hearing Presentation www.Snavely-King.com
Total 15.18% Total 15.18% Growth 13.66%
Dividend Yield 1.52%
0% 2% 4% 6% 8% 10% 12% 14% 16%
DCF Components
7 Snavely King Majoros O’Connor & Lee, Inc. February 15, 2007 STB Ex Parte 664 Hearing Presentation www.Snavely-King.com
Motor carrier problems More “headroom” for price increases Growth in long-haul Intermodal Improved train scheduling Weak regulatory constraints
8 Snavely King Majoros O’Connor & Lee, Inc. February 15, 2007 STB Ex Parte 664 Hearing Presentation www.Snavely-King.com
9 Snavely King Majoros O’Connor & Lee, Inc. February 15, 2007 STB Ex Parte 664 Hearing Presentation www.Snavely-King.com
Source: Snavely King Estimates All other Traffic Traffic Above 180% All other Traffic Traffic Above 180%
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
Revenue Operating Profit Contribution of Traffic with R/VC above 180%
Traffic Above 180% All other Traffic
10 Snavely King Majoros O’Connor & Lee, Inc. February 15, 2007 STB Ex Parte 664 Hearing Presentation www.Snavely-King.com
Weak regulatory constraints lead to:
High earnings forecasts High market valuation
Use FERC 2-step procedure Use book value, not market value
11 Snavely King Majoros O’Connor & Lee, Inc. February 15, 2007 STB Ex Parte 664 Hearing Presentation www.Snavely-King.com
Continue to use the DCF formulation to determine the
Adopt the two step procedure used by FERC for
Use the book value of debt and equity in determining
Results for 2005:
Equity Return
Total return
12 Snavely King Majoros O’Connor & Lee, Inc. February 15, 2007 STB Ex Parte 664 Hearing Presentation www.Snavely-King.com
Charles W. King. is President of the economic and management
Snavely King was founded by the late Carl M. Snavely, Jr. and Charles
The firm has a professional staff of 12 economists, accountants,
In addition to this appearance before the STB, Mr. King has testified as an