Research Articles

I Own Southern Company and AGL Resources – Now What Do I Do?

Chuck Carnevale - Tuesday, August 25, 2015

Introduction

Utility stocks are generally low-growth high-yield investments.  As I will soon illustrate, both Southern Company (SO) and AGL Resources Inc (GAS) neatly fall into that category.  These low-growth and above- average dividend yield characteristics have led me to only invest in utility stocks when two important conditions are met.

First and foremost, when considering utility stocks I am even more of a stickler for fair valuation.  My logic is simple; since long-term historic and future prospects for growth are low, I consider it imperative to only invest when utility stocks can be bought at fair value or below.  There is typically not enough growth available to produce an attractive enough total return if you overpay even slightly.  With most utilities, the dividends are consistent, but also grow at low rates in conjunction with the utility’s earnings growth.

Second, I like to utilize utility stocks when current and dependable income is my primary investment objective.  Although many utility stocks can be classified as dividend growth stocks, I tend to like them more for current income than total return.  However, when purchased at or below sound valuation, investments in utility stocks can produce acceptable levels of long-term total return.  On the other hand, when investing at sound valuations, utility stocks do tend to produce significantly more cumulative dividend income than the average company.

As the following two announcements and reports indicate, Southern Company will become the second-largest utility company in the U.S. by customer base after buying AGL Resources.  Importantly, Southern Company’s management expects the transaction to accelerate earnings growth in the first full year from its traditional 2% to 3% rate to a higher but still moderate 4% to 5% earnings growth rate.

“Southern Co. to buy AGL Resources in $12B deal

Aug 24 2015, 07:49 ET | By: Carl Surran, SA News Editor 

  • Southern Company (NYSE:SOagrees to acquire AGL Resources (NYSE:GAS) for $66/share in cash, a 38% premium over Friday's closing price, in a deal with an enterprise value of ~$12B including debt.
  • SO says the deal will create the second-largest utility company in the U.S. by customer base, with 11 regulated electric and natural gas distribution companies providing service to ~9M customers with a projected regulated rate base of ~$50B.
  • SO expects the deal to increase EPS in the first full year after the close and drive long-term EPS growth to 4%-5%”

"MARKET PULSE

Southern Co. agrees to buy AGL Resources in $12 billion deal

Published: Aug 24, 2015 7:41 a.m. ET

By Ciara Linnane

CORPORATE NEWS EDITOR

Shares of AGL Resources Inc. GAS, +28.52% surged almost 9% in premarket trade Monday, after Southern Co. SO, -3.14% said it has agreed to buy AGL in a deal with an enterprise value of about $12 billion. Southern Co. said it expects the deal to boost earnings per share in the first full year after the close, and to drive long-term EPS growth to 4% to 5%. AGL will become a wholly owned unit of Southern Co., creating the second-biggest utility in the U.S. by customer base. AGL shareholders will receive $66 in cash for each share, a premium of 36.3% over the volume-weighted average stock price over the last 20 trading days through Aug. 21.

We believe the addition of AGL Resources to our business will better position Southern Company to play offense in supporting America's energy future through additional natural gas infrastructure," Chief Executive Thomas Fanning said in a statement. The deal is expected to close in the second half of 2016. Southern Co. shares were up slightly in premarket trade, but are down 6.7% in the year so far, while the S&P 500 has lost 4.3%.”

Here is a link to a report on Reuters that outlines the deal:

The Southern Company Purchase of AGL Resources by the Numbers

As a shareholder of both Southern Company and AGL Resources I immediately wanted to know what I might expect from this transaction.  In other words, does the deal make economic sense and will it benefit shareholders over the long run?  Therefore, I looked at the deal through the lens of the F.A.S.T. Graphs fundamentals analyzer software tool and the FUN Graphs (fundamental underlying numbers) in order to evaluate the value to me as a Southern Company and AGL Resources shareholder.

From The Perspective of an AGL Shareholder

I was quite content with my position in AGL Resources as I considered the company fairly valued with a blended P/E ratio of 14.3 and I appreciated the 4.3% dividend yield.  Additionally, since my cost basis was approximately 39, I was enjoying a reasonable level of capital appreciation coupled with its current above-average yield that had been growing at about 2½% to 3% per annum.  The following earnings and price correlated graph illustrates my contentment.

Of course the approximate 30% premium over fair value significantly improves the total return I will receive when the transaction is complete.  Therefore, from the perspective of an AGL Resources’ shareholder, I am quite pleased with the windfall.  The following forecasting calculator on the day of the announcement and based on AGL Resources’ expected midterm future earnings growth illustrates the premium that Southern Company is paying.

This is what the same graph looks like as of 8/24/2015, which shows the premium price that Southern Company is paying for AGL Resources.  This would indicate that technically speaking AGL Resources has become overvalued as a result of the premium paid by Southern Company.

On the other hand, when looked at from the perspective of expected future cash flows, the premium price that Southern Company is allegedly paying does not look so enticing.  Cash flows are expected to increase significantly this fiscal year.  Therefore, on the basis of price to cash flow, the apparent premium that Southern Company is paying based on earnings, looks like a bargain based on cash flows.

When reviewing the cash flow per quarter growth (cflq) that AGL Resources has generated thus far in fiscal 2015, those fiscal year 2015 cash flow projections appear to be on track.  So now I am partially conflicted.  I like the premium market valuation, but I’m not so sure that I’m truly receiving a premium price for my AGL shares based on potential cash flow growth.  I have circled the last three quarters of cash flow highlighting the cash flow growth over the last three quarters. 

Furthermore, when I evaluate AGL’s historical annual dividends paid per share (dvpps) coverage based on cash flows per share (cflps) I am confident that my dividend was secure.  Of course, I am even more confident considering the recent quarterly cash flow growth presented above.

Furthermore, upon reviewing other valuation ratios, it appears that Southern Company instituted the transaction when AGL’s price to sales (ps) was at reasonable levels.  However, the premium price they had to pay is common when a company is purchased outright.

Additionally, AGL’s price-to-book value (pb) at the time the transaction was initiated was within historical norms as well (the red line).

The bottom line is that as an AGL shareholder I have mixed views about the transaction.  I like the premium market valuation, but I was also content to continue holding my AGL shares for the high-yield they were providing.

From The Perspective of a Southern Company Shareholder

The following long-term earnings and price correlated graph on Southern Company supports my contentment as a shareholder.  Although my cost basis in Southern Company was approximately at the same level that the company was trading at prior to the announcement, I was quite happy with my 4.7% dividend yield and believed that the company was fairly valued.  Consequently, I was committed to continuing to own this high-quality utility company for many years to come.

Moreover, even the approximate 5% price drop as a result of the transaction did not concern me very much because I felt the dividend was secure, above average, and had the potential for a modest amount of future growth.  However, I was now faced with the issue of whether my Southern Company investment would continue to make sense after they purchased AGL.

At this point, I decided that I would give credit to management’s assertion that the transaction would in fact accelerate Southern Company’s future earnings, and therefore, along with it - future dividend growth.  Therefore, I reviewed the Forecasting Calculator based on consensus estimates from S&P Capital IQ prior to the AGL transaction.  Here I discovered that consensus expected Southern Company’s earnings to grow at a very modest rate of 2.7%.

Based on those consensus estimates and assuming that Southern Company would trade at a reasonable P/E ratio of 15 out to fiscal year-end 2018, I came up with a total annual rate of return expectation of 5.22%.  Of course, that is nothing to write home about as it only represented capital appreciation of $.85.  On the other hand, the $7.70 of projected dividend income was very attractive considering today’s low level of interest rates.  Clearly, this is purely an income play and I had no delusions of anything different.

This is what the expected returns look like after Southern Company’s price drop as a result of the announcement.  The announcement brought Southern Company’s stock price into better alignment with fair value.

For additional insight, I felt the forecasts prior to the transaction announcement were reasonably reliable considering the historical record of analysts forecasting Southern Company’s earnings.  As the following analyst scorecard indicates, when making 1-year forward and 2-year forward estimates since calendar year 2000, the record of analysts following Southern Company has been consistently accurate at over 93%.

Then I ran a similar calculation using the custom Forecasting Calculator based on management’s expectation of earnings growth accelerating to between 4% and 5% as a result of the transaction.  I split the difference and ran a calculation based on Southern Company’s 5% drop in price and a forecast 4.5% growth rate.  Based on those calculations I was pleased that my Southern Company investment offered the potential for significantly more capital appreciation of approximately $11.11 versus the $.85 based on growth prior to the transaction.

However, I was even more pleased to discover that my dividend income of $13.19 would be close to double what I expected prior to the transaction.  Note: all these calculations are made and based on purchasing one share of the stock.

The bottom line is that I have concluded that my Southern Company investment holds the potential to be much more attractive after the AGL transaction than it was prior to it.

As a bonus, I have prepared a free analyze-out-loud video on my website MisterValuation which provides a more in-depth and detailed look at Southern Company and AGL Resources' transaction.

Summary and Conclusions

From the perspective of a Southern Company shareholder based solely on the numbers, I am enthusiastic and pleased with the AGL transaction.  From the perspective of an AGL shareholder, I am disappointed that I will lose the company as a separate holding, but pleased that I will still benefit from its potential as a Southern Company shareholder.  Of course, the premium over current market price is also a plus.

However, I am now also faced with the challenge of what I will do with the proceeds received from the AGL shares.  At this point, I am not yet certain whether I would reinvest the proceeds into Southern Company, or look for another opportunity.  However, I have time to assess the situation.

Disclosure:  Long GAS,SO at the time of writing.

Disclaimer: The opinions in this document are for informational and educational purposes only and should not be construed as a recommendation to buy or sell the stocks mentioned or to solicit transactions or clients. Past performance of the companies discussed may not continue and the companies may not achieve the earnings growth as predicted. The information in this document is believed to be accurate, but under no circumstances should a person act upon the information contained within. We do not recommend that anyone act upon any investment information without first consulting an investment advisor as to the suitability of such investments for his specific situation.


Testimonials


“I appreciate your work, Chuck. As a subscriber to FAST Graphs™, I use the tool to decide on whether to purchase additional shares of what I currently hold or to add a new holding. Your articles help me make full use of the tool and give other readers valuable information, if they take the time to learn. One of the biggest enhancements that I use is the FFO data added for MLPs and REITs.”


“When FAST Graphs™ were unavailable because of Hurricane Sandy, I realized how much I need them in order to make investment decisions.

(Wish I could be) Long FAST Graphs!!!”


“One more vote for the value of FAST Graphs™; just started a subscription to Chuck's great service (premium), and am having a ball analyzing so many stocks quickly.”


“I feel very ill-equipped to make investment decisions without Fast Graphs. :-)”


“Yesterday, I signed up for your F.A.S.T. Graphs™. It's a really amazing, valuable tool for checking over/undervaluation of stocks. Wish I had it years and years ago!!”


“Love the F.A.S.T. Graphs™: One glance and you know a whole lot.”


“About Chuck's F.A.S.T. Graphs™: They are invaluable to me in making decisions about the stocks I own (in addition to what you are saying about doing other research) and the ones I hope to own in the future.”


"Chuck -- Your proprietary F.A.S.T. Graphs™ are a VERY impressive tool!"


“If there were an Investor Hall of Fame for people who have helped others with their investing, and sharing valuable information, you and your F.A.S.T. Graphs™ would get one of my selections.”


“I love Chuck's F.A.S.T. Graphs™! Well worth the price of admission for what he gives you.”


"Chuck - Thank you for your well thought out articles. I tend to be a visual type of person so I really appreciate the F.A.S.T. Graphs™ approach."


"Great article, as always! I always look forward to your articles, and am especially eagerly awaiting your next in this series. I find the F.A.S.T. Graphs™ extremely helpful."


“Your F.A.S.T. Graphs™ put all of this in a single artful picture and the accompanying spreadsheets hammer home the point.”


“I use the F.A.S.T. Graphs™ method to evaluate all of my ideas. I recommend it for individual investors, since it helps them focus on data and get past the many emotional arguments.”


“I recently subscribed to the F.A.S.T. Graphs™, and these articles are helping me learn how to better use them. They really do give you a good quick look at the valuations picture. A much needed tool!”


“I also always appreciate the clear-cut information provided through your F.A.S.T. Graphs™ and articles.”


“Thanks, Chuck, for your F.A.S.T. Graphs™. Each of these graphs is worth 1,000 words in describing a company's growth, consistency and valuation. Thanks for sharing your graphs.”


“Thanks, Chuck. Love the F.A.S.T. Graphs™! It makes investing so much more clear.”


“Chuck's F.A.S.T. Graphs™: They are invaluable to me in making decisions about the stocks I own (in addition to what you are saying about doing other research) and the ones I hope to own in the future.”


”I am amazed at the usefulness of your F.A.S.T. Graphs™ and I plan on using them for a long time to come.”


“Chuck's F.A.S.T. Graphs™ will give you a tool to find those well chosen stocks...”


“Thanks for the F.A.S.T. Graphs™, Chuck. They are the best tool I've used.”


Recent Posts


Tags

MNTX investing for total return dividendGrowth ARLP APD NLY fundamental stock research tool EAT IBM CNC LZB OZRK rate of return AZO WMT Dividend Champions CE COST MCD Materials PowerOfCompounding TWX FOMC PNW MSA suvivorship ADT ABC JWML.Y CTCM T MGEE DRC biotech true worth ENDP CNSL OGE CGY AKRX DTEGY ODFL DFS LL UTX fast-growing UL CAT NVS CPB NC PE dividend growth investing NSC THC MPW COH BigFive,Canadian MCK AMG TICC Aristocrats cashflow CKSW TIS BR COP DGAS OII FB BCR NOG intrinsic value,stocks,earnings,fundamentals,stock research tool,due diligence SRCE beta SoundValuation TROW CELG SLGN DKS ACOM FBHS UHS BHB CL cyclical EV MCY capital appreciation CLR TAC ADM PAG XOM DORM MRK PRGO ZUMZ BMRC ABBV MSCC SYT SHOO CM Industrial XRX AIRM TE BAC VCO RS LXU MA CB HP 3NSRGY FAF O HII BLL KFT MDT US Economy RSG IPAR KO WY QCOR JPM THRM AVD DOW GPS dividends ASNA HAS long-term AMGN THFF stockResearchTool treasury OUTR CTL URI SNH JOY ACR GMCR RRC FDX SON TNC SU SILVER JKHY fair value GILD TRV DNB ETP ZBRA Telecommunications POWR DIS CIO BG IBN cash flow APH MAN STE CAH MHS WFM OHI RMD value-oriented RTN AEG investing for income,growth and income POM intrinsic value MAT GWW SAM SNI PKG healthcare ULTA GT OKE ICLR AAPL JAZZ DD regional banks MGA AMCX CSL VRX MTZ DollarCostAverging REITs DGX TEF SBRA intrinsicvalue ESRX WHR FCFS free cash flow dividends,earnings growth HOG hyper growth stocks ConsumerDiscretionary MIDD best-of-breed TGH CBU CERN SCL RRD GME EnergySector MDP DHR fair valuation due diligence ESI SUBX growth stocks WEC DOV PDFS KMB DECK LH TGI IR KMT PNR SIG WWW DividendIncome NA DividendAristocrats RSO biotechnology technology PPG SWK market currents FOSL ETR Bond,TGT,UTX PNM NEE INT INGR MGRC EXLS FLO AOS AFL,CVX,ED,JNJ,MCD,PG,SWK,T,WMT,TGT,ABM,AFL,BEN,BMS,CB,CBSH,CTBI DAN TIF SYY AVP SBUX KMP stock research tool JNJ CVX,SWK,MCD,TGT,PG,WMT,JNJ,MDT,AFT,T,ED TSCO DOM market DDS FairValuation investing for income GOOG VFC TOT LKQ WMT,ROST,GIS,GE,JNJ,KO CATY earnings growth MSFT SHW value REXX QCOM GPC long-term growth ANTM SXL HighQuality VRTU SJM SNCR PPL TNGO Fundamentals MCHP Buffett AET KR LLL BHP above-average CTAS BANF AAN PCL R RIMM HCA RatofReturn JRN Aristocrat LEN MTW SWKS CSCO DLPH CTRX TEVA SO banks UNM HBI ACQ value trap CAM BPL ROST WVR HRS GIS Challengers INFY MHP MAIN WST GPCM WSM PFE X WAG CHD cash flows PII BMTC WBA ED FDO BAP FAST Graphs CVS SWFT dividend income HCN AEP PE Ratio GOOGL TGT KSS AZZ NSR EMC LLY LOW investment Market Outlook UN SLW diversified machinery PortfolioDesign BIDU AFL RCII CPN DPS BEAV ITW, Stock Research Analysis BMS BNS AMT SFG RAI NOC retirement BRLI InformationTech PRAA WFC EMR, MMM IDA HSY food service CRLI NPM BA DELL economy CXRX CHE SPY DividendChampions Dividend Ideas WU CanadianBanks DTE Champions PM SBR KCAP GD MNST long-term investing DRIP ECL portfolio AFSI PBI FLIC ANDE BRS EWBC AGLP HCBK BMO act blue chip CASY BIIB TUP BEN stock analysis Yield mid-sized EPHC JCI TU BBBY DVA mid-cap AFG DE CBI FISV dividendpaying PNRA WRLD dividend-growth C CLF HCI dividend ACM HSC Contenders CCK SPLS AMP ITW CVX WIN AMZN ARRS IR, V POR ALTE JSFT THO consumer macro BBY RBC CR DLR AAP PCP GPI blue-chip CAPE FinancialSector Utilities CACI AB TSM dividend-paying AIG PCLN BOBE HPQ BH PB InterestRates ATHM COL SEIC TEG: WEC: ONE AFAM investing OKS PEG GOLD NFLX RKT NROM BAX dividend paying UNP EK BOFI GAS WASH SAVE TXT M BKH UEPS long ADP AMBN BF.B MNK FairlyValued ACI FL CLX high-yield CSX value investing VTR FF ORI GEOS ALB SHR Consumer discretionary earnings SCG OHI,EPR,WPG,JLL ABM GNTX CTG marketvaluation EMR AGN MATW POT ED:SCG dividend growth STMP machinery INWK FUL HD BOKF ROSE SHPG LMT MKC DTV Valuation PRXL market timing GrowthOriented EE HON TMP GLT MNR ACE PSX PFG HE F GES BCOR JCOM WLP FC SCHW BWP UNH PEP BDX fastgraphs NSRGY stock PG SIVB CMI stock research utility stocks ATW Ratio NTES BCE INTC HGT RSG,RTN total return FAST ORCL HRL CRI ITC utility CTBI Utilities Sector long ideas BWLD AA ACN MELI MMM Overvalued DR OXY SYNA VAL COO FRAN KO,CLX,CELG,JCP,GT,MSI,PEP,ED BLK HSNI FTI,HTZ P suvivorship basis MO JWN Share Buybacks ENSG ABT XEL BNS. KALU ETN CBRL LQDT CHS D VZ FRED EBAY GE RY VVC sell HNZ SYK Macro view LINE CTSH CACC FTR ECHO TWGP K RJF interest rates AM DMRC LO RDS.A CINF stocks OSIS CLX,EMR LTM DRI EXC dividend paying stocks short ideas HIBB CFR AMAG MYL HCP growth highqualityR AXP UTHR long-term returns NKE VMI MUR WGL APEI

Archive

Testimonials


“I appreciate your work, Chuck. As a subscriber to FAST Graphs™, I use the tool to decide on whether to purchase additional shares of what I currently hold or to add a new holding. Your articles help me make full use of the tool and give other readers valuable information, if they take the time to learn. One of the biggest enhancements that I use is the FFO data added for MLPs and REITs.”


“When FAST Graphs™ were unavailable because of Hurricane Sandy, I realized how much I need them in order to make investment decisions.

(Wish I could be) Long FAST Graphs!!!”


“One more vote for the value of FAST Graphs™; just started a subscription to Chuck's great service (premium), and am having a ball analyzing so many stocks quickly.”


“I feel very ill-equipped to make investment decisions without Fast Graphs. :-)”


“Yesterday, I signed up for your F.A.S.T. Graphs™. It's a really amazing, valuable tool for checking over/undervaluation of stocks. Wish I had it years and years ago!!”


“Love the F.A.S.T. Graphs™: One glance and you know a whole lot.”


“About Chuck's F.A.S.T. Graphs™: They are invaluable to me in making decisions about the stocks I own (in addition to what you are saying about doing other research) and the ones I hope to own in the future.”


"Chuck -- Your proprietary F.A.S.T. Graphs™ are a VERY impressive tool!"


“If there were an Investor Hall of Fame for people who have helped others with their investing, and sharing valuable information, you and your F.A.S.T. Graphs™ would get one of my selections.”


“I love Chuck's F.A.S.T. Graphs™! Well worth the price of admission for what he gives you.”


"Chuck - Thank you for your well thought out articles. I tend to be a visual type of person so I really appreciate the F.A.S.T. Graphs™ approach."


"Great article, as always! I always look forward to your articles, and am especially eagerly awaiting your next in this series. I find the F.A.S.T. Graphs™ extremely helpful."


“Your F.A.S.T. Graphs™ put all of this in a single artful picture and the accompanying spreadsheets hammer home the point.”


“I use the F.A.S.T. Graphs™ method to evaluate all of my ideas. I recommend it for individual investors, since it helps them focus on data and get past the many emotional arguments.”


“I recently subscribed to the F.A.S.T. Graphs™, and these articles are helping me learn how to better use them. They really do give you a good quick look at the valuations picture. A much needed tool!”


“I also always appreciate the clear-cut information provided through your F.A.S.T. Graphs™ and articles.”


“Thanks, Chuck, for your F.A.S.T. Graphs™. Each of these graphs is worth 1,000 words in describing a company's growth, consistency and valuation. Thanks for sharing your graphs.”


“Thanks, Chuck. Love the F.A.S.T. Graphs™! It makes investing so much more clear.”


“Chuck's F.A.S.T. Graphs™: They are invaluable to me in making decisions about the stocks I own (in addition to what you are saying about doing other research) and the ones I hope to own in the future.”


”I am amazed at the usefulness of your F.A.S.T. Graphs™ and I plan on using them for a long time to come.”


“Chuck's F.A.S.T. Graphs™ will give you a tool to find those well chosen stocks...”


“Thanks for the F.A.S.T. Graphs™, Chuck. They are the best tool I've used.”