Wednesday, 22 May 2013


Risk and the Asset Allocation Dilemma


And Reckitt Benckiser PLC




Griffin panel Knossos, Crete, courtesy Wikipedia

The ancients created the most marvellous hybrid animals by artistically crossing different species. Wall Streeters and City slickers have created hybrid assets classes that have complicated the asset allocation decisions for individual investors. As has the liberal monetary policy of the central banks since the 2008 financial crisis.
Once upon a time, it seemed to be so simple. Bonds were only issued by governments and the most solid of companies. They paid coupons that gave a return above inflation, didn't default and were senior to unsecured creditors. Equities soaked up speculative funds, rarely paid dividends, and were the first to be hit by any calamity. And cash you held on deposit at the bank, which paid an interest rate that usually covered inflation. These old idealised and simplified categories of assets pervade the thinking on asset allocation. They shouldn't.
The following graph compares the trajectory of the price of UK funds invested in high yield (junk) bonds (in pale blue)to the common shares of Reckitt Benckiser PLC (Reckitt in dark blue).

Courtesy Morningstar, click to enlarge.
The graph covers the period between May 2007, prior to the financial crisis, and today. Reckitt shares withstood the financial crisis months of November 2008 to March 2009 much better than high yield ("Junk") bonds. 44% of Reckitt's business is outside Europe and North America. It is the world leader in cleaning products. Reckitt's earnings per share continued upward, as if there was no financial crisis.
In Margin of Safety (1991), the hedge fund manager Seth Klarman noted that some equities "may demonstrate the stable cash-flow characteristics of high quality bonds." Reckitt is one. And some bonds "more closely resemble options on a future improvement in business results than fixed and secure claims against the current value of a company."
But risk is not a function of an asset class. Risk, as Klarman insists repeatedly, is a function of what you pay for an asset. Consider the present yield on financial assets.
1. Cash. Instant access accounts offer up to 1.7% gross interest. Even for nil rate investors, this is 1.1% below the current rate of inflation of 2.8%. Put it away for one year and the top rate increases to 2%. 5 years and the top rate is 2.55%.
2. Index linked Gilts. At the latest auction (April) they yielded a negative 1.26% p.a.
3. 10-year Gilts yield 1.88% p.a. If inflation continues at the current rate, investors are locking in a loss of 10.4% for the next ten years.
4. Investment grade corporate bonds (SLXX) are on a redemption yield of 3.37%.
5. High Yield Bonds ("Junk bonds") now yield only 5%.
6. Equities (FTSE 100) are on an earnings yield of 7.4% and a dividend yield of 3.4%.
The topsy-turvy relation between inflation and the yield on cash, bonds and equities is the result of the central banks' monetary policy. They aim to bring interest rates, via money market rates approaching zero and 'quantitative easing', to the lowest level possible. Devalued sterling and inflating asset prices contribute to inflation. Asset bubbles have been created and the investor will note:
1. Cash kept in pounds is the one asset that does not decline in nominal terms. It is safe from bubbles, but not its enemy, inflation. Present returns on cash are guaranteed to reduce its value slowly in real terms.
2. All forms of gilts and corporate investment grade and junk (high yield) bonds are firmly in bubble territory. Their prices are at, or near, record highs. If they are safe, they offer no protection against inflation. If they are risky, the margin over inflation does not compensate for their risk.
3. Equities, like other asset classes, have benefited from the largesse of the central banks. But the equity bubble has been suppressed by the major stock market crashes of 2001 and 2008-9 that are still fresh in investors' minds. The FTSE 100, in terms of its price earnings ratio, is not obviously in a bubble:


Courtesy Retirement Investing Today at http://www.retirementinvestingtoday.com/2013/01/the-ftse-100-cyclically-adjusted-pe.html data is from 1993 to April 2013. Click to enlarge.
In the above chart:

The olive line is the Price Earnings Ratio (PE) of the FTSE 100 for the earnings of the year in question.
The blue line is the PE of the FTSE 100 on rolling ten-year average earnings (the Cyclically Adjusted Price Earnings Ratio).
Both show that equities, in terms of PE, are cheap by recent historical standards. It should be noted that the decade prior to 1993 the FTSE PE ratio was much lower, averaging around 12.
In terms of risk, it can be argued that:
Currently, cash and equities are the lowest risk asset classes, depending on the period they are to be held. Gilts, corporate bonds of all natures and sovereign debt are the highest risk asset classes at the moment. (But see http://thejoyfulinvestor.blogspot.co.uk/2013_01_13_archive.html and http://thejoyfulinvestor.blogspot.co.uk/2013_01_20_archive.html for further comments.)

------------------------------------------------------------------------------------------------------------

Reckitt Benckiser PLC


Sunshine Cleaning poster courtesy Wikipedia
Reckitt Benckiser (Reckitt) has built a successful, cash generating, recession resistant business on the sale of cleaning products. 19 'power' brands in health, hygiene and home cleaning products account for 70% of revenues. According to the company, these are all ranked one or number two in their respective world markets. They include Strepsils, Durex, Nurofen, Scholl, Dettol, Lysos, Harpic, Veet, Finish, Clearasil, Air Wick, Vanish, Calgon, Woolite and Cherry Blossom shoe polish.
56% of Reckitt's revenues derive from North America and Europe and 44% from the rest of the world. Shares in Reckitt (blue) have comfortably outperformed the FTSE 100 (green) these past 5 years.

Graph courtesy of Yahoo, click to enlarge
The company is highly profitable, growing and cash generating:
1. Reckitt's net operating margin is steadily in the 25-26% range, and the historical return on equity (ROE) is 30%. ROE on retained earnings is 21%.
2. The company's growth in earnings per share has slowed from 20% (2004-9) to 10% pa. (2009-2012). Equity per share and dividends per share have followed a similar pattern.
3. Between 2009 and 2012, Reckitt has generated 7.1 billion pounds in operating cash flow. After paying out 3.9 billion in capital expenditure and dividends, it still had a surplus of 3.2 billion. It has used these funds to buy new businesses and to buy back shares. The company is in the fortunate position of having negative working capital. So the more it sells, the less capital it requires.
Reckitt's balance sheet is strong, with net debt at 40% of equity and a mere 7% of the company's 34 billion-market capitalization. It could pay off its entire debt with one year's earnings. The defined pension scheme deficit is low (0.4 billion) and Moody's rates its unsubordinated debt A1.
Reckitt's current share price of 4828p puts the company on an historic PE ratio of 18 and it pays out a dividend yield of 2.8%. The only large director transaction occurred on 3 May, when the outgoing CEO realised 1.3 million pounds from the sale of shares at 4642p.
Reckitt is a good addition to an investor's long-term portfolio. But at what price?
It is easy to overvalue a company with the growth characteristics of Reckitt. But a too cautious approach can lead to undervaluing a growth company. I have used the following assumptions:
1. Earnings per share (EPS) growth. From 2004 to 2009 Reckitt's EPS grew by 20% p.a., and from 2009-2012 it grew by  10% p.a. Assuming a continuing decline in growth, I have used 8% p.a. for the period 2013 to 2017.
2. Return on Equity (ROE). Based on its historical cost of assets, Reckitt's ROE is 31%. But on retained earnings, from 2004 to 2012, it has averaged 21%. I have used 20% for the period 2013 to 2017.
3. Equity per share (EqPS). From 2004 to 2009, Reckitt grew its EqPS by 18% p.a. This declined to 14% p.a. between 2009 and 2012. I have used 10% p.a. for the period 2013 to 2017.
4. My discount rate of 10.3% is based on the return on investment grade corporate bonds (3.3%) plus 2% for operational risk plus 5% for a margin of safety.
5. The dividend payout ratio is based on the company's policy of paying out 50% of EPS as dividends. And the PE ratio for the last 5 years has averaged 19.
On this basis, Reckitt is valued at 4454p compared to a present price of 4828p. More optimistic assumptions (EPS growth of 10% p.a., EqPS growth of 14% p.a.) would value the shares at 5448p. This illustrates the sensitivity of growth assumptions.
The prudent investor will note:
1. Reckitt will have a new CEO, and this introduces a new level of unpredictability.
2. If growth falls further, the PE ratio might well fall, with the consequence that the shares would lose twice over. Lower earnings on a lower PE.
3. Reckitt's competitors include some of the strongest marketing companies in the world (Unilever, Colgate-Palmolive, Procter & Gamble, SC Johnson and Henkel).
4. Reckitt's share price has increased by 47% since June last year, well ahead of the FTSE 100's 29%.

 

 

 

 

Wednesday, 15 May 2013


  

Marriage and Divorce Corporate Style (Part 2)


And Vodafone PLC



Hindu wedding courtesy Wikipedia 

Bumi PLC 

In 2010, the financier Nat Rothschild invested the funds of a cash shell, Vallar PLC, that had raised 700 million pounds via an Initial Public Offering, in Bumi PLC. The Indonesian industrialist Bakrie family exchanged 29% of their company, PT Bumi Resources, for a 29.9% stake in Bumi PLC. Bumi Resources owned majority stakes in 2 large coal-mining companies, 2 coal mining exploration companies and 87% of BRM, a non-coal mining company. All are incorporated in Indonesia. And Bumi PLC bought 85% of Berau Coal from another Indonesian industrialist for $1.6 billion.  

Rothschild and the Bakries were each left with 29.9% of Bumi PLC. Rothschild and Nirwan Bakrie became Co-Chairmen of the PLC. The happy marriage did not last long. The price of coal slumped, Bumi PLC lost $319 million in 2011 and the shares, which had been listed at 1,000p, fell to 254p when they were suspended 24 April 2013. By then Rothschild had accused the Bakries of irregular payments and loans at Bumi Resources, and further financial irregularities at Berau Coal. Both Rothschild and Bakrie resigned. The irregularities are said to total the suspiciously rounded figure of $1 billion. This suggests they are large but presently unquantifiable. 

The Australian (13 March 2013) reported that the Bakries' Bumi Resources, 29% owned by Bumi PLC, had sold down its stake in BRM, the non-coal miner, from 87% to 45%. If true, this would be a pre-emptive advance on a divorce settlement. 

The Bakries want to cancel their participation in Bumi PLC in exchange for recovering their shares in Bumi Resources plus a payment of $278 million. Bumi PLC would then be left with an 85% share in the loss-making coal miner, Berau Coal. The Bakries are the most powerful business family in Indonesia and one of their members, Aburizal Bakrie, has declared his candidacy for next year's Presidential election. This February the Bakries emerged as the victors of a proxy fight with Rothschild. Shareholders supported their candidates for the Board, including the Bakrie ally Mr Samin Tan as chairman. Bumi PLC owns nothing outside Indonesia. 

On 9 May 2013, Bloomberg reported that Nat Rothschild said his tie-up with the Bakrie brothers to form Bumi was a “terrible mistake". He regretted taking advice from Ian Hannam, the former JP Morgan investment banker, in the lead-up to the creation of Bumi.

"He said it was the best deal he had ever seen in his life,” said Rothschild. Nothing like blaming someone else for your mistake. With the shares suspended, the UK shareholders in Bumi PLC face a disappointing outcome. 

 What went wrong?

Nat Rothschild, who has specialised in resource-based assets, saw an opportunity. China was buying vast quantities of coal, Indonesia has vast quantities of coal and he wanted part of the action. But to do so he required a well-connected Indonesian partner already in the coal business and the Bakries seemed to be the perfect in-laws. The Bakries wanted to expand their interest in coal. They had tried and failed to buy Indonesia's third largest coal miner, Berau Coal. And Rothschild, with $1.1 billion in the bank, was a very well endowed bride.   

The price of coal then collapsed, falling 32% between January 2011 and December 2012. Bumi PLC made big losses and its shares collapsed in value (graph from Yahoo, Bumi PLC in blue, the FTSE 100 in green, click to enlarge):

 

The Bakries want a quickie divorce, leaving the other shareholders with the loss-making Berau Coal.

The Indonesian ways of doing business, governance and business ethics do not coincide with the UK's. Bumi PLC has only a minority stake in Bumi Resources, and Bumi Resources does not own 100% of most of its subsidiaries. This gives the companies' managers leeway to make deals that are in the interests of the controlling shareholder.
With all Bumi's assets in Indonesia, it was inevitable that the Indonesian Bakries would take effective control of Bumi PLC if they so wished. 
From both Bumi and TNK-BP (see 8 May article), the investor can draw some conclusions: 
1. Where assets are held in a joint venture in emerging markets (EMs), the local partner wields control.
2. London listed companies that operate only in EMs are not going to behave like companies whose management and main assets are in developed markets. Many EM companies have listed in London in the last decade, and many a UK investor has lost money in them.
3. EMs and resource companies are a toxic mix for the UK investor. Expectations are pumped up by City investment bankers and brokers, who are eager to win big fees. The hype - emerging market, China's demand for energy, the rising price of coal - is passed on by journalists, who are caught up in the unwarranted enthusiasm. But the people and government of the EM country naturally believe the resources that are dug up or pumped out of their ground belong to them. The risk of losing money in these companies is very high.
---------------------------------------------------------------------------------------------------------------------

Vodafone PLC


Evolution of the mobile phone, courtesy Wikipedia

When management report the results and performance of their company based on EBITDA (earnings before interest, tax, depreciation and amortization), you know they are hiding something. In the case of Vodafone, they hide the annual multi-billion pound impairments for assets they bought at vastly inflated prices. In just the last 4 years, Vodafone has written down its assets by 18.2 billion pounds in addition to over 30 billion in depreciation. After tax profits, for those same years, amount to 26.7 billion pounds. And 18.9 billion of that is not even managed by Vodafone - it comes from the company's associates, principally from its 45% share of Verizon Wireless.
Verizon Wireless is Vodafone's one outstanding success as an investor. In 1999, Vodafone reached an agreement with Bell Atlantic (now Verizon Communication) to establish a joint wireless business to serve the United States. Wireless is now the biggest mobile phone operator in America. Verizon holds 55% and Vodafone 45% of Wireless's equity. Management control is firmly in the hands of Verizon.
The marriage, despite its commercial success, has not been an easy one. Just a year into the marriage and it was rumoured that Vodafone wanted to buy out Verizon's share in Wireless. That same year, Wireless announced it would use a technology that would not be compatible with Vodafone's, though the pair made up the squabble. In 2004, Vodafone said that as both partners wanted all of Wireless, they were at an impasse. In 2005 Verizon retaliated by blocking dividend payments from Wireless, believing that this would force Vodafone into a divorce. This unhappy state of affairs lasted for 6 years. In 2012, Verizon needed Wireless's dividend as much as Vodafone and the cash began to flow. But Verizon still wants to divorce Vodafone. It is dangling $100 billion under Vodafone's nose. The shares have jumped:

Graph courtesy of Yahoo, click to enlarge.
What would Vodafone be worth without its share in Wireless?

Making sense of Vodafone's profitability is a Herculean task. Working through the thicket of accounting adjustments, I have made some heroic assumptions about the notional profitability of Vodafone without Wireless. The following excludes impairment charges, profit and loss on the sale of assets and foreign exchange translation gains and losses. To remove legacy items, I have used actual capital expenditure to replace the significantly higher depreciation and amortization charges each year.

Vodafone adjusted profit ex Wireless
2012
2011
2010
2009
  4 YEARS
EBITDA
14474
14670
14735
14490
58369
Less Capex
7852
8640
6975
6968
30435
less interest
1932
429
1512
2419
6292
NOTIONAL PROFIT PRETAX
4690
5601
6248
5103
21642
Tax at 24%
1126
1344
1500
1225
5194
NOTIONAL PAT
3564
4257
4748
3878
16448
    Notional Earnings per share
7.3p
8.7p
9.7p
7.9p
8.4p

Wireless is carried at 35 billion pounds in Vodafone's balance sheet and the notional return on equity, once Wireless is removed, is 10%. Net debt is a manageable 27 billion pounds, or 35% of equity.
70% of Vodafone's revenue is from Europe and revenues are stagnating. The only market that is currently growing is India, which accounts for less than 10% of revenue. Although earnings are static these last 4 years, it is reasonable to assume that earnings could grow at about the rate of inflation, say 3% annually. I have used a discount rate of 10.8%. On this basis, my valuation model values Vodafone without Wireless at 67p a share. At this price, Vodafone would be on a notional PE of 8 and yield 6.2%.
$100 billion net proceeds for the sale of Wireless translate to 133p a share, giving a combined value of 200p. This compares to Vodafone's current share price of 191p.
There are significant uncertainties:
1. The potential tax bill on the sale of Vodafone's share in Wireless is variously estimated at 30 billion pounds (Societé General) to $5 billion (Citibank), were Verizon to pay $100 billion for the shares of Wireless.
2. Vodafone has a history of spending huge sums on assets and then writing them down. What is to stop Vodafone's management from throwing away a sizeable part of the proceeds from a Wireless sale on overpriced assets? This would greatly reduce the value of the Wireless sale to Vodafone's shareholders.
3. Vodafone and Wireless combine their purchasing power to reduce costs. The impact of a break-up on Vodafone's cost structure is not known.
4. Vodafone is in dispute with the Indian tax authorities that could cost it, including interest and fines, up to 2.4 billion pounds.
5. Vodafone's share price jumped 24% from a 12-month low of 154p in December to 191p on speculation of a sale of Wireless. If the sale does not proceed, the share price could fall steeply.

 

 

Wednesday, 8 May 2013


Marriage and Divorce Corporate Style (Part 1)


And BP PLC



The Betrothal of Reymont and Melusina, 15th century, courtesy Wikipedia

International corporate marriages can flourish and last forever - provided, it seems, that they are between the English and the Dutch. Royal Dutch Shell, Unilever, Reckitt Benckiser and Reed Elsevier are but the more notably successful Anglo-Dutch alliances. The most disastrous marriage for a British company was Dunlop's flirtation with Pirelli. They married in 1971 and divorced in 1981, leaving Dunlop in such a precarious situation that it fell into the arms of the asset stripper, BTR, 4 years later.
IAG (International Airlines Group), formed by the British and Spanish flag carriers in 2011, is the latest betrothal. BA was burdened by an enormous pension fund deficit, Iberia by its overpaid and overstaffed structure and both were fearful of low cost competition in their European heartland, where they were losing market share. And each was smaller than their major European competitors, Lufthansa and Air France-KLM. The shotgun nature of the wedding does not bode well.
True corporate marriages, where each party agree a split of shares and functions, are rare. Joint ventures that outgrow both parents, leaving a de facto marriage where none was intended, are rare too. So it is unusual for three large companies quoted on the London Stock Exchange to be simultaneously at odds with their marriage partners. But such is the case with BP, Bumi and Vodafone.
BP

In 2003, BP set up a joint venture, 50-50, with three Russian companies (forming AAR) owned by 4 billionaire oligarchs  to create TNK-BP. BP agreed to help the Russians create an oil major. Both sides pooled their oil and gas businesses in Russia and the Ukraine. The marriage seemed to be going swimmingly. BP received $19 billion in dividends from 2003 to 2011, a wonderful return on the $8 billion it had valued as its contribution to the joint venture. 

By 2011, TNK-BP accounted for 27% of BP's reserves, 29% of its production and 25%, or $4.2 billion, of its net profit attributable to BP shareholders. Tensions between the partners began early in the marriage and finally came to a head when AAR scuppered (via the English courts) a deal between BP and Rosneft, a big Russian oil company, to explore the Arctic without TNK-BP. BP needed cash to pay the costs arising from the Deepwater Horizon disaster, and it divorced AAR, selling its 50% share in TNK-BP to Rosneft. BP received $11.7 billion in cash and an 18.5% holding in Rosneft that BP values at $21 billion. The operation was completed in March 2013. 

The divorce left BP's Russian strategy in tatters. ExxonMobil stepped in to get the Kara Sea (Arctic) and Baltic Sea exploration rights with Rosneft. And BP is left with a minority stake of 19.75% in a company which is 69.5% owned by the Russian government.  The loss of TNK-BP may, in the long run, prove to be more costly to BP than the Deepwater Horizon disaster. 

How did such a promising and successful venture come to such a sudden end? BP realised that, given the political situation in Russia, success in developing Russian oil and gas depended on finding Russian partners. The Russian partners, AAR, needed the technical expertise, management and access to international finance of BP to achieve their goal of becoming an oil major. But AAR expected more than BP was willing to provide. While AAR wanted to create a worldwide oil company, BP was interested in keeping TNK-BP within the confines of the old Soviet Union. Further, in 2007, BP began negotiations with Gazprom, a large Russian gas company, to take over AAR's stake in TNK-BP. BP saw Gazprom as a stronger partner than AAR. As AAR did not want to sell, this did not prosper, but it did nothing for matrimonial harmony. 

AAR exerted pressure on BP by way of its excellent relations with the Russian government. BP staff working for TNK-BP suddenly could not get visas. Police raided TNK-BP offices run by BP staff. Mr Robert Dudley, the American CEO of TNK-BP, was placed under such pressure that, in 2008, he fled Russia in fear of his life. He was replaced first by one of the AAR consortium and then by Maxim Barsky, a young and relatively inexperienced oilman, who was the candidate chosen by AAR. BP had lost control of TNK-BP. 

In 2010, BP, under its new CEO, the same Mr Dudley, decided to circumvent its partner AAR and explore the Arctic waters for oil with Rosneft, a Russian competitor to TNK-BP. Rosfneft is a favourite with the Kremlin leadership, and a most attractive partner. But this contravened the shareholder agreement with AAR, and the Rosneft deal was declared unlawful by an English court. BP had cheated on AAR, was found out and divorced AAR to marry Rosneft. 

The value of a company includes the quality of its management. Company reports and press releases are often illuminating in this respect. If the company is large or newsworthy, articles on or by managers are to be found in the press and online. BP had a poor safety record long before Deepwater Horizon. Poor management in one area often spills over into poor management in another. Consider the managerial blundering of TNK-BP by BP: 

1. At the outset, BP had 5 directors on the board of TNK-BP. AAR had 4. The CEO, it was agreed, would be appointed by BP. At the end, each partner had 5 board directors with 3 independents. 2 of the independents were employed by Russian concerns. BP lost control of TNK-BP to AAR, who installed its candidate as CEO. 

2. If a partnership is to succeed, you don't go looking for other people to replace your partner. Which is what BP did with Gazprom in 2007. It doesn't take much imagination to understand how this flirtation offended AAR. 

3. BP negotiated the joint exploration of the Arctic sea with Rosneft in 2010, when its shareholder agreement with AAR did not permit such alliances outside TNK-BP. Not only did BP lose the contract to ExxonMobil, but it also declared war on its partners in TKN-BP. A war it could not possibly win. 

4. With the sale of TNK-BP, BP lost 27% of its reserves, 29% of its production and 25% of its net profit attributable to BP shareholders.  

This is not the end of the story for the minority shareholders who invested in the publicly quoted TNK-BP on the Russian stock market. After buying out the majority shareholders, Rosneft variously announced that TNK-BP minority shareholders were the responsibility of BP, that TNK-BP would take out a large loan, presumably to finance Rosneft, and finally that TNK-BP would pay a dividend, but much less than in prior years. TNK-BP shares have slumped by 55% from their 2012 peak:

 


Graph courtesy of the Financial Times, price in Roubles, click to enlarge. 

BP is a minority shareholder in Rosneft. Will BP get better treatment?  

Note: I will be returning to Bumi and Vodafone next week.

---------------------------------------------------------------------------------------------------------


What is BP PLC worth?




Deepwater Horizon drilling platform courtesy Wikipedia 

3 years on from the 2010 Deepwater Horizon disaster, BP is a shrunken yet financially strong oil major. The company has raised $50 billion, including the cash proceeds of its sale in TNK-BP, towards its $41 billion provision for compensation, damages and fines arising from the largest oil spill in US history. It is shrunken because: 

1. Oil and gas production is down 42% from 4 million barrels of oil equivalent (BOE) in 2009 to 2.3 million in 2012, once BP's share in TNK-BP is excluded. 

2. Proven reserves of oil and gas are down 44% from 18.3 billion BOE in 2009 to 10.3 billion today. 

3. BP's market cap has fallen 27% from 122 billion pounds before the oil spill to 90 billion now. 

4. Earnings per share has declined 53% from 88 cents in 2009 to an adjusted 41 cents in 2012 (see text below). 

But BP is financially strong. At March 2013 BP had a cash reserve of almost $30 billion and a net debt to equity ratio of only 13%. Moody gives BP an A2 rating even after discounting an increase to $60 billion for the total cost of the Deepwater Horizon disaster.  

Compared to its great rival, Shell, BP shares have underperformed by 35%:



Graph courtesy of Yahoo, click to enlarge. 

Is BP worth buying at 473p? 

If we can take as a base of BP's ongoing business its 2012 results, adjusted for the sale of TNK-BP and 2 other items, then its base earnings per share is 41 cents. This adjusts 2012 profits of $11.6 billion for: the $3.7 billion net contribution of TNK-BP to profit after tax; the $6.7 billion pre-tax gain on the sale of assets to meet its Deepwater Horizon liabilities; and adds back the $5 billion pre-tax provision for Deepwater Horizon liabilities. On this basis, BP shares are currently on a PE ratio of 18 and they yield 4.4%. Compared to Royal Dutch Shell shares, which are on a PE of 8 and yield 4.8%, this is expensive. 

There are further considerations: 

1. If the final cost of the Deepwater Horizon disaster is $60 billion, as Moodys expects, then BP will no longer be in the very strong financial position it is in at the moment. But the company has the resources to make the additional $19 billion payout, which it has not provided for in its accounts, without having to sell off any more of its assets. 

2. No value has been placed on BP's almost 20% share in Rosneft. It must be worth something, but given the experience of foreign companies operating in Russia, it would be foolish to assign a value to a minority holding in a company owned by the Russian state. 

3.  BP has invested $7.6 billion in wind farms and biofuels with no return to date. Indeed the 2012 accounts include an impairment charge of $318-million for this business and the company does not give any figures for its operating results on the grounds that they are not material. It would seem we are observing another case of BP mismanagement.  

4. BP and Shell face a growing liability for their defined benefit pension plans. In 2012 BP booked an additional $1.5 billion charge directly to its balance sheet for the liability. This did not pass through the profit and loss account. Pension liabilities will continue to grow. 

5. Taking the rough measure of their respective oil reserves and production, BP is undervalued compared to Shell: Royal Dutch Shell's market capitalization is 53% more than BP's, but its oil and gas production is 43% higher and its oil and gas reserves are but 32% higher than BP's. 

While it is impossible to give a valuation for BP, given the uncertainty still hanging over its business, its shares look expensive when compared to Shell. And Shell has the better management. See http://thejoyfulinvestor.blogspot.co.uk/2013_02_03_archive.html