LON:PINT Pantheon Infrastructure H2 2024 Earnings Report GBX 97.40 +2.00 (+2.10%) As of 04/17/2025 12:04 PM Eastern Earnings History Pantheon Infrastructure EPS ResultsActual EPSGBX 4.89Consensus EPS N/ABeat/MissN/AOne Year Ago EPSN/APantheon Infrastructure Revenue ResultsActual RevenueN/AExpected RevenueN/ABeat/MissN/AYoY Revenue GrowthN/APantheon Infrastructure Announcement DetailsQuarterH2 2024Date4/1/2025TimeBefore Market OpensConference Call DateTuesday, April 1, 2025Conference Call Time4:00AM ETConference Call ResourcesConference Call AudioConference Call TranscriptSlide DeckInterim ReportAnnual ReportEarnings HistoryCompany ProfileSlide DeckFull Screen Slide DeckPowered by Pantheon Infrastructure H2 2024 Earnings Call TranscriptProvided by QuartrApril 1, 2025 ShareLink copied to clipboard.There are 2 speakers on the call. Operator00:00:00Good morning, everybody. So we're one minute over. I thought we'd kick off with the slide presentation around Pint's results for the period 12/31/2024. Great to virtually see 20 or so of you on the call this morning. For those that do not know me, I'm Richard Sem. Operator00:00:18I am the PM for Pint. I'm a partner of Pantheon. I head up our infrastructure business here in Europe, and I'm a member of the Global Infrastructure and Real Assets Investment Committee. I'm supported on Pyint specifically by Ben, who many of you know, and Seaway, a more recent and very valuable addition to the team. In terms of just format for today, probably similar to last time, we'll canter through pretty quickly. Operator00:00:45Going to present for about thirty minutes and then we will sort of open up for Q and A at the back end. So if you want to ask a question, please raise your hand at the end of the presentation. You've also got a q and a button at the bottom of the screen, so please do ask a question. Clearly, if you wanna do that anonymously, there is a tick box to do that, but we'd clearly prefer that you, you you tell us your name. So if we're not able to answer all the questions and the time available, we can come back to you. Operator00:01:14We've also, as you can see, got sort of a we'll be providing a summary of kind of the recent highlights, our approach to infra. Ben will take you through sort of the financials and update on the portfolio. There's also a bunch of good material in the appendix around the market, our approach to sustainability governance and the wider Pantheon platform. So please do take a look in your own leisure. So let's start with a quick pint refresher. Operator00:01:43Our strategy remains consistent and unchanged since our IPO. We aim to create a portfolio of diversified infrastructure assets. We're looking to generate both returns over the long term through both yield and growth. We've got a very strong focus on the downside, particularly keen given the current macro and geopolitical backdrop currently. We're looking for highly contracted or regulated revenues, trying to be insulated from sort of the GDP risk that we see out there right now. Operator00:02:16Infrastructure assets clearly demonstrate sort of higher stability than some of the more other subsectors out there, and we're always trying to deliver some form of inflation linkage where possible. We're targeting an 8% to 10% NAV return. We've tracked well above that in the period. We're looking for good dividend progression, so 4p target once we're fully invested. We paid 4.2 p last year, and that represented a 5% increase on the prior year. Operator00:02:50We haven't made any decisions with respect to 2025, and will be seeking feedback from shareholders during the upcoming roadshow. Our model, as you know, is to hold assets for the medium term, typically five to seven years, and exiting those assets alongside the sponsors we've invested with. Our wider platform has been investing in private assets for about forty years. We've got a scale platform of little over 70,000,000,000 of assets under management. Infra represents about 23,000,000,000 of that and we're invested across about 55, 60 sponsors. Operator00:03:26We've had significant growth since IPO. If you recall, we had about 16,000,000,000 of AUM at that point in time. So we've had a lot of traction with our flagship funds program, which is now in its fifth vintage. I think we bring a differentiated angle to infrastructure through our wider platform, unrivaled access to deal flow, with those leading sponsors. The existing portfolio gives us great visibility, invested in 1,800 or so assets, and we increasingly tried to find ways of capturing that data and using that into our investment process and our asset allocation. Operator00:04:06So maybe just turning now to the, the track record. And now that we've got three years, we thought it was useful to kind of give you a side by side of how we've tracked. We're fully diverse we're fully deployed rather into a portfolio of 13 high quality infrastructure assets. We have not made further investments this year just given the state of the discounts and the inability to raise equity and do not want to draw on our facility, given there's no site for new capital to come in. We're particularly pleased to have announced post the year end the maiden exit of our largest investment, Kalpine. Operator00:04:49The dividend target there, we've increased to 4.2, and that second interim will be paid at the April, and we went ex div last week. In terms of performance, we're particularly pleased to have delivered a 14.3% NAV total return. That's clearly well ahead of the 8% to 10% target return for the year and a substantial increase on 10.4% last year when the portfolio was fully invested. That corresponds to a NAV increase of 118 p. Now that's clearly driven by underlying portfolio valuation increases, and Ben will be taking you through that shortly in some detail. Operator00:05:32We'll touch on earnings a little bit more within the presentation, but pleased to say that we've had very material top line growth of 21% and even greater EBITDA growth of about 36% across the portfolio. So again, that valuation backed up by strong earnings growth across the portfolio. The portfolio now sits at a multiple of 1.33 times, so that's the multiple on invested capital. As with previous reporting, this figure is kind of what we try to do is net off the FX impacts. So this is really sort of free of any FX noise and is how we think about sort of an underlying deal currency, money multiple. Operator00:06:17Maybe we can skip forward. I think many of you know our approach to the financials. So, if we go forward to Page 10, as before, like no changes in the portfolio. We've seen the relative performance of assets, see some fair value changes. So particularly with Kalpine and CyrusOne, we've seen the North American exposures there increased from about 34% last year to 38% now. Operator00:06:52We've also had some very good performance from NBI and GD Towers. We've drawn about $6,000,000 of additional capital predominantly across CyrusOne, out of prior commitments as well. And, you know, you can see the strong diversification by sector, by sponsor, as well within here. So that's a quick summary. I'd like to hand over to Ben now to take you through some of the detail. Speaker 100:07:20Thank you very much, Richard, and good morning. It's great to see so many of you and, yeah, really excited to be talking about the, the pipe results for 2024. Just starting on this page, the NAV per share has increased by an aggregate 11.5 p during the period. So adding back the 4.1 p dividends that were paid during the period gives 15.6 p gain or 14.6%, fourteen point three % on an income statement measure as Richard mentioned, but then 14.6% including the 0.3% benefit from share buybacks. The bulk of this, as you can imagine, has come from some fairly sizable fair value gains of 17.5p or around 80,000,000 in sterling figures. Speaker 100:08:01We'll talk through those a bit later. We've got some detailed attribution. Portfolio FX was pretty much neutral. From a portfolio level, we were 1.1 p down, but that was offset by 1.2 p of gains on our FX hedging instruments. And the 2.2 p of expenses are pretty much in line with expectations, noting that this does actually include the RCF commitment fee and the amortized upfront costs. Speaker 100:08:24We did do some buybacks during the year. They were quite modest. We invested 3,400,000.0 sterling in our own shares, so that was around 4,000,000 repurchases, which added to 0.3 p that I mentioned. We do explore the attribution of the full valuation a little later, but safe to say the portfolio is sitting very well at $532,000,000 closing value. Moving on to the next page now. Speaker 100:08:51So this is our customary update on the balance sheet and capital allocation. We've slightly rejigged the formatting, but the message is familiar and unchanged. We have a very robust balance sheet with the RCF covering the majority of those commitments and buffers, many of which we don't feel are real world scenarios. But even accounting for them, that still gives some loose change of around $39,000,000 We can't reiterate this enough. We're really maintaining a disciplined approach around the balance sheet. Speaker 100:09:20We still don't have that visibility on if and when markets will recover and therefore the ability to clear down any borrowings. What could potentially change that? Maybe some more visibility on the exact timing and quantum of the Kalpine proceeds, once that completion is sufficiently derisked? And generally, any further visibility on any other asset exits or portfolio cash flows. That could be the prompt for Pyne to become or to go back into the waterfall for new deals that are coming through the committee. Speaker 100:09:51We're still seeing plenty of deal flow coming through. It's really upsetting to turn away opportunities. We probably could have done a separate whole deck on the opportunities that Pint could have transacted on in the last year. But like we say, we think it's first and foremost important to be maintaining that capital discipline. Looking now into the portfolio metrics, Richard gave a high level snapshot of how the earnings are progressing, but reporting via the previous year. Speaker 100:10:22And again, we've given the time series given we have the three year track record now. Discount rates remain steady. There have been some ups and downs during the period, but they have had the effect of pretty much offsetting one another. Gearing pretty much in line with previous years, a slight dip on a net debt to EV basis. And the hedge debt has ticked up slightly. Speaker 100:10:42This is a function of the underlying portfolio companies being able to term out some of their shorter term debt facilities and which lends itself to hedging. The bigger story is, again, those portfolio company metrics that we see on the bottom row here. So a reminder, that we calculate these by taking pints relative proportion of the underlying revenue, EBITDA or CapEx, based on our shareholding in those assets. So we don't consolidate these positions as they're accounted for as minority holdings. To filter out the noise, we do, to filter out the noise of FX, we do actually compare on a like for like. Speaker 100:11:16So we use a debt 24 spot rate. Naturally, it's, it's really satisfying to see the growth. So 21% CAGR over the two years in terms of revenue, and that's translated to 36% CAGR in LTM EBITDA. So it's implying both larger and also more efficient businesses. I think it's testament also to the growth focus of these companies, which is also supported by the increased CapEx outlay that you're seeing. Speaker 100:11:44A reminder again, if you need it, these are fully funded business plans. So they're fully funded up front either with, well, with a combination of recycling of existing cash flows, with the debt facilities that we've got in place, or the headroom that we have for existing equity commitments. Of course, that doesn't mean that companies aren't looking for new capital. We saw that and some quite high profile examples. We saw with Vantage raising more equity. Speaker 100:12:08We also saw CyrusOne closing the warehousing facility during the period. So the themes that are driving this growth are very similar to before. We've seen a big growth in the Kalpine earnings as well as the digital earnings, which we've seen notably on data centers and also fiber businesses, which are now transitioning to network densification. We've also seen some really encouraging gains in terms of EBITDA from Prima Frio. So that's really benefited significant recovery in performance after a fairly challenging early trading environment. Speaker 100:12:41Maybe moving to the next slide now, a bit of a dive into the portfolio. I'm not going to go through every single asset, but what we've included on the far right is again our relative assessment of performance. This is our assessment of how businesses are tracking. It's influenced by where sponsors say they're tracking relative to the long term returns they identified at entry. I think as I mentioned before, the themes are very similar to previously. Speaker 100:13:06I think broadly each position is tracking as it was at the interims. A reminder here that the MOICs, as Richard mentioned, also include the hedging component, so largely represent a local currency measure. You can see that Calpine is very much the biggest factor, so it's now sitting at around a 2.3 times MOIC. It was marked up at various points during the year and also most recently towards the end as the valuation moves slowly towards the valuation that was ultimately struck post period end as part of the sales constellation and that was announced on the tenth of Jan. We've got a very specific slide around this later on, so I won't dwell too much. Speaker 100:13:45Another really strong outperformer has been CyrusOne. So this is again been driven by the AI story. But it's probably worth mentioning here that the original thesis for all the DC deals that we did was around cloud demand, so not AI. And the AI boom, even though it's softened somewhat in the new year with the DeepSeek emergence, has been very much additive to performance rather than reliance for achieving portfolio performance. In terms of CyrusOne particularly, specifically, they've reported earnings that are well ahead of plan, bookings are ahead of plan. Speaker 100:14:16We do expect potentially some more outperformance once those facilities that they've contracted but haven't yet delivered are delivered. Again, to reiterate, deep sea issues have not really impacted hyperscaler demand. We've got a pretty good exhibit around this, AI more generally in the annual report, which I'd really encourage you look at. But more accurately, I think we just don't really expect any curtailment of the demand of the hyperscalers as things currently start to see. The limitation, if any, for data centers, so with CyrusOne as it is with Vantage is going to be grid constraints. Speaker 100:14:52Both these companies, given their scale, are taking actions to mitigate this. So CyrusOne have appointed a Chief Power Officer, KKR of of the sponsor there have now got to tie up with ECP for co locating demand. And on the Vantage side of things, they've entered into a strategic partnership to address grid constraints with Vault2Grid. Couple of others worth mentioning, NBI and Fujura, both ahead of plan operationally. NBI is expecting to complete its rollout of Rural Fiber next year. Speaker 100:15:19Fujura is now seeing the growth come through in those adjacent sectors, which are part of the original entry thesis. They've also just finalized the appointment of a new CEO for the next stage of their growth. So we see potential valuation upside on both those businesses. The ones that I haven't mentioned generally moving in the right direction. Naturally, some periodic variations given the complexity of these companies and valuations aren't always linear movements. Speaker 100:15:43But as I mentioned, Prima Frio has had a very encouraging year. Some slight softening in terms of the pipeline for Zenobia. They expect a slightly slower rollout of both their buses and network infrastructure projects, but ultimately expect to get to the same end place. It's probably also appropriate to touch upon the assets that are behind plans. So Cartier, we've mentioned a few times before, operationally it's become stabilized and management is now able to shift its focus on the growth initiatives. Speaker 100:16:11They've been rolling these out a bit slower than they expected at entry because of the consolidation that they've had to done given the initial early challenges. But management do believe they'll be able to grow the business, albeit they no longer expect to hit the original entry case. Then there's a similar story for Global Connect. This remains below plan. The development of this company has been impacted by a retreat from fiber to the home, particularly in Germany. Speaker 100:16:36It means lower CapEx forecast. It means likely a lower term EBITDA. And ultimately, with the additional volatility in the NOK and the SEC, the currencies, the principal currencies it operates in, there's some underperformance expected even when that deal exits. Probably final mention on this slide, it's worth mentioning that the mark for vertical bridge you'll see later on has come off slightly. The company is working through its balance sheet given the Verizon portfolio acquisition. Speaker 100:17:06They're working with a couple of potential strategic investors to speak for the full ticket for that. DB do still expect that Digital Bridge do still expect some upside in those long term returns here given the significant up leasing potential of that portfolio, which is something that really excites them. We do expect to know more about that probably towards the end of Q2 and early Q3. Next page now, I won't dwell too much on. It's a different visualization of what you saw before. Speaker 100:17:36It's a favorite with some of our private markets clients, noting that the relative bubble size is essentially reflective of the fair value proportion. Would note that the trajectory of some of the companies from evaluation perspective is not always linear. So although we do have a kind of general trend line, you can see the grays kind of sit at the bottom, the light greens in the middle and the darker greens at the top. It doesn't mean that there isn't potential runway for further valuation growth and upside expectations. On to page 17 now. Speaker 100:18:10So we first drew out this detailed attribution at the interims. It's something we will seek to repeat going forward. Again, we wouldn't suggest that this is a totally precise analysis. It's not always possible to be definitive about the precise movement attributable to certain elements because these are highly complex businesses with a lot of moving parts. But you can see the core movement of around 68,000,000 equates to that unwind of around the 14% discount rate. Speaker 100:18:38Essentially, it's preservation of value through delivering earnings or revenues in line with forecast and maintaining those future forecasts that underpin long term valuation expectations. Overlayed to that, we've got around $12,000,000 of net outperformance. So each of the individual component drivers here that you can see reflect the net position. So really pleasing to see that additional growth coming through. We've seen around $3,000,000 arising from actuals, so that's in period outperformance in earnings. Speaker 100:19:11That's after reflecting the fact that there's been a certain discount rate increase, which has been netted off by discount rate decreases. And again, that's consistent with the flat 13.6% discount rate. And then we've got around $15,000,000 combined of improved forecast or increased terminal value assumptions. Calpine is again the main driver here and this was largely crystallized as a function of the Constellation deal that was announced in Jan. That's notwithstanding the residual Constellation exposure, which we'll talk about. Speaker 100:19:44We also had, it's worth mentioning, we had a 5,000,000 provision for a deferred tax provision. This is ultimately a product of the underlying investment performance across some of our U. S. Assets exceeding expectations and because of the structuring of some of those U. S. Speaker 100:19:58Vehicles not in tax blockers. So we thought it was important to make sure that we were accounting for what could hypothetically be an immediate realization to make sure that the tax is included there. Another thing to flag for the accounting Hawkes here, so the actual distributions of $21,300,000 this doesn't align perfectly with the income statement that you'll see in the accounts, which shows $33,100,000 The additional amount in the income statement relates to some historic gross distributions that we previously had to true up from Pint's subsidiary PIHLP. Going forward, we'd expect those amounts to align as a result of this correction. Next page now, just looking at the projected cash flows. Speaker 100:20:40So we've recut these figures again. So distribution forecast based on latest sponsor information and the expectations we have from the Calpine disposal. So usual caveat supply, we don't control the purse strings. Nothing's uncertain until it hits our account. And in particular, again, we'd flag that the nature of these businesses mean that we can't legislate for potential actions like M and A opportunities that could be around the corner. Speaker 100:21:03Nor it should be said, the share price performance of Constellation, which we'll touch upon later. That aside, I think the key story is that actual cash flows for 2024 materialized around 40% higher than we previously guided to this time last year. We give the full details of dividend cover in the annual report, but the cover figure has ended up around 0.7 times based on the 4.2 p dividend accrued during 2024. We never officially stated the guidance last time. I think we gave people this exhibit to come to that conclusion themselves, but we can now say that the original guidance was around 0.5 times cover. Speaker 100:21:38So again, naturally really, really happy to have exceeded that. Near term distributions, we're also now expecting to materialize higher than forecast. So a large swing factor is going to be Calpine. This is just the cash component of that deal is assumed before the end of the year. ECP have guided that providing the deal goes ahead as currently intended and planned. Speaker 100:21:58There'll be no income receipts. Thereafter, the remainder of those proceeds, if you recall, around 25% cash, 75% is in locked up Constellation stock. We can say no more than that other than the fact that we'd expect them to materialize over the subsequent two years. Where we said no change, it means no material change. Of course, there are some minor variations day to day due to FX rates. Speaker 100:22:21But the big picture is no long term change to forecasts other than the CALPINE ones. And again, I'd just stress that this does assume no reinvestment. Obviously, we would love to go and reinvest those proceeds, but because the nature or the profile of what those potential deals look like remains uncertain, we're only factoring here what the existing portfolio looks like. Page 19, I think we'll skip over for now, but it's a good reference to give the full data of the underlying distributions. Again, you can see that Kaupmann, the main driver, but also some material cash kicked off from MBI and National Gas, which is encouraging. Speaker 100:22:59I think we'll turn now to the Calpine deal. So it's been a topic of significant excitement in the New Year since the deal was announced by Constellation. I think it's safe to say Calpine's been a great story since day one of the investment. Obviously, the juice has been in the recent announcement, but it's been consistently performing ahead of the original entry expectations. But for those that don't know, on January 10, Constellation announced the acquisition of Calpine Corporation from ECP and their co investors including PYNT. Speaker 100:23:32The deal was for a combination of cash around 25% and also Constellation stock around 75% of the consideration. In total, it valued the equity of Calpine at $16,400,000,000 and that was based on a twenty day trailing volume weighted average price of CEG of around $238 Completion is expected to occur before the end of this year, when the cash component will be paid and then the subsequent stock will be granted subject to lockups over the next eighteen months. Just to be clear, ECP will hold the stock in this vehicle in the continuation vehicle that Pipe's invested in, so Pipe will not directly be holding the stock. It will create a combined fleet of around 60 gigawatts, principally a nuclear and gas fired fleet, but with some renewables. Obviously, assuming all goes through, as expected, the deal will expose point to a residual mark to market exposure in the CED share price. Speaker 100:24:33The implied share price in the DEC twenty four valuation was pretty much around that that they announced in the deal, specifics of $238 We did always expect the exit of this deal wouldn't necessarily be clean in the sense it would be a single cash component. We knew that the public markets was probably going to be a big candidate to unlock the value here. That said, it does mean that Pints Nav will be around 10% exposed to CEG. We've declared the full details of the sensitivity in the annual report. We expect around a 0.5 p NAV movement for every $10 shift in the CEG share price. Speaker 100:25:10Just a flag for those of you that were scouring the RNS this morning, there was actually a bit of an issue with the transposition from the annual report, which meant it was saying $0.65 or 0.5. It's not that sensitive. It's actually cents and pence. We do in time, we may look to to hedge this exposure, until the deal is complete. There's limited tools available. Speaker 100:25:32It's impractical or uneconomical to do a contingent trade, because quite simply, we would need to be working with counterparties, that are familiar enough with the deal to underwrite that risk. That said, as and when that completion risk falls away, we may decide to explore hedging option hedging options to minimize, the exposure to what has been, it's safe to say, a pretty volatile position, particularly given the softening in The U. S. Markets recently, given the issues with tariffs. And then, I guess, looking back to two months, the emergence of DC, there was a lot of softening in AI related stocks. Speaker 100:26:10But that exposure is very much in addition to the significant cash yield that we're expecting towards the end of the year once the deal concludes. A reminder that the gains in this sector, they've come from a fundamental rerating of the energy market sector in The U. S. So aggregate power demand is still expected to increase materially with both generative AI and also decarbonization. But I think the big picture is that we were really pleased to have realized that first conditional sale, which we think is an important part of proving the thesis of of Pint. Speaker 100:26:42It's clearly ahead of expectations both from a return perspective and also from a timing one. With that, I think I may hand back to Richard to, to wrap up. Operator00:27:00Thanks, Ben. So in the interest of time, I'll I'll go across this very quickly. So, we certainly referenced some of the content in this slide to you previously. This is an adaptation of something that we got in the annual report. I'm very happy to pick over in more detail with you in your own time. Operator00:27:19But effectively what we're seeing is an increasing segmentation I think in the market, a trifaction between renewables core and core plus infrastructure. This is designed high level to sort of show the strengths and weaknesses of certain strategies. I think if you go across the bottom line there, that's where we think infrastructure, sort of core plus infrastructure sits. Certainly a recognition that the credentials of a core plus strategy, we think should, on balance, be quite exciting given that current sort of macro and geopolitical backdrop. Certainly, we've seen sort of, there are flip side benefits. Operator00:28:02So whilst we may not be as exposed to, say, energy prices, that has been sort of a downwards trend for a number of the renewables companies. The flip side is we won't necessarily benefit when the power prices increase, for example. I think as well, just diversification is a key benefit. We're not obliged to deploy into a single sector. So if we see valuation bubbles, we are able to navigate that and be able to invest across different subsectors. Operator00:28:38So maybe just moving to wrap up, key things we're focused on going forward. So just to remind you, Pynt provides a truly global access point for diversified and resilient infrastructure assets. We've assembled this during both, a period of macro uncertainty, but it's also performing very well during that period. The opportunity set, to Ben's point earlier, remains abundant. We have numerous deals that we are triaging and investing other capital with from other parts of the house. Operator00:29:15So the team remains busy. The pipeline remains full. And we hope at some point in the not too distant future that we can drop PINT back into that waterfall. We're clearly delighted with performance. This is an excellent NAV return of 14.3% versus our 8% to 10% target. Operator00:29:35As Ben highlighted, that has been supported by very strong EBITDA performance. We've increased the dividend by 5%. We are approaching, as Ben demonstrated, with the expectation of cash flows to be one time covered going forwards based off some of the realizations we're getting from the portfolio. We have a robust balance sheet. We don't have any expensive debt that's holding us back. Operator00:30:03We've got no pressure to dispose of assets, and we've obviously got conservative risk buffers, which I think is testament to the risk management approach of institutions such as Pantheon. We still got the firepower allocated to buybacks. I think there's been limited recent opportunity just due to sort of limited natural sellers, but we remain positioned to be able to increase the NAV through acquiring shares and investing further in the existing portfolio. And then finally, we can't stress enough the conditional realization of Calpine is taking significant sort of derisking of the valuation of the portfolio. Clearly, we have that residual exposure to Constellation stock, but that sensitivity analysis you've got for SEG should be helpful sort of in the meantime. Operator00:30:56But I would remind you the cash is locked up, the shares are locked up for sort of approaching two years from today. So that takes us to the end of our presentation today. We will now flip to q and a, and I can see some of that q and a has started to come through. So if you bear with me, if if anybody does want to raise their hand, please do. But I can see we've got a number of questions come through. Operator00:31:35So, I think the first question given the current levels of macro uncertainty, what is your view on the resilience of a U. S. Recession? So maybe I'll take that question. So firstly, so where do we see it? Operator00:31:55We've got half the team almost half the team sitting in The U. S. We're executing on our U. S. Deal flow. Operator00:32:03We see I think certainly we get all the investment bank research coming in. I think our views sort of align with theirs, which is we do expect a slowdown in The U. S. However, we've got a diversified portfolio. We've tried to avoid GDP linkage within the portfolio, which I think is important. Operator00:32:24We are underpinned by predominantly contracted or regulated cash flows. And so we see sort of strong resilience within the assets. So, and then finally, I guess, you know, current, if the policies lead to increased inflation, increased rates or slower reduction in those rates, we do think the portfolio is well positioned given the weighted average discount rate of the portfolio investments and also sort of the long term nature of fixed rate debt that we've got within the portfolio. Next question for CyrusOne, do you have any concerns on hyperscaler demand given recent lease cancellations by Microsoft? Maybe Ben, do you want to take that one? Speaker 100:33:16Yeah. Sure. So there have been there's been a bit of noise in the market about Microsoft canceling leases. I think the first thing to clarify is that they're not actually canceling leases materially. They're canceling LOIs or kind of heads of terms agreements. Speaker 100:33:34So there haven't been scenarios certainly across the DCs that businesses that we're invested in that we're seeing them retreating from those leases. And in any event, as a reminder, these terms are typically for ten to twelve years. They're contractually binding in that sense. So to the extent there are walk away provisions, they would come with termination provisions. But what we're seeing more generally, and I think we'd echo what we've put in the annual report around AI more broadly, is that we're still seeing phenomenal demand for these facilities from most of the rest of the hyperscalers. Speaker 100:34:13They're all actually I think most of them are typically creating alliances with some of the large PE houses. I think we actually saw Microsoft themselves come up with an alliance with with GIP. So, you know, they're they're they're taking their own steps to make sure they can have that security of supply. But I think the the broad message that we're we're seeing from all of these operators is that you may have been having demand for AI up here. Cloud may have been here. Speaker 100:34:41Where you're probably going to end up is somewhere in the middle, and the natural kind of restraint on that is essentially, access to grid capacity. So we think actually a bit of curtailment and a bit of softening in demand may well be beneficial for actually providing a bit of a reality check for a lot of these DC providers in terms of what they can manage to their hyperscalers. Next question, this is a three part one. Maybe the first part for you, Richard. What sort of IRRs are you seeing from the pipeline and which sectors in particular look attractive? Operator00:35:30Think think we're pretty much open to anything, apart from sort of, I guess, leaning away from GDP linkage assets. We've typically leaned away from fiber to the home alt nets small fiber to the home alt nets, the ones we've leaned into such as, you know, if I use NBI as an example, from from from a point perspective or indeed a French rural fiber to the home business that we have on the wider, Pantheon franchise, those sorts of assets have performed extremely well. Why? Because they've got a monopoly position. It is uneconomic for anyone to overbuild, whereas in in in main metropolitan set centers, you do see a fair amount of overbuilding. Operator00:36:17You're seeing penetration levels, in rural areas extremely high as, kind of that last, last mile copper, is several miles from the cabinet, whereas, in major metropolitan cities, you may actually see quite high performance speeds from, from last mile copper. So that to give you some examples of sort of how we we need to sort of look through the subsectors, to see the underlying dynamics of the deals. We've looked at a few airport deals recently. There's some pretty high profile deals in the press that a number of you will be familiar with. We have looked at all of those. Operator00:36:55We have not invested in any of them across our franchise, again, because of that GDP linkage. In terms of IRR specifically, again, it just depends on the risk adjusted returns. We're confident that we can deliver our 8% to 10% return level off the existing portfolio based on that delta with the with the 13.6 weighted average discount rate. We've probably seen four IRRs move up a little bit. We might have seen some of that probably in the stated weighted average discount rates. Operator00:37:30On core plus, we haven't seen as quite as much movement. They're less sensitive to changes in discount rate. The final thing to say here is really kind of in terms of the exit environment and we've got some market related data in the pack. We are seeing infrastructure groups continue to deploy, albeit that some of the bid offers are maybe not quite as tight as they used to be. So M and A volumes are down. Operator00:37:59That means that, the assets that are being sold are the assets that are, should we say, the more attractive assets, those that have that high contractual underpinning. And again, that's our focus. So I haven't given you a number on purpose because it really depends on the subsector and the underlying risk. Next question, National Gas and National Broadband Ireland have started to make distributions. Can you overview some of the operating highlights over the period? Operator00:38:33Ben, I think that's yours. Speaker 100:38:34Yep. Happy to take that one. So starting with National Gas, I mean, this is this is a business that is very much configured for providing a relatively dependable steady yield, and it was one of the reasons that we were attracted to it in the first place. And as a reminder, we're we've built a portfolio that is a combination of assets with high growth potential like those DCs and then also ones with a greater emphasis on yield. And that's very much with the dividend target that we have and we continue to be committed to. Speaker 100:39:06National Gas has been performing pretty well. I think the exciting thing that they've been working on in the background, well, first and foremost, they've been working on their submission to the regulator for the next funding regulatory funding period, which starts 2026. They're expecting a final determination on that in the by the end of the year. The other thing that is of interest with this particular company in the background is the work that they're doing for the hydrogen backbone and the rollout of hydrogen in The UK distribution network, And that's called Project Union. They expect in time that will be funded through a RAV based model, albeit at the moment that hasn't been finalized with Ofgem. Speaker 100:39:45There's a few gating points. I think the first one that we're looking out for this year will be a policy decision on blending. They've proven the ability of the network, both the DNOs have proven and National Gas is the operator of the methane transmission network have proven their ability to use existing infrastructure to take up to 20% hydrogen blend. The ball is now in Ofgem and the government's court to make a decision on whether blending is a thing which we think will act as a stimulus to hydrogen production. So that's probably the key operating highlight there for NBI. Speaker 100:40:18The business here, as a reminder, this is a PPP. It's a concession agreement with the Irish government. So, NBI are rolling out rural broadband to around 600,000 homes in the island of Ireland. They get heavy subsidies for doing that. The key determinants for success of this business will be delivering the rollout on time and on budget, so making sure that they're compliant with the project agreement, which we're happy to confirm that they are. Speaker 100:40:42There was a few early setbacks earlier this year due to some of the storm damage, but nothing that Asterion, the sponsor feel like that they can't absorb. The other determinant of value here will be the extent to which customers adopt the network and achieving the long term penetration thinking at entry had been more that it would be quite a back ended adoption curve, so it'd be quite flat. And then when the company can do that, it would be quite a back ended adoption curve, so it'd be quite flat. And then when the company can do kind of national level marketing, and they can kind of move away from the development developer mindset, would be when they'd see more of their penetration increase. They've actually seen a more gradual approach, to where they hope their endpoint to be. Speaker 100:41:29So very encouraging on both fronts for both National Gas and also National Broadband Island. Operator00:41:39The next question was around most of the investments are tracking well. Looking at the investments, they're a little behind. Would it be fair to assume they have some form of downside protection liquidation preference? Speaker 100:41:53So it wouldn't necessarily be fair to assume. I think that's a unique feature of certain deals that we've invested in, but not all of them. In terms of I think hopefully, we've been fairly upfront about the investments that have had their challenges. I think Cartier had a bit of a perfect storm in its first year. They were exposed on one particular contract to natural gas prices. Speaker 100:42:17They also lost the customer again because of the macro environment and where that particular customer felt they could make cost savings. And then they've also been impacted by milder winters. And again, that's quite seasonal. They had a fairly cold January and early Feb, which is beneficial for the business, but then a bit of a tailing off also in March. So no particular preference structures on those businesses, and that in itself is reflecting the valuations of those companies. Speaker 100:42:50They do have other elements of downside protection, I guess, on Cartier. They do have quite long term contracts and most of their customer base is quite sticky. I think where they've seen the challenge relative to the entry plan has been on actually delivering the level of what they saw at the time of entry has been quite high conviction growth, which hasn't transpired. Maybe one for you, Richard. Are we anticipating any investments that need further financing perhaps to fund M and A? Operator00:43:21So as Ben pointed out, we invest in companies with fully funded business plans. So we make assumptions around M and A and organic build out of those portfolios. Clearly, things can change, but our base case is that we're fully funded. I'd bring out a key example for you. Our data center investment with Digital Bridge, there there was Silver Lake. Operator00:43:50We sort of came in and made a further investment in the company. A lot of that was through additional capitalization of the company, and Digital Bridge themselves brought in their fund as well to bring in additional capital. We have the ability, as we do with all of our investments, to preempt and to maintain our shareholding at the same level given our digital exposure we chose not to. We saw a small markup off the back of that capital injection. So that's one example where there was additional capital to, should we say, take advantage of some of the growth opportunities in the data center market. Operator00:44:32But no, we are fully funded across all of our all of our investments in a base case. Let's I'm just wondering if we can lump some of these together. There's another question around the discount rate of 13.6% remaining unchanged, surprising given bond yields have increased. So if I take maybe I can just take that. The bond the U. Operator00:44:57K. Treasury the U. K. Guilt rather has increased by about 50 basis points, but the U. K. Operator00:45:02Treasury has actually fallen over the last year. So I think that's one factor. We're taking a blend of both U. S. Discount rates predominantly and European and UK. Operator00:45:15Secondly, we do see a small derisking sometimes of discount rates through time as assets complete sort of major milestones. So one I might call out for you would be NBI, National Broadband Ireland, completed its build completed over 50% of its build out. Last year, I think we called that out probably in our quarterly results last quarterly results. So that's a key milestone and you would expect from that delivery some form of derisking. Next question, can you guide your investee's weighted average cost of debt, I think, and their EVs? Operator00:45:59Again, Ben, I know we've provided some data on that previously. Speaker 100:46:04Yes. So we don't disclose the weighted average cost of debt because it's as you can imagine, it moves around quite materially. It's something we could consider in the future. Similarly, EVs, we are always fighting the competing tensions between the need for listed markets disclosures as we always work hard to try and deliver on in the reports. And then also principally what the sponsors that we invest alongside are happy for us to disclose, bearing in mind, the model of these companies is to essentially create some commercial competitive tension when ultimately they're exiting. Speaker 100:46:42So what we've presented is we've done our best with those limitations, but generally speaking, EVs are not permitted for us to be directly disclosing. Operator00:46:53And then I guess last question, I think if we've picked them all up, and apologies if we've missed one, but I think we've got them all, how important are listed comparables in your evaluation process, e. G, US data center reads? Again, Ben, maybe you want to take that. Speaker 100:47:07Yeah. So again, to repeat, we do not, point Pantheon does not value the assets. We take the valuations that are given by the sponsors that we work with, and the capital statements they provide us every quarter. We know I think a good example in this respect is Calpine. We know that their valuation methodology has weightings to different components. Speaker 100:47:30So part of it is weighted to a pure DCF metric. Part of it is weighted to where comps are trading. And ultimately, that's what gave the rise or contributed significantly to the rise that we saw over 2024 to the point where they ultimately locked in the value with Constellation. It's a similar story with some of the certainly the data centers and also the towers businesses. Again, there's typically the majority of evaluation is underpinned by a DCF metric. Speaker 100:47:59But in some cases, we are aware that they do have a weighting to a component that might be either a multiple of earnings, again benchmarking to, in some cases, listed comps, or other similar price fundamentals. Operator00:48:16So that wraps it up for today. Please do drop a line into Ben or myself if there's any questions that crop up as you digest the results further. I'm very happy to to do follow ups, as and when. Thanks, everybody. Have a good day.Read morePowered by Conference Call Audio Live Call not available Earnings Conference CallPantheon Infrastructure H2 202400:00 / 00:00Speed:1x1.25x1.5x2x Earnings DocumentsSlide DeckInterim reportAnnual report Pantheon Infrastructure Earnings HeadlinesPantheon Infrastructure PLC Declares Second Interim DividendMarch 20, 2025 | tipranks.comPantheon Infrastructure PLC to Announce Full-Year Results for 2024March 18, 2025 | tipranks.comReal Americans Don’t Wait on Wall Street’s Next MoveWhat's happening in the markets right now should concern every freedom-loving American who's worked hard and saved smart. Your 401(k) doesn't deserve to be dragged through the mud by tariffs, trade wars, reckless spending, and political standoffs. And you don't have to stand by while Wall Street plays roulette with your future.April 19, 2025 | Premier Gold Co (Ad)Quilter Plc Reduces Stake in Pantheon Infrastructure PLCJanuary 14, 2025 | tipranks.comPantheon Infrastructure PLC Reports Change in Major HoldingsDecember 30, 2024 | tipranks.comSee More Pantheon Infrastructure Headlines Get Earnings Announcements in your inboxWant to stay updated on the latest earnings announcements and upcoming reports for companies like Pantheon Infrastructure? Sign up for Earnings360's daily newsletter to receive timely earnings updates on Pantheon Infrastructure and other key companies, straight to your email. Email Address About Pantheon InfrastructurePantheon Infrastructure (LON:PINT) Plc aims to provide exposure to a global, diversified portfolio of high-quality, infrastructure assets. We will seek to build a portfolio of co-investments in infrastructure assets with strong defensive characteristics, typically benefitting from contracted cash flows, inflation protection and conservative leverage profiles. Target assets will have strong environmental, social and governance (ESG) credentials, including companies and projects that can support the transition to a low-carbon economy, and the portfolio will span the digital infrastructure, power and utilities, transportation and logistics, renewables and social investments sub-sectors, with a focus on assets benefitting from secular tailwinds. The Company is targeting an annual NAV total return of 8-10% and a dividend yield of 4% once fully invested.View Pantheon Infrastructure ProfileRead more More Earnings Resources from MarketBeat Earnings Tools Today's Earnings Tomorrow's Earnings Next Week's Earnings Upcoming Earnings Calls Earnings Newsletter Earnings Call Transcripts Earnings Beats & Misses Corporate Guidance Earnings Screener Earnings By Country U.S. Earnings Reports Canadian Earnings Reports U.K. Earnings Reports Latest Articles Archer Aviation Unveils NYC Network Ahead of Key Earnings Report3 Reasons to Like the Look of Amazon Ahead of EarningsTesla Stock Eyes Breakout With Earnings on DeckJohnson & Johnson Earnings Were More Good Than Bad—Time to Buy? Why Analysts Boosted United Airlines Stock Ahead of EarningsLamb Weston Stock Rises, Earnings Provide Calm Amidst ChaosIntuitive Machines Gains After Earnings Beat, NASA Missions Ahead Upcoming Earnings Tesla (4/22/2025)Intuitive Surgical (4/22/2025)Verizon Communications (4/22/2025)Canadian National Railway (4/22/2025)Novartis (4/22/2025)RTX (4/22/2025)3M (4/22/2025)Capital One Financial (4/22/2025)General Electric (4/22/2025)Danaher (4/22/2025) Get 30 Days of MarketBeat All Access for Free Sign up for MarketBeat All Access to gain access to MarketBeat's full suite of research tools. Start Your 30-Day Trial MarketBeat All Access Features Best-in-Class Portfolio Monitoring Get personalized stock ideas. Compare portfolio to indices. Check stock news, ratings, SEC filings, and more. Stock Ideas and Recommendations See daily stock ideas from top analysts. Receive short-term trading ideas from MarketBeat. Identify trending stocks on social media. Advanced Stock Screeners and Research Tools Use our seven stock screeners to find suitable stocks. Stay informed with MarketBeat's real-time news. Export data to Excel for personal analysis. Sign in to your free account to enjoy these benefits In-depth profiles and analysis for 20,000 public companies. Real-time analyst ratings, insider transactions, earnings data, and more. Our daily ratings and market update email newsletter. Sign in to your free account to enjoy all that MarketBeat has to offer. Sign In Create Account Your Email Address: Email Address Required Your Password: Password Required Log In or Sign in with Facebook Sign in with Google Forgot your password? Your Email Address: Please enter your email address. Please enter a valid email address Choose a Password: Please enter your password. Your password must be at least 8 characters long and contain at least 1 number, 1 letter, and 1 special character. Create My Account (Free) or Sign in with Facebook Sign in with Google By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.
There are 2 speakers on the call. Operator00:00:00Good morning, everybody. So we're one minute over. I thought we'd kick off with the slide presentation around Pint's results for the period 12/31/2024. Great to virtually see 20 or so of you on the call this morning. For those that do not know me, I'm Richard Sem. Operator00:00:18I am the PM for Pint. I'm a partner of Pantheon. I head up our infrastructure business here in Europe, and I'm a member of the Global Infrastructure and Real Assets Investment Committee. I'm supported on Pyint specifically by Ben, who many of you know, and Seaway, a more recent and very valuable addition to the team. In terms of just format for today, probably similar to last time, we'll canter through pretty quickly. Operator00:00:45Going to present for about thirty minutes and then we will sort of open up for Q and A at the back end. So if you want to ask a question, please raise your hand at the end of the presentation. You've also got a q and a button at the bottom of the screen, so please do ask a question. Clearly, if you wanna do that anonymously, there is a tick box to do that, but we'd clearly prefer that you, you you tell us your name. So if we're not able to answer all the questions and the time available, we can come back to you. Operator00:01:14We've also, as you can see, got sort of a we'll be providing a summary of kind of the recent highlights, our approach to infra. Ben will take you through sort of the financials and update on the portfolio. There's also a bunch of good material in the appendix around the market, our approach to sustainability governance and the wider Pantheon platform. So please do take a look in your own leisure. So let's start with a quick pint refresher. Operator00:01:43Our strategy remains consistent and unchanged since our IPO. We aim to create a portfolio of diversified infrastructure assets. We're looking to generate both returns over the long term through both yield and growth. We've got a very strong focus on the downside, particularly keen given the current macro and geopolitical backdrop currently. We're looking for highly contracted or regulated revenues, trying to be insulated from sort of the GDP risk that we see out there right now. Operator00:02:16Infrastructure assets clearly demonstrate sort of higher stability than some of the more other subsectors out there, and we're always trying to deliver some form of inflation linkage where possible. We're targeting an 8% to 10% NAV return. We've tracked well above that in the period. We're looking for good dividend progression, so 4p target once we're fully invested. We paid 4.2 p last year, and that represented a 5% increase on the prior year. Operator00:02:50We haven't made any decisions with respect to 2025, and will be seeking feedback from shareholders during the upcoming roadshow. Our model, as you know, is to hold assets for the medium term, typically five to seven years, and exiting those assets alongside the sponsors we've invested with. Our wider platform has been investing in private assets for about forty years. We've got a scale platform of little over 70,000,000,000 of assets under management. Infra represents about 23,000,000,000 of that and we're invested across about 55, 60 sponsors. Operator00:03:26We've had significant growth since IPO. If you recall, we had about 16,000,000,000 of AUM at that point in time. So we've had a lot of traction with our flagship funds program, which is now in its fifth vintage. I think we bring a differentiated angle to infrastructure through our wider platform, unrivaled access to deal flow, with those leading sponsors. The existing portfolio gives us great visibility, invested in 1,800 or so assets, and we increasingly tried to find ways of capturing that data and using that into our investment process and our asset allocation. Operator00:04:06So maybe just turning now to the, the track record. And now that we've got three years, we thought it was useful to kind of give you a side by side of how we've tracked. We're fully diverse we're fully deployed rather into a portfolio of 13 high quality infrastructure assets. We have not made further investments this year just given the state of the discounts and the inability to raise equity and do not want to draw on our facility, given there's no site for new capital to come in. We're particularly pleased to have announced post the year end the maiden exit of our largest investment, Kalpine. Operator00:04:49The dividend target there, we've increased to 4.2, and that second interim will be paid at the April, and we went ex div last week. In terms of performance, we're particularly pleased to have delivered a 14.3% NAV total return. That's clearly well ahead of the 8% to 10% target return for the year and a substantial increase on 10.4% last year when the portfolio was fully invested. That corresponds to a NAV increase of 118 p. Now that's clearly driven by underlying portfolio valuation increases, and Ben will be taking you through that shortly in some detail. Operator00:05:32We'll touch on earnings a little bit more within the presentation, but pleased to say that we've had very material top line growth of 21% and even greater EBITDA growth of about 36% across the portfolio. So again, that valuation backed up by strong earnings growth across the portfolio. The portfolio now sits at a multiple of 1.33 times, so that's the multiple on invested capital. As with previous reporting, this figure is kind of what we try to do is net off the FX impacts. So this is really sort of free of any FX noise and is how we think about sort of an underlying deal currency, money multiple. Operator00:06:17Maybe we can skip forward. I think many of you know our approach to the financials. So, if we go forward to Page 10, as before, like no changes in the portfolio. We've seen the relative performance of assets, see some fair value changes. So particularly with Kalpine and CyrusOne, we've seen the North American exposures there increased from about 34% last year to 38% now. Operator00:06:52We've also had some very good performance from NBI and GD Towers. We've drawn about $6,000,000 of additional capital predominantly across CyrusOne, out of prior commitments as well. And, you know, you can see the strong diversification by sector, by sponsor, as well within here. So that's a quick summary. I'd like to hand over to Ben now to take you through some of the detail. Speaker 100:07:20Thank you very much, Richard, and good morning. It's great to see so many of you and, yeah, really excited to be talking about the, the pipe results for 2024. Just starting on this page, the NAV per share has increased by an aggregate 11.5 p during the period. So adding back the 4.1 p dividends that were paid during the period gives 15.6 p gain or 14.6%, fourteen point three % on an income statement measure as Richard mentioned, but then 14.6% including the 0.3% benefit from share buybacks. The bulk of this, as you can imagine, has come from some fairly sizable fair value gains of 17.5p or around 80,000,000 in sterling figures. Speaker 100:08:01We'll talk through those a bit later. We've got some detailed attribution. Portfolio FX was pretty much neutral. From a portfolio level, we were 1.1 p down, but that was offset by 1.2 p of gains on our FX hedging instruments. And the 2.2 p of expenses are pretty much in line with expectations, noting that this does actually include the RCF commitment fee and the amortized upfront costs. Speaker 100:08:24We did do some buybacks during the year. They were quite modest. We invested 3,400,000.0 sterling in our own shares, so that was around 4,000,000 repurchases, which added to 0.3 p that I mentioned. We do explore the attribution of the full valuation a little later, but safe to say the portfolio is sitting very well at $532,000,000 closing value. Moving on to the next page now. Speaker 100:08:51So this is our customary update on the balance sheet and capital allocation. We've slightly rejigged the formatting, but the message is familiar and unchanged. We have a very robust balance sheet with the RCF covering the majority of those commitments and buffers, many of which we don't feel are real world scenarios. But even accounting for them, that still gives some loose change of around $39,000,000 We can't reiterate this enough. We're really maintaining a disciplined approach around the balance sheet. Speaker 100:09:20We still don't have that visibility on if and when markets will recover and therefore the ability to clear down any borrowings. What could potentially change that? Maybe some more visibility on the exact timing and quantum of the Kalpine proceeds, once that completion is sufficiently derisked? And generally, any further visibility on any other asset exits or portfolio cash flows. That could be the prompt for Pyne to become or to go back into the waterfall for new deals that are coming through the committee. Speaker 100:09:51We're still seeing plenty of deal flow coming through. It's really upsetting to turn away opportunities. We probably could have done a separate whole deck on the opportunities that Pint could have transacted on in the last year. But like we say, we think it's first and foremost important to be maintaining that capital discipline. Looking now into the portfolio metrics, Richard gave a high level snapshot of how the earnings are progressing, but reporting via the previous year. Speaker 100:10:22And again, we've given the time series given we have the three year track record now. Discount rates remain steady. There have been some ups and downs during the period, but they have had the effect of pretty much offsetting one another. Gearing pretty much in line with previous years, a slight dip on a net debt to EV basis. And the hedge debt has ticked up slightly. Speaker 100:10:42This is a function of the underlying portfolio companies being able to term out some of their shorter term debt facilities and which lends itself to hedging. The bigger story is, again, those portfolio company metrics that we see on the bottom row here. So a reminder, that we calculate these by taking pints relative proportion of the underlying revenue, EBITDA or CapEx, based on our shareholding in those assets. So we don't consolidate these positions as they're accounted for as minority holdings. To filter out the noise, we do, to filter out the noise of FX, we do actually compare on a like for like. Speaker 100:11:16So we use a debt 24 spot rate. Naturally, it's, it's really satisfying to see the growth. So 21% CAGR over the two years in terms of revenue, and that's translated to 36% CAGR in LTM EBITDA. So it's implying both larger and also more efficient businesses. I think it's testament also to the growth focus of these companies, which is also supported by the increased CapEx outlay that you're seeing. Speaker 100:11:44A reminder again, if you need it, these are fully funded business plans. So they're fully funded up front either with, well, with a combination of recycling of existing cash flows, with the debt facilities that we've got in place, or the headroom that we have for existing equity commitments. Of course, that doesn't mean that companies aren't looking for new capital. We saw that and some quite high profile examples. We saw with Vantage raising more equity. Speaker 100:12:08We also saw CyrusOne closing the warehousing facility during the period. So the themes that are driving this growth are very similar to before. We've seen a big growth in the Kalpine earnings as well as the digital earnings, which we've seen notably on data centers and also fiber businesses, which are now transitioning to network densification. We've also seen some really encouraging gains in terms of EBITDA from Prima Frio. So that's really benefited significant recovery in performance after a fairly challenging early trading environment. Speaker 100:12:41Maybe moving to the next slide now, a bit of a dive into the portfolio. I'm not going to go through every single asset, but what we've included on the far right is again our relative assessment of performance. This is our assessment of how businesses are tracking. It's influenced by where sponsors say they're tracking relative to the long term returns they identified at entry. I think as I mentioned before, the themes are very similar to previously. Speaker 100:13:06I think broadly each position is tracking as it was at the interims. A reminder here that the MOICs, as Richard mentioned, also include the hedging component, so largely represent a local currency measure. You can see that Calpine is very much the biggest factor, so it's now sitting at around a 2.3 times MOIC. It was marked up at various points during the year and also most recently towards the end as the valuation moves slowly towards the valuation that was ultimately struck post period end as part of the sales constellation and that was announced on the tenth of Jan. We've got a very specific slide around this later on, so I won't dwell too much. Speaker 100:13:45Another really strong outperformer has been CyrusOne. So this is again been driven by the AI story. But it's probably worth mentioning here that the original thesis for all the DC deals that we did was around cloud demand, so not AI. And the AI boom, even though it's softened somewhat in the new year with the DeepSeek emergence, has been very much additive to performance rather than reliance for achieving portfolio performance. In terms of CyrusOne particularly, specifically, they've reported earnings that are well ahead of plan, bookings are ahead of plan. Speaker 100:14:16We do expect potentially some more outperformance once those facilities that they've contracted but haven't yet delivered are delivered. Again, to reiterate, deep sea issues have not really impacted hyperscaler demand. We've got a pretty good exhibit around this, AI more generally in the annual report, which I'd really encourage you look at. But more accurately, I think we just don't really expect any curtailment of the demand of the hyperscalers as things currently start to see. The limitation, if any, for data centers, so with CyrusOne as it is with Vantage is going to be grid constraints. Speaker 100:14:52Both these companies, given their scale, are taking actions to mitigate this. So CyrusOne have appointed a Chief Power Officer, KKR of of the sponsor there have now got to tie up with ECP for co locating demand. And on the Vantage side of things, they've entered into a strategic partnership to address grid constraints with Vault2Grid. Couple of others worth mentioning, NBI and Fujura, both ahead of plan operationally. NBI is expecting to complete its rollout of Rural Fiber next year. Speaker 100:15:19Fujura is now seeing the growth come through in those adjacent sectors, which are part of the original entry thesis. They've also just finalized the appointment of a new CEO for the next stage of their growth. So we see potential valuation upside on both those businesses. The ones that I haven't mentioned generally moving in the right direction. Naturally, some periodic variations given the complexity of these companies and valuations aren't always linear movements. Speaker 100:15:43But as I mentioned, Prima Frio has had a very encouraging year. Some slight softening in terms of the pipeline for Zenobia. They expect a slightly slower rollout of both their buses and network infrastructure projects, but ultimately expect to get to the same end place. It's probably also appropriate to touch upon the assets that are behind plans. So Cartier, we've mentioned a few times before, operationally it's become stabilized and management is now able to shift its focus on the growth initiatives. Speaker 100:16:11They've been rolling these out a bit slower than they expected at entry because of the consolidation that they've had to done given the initial early challenges. But management do believe they'll be able to grow the business, albeit they no longer expect to hit the original entry case. Then there's a similar story for Global Connect. This remains below plan. The development of this company has been impacted by a retreat from fiber to the home, particularly in Germany. Speaker 100:16:36It means lower CapEx forecast. It means likely a lower term EBITDA. And ultimately, with the additional volatility in the NOK and the SEC, the currencies, the principal currencies it operates in, there's some underperformance expected even when that deal exits. Probably final mention on this slide, it's worth mentioning that the mark for vertical bridge you'll see later on has come off slightly. The company is working through its balance sheet given the Verizon portfolio acquisition. Speaker 100:17:06They're working with a couple of potential strategic investors to speak for the full ticket for that. DB do still expect that Digital Bridge do still expect some upside in those long term returns here given the significant up leasing potential of that portfolio, which is something that really excites them. We do expect to know more about that probably towards the end of Q2 and early Q3. Next page now, I won't dwell too much on. It's a different visualization of what you saw before. Speaker 100:17:36It's a favorite with some of our private markets clients, noting that the relative bubble size is essentially reflective of the fair value proportion. Would note that the trajectory of some of the companies from evaluation perspective is not always linear. So although we do have a kind of general trend line, you can see the grays kind of sit at the bottom, the light greens in the middle and the darker greens at the top. It doesn't mean that there isn't potential runway for further valuation growth and upside expectations. On to page 17 now. Speaker 100:18:10So we first drew out this detailed attribution at the interims. It's something we will seek to repeat going forward. Again, we wouldn't suggest that this is a totally precise analysis. It's not always possible to be definitive about the precise movement attributable to certain elements because these are highly complex businesses with a lot of moving parts. But you can see the core movement of around 68,000,000 equates to that unwind of around the 14% discount rate. Speaker 100:18:38Essentially, it's preservation of value through delivering earnings or revenues in line with forecast and maintaining those future forecasts that underpin long term valuation expectations. Overlayed to that, we've got around $12,000,000 of net outperformance. So each of the individual component drivers here that you can see reflect the net position. So really pleasing to see that additional growth coming through. We've seen around $3,000,000 arising from actuals, so that's in period outperformance in earnings. Speaker 100:19:11That's after reflecting the fact that there's been a certain discount rate increase, which has been netted off by discount rate decreases. And again, that's consistent with the flat 13.6% discount rate. And then we've got around $15,000,000 combined of improved forecast or increased terminal value assumptions. Calpine is again the main driver here and this was largely crystallized as a function of the Constellation deal that was announced in Jan. That's notwithstanding the residual Constellation exposure, which we'll talk about. Speaker 100:19:44We also had, it's worth mentioning, we had a 5,000,000 provision for a deferred tax provision. This is ultimately a product of the underlying investment performance across some of our U. S. Assets exceeding expectations and because of the structuring of some of those U. S. Speaker 100:19:58Vehicles not in tax blockers. So we thought it was important to make sure that we were accounting for what could hypothetically be an immediate realization to make sure that the tax is included there. Another thing to flag for the accounting Hawkes here, so the actual distributions of $21,300,000 this doesn't align perfectly with the income statement that you'll see in the accounts, which shows $33,100,000 The additional amount in the income statement relates to some historic gross distributions that we previously had to true up from Pint's subsidiary PIHLP. Going forward, we'd expect those amounts to align as a result of this correction. Next page now, just looking at the projected cash flows. Speaker 100:20:40So we've recut these figures again. So distribution forecast based on latest sponsor information and the expectations we have from the Calpine disposal. So usual caveat supply, we don't control the purse strings. Nothing's uncertain until it hits our account. And in particular, again, we'd flag that the nature of these businesses mean that we can't legislate for potential actions like M and A opportunities that could be around the corner. Speaker 100:21:03Nor it should be said, the share price performance of Constellation, which we'll touch upon later. That aside, I think the key story is that actual cash flows for 2024 materialized around 40% higher than we previously guided to this time last year. We give the full details of dividend cover in the annual report, but the cover figure has ended up around 0.7 times based on the 4.2 p dividend accrued during 2024. We never officially stated the guidance last time. I think we gave people this exhibit to come to that conclusion themselves, but we can now say that the original guidance was around 0.5 times cover. Speaker 100:21:38So again, naturally really, really happy to have exceeded that. Near term distributions, we're also now expecting to materialize higher than forecast. So a large swing factor is going to be Calpine. This is just the cash component of that deal is assumed before the end of the year. ECP have guided that providing the deal goes ahead as currently intended and planned. Speaker 100:21:58There'll be no income receipts. Thereafter, the remainder of those proceeds, if you recall, around 25% cash, 75% is in locked up Constellation stock. We can say no more than that other than the fact that we'd expect them to materialize over the subsequent two years. Where we said no change, it means no material change. Of course, there are some minor variations day to day due to FX rates. Speaker 100:22:21But the big picture is no long term change to forecasts other than the CALPINE ones. And again, I'd just stress that this does assume no reinvestment. Obviously, we would love to go and reinvest those proceeds, but because the nature or the profile of what those potential deals look like remains uncertain, we're only factoring here what the existing portfolio looks like. Page 19, I think we'll skip over for now, but it's a good reference to give the full data of the underlying distributions. Again, you can see that Kaupmann, the main driver, but also some material cash kicked off from MBI and National Gas, which is encouraging. Speaker 100:22:59I think we'll turn now to the Calpine deal. So it's been a topic of significant excitement in the New Year since the deal was announced by Constellation. I think it's safe to say Calpine's been a great story since day one of the investment. Obviously, the juice has been in the recent announcement, but it's been consistently performing ahead of the original entry expectations. But for those that don't know, on January 10, Constellation announced the acquisition of Calpine Corporation from ECP and their co investors including PYNT. Speaker 100:23:32The deal was for a combination of cash around 25% and also Constellation stock around 75% of the consideration. In total, it valued the equity of Calpine at $16,400,000,000 and that was based on a twenty day trailing volume weighted average price of CEG of around $238 Completion is expected to occur before the end of this year, when the cash component will be paid and then the subsequent stock will be granted subject to lockups over the next eighteen months. Just to be clear, ECP will hold the stock in this vehicle in the continuation vehicle that Pipe's invested in, so Pipe will not directly be holding the stock. It will create a combined fleet of around 60 gigawatts, principally a nuclear and gas fired fleet, but with some renewables. Obviously, assuming all goes through, as expected, the deal will expose point to a residual mark to market exposure in the CED share price. Speaker 100:24:33The implied share price in the DEC twenty four valuation was pretty much around that that they announced in the deal, specifics of $238 We did always expect the exit of this deal wouldn't necessarily be clean in the sense it would be a single cash component. We knew that the public markets was probably going to be a big candidate to unlock the value here. That said, it does mean that Pints Nav will be around 10% exposed to CEG. We've declared the full details of the sensitivity in the annual report. We expect around a 0.5 p NAV movement for every $10 shift in the CEG share price. Speaker 100:25:10Just a flag for those of you that were scouring the RNS this morning, there was actually a bit of an issue with the transposition from the annual report, which meant it was saying $0.65 or 0.5. It's not that sensitive. It's actually cents and pence. We do in time, we may look to to hedge this exposure, until the deal is complete. There's limited tools available. Speaker 100:25:32It's impractical or uneconomical to do a contingent trade, because quite simply, we would need to be working with counterparties, that are familiar enough with the deal to underwrite that risk. That said, as and when that completion risk falls away, we may decide to explore hedging option hedging options to minimize, the exposure to what has been, it's safe to say, a pretty volatile position, particularly given the softening in The U. S. Markets recently, given the issues with tariffs. And then, I guess, looking back to two months, the emergence of DC, there was a lot of softening in AI related stocks. Speaker 100:26:10But that exposure is very much in addition to the significant cash yield that we're expecting towards the end of the year once the deal concludes. A reminder that the gains in this sector, they've come from a fundamental rerating of the energy market sector in The U. S. So aggregate power demand is still expected to increase materially with both generative AI and also decarbonization. But I think the big picture is that we were really pleased to have realized that first conditional sale, which we think is an important part of proving the thesis of of Pint. Speaker 100:26:42It's clearly ahead of expectations both from a return perspective and also from a timing one. With that, I think I may hand back to Richard to, to wrap up. Operator00:27:00Thanks, Ben. So in the interest of time, I'll I'll go across this very quickly. So, we certainly referenced some of the content in this slide to you previously. This is an adaptation of something that we got in the annual report. I'm very happy to pick over in more detail with you in your own time. Operator00:27:19But effectively what we're seeing is an increasing segmentation I think in the market, a trifaction between renewables core and core plus infrastructure. This is designed high level to sort of show the strengths and weaknesses of certain strategies. I think if you go across the bottom line there, that's where we think infrastructure, sort of core plus infrastructure sits. Certainly a recognition that the credentials of a core plus strategy, we think should, on balance, be quite exciting given that current sort of macro and geopolitical backdrop. Certainly, we've seen sort of, there are flip side benefits. Operator00:28:02So whilst we may not be as exposed to, say, energy prices, that has been sort of a downwards trend for a number of the renewables companies. The flip side is we won't necessarily benefit when the power prices increase, for example. I think as well, just diversification is a key benefit. We're not obliged to deploy into a single sector. So if we see valuation bubbles, we are able to navigate that and be able to invest across different subsectors. Operator00:28:38So maybe just moving to wrap up, key things we're focused on going forward. So just to remind you, Pynt provides a truly global access point for diversified and resilient infrastructure assets. We've assembled this during both, a period of macro uncertainty, but it's also performing very well during that period. The opportunity set, to Ben's point earlier, remains abundant. We have numerous deals that we are triaging and investing other capital with from other parts of the house. Operator00:29:15So the team remains busy. The pipeline remains full. And we hope at some point in the not too distant future that we can drop PINT back into that waterfall. We're clearly delighted with performance. This is an excellent NAV return of 14.3% versus our 8% to 10% target. Operator00:29:35As Ben highlighted, that has been supported by very strong EBITDA performance. We've increased the dividend by 5%. We are approaching, as Ben demonstrated, with the expectation of cash flows to be one time covered going forwards based off some of the realizations we're getting from the portfolio. We have a robust balance sheet. We don't have any expensive debt that's holding us back. Operator00:30:03We've got no pressure to dispose of assets, and we've obviously got conservative risk buffers, which I think is testament to the risk management approach of institutions such as Pantheon. We still got the firepower allocated to buybacks. I think there's been limited recent opportunity just due to sort of limited natural sellers, but we remain positioned to be able to increase the NAV through acquiring shares and investing further in the existing portfolio. And then finally, we can't stress enough the conditional realization of Calpine is taking significant sort of derisking of the valuation of the portfolio. Clearly, we have that residual exposure to Constellation stock, but that sensitivity analysis you've got for SEG should be helpful sort of in the meantime. Operator00:30:56But I would remind you the cash is locked up, the shares are locked up for sort of approaching two years from today. So that takes us to the end of our presentation today. We will now flip to q and a, and I can see some of that q and a has started to come through. So if you bear with me, if if anybody does want to raise their hand, please do. But I can see we've got a number of questions come through. Operator00:31:35So, I think the first question given the current levels of macro uncertainty, what is your view on the resilience of a U. S. Recession? So maybe I'll take that question. So firstly, so where do we see it? Operator00:31:55We've got half the team almost half the team sitting in The U. S. We're executing on our U. S. Deal flow. Operator00:32:03We see I think certainly we get all the investment bank research coming in. I think our views sort of align with theirs, which is we do expect a slowdown in The U. S. However, we've got a diversified portfolio. We've tried to avoid GDP linkage within the portfolio, which I think is important. Operator00:32:24We are underpinned by predominantly contracted or regulated cash flows. And so we see sort of strong resilience within the assets. So, and then finally, I guess, you know, current, if the policies lead to increased inflation, increased rates or slower reduction in those rates, we do think the portfolio is well positioned given the weighted average discount rate of the portfolio investments and also sort of the long term nature of fixed rate debt that we've got within the portfolio. Next question for CyrusOne, do you have any concerns on hyperscaler demand given recent lease cancellations by Microsoft? Maybe Ben, do you want to take that one? Speaker 100:33:16Yeah. Sure. So there have been there's been a bit of noise in the market about Microsoft canceling leases. I think the first thing to clarify is that they're not actually canceling leases materially. They're canceling LOIs or kind of heads of terms agreements. Speaker 100:33:34So there haven't been scenarios certainly across the DCs that businesses that we're invested in that we're seeing them retreating from those leases. And in any event, as a reminder, these terms are typically for ten to twelve years. They're contractually binding in that sense. So to the extent there are walk away provisions, they would come with termination provisions. But what we're seeing more generally, and I think we'd echo what we've put in the annual report around AI more broadly, is that we're still seeing phenomenal demand for these facilities from most of the rest of the hyperscalers. Speaker 100:34:13They're all actually I think most of them are typically creating alliances with some of the large PE houses. I think we actually saw Microsoft themselves come up with an alliance with with GIP. So, you know, they're they're they're taking their own steps to make sure they can have that security of supply. But I think the the broad message that we're we're seeing from all of these operators is that you may have been having demand for AI up here. Cloud may have been here. Speaker 100:34:41Where you're probably going to end up is somewhere in the middle, and the natural kind of restraint on that is essentially, access to grid capacity. So we think actually a bit of curtailment and a bit of softening in demand may well be beneficial for actually providing a bit of a reality check for a lot of these DC providers in terms of what they can manage to their hyperscalers. Next question, this is a three part one. Maybe the first part for you, Richard. What sort of IRRs are you seeing from the pipeline and which sectors in particular look attractive? Operator00:35:30Think think we're pretty much open to anything, apart from sort of, I guess, leaning away from GDP linkage assets. We've typically leaned away from fiber to the home alt nets small fiber to the home alt nets, the ones we've leaned into such as, you know, if I use NBI as an example, from from from a point perspective or indeed a French rural fiber to the home business that we have on the wider, Pantheon franchise, those sorts of assets have performed extremely well. Why? Because they've got a monopoly position. It is uneconomic for anyone to overbuild, whereas in in in main metropolitan set centers, you do see a fair amount of overbuilding. Operator00:36:17You're seeing penetration levels, in rural areas extremely high as, kind of that last, last mile copper, is several miles from the cabinet, whereas, in major metropolitan cities, you may actually see quite high performance speeds from, from last mile copper. So that to give you some examples of sort of how we we need to sort of look through the subsectors, to see the underlying dynamics of the deals. We've looked at a few airport deals recently. There's some pretty high profile deals in the press that a number of you will be familiar with. We have looked at all of those. Operator00:36:55We have not invested in any of them across our franchise, again, because of that GDP linkage. In terms of IRR specifically, again, it just depends on the risk adjusted returns. We're confident that we can deliver our 8% to 10% return level off the existing portfolio based on that delta with the with the 13.6 weighted average discount rate. We've probably seen four IRRs move up a little bit. We might have seen some of that probably in the stated weighted average discount rates. Operator00:37:30On core plus, we haven't seen as quite as much movement. They're less sensitive to changes in discount rate. The final thing to say here is really kind of in terms of the exit environment and we've got some market related data in the pack. We are seeing infrastructure groups continue to deploy, albeit that some of the bid offers are maybe not quite as tight as they used to be. So M and A volumes are down. Operator00:37:59That means that, the assets that are being sold are the assets that are, should we say, the more attractive assets, those that have that high contractual underpinning. And again, that's our focus. So I haven't given you a number on purpose because it really depends on the subsector and the underlying risk. Next question, National Gas and National Broadband Ireland have started to make distributions. Can you overview some of the operating highlights over the period? Operator00:38:33Ben, I think that's yours. Speaker 100:38:34Yep. Happy to take that one. So starting with National Gas, I mean, this is this is a business that is very much configured for providing a relatively dependable steady yield, and it was one of the reasons that we were attracted to it in the first place. And as a reminder, we're we've built a portfolio that is a combination of assets with high growth potential like those DCs and then also ones with a greater emphasis on yield. And that's very much with the dividend target that we have and we continue to be committed to. Speaker 100:39:06National Gas has been performing pretty well. I think the exciting thing that they've been working on in the background, well, first and foremost, they've been working on their submission to the regulator for the next funding regulatory funding period, which starts 2026. They're expecting a final determination on that in the by the end of the year. The other thing that is of interest with this particular company in the background is the work that they're doing for the hydrogen backbone and the rollout of hydrogen in The UK distribution network, And that's called Project Union. They expect in time that will be funded through a RAV based model, albeit at the moment that hasn't been finalized with Ofgem. Speaker 100:39:45There's a few gating points. I think the first one that we're looking out for this year will be a policy decision on blending. They've proven the ability of the network, both the DNOs have proven and National Gas is the operator of the methane transmission network have proven their ability to use existing infrastructure to take up to 20% hydrogen blend. The ball is now in Ofgem and the government's court to make a decision on whether blending is a thing which we think will act as a stimulus to hydrogen production. So that's probably the key operating highlight there for NBI. Speaker 100:40:18The business here, as a reminder, this is a PPP. It's a concession agreement with the Irish government. So, NBI are rolling out rural broadband to around 600,000 homes in the island of Ireland. They get heavy subsidies for doing that. The key determinants for success of this business will be delivering the rollout on time and on budget, so making sure that they're compliant with the project agreement, which we're happy to confirm that they are. Speaker 100:40:42There was a few early setbacks earlier this year due to some of the storm damage, but nothing that Asterion, the sponsor feel like that they can't absorb. The other determinant of value here will be the extent to which customers adopt the network and achieving the long term penetration thinking at entry had been more that it would be quite a back ended adoption curve, so it'd be quite flat. And then when the company can do that, it would be quite a back ended adoption curve, so it'd be quite flat. And then when the company can do kind of national level marketing, and they can kind of move away from the development developer mindset, would be when they'd see more of their penetration increase. They've actually seen a more gradual approach, to where they hope their endpoint to be. Speaker 100:41:29So very encouraging on both fronts for both National Gas and also National Broadband Island. Operator00:41:39The next question was around most of the investments are tracking well. Looking at the investments, they're a little behind. Would it be fair to assume they have some form of downside protection liquidation preference? Speaker 100:41:53So it wouldn't necessarily be fair to assume. I think that's a unique feature of certain deals that we've invested in, but not all of them. In terms of I think hopefully, we've been fairly upfront about the investments that have had their challenges. I think Cartier had a bit of a perfect storm in its first year. They were exposed on one particular contract to natural gas prices. Speaker 100:42:17They also lost the customer again because of the macro environment and where that particular customer felt they could make cost savings. And then they've also been impacted by milder winters. And again, that's quite seasonal. They had a fairly cold January and early Feb, which is beneficial for the business, but then a bit of a tailing off also in March. So no particular preference structures on those businesses, and that in itself is reflecting the valuations of those companies. Speaker 100:42:50They do have other elements of downside protection, I guess, on Cartier. They do have quite long term contracts and most of their customer base is quite sticky. I think where they've seen the challenge relative to the entry plan has been on actually delivering the level of what they saw at the time of entry has been quite high conviction growth, which hasn't transpired. Maybe one for you, Richard. Are we anticipating any investments that need further financing perhaps to fund M and A? Operator00:43:21So as Ben pointed out, we invest in companies with fully funded business plans. So we make assumptions around M and A and organic build out of those portfolios. Clearly, things can change, but our base case is that we're fully funded. I'd bring out a key example for you. Our data center investment with Digital Bridge, there there was Silver Lake. Operator00:43:50We sort of came in and made a further investment in the company. A lot of that was through additional capitalization of the company, and Digital Bridge themselves brought in their fund as well to bring in additional capital. We have the ability, as we do with all of our investments, to preempt and to maintain our shareholding at the same level given our digital exposure we chose not to. We saw a small markup off the back of that capital injection. So that's one example where there was additional capital to, should we say, take advantage of some of the growth opportunities in the data center market. Operator00:44:32But no, we are fully funded across all of our all of our investments in a base case. Let's I'm just wondering if we can lump some of these together. There's another question around the discount rate of 13.6% remaining unchanged, surprising given bond yields have increased. So if I take maybe I can just take that. The bond the U. Operator00:44:57K. Treasury the U. K. Guilt rather has increased by about 50 basis points, but the U. K. Operator00:45:02Treasury has actually fallen over the last year. So I think that's one factor. We're taking a blend of both U. S. Discount rates predominantly and European and UK. Operator00:45:15Secondly, we do see a small derisking sometimes of discount rates through time as assets complete sort of major milestones. So one I might call out for you would be NBI, National Broadband Ireland, completed its build completed over 50% of its build out. Last year, I think we called that out probably in our quarterly results last quarterly results. So that's a key milestone and you would expect from that delivery some form of derisking. Next question, can you guide your investee's weighted average cost of debt, I think, and their EVs? Operator00:45:59Again, Ben, I know we've provided some data on that previously. Speaker 100:46:04Yes. So we don't disclose the weighted average cost of debt because it's as you can imagine, it moves around quite materially. It's something we could consider in the future. Similarly, EVs, we are always fighting the competing tensions between the need for listed markets disclosures as we always work hard to try and deliver on in the reports. And then also principally what the sponsors that we invest alongside are happy for us to disclose, bearing in mind, the model of these companies is to essentially create some commercial competitive tension when ultimately they're exiting. Speaker 100:46:42So what we've presented is we've done our best with those limitations, but generally speaking, EVs are not permitted for us to be directly disclosing. Operator00:46:53And then I guess last question, I think if we've picked them all up, and apologies if we've missed one, but I think we've got them all, how important are listed comparables in your evaluation process, e. G, US data center reads? Again, Ben, maybe you want to take that. Speaker 100:47:07Yeah. So again, to repeat, we do not, point Pantheon does not value the assets. We take the valuations that are given by the sponsors that we work with, and the capital statements they provide us every quarter. We know I think a good example in this respect is Calpine. We know that their valuation methodology has weightings to different components. Speaker 100:47:30So part of it is weighted to a pure DCF metric. Part of it is weighted to where comps are trading. And ultimately, that's what gave the rise or contributed significantly to the rise that we saw over 2024 to the point where they ultimately locked in the value with Constellation. It's a similar story with some of the certainly the data centers and also the towers businesses. Again, there's typically the majority of evaluation is underpinned by a DCF metric. Speaker 100:47:59But in some cases, we are aware that they do have a weighting to a component that might be either a multiple of earnings, again benchmarking to, in some cases, listed comps, or other similar price fundamentals. Operator00:48:16So that wraps it up for today. Please do drop a line into Ben or myself if there's any questions that crop up as you digest the results further. I'm very happy to to do follow ups, as and when. Thanks, everybody. Have a good day.Read morePowered by