general motors internal initiation (buy-side) report

Upload: zeeshan-maqsood

Post on 03-Apr-2018

218 views

Category:

Documents


0 download

TRANSCRIPT

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    1/62

    General Motors Company (NYSE: GM)April 2nd, 2013

    0

    Presented by:Meghan C., Mak D., Zeeshan M.

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    2/62

    Outline

    1

    1. Company Description

    2. Investment Thesis

    3. Industry Outlook

    4. Company Outlook

    5. Risks and Catalysts

    6. Valuation

    7. Recommendation

    8. Appendix

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    3/62

    COMPANY DESCRIPTION

    General Motors

    2

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    4/62

    Company Profile

    3

    General Motors Company designs, builds,

    and sells cars, trucks, and automobile parts

    worldwide, through a network of

    independent authorized retailers.

    The company also provides automotive

    financing services through General MotorsFinancial Company, Inc. (GM Financial).

    GM Financial offers financing to consumers

    who are unable to obtain financing from

    traditional sources.

    The operations are divided in four

    automotive segments: GM North America

    (GMNA), GM Europe (GME), GMInternational Operations (GMIO), and GM

    South America (GMSA).

    Mar. 20, 2013: GM preventively recalls

    34,000 Buick and Cadillac vehicles.

    Dec. 19, 2012: General Motors to buy-back

    remaining stake from Treasury.

    Nov. 28, 2012: GM, SAIC and Wuling to

    build $1 billion plant in Chongqing, China.

    Oct. 5, 2012: Fiat to relaunch talks with GM

    on Opel acquisition.

    Aug. 26, 2012: GM to cut 30% of Opel jobs

    in Germany.

    Jun. 13, 2012: Opel to shut down Bochumplant by 2016.

    COMPANY DESCRIPTION RECENT NEWS

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    5/62

    Auto bailout

    4

    Bailout

    In December 2008, the Federal government used $13.4 billion of the $700 billion TARP

    bailout fund to rescue General Motors and Chrysler from immediate bankruptcy.

    Many opposed the bailout, saying US automakers brought their near-bankruptcy on

    themselves by lack of innovation and poor positioning in the energy efficient era, reducing

    their competitiveness on a global level.

    Ford was in a better shape because it had already mortgaged its assets in 2006 to raise $24.5

    billion. Nonetheless, its competition probably got the upper hand thanks to the government

    bailout.

    Bankruptcy

    On June 1st, 2009, GM filed for Chapter 11 bankruptcy, the fourth largest filing in US

    history. Consequently, it sold Hummer, Saturn, Saab, and other assets in attempts to

    restructure. The stock was removed from the DJIA and S&P 500.

    The US Treasury and the Canadian government financed a new company to purchase the

    operating assets of the old GM company in bankruptcy proceedings.

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    6/62

    Key Statistics

    5

    GMNA58%GME

    14%

    GMIO17%

    GMSA10%

    GMF1%

    Revenue by segment

    6953

    -17972191

    271744

    8362

    GMNA GME GMIO GMSA GMF Total

    EBIT contribution

    Share Price $28.22

    Shares outstanding 1.37B

    Market cap. $38.56B

    Beta 1.69

    P/E ratio 9.70x

    Forward P/E 8.21x

    Dividend yield 0%

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    7/62

    Trading Performance

    6

    50

    60

    70

    80

    90

    100

    110

    120

    11/17/2010 3/17/2011 7/17/2011 11/17/2011 3/17/2012 7/17/2012 11/17/2012 3/17/2013

    GM Dow Jones Auto Index Ford

    GM 83.6

    DJI Auto 87.5

    F 78.7

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    8/62

    INVESTMENT THESIS

    General Motors

    7

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    9/62

    Investment Thesis

    8

    Competitive Positioning New GM releases in past 2 years caught up to competition.

    Growth is Driven off of Pent-Up Demand in the U.S

    Industry data (average age of cars) favors a pick-up in trucks (13.0 vs. 11.0) where the average transaction

    price and margins are higher than passenger cars.

    Attractive valuation

    GM trades at 8.2x 2013 EPS which is cheap relative to European OEMs trading at 7.91x 2013 EPS and

    given the attractive growth prospects for the automotive industry the multiple should trade higher

    Our DCF model suggests a $35.95 price-target which implies a 10% 5-year average growth in EPS, which

    is not aggressive given that EPS growth will come from increased vehicle sales, upside pricing (mix shift

    and new product launches) and lastly cost saving.

    We have a 2013 year end price target of $35.00 (25% upside) applying a 10x PE multiple to our $3.50

    EPS target.

    Where we differ from consensus

    USA: Higher than consensus in the short-run, but we do not foresee US to grow past 16M Auto SAAR on

    mid-cycle EPS estimates based on our proprietary model.

    China: Bullish estimates in the short to medium term, as we see mitigants to downside from new

    legislation.

    Europe: Risk of GME operations fully priced in the stock, any positive catalyst provides upside potential.

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    10/62

    INDUSTRY OUTLOOK

    General Motors

    9

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    11/62

    10

    Source: Bloomberg

    IndustryTop 5 Regions for Car Sales

    #1

    - 5,000,000 10,000,000 15,000,000 20,000,000 25,000,000

    India

    Brazil

    Japan

    Europe

    North America

    China

    #1

    #1

    #1

    #3 but close to #1 (Fiat)

    Global Auto OEMs Market ShareToyota #1 12.6%

    GM #2 12.0%VW #3 11.7%

    #1

    Car Sales

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    12/62

    Industry Overview

    11

    Source: S&P Industry Survey

    Market Share: GM is #1 in the United States in terms of cars sold (M)

    20%

    16%

    13%11%

    9%

    8%

    23%GM (20%)

    Ford (16%)

    Toyota (13%)

    Chrystler (11%)

    Honda (9%)

    Nissan (8%)

    Other (23%)

    Trucks are really popular

    0.44

    0.46

    0.48

    0.5

    0.52

    0.54

    0.56

    0.58

    0.0

    2.0

    4.0

    6.0

    8.0

    10.0

    12.0

    2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012

    TruckMarket

    Shareasa

    %o

    fallvehicles

    CarVehicleS

    ales,

    North

    Americain

    Millions

    Truck % Car Vehicles Truck Vehicle

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    13/62

    Industry Overview

    12

    Source: Bloomberg

    Pent-up demand in the US car industry: The average vehicle sits at 11 years old, 130k miles on the odometer and 15-16 mpg

    2001 Ford Explorer 2001 Honda Accord

    WHATSON

    THEROAD

    2001 Ford Taurus

    The vehicle parc has aged significantly: By 1.0 years on average to 10.8 over the last 5 years, after only growing 1.0 years

    over the previous 10 years

    8.00

    8.50

    9.00

    9.50

    10.00

    10.50

    11.00

    11.50

    1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011

    US Average Age of Passenger Cars

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    14/62

    Industry Overview

    13

    Source: S&P Industry Survey

    Much more pent-up demand in trucks than car

    Average age ~ 11

    Varied Segment Loyalty Prone to Declining Density Total light vehicles sales down

    35% from 2007-2009

    Average age ~ 13

    Highest Segment Loyalty Geographically Advantaged GM = 41% of pickups on the road Total trucks sales down 49% from

    2007-2009 Revival for homebuilding

    Financial Impact on GM1) GM has $4,000 ATP gap to Ford2) GM has $2,000 ATP gap to Chrysler3) $2,000 on 1m GM units = $2b opportunity

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    15/62

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    16/62

    Industry OverviewForecasting U.S. Auto SAAR

    15

    Source: Desautels Capital Management Estimates

    Driver: Housing

    Why? Rising home prices make consumers feel wealthier which translates into larger capital outlays such as cars

    High Correlations: US Housing Starts vs. US Pickup Sales: 95% Correlation Since 1990 , US Housing Starts vs. US Light

    Vehicle Sales: 89% Correlation Since 1990

    0

    500

    1000

    1500

    2000

    2500

    3000

    Jan-59 Dec-67 Nov-76 Oct-85 Sep-94 Aug-03 Jul-12

    Ho

    usingStarts

    Housing Starts

    100

    120

    140

    160

    180

    200

    220

    1/1/2000 9/1/2002 5/1/2005 1/1/2008 9/1/2010

    S&P/Case Shiller Composite 20 HPI SA

    Housing Price Recovery Still a Way to Go We forecast an increase in housing starts to its median

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    17/62

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    18/62

    Industry OverviewForecasting U.S. Auto SAAR

    17

    Source: Desautels Capital Management Estimates

    Driver: Interest Rates (Auto Financing Rates)

    Why? As interest rates increase, it becomes more expensive to finance an auto loan

    High Correlations: But car companies can artificially manipulate the financing rate by offering incentives

    We forecast an increase in interest rates starting in early 2016

    0

    2

    4

    6

    8

    10

    12

    14

    16

    18

    0

    5

    10

    15

    20

    Jan-76 Jan-79 Jan-82 Jan-85 Jan-88 Jan-91 Jan-94 Jan-97 Jan-00 Jan-03 Jan-06 Jan-09 Jan-12 Jan-15 Jan-18

    US AUTO SAAR M (LHS) 5-Year Interest RatesR= -0.368

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    19/62

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    20/62

    Industry OverviewForecasting U.S. Auto SAAR

    19

    Based on our forecasting model, we estimate US Auto SAAR to be 15.154M in 2013 and peaking at 17.649M in 2018 before

    falling back to down to 16.7M by 2020

    Source: Desautels Capital Management Estimates

    8

    10

    12

    14

    16

    18

    20

    22

    Jan-76 Jan-79 Jan-82 Jan-85 Jan-88 Jan-91 Jan-94 Jan-97 Jan-00 Jan-03 Jan-06 Jan-09 Jan-12 Jan-15 Jan-18

    AUTOS

    AAR

    (M)

    US SAAR Consensus Estimates

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    21/62

    Industry OverviewChina

    20

    Estimate about 150 per 1000 people by2020. (Currently 60).

    o When Korea was near Chinas

    current penetration level in 1988,

    they went to over 200 in 10 years.

    In US, car ownership is >1100 per 1000.

    China also lags most ASEAN nations.

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    22/62

    Industry OverviewChina

    21

    Source: McKinsey & Co.

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    23/62

    22

    Dealers are expanding into tier 3 and 4 cities or to the west, which offer higher growth

    opportunities than tier 1 and 2 or eastern cities.

    The only auto subsidy China offers is for energy-efficient models, where tier 3 and 4 cities

    benefit more.

    Mitigant to car license system to limit car ownership/traffic congestion.

    Industry OverviewGrowth in Tier 3 and Tier 4 cities

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    24/62

    23

    Highly correlated to GDP growth. GDP growth drives salaries, which drives personaldisposable income, which drives car sales.

    Growth Forecasts (CAGR): 22% CAGR in 2000-2010. Project ~10% CAGR in volume from

    2013-2020. In the second phase, penetration should slow partially due to base effect and

    partially to congestion and relative saturation in tier-one cities.

    Industry OverviewAuto Growth Rates

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    25/62

    Industry OverviewEurope

    24

    The average driver is driving less . This will likely result in higher vehicle ages on the road (currently at 8.4 years old, but the

    U.S. is at 11)

    European car makers are trying to compete on price to increase volume

    The volume story for the EU is more driven off of scrappage, but we do need see much growth in volume in the next 5

    years

    Source: Morgan Stanley Research

    Auto ownership rates have stopped rising in Europe Miles driven has also peaked for car usage

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    26/62

    COMPANY OUTLOOK

    General Motors

    25

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    27/62

    Restructuring

    Chapter 11 bankruptcy: restructuring and path to profitability

    GM cut 17 of its 71 plants in attempts to consolidate production and reduce fixed costs by

    $9 billion per year.

    Furthermore, 90% of GMs cars will be made from the same core architecture in 2018

    compared to 62% currently. This will allow the company to maximize economies of scale and

    cut on fixed and variable costs.

    Pricing discipline was key as cash rebates, lease promotions, cheap loans and dealerincentives were equal to 8.8% of the average vehicle price, compared to 9.5% for Ford.

    Overall, improved pricing resulted in an $8 billion contribution to revenues.

    GMs new break-even point for the GMNA division is a level of 10.5 to 11 million cars

    sold in North America. Currently, the number stands at 14.5 million, well above the

    estimated threshold. Even during the peak of the crisis, annual sales amounted to 10.4 million, showing that GM

    will do well even in a nightmare scenario.

    26

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    28/62

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    29/62

    RestructuringBalance Sheet

    Tax loss carry forwards

    First, because GM had been unprofitable for decades, massive tax loss carry forwards were

    accumulated which will prevent the government from collecting its piece of the pie until

    2017. GM is carrying forward $45B in losses going forward.

    Debt

    The balance sheet looks much cleaner after bankruptcy and restructuring, especiallycompared to Ford:

    28

    GM Ford

    2008 2012 2008 2012

    Liabilities/Assets 193.50% 75.20% 106.70% 91.40%

    Debt/Equity - 43.40% - 644.10%

    Debt/EBITDA - 1.9x 19.7x 8.8x

    EBITDA/Interest - 17.5x 3.9x 16.6x

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    30/62

    Innovative products

    29

    2013 Chevy Volt

    2014 Chevy Silverado

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    31/62

    Competitive Positioning

    30

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    32/62

    Quality

    31

    Index of perceived quality, based on average ratings from more than 50 consumer reports for2011 models.

    Most specifically, the Buick brand ranks second among perceived quality in the US.

    62.0

    64.066.0

    68.0

    70.0

    72.0

    74.0

    76.0

    78.080.0

    82.0

    84.0

    Source: CIBC World Markets

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    33/62

    Light Trucks

    Trucks currently account for 62% of the product mix, while they contribute to approximately70% to 80% of EBIT.

    The new revolutionary line of Chevy and GMC trucks will help reverse the negative market

    share trend that moved mostly to Chrysler, which updated its line last year.

    The many updates to the Silverado and Sierra are new, aerodynamic designs inside and out,

    three more fuel-efficient engines, and many other extra features.

    Ford will only be releasing its updated versions next year, which will give GM somewhat of afirst-mover advantage, as was the case with Chrysler.

    32

    0.0%

    5.0%

    10.0%

    15.0%

    20.0%

    25.0%

    30.0%

    35.0%

    Chrysler Ford General Motors

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    34/62

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    35/62

    GM FinancingAmeriCredit and Ally Financial International

    AmeriCredit acquisition

    In 2010, only 4% of GMs sales were to subprime customers, which represent about 40% of

    the population.

    Compared to an industry average of 21%, GM sold only 7% of its cars through leasing

    programs.

    AmeriCredit did well even in the financial crisis.

    Ally Financial Intl acquisition

    Lack of lending control put GM at a 10% to 15% sales gap disadvantage compared to

    competitors internationally.

    Acquisition compliments efforts to grow market share in countries like Brazil.

    Overall, GM can use its financial arm as a tool to fine-tune its global sales strategy.

    34

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    36/62

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    37/62

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    38/62

    Europe and Opel

    Currently, the overall industry outlook is unfavourable and the market is highly pessimisticabout GMs chances to turn around its Opel division.

    GM turned down an offer from Magna in 2010 to acquire Opel.

    Analysts estimate that Opel reduces GMs enterprise value by -$17 billion.

    Potential catalysts?Acquisition: Fiat is rumoured to be interested in the German car maker.

    Restructuring: 2 of the existing 11 plants will be closed in the next 5 years (Antwerp,

    Belgium and Bochum, Germany), reduced inventory

    High brand equity: #3 brand in Europe, very popular in Russia and other Eastern European

    countries

    37

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    39/62

    RISKS AND CATALYSTS

    General Motors

    38

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    40/62

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    41/62

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    42/62

    VALUATION

    General Motors

    41

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    43/62

    42

    ValuationComp Table

    Comparables Table Mkt Cap ($B) Price ($) Debt ($B) Debt/EBITDA Profit Margin (%) ROE (%) P/E 2013 P/E 2014

    U.S. Auto Manufacuturers

    GENERAL MOTORS 37.99 27.80 5.2 0.15x 3.0 17.1 8.28x 6.42x

    FORD MOTOR 49.68 12.95 104.3 7.46x 4.4 36.6 9.38x 7.83x

    DAIMLER AG 58.66 54.93 111.7 6.94x 7.5 14.6 8.95x 7.78x

    Japanese Auto Manufacuturers

    TOYOTA MOTOR 172.5 50.03 148.9 6.05x 1.9 7.2 16.70x 11.54x

    NISSAN MOTOR 41.59 9.20 56.2 4.66x 2.4 9.8 10.65x 8.04x

    HONDA MOTOR 66 36.43 52.9 4.28x 3.2 8.1 15.34x 10.58x

    MAZDA MOTOR 8.25 2.75 8.8 7.87x 3.9 7.6 26.47x 10.66x

    SUZUKI MOTOR 12.59 22.44 5.1 1.93x 1.1 6.2 16.16x 12.73x

    MITSUBISHI MOTORS 5.97 0.99 3.7 2.65x -3.0 29.90x 11.74x

    Japanese Auto OEMs Average 19.20x 10.88x

    European Auto Manufacuturers

    VOLKSWAGEN 89.75 188.60 155.3 4.82x 3.4 32.2 6.76x 5.85x

    RENAULT 18.59 62.88 43.6 8.18x 5.0 7.3 6.15x 4.89x

    BAYERISCHE MOTOREN WERKE 56 87.32 91.7 5.79x 5.8 17.8 8.70x 8.43xPEUGEOT 2.58 7.27 43.0 14.09x -16.2 -42.4

    FIAT 6.68 5.34 36.8 3.51x 0.5 3.9 10.01x 6.04x

    European Auto OEMs Average 7.91x 6.30x

    Korean Auto Manufacuturers

    KIA MOTORS CORPORATION 20.09 49.53 3.6 0.85x 8.2 25.5 5.90x 5.34x

    HYUNDAI MOTOR 43.96 199.55 42.5 4.13x 10.1 21.0 6.42x 5.89x

    General Motors 37.99 27.80 5.2 0.15x 3.0 17.1 8.28x 6.42x

    Global Auto OEMs Average 11.5 12.52x 8.29x

    Japanese Auto OEMs trade at a higher premium but P/E multiples come down in 2014

    GM trading as low as European Auto OEMs, is this justified?

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    44/62

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    45/62

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    46/62

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    47/62

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    48/62

    RECOMMENDATION

    General Motors

    47

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    49/62

    Recommendation

    The Industrials sector recommends a BUY at $28.00 which is 8.2x 2013 EPS. We have a2013 year end price target of $35.0 applying a 10x PE multiple on our 2013 EPS estimate of

    $3.50.

    We recommend liquidating our entire position in CAE and be replaced with General Motors.

    Going forward, Conrad Industries and General Motors would represent our two core

    holdings, positions with which we feel confident that we will outperform our sector

    benchmark.

    48

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    50/62

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    51/62

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    52/62

    51

    GM quickly turned around with innovation and matched its products with those of the

    competition.

    While Ford moved towards creating global cars like the Focus that would be attractive to

    markets like Europe, GM stuck with making larger, more comfortable cars that are appealing

    to the American consumer.

    Chevy Cruze Ford Focus

    Fuel efficiency: 28/42 mpg 27/38 mpg

    Safety rating: 5 stars 4.33 stars

    Price: 19,510$ 18,918$

    Quality ranking: 64 65

    AppendixProductsCompact Car

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    53/62

    52

    Source: Credit Suisse

    Huge divergence in-between consensus and market implies EPS growth rates: Larger margin of safety for GM

    GM Tax Rate consensus is 20% (Source: Credit Suisse)

    AppendixValuation

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    54/62

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    55/62

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    56/62

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    57/62

    56

    Source: S&P Industry Survey

    Historical Sales Trends

    2,9562,073 2,211

    2,504

    1,942

    1,630 1,9052,111

    1,448

    9271,080

    1,362

    1,429

    1,151

    1,231

    1,147

    2,218

    1,770

    1,764

    1,645

    952

    770

    9091,043

    2,251

    2,081

    2,455

    2,924

    0

    2,000

    4,000

    6,000

    8,000

    10,000

    12,000

    14,000

    2008 2009 2010 2011

    GM (20%) Ford (16%) Chrystler (11%) Honda (9%) Toyota (13%) Nissan (8%) Other (23%)

    Otherincrease fromHyundai + Kia

    AppendixIndustry Overview

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    58/62

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    59/62

    58

    Source: Desautels Capital Management Estimates

    -

    500,000

    1,000,000

    1,500,000

    2,000,000

    2,500,000

    3,000,000

    10,000,000

    11,000,000

    12,000,000

    13,000,000

    14,000,000

    15,000,000

    16,000,000

    17,000,000

    2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020

    European Passenger Cars New RegistrationsWestern Europe Total Eastern Europe

    AppendixEurope

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    60/62

    59

    Regression models

    Source: Desautels Capital Management Estimates

    Regression Outputs YoY increase

    Year Interest Rates

    Unemployment

    Rate

    New Home

    Sales

    Housing

    Starts Model 1 Model 2 Model 3 Model 4 Average Consensus YoY increase

    2013 0.76000 7.7 450.0 940 16.428 13.7238 15.118 15.206 15.154 15.1

    0.76000 7.45000 481.25000

    2014 0.8 7.2 512.5 1034.000 16.920 14.3513 15.808 15.828 15.767 15.6 4.05%0.76000 6.90000 543.75000

    2015 0.8 6.6 575.0 1137.400 17.372 15.0688 16.481 16.372 16.343 3.65%

    1.01000 6.39000 606.25000

    2016 1.3 6.2 637.5 1251.140 16.890 15.4768 17.426 17.158 16.906 3.44%

    1.51000 5.97000 668.75000

    2017 1.8 5.8 700.0 1376.254 16.377 15.8848 17.089 18.073 17.343 2.58%

    2.01000 5.55000 700.00000

    2018 2.3 5.3 700.0 1513.879 15.541 16.1153 17.100 18.792 17.649 1.77%

    2.51000 5.27000 700.00000

    2019 2.8 5.2 700.0 1438.185 14.676 16.0938 16.911 17.945 17.022 -3.55%

    2.80500 5.35000 700.00000

    2020 2.9 5.5 700.0 1400.000 14.485 15.79725 16.250 17.793 16.766 -1.50%

    AppendixIndustry Overview

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    61/62

    60

    Source: Bloomberg

    70

    75

    80

    85

    90

    95

    100

    105

    110

    115

    1/1/2008 7/1/2008 1/1/2009 7/1/2009 1/1/2010 7/1/2010 1/1/2011 7/1/2011 1/1/2012 7/1/2012 1/1/2013

    USD/JPY

    Since September 2012, the Yen has devalued 19%; however, it is still strong when looked at on a 5 year basis Pressure on pricing is down: Weakening yen could tempt Japanese OEMs to turn up incentives; however, the impact is likely

    to be muted as a significant part of Japanese sales in the US are sourced from the US

    AppendixForecasting prices

  • 7/28/2019 General Motors Internal Initiation (Buy-Side) report

    62/62