Profitability of Electricity Distributors Following First Adjustments to Revenue Limits Internal-rate-of-return waterfall charts, by default price-quality regulated distributor 8 June 2016

Summary progression

2 Summary: Total DPP-regulated distributors

A B C D E F G H I J K L M

3 Summary:

A B C D E F G H I J K L M

4 Summary: Aurora Energy

A B C D E F G H I J K L M

5 Summary: Centralines

A B C D E F G H I J K L M

6 Summary: Eastland Network

A B C D E F G H I J K L M

7 Summary: Electricity Ashburton

A B C D E F G H I J K L M

8 Summary: Electricity Invercargill

A B C D E F G H I J K L M

9 Summary: Horizon Energy

A B C D E F G H I J K L M

10 Summary: Nelson Electricity

A B C D E F G H I J K L M

11 Summary: Network Tasman

A B C D E F G H I J K L M

12 Summary: OtagoNet

A B C D E F G H I J K L M

13 Summary:

14 Summary: The Lines Company

A B C D E F G H I J K L M

15 Summary: Top Energy

A B C D E F G H I J K L M

16 Summary:

A B C D E F G H I J K L M

17 Summary: Vector Lines

18 Summary:

A B C D E F G H I J K L M

19 “Cost effects” progression

20 Cost effects: Total DPP-regulated distributors

21 Cost effects: Alpine Energy

22 Cost effects: Aurora Energy

23 Cost effects: Centralines

24 Cost effects: Eastland Network

25 Cost effects: Electricity Ashburton

26 Cost effects: Electricity Invercargill

27 Cost effects: Horizon Energy

28 Cost effects: Nelson Electricity

29 Cost effects: Network Tasman

30 Cost effects: OtagoNet

31 Cost effects: Powerco

32 Cost effects: The Lines Company

33 Cost effects: Top Energy

34 Cost effects: Unison Networks

35 Cost effects: Vector Lines

36 Cost effects: Wellington Electricity

37 “Revenue effects” progression

38 Revenue effects: Total DPP-regulated distributors

39 Revenue effects: Alpine Energy

40 Revenue effects: Aurora Energy

41 Revenue effects: Centralines

42 Revenue effects: Eastland Network

43 Revenue effects: Electricity Ashburton

44 Revenue effects: Electricity Invercargill

45 Revenue effects: Horizon Energy

46 Revenue effects: Nelson Electricity

47 Revenue effects: Network Tasman

48 Revenue effects: OtagoNet

49 Revenue effects: Powerco

50 Revenue effects: The Lines Company

51 Revenue effects: Top Energy

52 Revenue effects: Unison Networks

53 Revenue effects: Vector Lines

54 Revenue effects: Wellington Electricity

55