US Alternative Energy

Utility-scale solar without trackers? Earth-mount alternatives priced to parity

Authored By
Analyst Name Julien Dumoulin-Smith
Analyst Email julien.dumoulin-smith@bofa.com
Analyst Designation Research Analyst
Analyst Region BofAS
Analyst Phone +1 646 855 5855
Analyst Name Aric Li
Analyst Email aric.li@bofa.com
Analyst Designation Research Analyst
Analyst Region BofAS
Analyst Phone +1 415 676 3518
Analyst Name Adhok Bellurkar
Analyst Email adhok.bellurkar@bofa.com
Analyst Designation Research Analyst
Analyst Region BofAS
Analyst Phone +1 551 280 6784
Analyst Name Anya Shelekhin
Analyst Email anya.shelekhin@bofa.com
Analyst Designation Research Analyst
Analyst Region BofAS
Analyst Phone +1 646 855 3753
Analyst Name Ryan Greenwald
Analyst Email ryan.greenwald@bofa.com
Analyst Designation Research Analyst
Analyst Region BofAS
Analyst Phone +1 646 556 2882
Analyst Name Dariusz Lozny, CFA
Analyst Email dariusz.lozny@bofa.com
Analyst Designation Research Analyst
Analyst Region BofAS
Analyst Phone +1 646 743 2122
Analyst Name Kody Clark
Analyst Email kody.clark@bofa.com
Analyst Designation Research Analyst
Analyst Region BofAS
Analyst Phone +1 646 705 2071
Report Details
Industry Overview 13 September 2021 Equity United States Alternative Energy

US Alternative Energy

Utility-scale solar without trackers? Earth-mount alternatives priced to parity

Authored By
Analyst Name Julien Dumoulin-Smith
Analyst Email julien.dumoulin-smith@bofa.com
Analyst Designation Research Analyst
Analyst Region BofAS
Analyst Phone +1 646 855 5855
Analyst Name Aric Li
Analyst Email aric.li@bofa.com
Analyst Designation Research Analyst
Analyst Region BofAS
Analyst Phone +1 415 676 3518
Analyst Name Adhok Bellurkar
Analyst Email adhok.bellurkar@bofa.com
Analyst Designation Research Analyst
Analyst Region BofAS
Analyst Phone +1 551 280 6784
Analyst Name Anya Shelekhin
Analyst Email anya.shelekhin@bofa.com
Analyst Designation Research Analyst
Analyst Region BofAS
Analyst Phone +1 646 855 3753
Analyst Name Ryan Greenwald
Analyst Email ryan.greenwald@bofa.com
Analyst Designation Research Analyst
Analyst Region BofAS
Analyst Phone +1 646 556 2882
Analyst Name Dariusz Lozny, CFA
Analyst Email dariusz.lozny@bofa.com
Analyst Designation Research Analyst
Analyst Region BofAS
Analyst Phone +1 646 743 2122
Analyst Name Kody Clark
Analyst Email kody.clark@bofa.com
Analyst Designation Research Analyst
Analyst Region BofAS
Analyst Phone +1 646 705 2071
Report Details
Industry Overview 13 September 2021 Equity United States Alternative Energy
Glossary
displayAudiocast is false

 

BofA Securities does and seeks to do business with issuers covered in its research reports. As a result, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision.

 

 

Key takeaways
  • See nascent alternative to solar trackers in select niches with ground-mounted (literally) solar panels
  • Overall inflation for trackers is the notable piece; latest MtM including steel high-teens c/W, up from 12c/W earlier this yr
  • Watch co Erthos as alternative in the SE; still see trackers as dominating. See large jumps in cost of solar.

US Alternative Energy

 

FTCI - FTC Solar

ASP - Average Selling Price

LCOE - Levelized Cost of Energy

 

US Alternative Energy

Earth-mount alternative to trackers - offsetting costs

We hosted a conference call with Erthos, a utility-scale solar installation company focused on an earth-mount approach - where panels are installed directly on the ground without trackers or racking. Erthos expressed its approach as able to drive 20% lower LCOE - expressing solar module costs as having declined enough where the benefits of trackers no longer justify the added costs and complexity against a backdrop of inflating steel costs (up 60-70% in recent months) and logistic costs as well. Specifically, Erthos estimates 35-40 tons of steel per MW for utility-scale solar installations eliminated with its design. Additionally, Erthos highlighted its robotic cleaning machine that can be used under its system design relative to a tracker-ground-mounted solar system (vs. limited to rows under typical design) driving reduced soiling (<1% vs. typical 3-5%). Erthos notes reduced cost of steel but lower yield offset with additional panels.

LCOE, performance vs trackers; FTCI read-throughs

At 15 cents/W tracker costs, Erthos notes its LCOE to be +20% better relative to single-axis trackers. That said, Erthos mgmt. noted that it has verified with leading solar specific independent engineers that current tracker quotes are higher at 19-20 cents/W due to the presently elevated steel and freight costs. However, the recent earnings calls held by tracker companies indicate 11-13 cents/W ASP. E.g. for FTCI, the 4Q implied guidance of 1GW of sales with ~$135mn of revenues implies a 13.5 cents/W ASP. Our read of FTCI commentary suggests that given the lag between backlog additions and revenue recognition, the ASPs for trackers would inch higher over the next few quarters. Could there be an upcoming sharp ASP uptick at the cost of slowing growth for trackers? While FTCI's y/y revenue growth (~65%) suggests gaining market share v peers, we're cautious about the margin pressure as freight impact (~3.5 cents/W) may persist through 1H22. We continue to monitor developments in FTCI's cost reduction roadmap ('design-to-value') as a lever to mitigate freight and commodity inflation and be more competitive with fixed tilt/tracker-less solutions in terms of ASP and profitability.

Erthos end-to-end solution, near-term US Southeast focus

Erthos offers utility-scale solar developers an end-to-end solution from project protocol design to development engineering to long-term O&M - highlighting diligence with developers and independent engineers as it builds pipeline, expecting to begin implementing it technology in projects by year-end to demonstrate benefits of technology in driving lower LCOE cited. In terms of markets, Erthos emphasized the US Southeast as a prime target given wind and water resistance - Northern regions prone to snow are less favorable for its technology. In terms of IP, we note that Erthos differentiates itself due to its frame solution that allows the solar panels to be installed at wind speeds as high as 150 mph (vs. 90 mph without it) and in areas where is risk of flooding as well. We note the ability to withstand high wind speeds could be another advantage in Ertho's solution given that major tracker players' solutions. e.g. FTCI Voyager) can withstand wind loads of 105-120 mph. All-in, we perceive potential for further competition for tracker companies (FTCI and others) as their price jumps of late.

 

US Alternative Energy

Erthos saving on steel and logistic costs, a key proposition

Under its prior embedded assumptions, Erthos perceives single-axis-tracker build systems as ~25% more expensive but only providing ~3% more energy yield - driving an improvement to LCOE of ~20%. Higher module costs for Erthos are offset by eliminated steel costs and reduced construction costs, less of a difference in other costs. We see ground-mount systems and trackers as a novel angle to watch into the future (depending on terrain, steel costs, etc) around price parity for systems. While we still view trackers as likely far and away the go to solution for solar systems all around, we perceive an emerging niche for ground-mount While one may view the steep cost increase as temporary, Erthos commented on its solution being competitive at the 2019 steel prices (~$1,100/ton) so long as the solar module prices stay below 38 cents/W. Besides saving on the steel cost, trackerless solution saves on the transportation costs as well. While a traditional tracker solution for 100MW requires ~200 containers, Erthos's solution can be contained in just 4, resulting in a savings due to freight costs as well. With some tracker solutions being quoted at as high as 19 cents/W, Erthos's solution of overall system cost of < 50 cents/W appears more economical in the current steel, freight, and labor inflation environment in particular.

Overall solar inflation remains material - highest costs in years

Related we see total solar system costs as high as $1.60/W for 2022 given all of the challenges in the market & uncertainty whereas we note prices are being quoted for systems in the 80c/W range for 2023. We stress the backdrop remains particularly uncertain heading into 2022 for solar & inflationary versus previous periods despite substantial focus on this theme across the market already through 2021; the latest inflation is driven by the uncertainty and added cost of tariffs from a litany of potential new policies. This remains a pending question as to how hedged developers are against the latest set of policy setbacks.

 

Exhibit 1: Upfront Cost Comparison - Single Axis Tracker vs. Erthos

Erthos estimates trackers as 25% higher upfront costs vs. its solution

Exhibit 1: For an accessible version Merrill clients call 800-637-7455; Merrill Edge Self-Directed clients call 877-653-4732

Source: Erthos

BofA GLOBAL RESEARCH

 

Exhibit 2: Lifetime Energy Comparison - Single Axis Tracker vs. Erthos

Erthos estimates trackers as ~3% higher total energy vs. its solution - drives better LCOE

Exhibit 2: For an accessible version Merrill clients call 800-637-7455; Merrill Edge Self-Directed clients call 877-653-4732

Source: Erthos ; SAT = Single Axis Tracker

BofA GLOBAL RESEARCH

 

 

Important Disclosures

 

FUNDAMENTAL EQUITY OPINION KEY: Opinions include a Volatility Risk Rating, an Investment Rating and an Income Rating. VOLATILITY RISK RATINGS, indicators of potential price fluctuation, are: A - Low, B - Medium and C - High. INVESTMENT RATINGS reflect the analyst's assessment of both a stock's: absolute total return potential as well as its attractiveness for investment relative to other stocks within its Coverage Cluster (defined below). There are three investment ratings: 1 - Buy stocks are expected to have a total return of at least 10% and are the most attractive stocks in the coverage cluster; 2 - Neutral stocks are expected to remain flat or increase in value and are less attractive than Buy rated stocks and 3 - Underperform stocks are the least attractive stocks in a coverage cluster. Analysts assign investment ratings considering, among other things, the 0-12 month total return expectation for a stock and the firm's guidelines for ratings dispersions (shown in the table below). The current price objective for a stock should be referenced to better understand the total return expectation at any given time. The price objective reflects the analyst's view of the potential price appreciation (depreciation).

Investment rating

Total return expectation (within 12-month period of date of initial rating)

Ratings dispersion guidelines for coverage cluster*

Buy

10%

70%

Neutral

0%

30%

Underperform

N/A

20%

* Ratings dispersions may vary from time to time where BofA Global Research believes it better reflects the investment prospects of stocks in a Coverage Cluster.

INCOME RATINGS, indicators of potential cash dividends, are: 7 - same/higher (dividend considered to be secure), 8 - same/lower (dividend not considered to be secure) and 9 - pays no cash dividend. Coverage Cluster is comprised of stocks covered by a single analyst or two or more analysts sharing a common industry, sector, region or other classification(s). A stock's coverage cluster is included in the most recent BofA Global Research report referencing the stock.

 

BofA Global Research personnel (including the analyst(s) responsible for this report) receive compensation based upon, among other factors, the overall profitability of Bank of America Corporation, including profits derived from investment banking. The analyst(s) responsible for this report may also receive compensation based upon, among other factors, the overall profitability of the Bank's sales and trading businesses relating to the class of securities or financial instruments for which such analyst is responsible.

 

Other Important Disclosures

From time to time research analysts conduct site visits of covered issuers. BofA Global Research policies prohibit research analysts from accepting payment or reimbursement for travel expenses from the issuer for such visits.

Prices are indicative and for information purposes only. Except as otherwise stated in the report, for the purpose of any recommendation in relation to: 1) an equity security, the price referenced is the publicly traded price of the security as of close of business on the day prior to the date of the report or, if the report is published during intraday trading, the price referenced is indicative of the traded price as of the date and time of the report; or 2) a debt security (including equity preferred and CDS), prices are indicative as of the date and time of the report and are from various sources including BofA Securities trading desks.

The date and time of completion of the production of any recommendation in this report shall be the date and time of dissemination of this report as recorded in the report timestamp.

 

Recipients who are not institutional investors or market professionals should seek the advice of their independent financial advisor before considering information in this report in connection with any investment decision, or for a necessary explanation of its contents.

Officers of BofAS or one or more of its affiliates (other than research analysts) may have a financial interest in securities of the issuer(s) or in related investments.

Refer to BofA Global Research policies relating to conflicts of interest.

"BofA Securities" includes BofA Securities, Inc. ("BofAS") and its affiliates. Investors should contact their BofA Securities representative or Merrill Global Wealth Management financial advisor if they have questions concerning this report or concerning the appropriateness of any investment idea described herein for such investor. "BofA Securities" is a global brand for BofA Global Research.

Information relating to Non-US affiliates of BofA Securities and Distribution of Affiliate Research Reports:

BofAS and/or Merrill Lynch, Pierce, Fenner & Smith Incorporated ("MLPF&S") may in the future distribute, information of the following non-US affiliates in the US (short name: legal name, regulator): Merrill Lynch (South Africa): Merrill Lynch South Africa (Pty) Ltd., regulated by The Financial Service Board; MLI (UK): Merrill Lynch International, regulated by the Financial Conduct Authority (FCA) and the Prudential Regulation Authority (PRA); BofASE (France): BofA Securities Europe SA is authorized by the Autorité de Contrôle Prudentiel et de Résolution (ACPR) and regulated by the ACPR and the Autorité des Marchés Financiers (AMF). Note that BofA Securities Europe SA has registered address at 51 rue la Boétie, 75008 Paris, is registered under no. 842 602 690 RCS Paris, and its share capital can be found on BofASE's disclaimer webpage; BofA Europe (Milan): Bank of America Europe Designated Activity Company, Milan Branch, regulated by the Bank of Italy, the European Central Bank (ECB) and the Central Bank of Ireland (CBI); BofA Europe (Frankfurt): Bank of America Europe Designated Activity Company, Frankfurt Branch regulated by BaFin, the ECB and the CBI; BofA Europe (Madrid): Bank of America Europe Designated Activity Company, Sucursal en España, regulated by the Bank of Spain, the ECB and the CBI; Merrill Lynch (Australia): Merrill Lynch Equities (Australia) Limited, regulated by the Australian Securities and Investments Commission; Merrill Lynch (Hong Kong): Merrill Lynch (Asia Pacific) Limited, regulated by the Hong Kong Securities and Futures Commission (HKSFC); Merrill Lynch (Singapore): Merrill Lynch (Singapore) Pte Ltd, regulated by the Monetary Authority of Singapore (MAS); Merrill Lynch (Canada): Merrill Lynch Canada Inc, regulated by the Investment Industry Regulatory Organization of Canada; Merrill Lynch (Mexico): Merrill Lynch Mexico, SA de CV, Casa de Bolsa, regulated by the Comisión Nacional Bancaria y de Valores; Merrill Lynch (Argentina): Merrill Lynch Argentina SA, regulated by Comisión Nacional de Valores; BofAS Japan: BofA Securities Japan Co., Ltd., regulated by the Financial Services Agency; Merrill Lynch (Seoul): Merrill Lynch International, LLC Seoul Branch, regulated by the Financial Supervisory Service; Merrill Lynch (Taiwan): Merrill Lynch Securities (Taiwan) Ltd., regulated by the Securities and Futures Bureau; BofAS India: BofA Securities India Limited, regulated by the Securities and Exchange Board of India (SEBI); Merrill Lynch (Indonesia): PT Merrill Lynch Sekuritas Indonesia, regulated by Otoritas Jasa Keuangan (OJK); Merrill Lynch (Israel): Merrill Lynch Israel Limited, regulated by Israel Securities Authority; Merrill Lynch (Russia): OOO Merrill Lynch Securities, Moscow, regulated by the Central Bank of the Russian Federation; Merrill Lynch (DIFC): Merrill Lynch International (DIFC Branch), regulated by the Dubai Financial Services Authority (DFSA); Merrill Lynch (Brazil): Merrill Lynch S.A. Corretora de Títulos e Valores Mobiliários, regulated by Comissão de Valores Mobiliários; Merrill Lynch KSA Company: Merrill Lynch Kingdom of Saudi Arabia Company, regulated by the Capital Market Authority.

This information: has been approved for publication and is distributed in the United Kingdom (UK) to professional clients and eligible counterparties (as each is defined in the rules of the FCA and the PRA) by MLI (UK), which is authorized by the PRA and regulated by the FCA and the PRA - details about the extent of our regulation by the FCA and PRA are available from us on request; has been approved for publication and is distributed in the European Economic Area (EEA) by BofASE (France), which is authorized by the ACPR and regulated by the ACPR and the AMF; has been considered and distributed in Japan by BofAS Japan, a registered securities dealer under the Financial Instruments and Exchange Act in Japan, or its permitted affiliates; is issued and distributed in Hong Kong by Merrill Lynch (Hong Kong) which is regulated by HKSFC; is issued and distributed in Taiwan by Merrill Lynch (Taiwan); is issued and distributed in India by BofAS India; and is issued and distributed in Singapore to institutional investors and/or accredited investors (each as defined under the Financial Advisers Regulations) by Merrill Lynch (Singapore) (Company Registration No 198602883D). Merrill Lynch (Singapore) is regulated by MAS. Merrill Lynch Equities (Australia) Limited (ABN 65 006 276 795), AFS License 235132 (MLEA) distributes this information in Australia only to 'Wholesale' clients as defined by s.761G of the Corporations Act 2001. With the exception of Bank of America N.A., Australia Branch, neither MLEA nor any of its affiliates involved in preparing this information is an Authorised Deposit-Taking Institution under the Banking Act 1959 nor regulated by the Australian Prudential Regulation Authority. No approval is required for publication or distribution of this information in Brazil and its local distribution is by Merrill Lynch (Brazil) in accordance with applicable regulations. Merrill Lynch (DIFC) is authorized and regulated by the DFSA. Information prepared and issued by Merrill Lynch (DIFC) is done so in accordance with the requirements of the DFSA conduct of business rules. BofA Europe (Frankfurt) distributes this information in Germany and is regulated by BaFin, the ECB and the CBI. BofA Securities entities, including BofA Europe and BofASE (France), may outsource/delegate the marketing and/or provision of certain research services or aspects of research services to other branches or members of the BofA Securities group. You may be contacted by a different BofA Securities entity acting for and on behalf of your service provider where permitted by applicable law. This does not change your service provider. Please refer to the Electronic Communications Disclaimers for further information.

​This information has been prepared and issued by BofAS and/or one or more of its non-US affiliates. The author(s) of this information may not be licensed to carry on regulated activities in your jurisdiction and, if not licensed, do not hold themselves out as being able to do so. BofAS and/or MLPF&S is the distributor of this information in the US and accepts full responsibility for information distributed to BofAS and/or MLPF&S clients in the US by its non-US affiliates. Any US person receiving this information and wishing to effect any transaction in any security discussed herein should do so through BofAS and/or MLPF&S and not such foreign affiliates. Hong Kong recipients of this information should contact Merrill Lynch (Asia Pacific) Limited in respect of any matters relating to dealing in securities or provision of specific advice on securities or any other matters arising from, or in connection with, this information. Singapore recipients of this information should contact Merrill Lynch (Singapore) Pte Ltd in respect of any matters arising from, or in connection with, this information. For clients that are not accredited investors, expert investors or institutional investors Merrill Lynch (Singapore) Pte Ltd accepts full responsibility for the contents of this information distributed to such clients in Singapore.

General Investment Related Disclosures:

Taiwan Readers: Neither the information nor any opinion expressed herein constitutes an offer or a solicitation of an offer to transact in any securities or other financial instrument. No part of this report may be used or reproduced or quoted in any manner whatsoever in Taiwan by the press or any other person without the express written consent of BofA Securities.

This document provides general information only, and has been prepared for, and is intended for general distribution to, BofA Securities clients. Neither the information nor any opinion expressed constitutes an offer or an invitation to make an offer, to buy or sell any securities or other financial instrument or any derivative related to such securities or instruments (e.g., options, futures, warrants, and contracts for differences). This document is not intended to provide personal investment advice and it does not take into account the specific investment objectives, financial situation and the particular needs of, and is not directed to, any specific person(s). This document and its content do not constitute, and should not be considered to constitute, investment advice for purposes of ERISA, the US tax code, the Investment Advisers Act or otherwise. Investors should seek financial advice regarding the appropriateness of investing in financial instruments and implementing investment strategies discussed or recommended in this document and should understand that statements regarding future prospects may not be realized. Any decision to purchase or subscribe for securities in any offering must be based solely on existing public information on such security or the information in the prospectus or other offering document issued in connection with such offering, and not on this document.

Securities and other financial instruments referred to herein, or recommended, offered or sold by BofA Securities, are not insured by the Federal Deposit Insurance Corporation and are not deposits or other obligations of any insured depository institution (including, Bank of America, N.A.). Investments in general and, derivatives, in particular, involve numerous risks, including, among others, market risk, counterparty default risk and liquidity risk. No security, financial instrument or derivative is suitable for all investors. Digital assets are extremely speculative, volatile and are largely unregulated. In some cases, securities and other financial instruments may be difficult to value or sell and reliable information about the value or risks related to the security or financial instrument may be difficult to obtain. Investors should note that income from such securities and other financial instruments, if any, may fluctuate and that price or value of such securities and instruments may rise or fall and, in some cases, investors may lose their entire principal investment. Past performance is not necessarily a guide to future performance. Levels and basis for taxation may change.

This report may contain a short-term trading idea or recommendation, which highlights a specific near-term catalyst or event impacting the issuer or the market that is anticipated to have a short-term price impact on the equity securities of the issuer. Short-term trading ideas and recommendations are different from and do not affect a stock's fundamental equity rating, which reflects both a longer term total return expectation and attractiveness for investment relative to other stocks within its Coverage Cluster. Short-term trading ideas and recommendations may be more or less positive than a stock's fundamental equity rating.

BofA Securities is aware that the implementation of the ideas expressed in this report may depend upon an investor's ability to "short" securities or other financial instruments and that such action may be limited by regulations prohibiting or restricting "shortselling" in many jurisdictions. Investors are urged to seek advice regarding the applicability of such regulations prior to executing any short idea contained in this report.

Foreign currency rates of exchange may adversely affect the value, price or income of any security or financial instrument mentioned herein. Investors in such securities and instruments, including ADRs, effectively assume currency risk.

UK Readers: The protections provided by the U.K. regulatory regime, including the Financial Services Scheme, do not apply in general to business coordinated by BofA Securities entities located outside of the United Kingdom.

BofAS or one of its affiliates is a regular issuer of traded financial instruments linked to securities that may have been recommended in this report. BofAS or one of its affiliates may, at any time, hold a trading position (long or short) in the securities and financial instruments discussed in this report.

BofA Securities, through business units other than BofA Global Research, may have issued and may in the future issue trading ideas or recommendations that are inconsistent with, and reach different conclusions from, the information presented herein. Such ideas or recommendations may reflect different time frames, assumptions, views and analytical methods of the persons who prepared them, and BofA Securities is under no obligation to ensure that such other trading ideas or recommendations are brought to the attention of any recipient of this information.

In the event that the recipient received this information pursuant to a contract between the recipient and BofAS for the provision of research services for a separate fee, and in connection therewith BofAS may be deemed to be acting as an investment adviser, such status relates, if at all, solely to the person with whom BofAS has contracted directly and does not extend beyond the delivery of this report (unless otherwise agreed specifically in writing by BofAS). If such recipient uses the services of BofAS in connection with the sale or purchase of a security referred to herein, BofAS may act as principal for its own account or as agent for another person. BofAS is and continues to act solely as a broker-dealer in connection with the execution of any transactions, including transactions in any securities referred to herein.

Copyright and General Information:

Copyright 2021 Bank of America Corporation. All rights reserved. iQprofile℠, iQmethod℠ are service marks of Bank of America Corporation. iQdatabase® is a registered service mark of Bank of America Corporation. This information is prepared for the use of BofA Securities clients and may not be redistributed, retransmitted or disclosed, in whole or in part, or in any form or manner, without the express written consent of BofA Securities. BofA Global Research information is distributed simultaneously to internal and client websites and other portals by BofA Securities and is not publicly-available material. Any unauthorized use or disclosure is prohibited. Receipt and review of this information constitutes your agreement not to redistribute, retransmit, or disclose to others the contents, opinions, conclusion, or information contained herein (including any investment recommendations, estimates or price targets) without first obtaining express permission from an authorized officer of BofA Securities.

Materials prepared by BofA Global Research personnel are based on public information. Facts and views presented in this material have not been reviewed by, and may not reflect information known to, professionals in other business areas of BofA Securities, including investment banking personnel. BofA Securities has established information barriers between BofA Global Research and certain business groups. As a result, BofA Securities does not disclose certain client relationships with, or compensation received from, such issuers. To the extent this material discusses any legal proceeding or issues, it has not been prepared as nor is it intended to express any legal conclusion, opinion or advice. Investors should consult their own legal advisers as to issues of law relating to the subject matter of this material. BofA Global Research personnel's knowledge of legal proceedings in which any BofA Securities entity and/or its directors, officers and employees may be plaintiffs, defendants, co-defendants or co-plaintiffs with or involving issuers mentioned in this material is based on public information. Facts and views presented in this material that relate to any such proceedings have not been reviewed by, discussed with, and may not reflect information known to, professionals in other business areas of BofA Securities in connection with the legal proceedings or matters relevant to such proceedings.

This information has been prepared independently of any issuer of securities mentioned herein and not in connection with any proposed offering of securities or as agent of any issuer of any securities. None of BofAS any of its affiliates or their research analysts has any authority whatsoever to make any representation or warranty on behalf of the issuer(s). BofA Global Research policy prohibits research personnel from disclosing a recommendation, investment rating, or investment thesis for review by an issuer prior to the publication of a research report containing such rating, recommendation or investment thesis.

Any information relating to the tax status of financial instruments discussed herein is not intended to provide tax advice or to be used by anyone to provide tax advice. Investors are urged to seek tax advice based on their particular circumstances from an independent tax professional.

The information herein (other than disclosure information relating to BofA Securities and its affiliates) was obtained from various sources and we do not guarantee its accuracy. This information may contain links to third-party websites. BofA Securities is not responsible for the content of any third-party website or any linked content contained in a third-party website. Content contained on such third-party websites is not part of this information and is not incorporated by reference. The inclusion of a link does not imply any endorsement by or any affiliation with BofA Securities. Access to any third-party website is at your own risk, and you should always review the terms and privacy policies at third-party websites before submitting any personal information to them. BofA Securities is not responsible for such terms and privacy policies and expressly disclaims any liability for them.

All opinions, projections and estimates constitute the judgment of the author as of the date of publication and are subject to change without notice. Prices also are subject to change without notice. BofA Securities is under no obligation to update this information and BofA Securities ability to publish information on the subject issuer(s) in the future is subject to applicable quiet periods. You should therefore assume that BofA Securities will not update any fact, circumstance or opinion contained herein.

Certain outstanding reports or investment opinions relating to securities, financial instruments and/or issuers may no longer be current. Always refer to the most recent research report relating to an issuer prior to making an investment decision.

In some cases, an issuer may be classified as Restricted or may be Under Review or Extended Review. In each case, investors should consider any investment opinion relating to such issuer (or its security and/or financial instruments) to be suspended or withdrawn and should not rely on the analyses and investment opinion(s) pertaining to such issuer (or its securities and/or financial instruments) nor should the analyses or opinion(s) be considered a solicitation of any kind. Sales persons and financial advisors affiliated with BofAS or any of its affiliates may not solicit purchases of securities or financial instruments that are Restricted or Under Review and may only solicit securities under Extended Review in accordance with firm policies.

Neither BofA Securities nor any officer or employee of BofA Securities accepts any liability whatsoever for any direct, indirect or consequential damages or losses arising from any use of this information.