Académique Documents
Professionnel Documents
Culture Documents
LTI Freq
4
3
2
1
0
2.50
1.25
2005
600
MA Freq
3.33
1.96
1.61
1.97
0.95
0.62
0.57
0.41
0.28
2006
2007
2008
2009
2010
Employee Replacements
Employee Additions
1.82
Vacation Coverage
500
People
400
300
200
100
0
-100
2005
2006
2007
2008
2009
2010ytd
Source: Teck
13/01/2012
Outline
The supply/demand fundamentals and the global picture
The fertilizer industry a case study on leading indicators
and underlying fundamentals
The met coal industry a case study on price increases
and cost pressures
DCF Examples
13/01/2012
13/01/2012
Price
Supply
PanicBuying
Price($/unit)
Units
CostDriven
FloorPrice
UnitsAvailable
7
UnitsofProductionorConsumption
Demand
Excess Supply
Supply Shortfall
Price($/UnitofProduction)
SuperCycle
Time
FloorPrice
BasedonUsualDemand
andSupplyResponse
Time
13/01/2012
Under
supply
Over
supply
5.0%
4.0%
3.0%
2.0%
1.0%
0.0%
-1.0%
1980
1981
1982
1983
1984
1985
1986
1987
1988
1989
1990
1991
1992
1993
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
6.0%
-2.0%
-3.0%
-4.0%
Global
10
OECD
Developing
13/01/2012
11
Commodity Super-cycle
CPI (YoY)
Potash
12
Zinc
Oil
Nickel
Coking Coal
Copper
Uranium
Aluminum
Gold
2010
2008
2006
2004
2002
2000
1998
1996
1994
1992
1990
0%
1988
2%
0%
1986
4%
20%
1984
6%
40%
1982
8%
60%
1978
1980
10%
80%
1976
12%
100%
1974
14%
120%
1972
16%
140%
1970
18%
160%
1968
20%
180%
1966
22%
200%
1964
24%
220%
1962
26%
240%
1960
260%
Iron
Average
14
Jul07
Jul08
Jul09
Jan11
Oct10
Jul10
Apr10
Jan10
Oct09
Jan08
Jan11
Sep10
May10
Jan10
Sep09
May09
Jan09
Sep08
Rio
Dow
Apr09
Jan09
$1,200
Oct08
$1,400
May08
$160
$140
$120
$100
$80
$60
$40
$20
$0
Apr08
Sep07
(US$/bbl)
Vale
Exxon
Jan08
Oct07
CopperPrice
May07
Jan07
Jan11
Sep10
ZincPrice
Apr07
(US$/tonne)
Jan10
May10
BHP
Potash
Jan07
Jan11
Sep10
May10
Sep09
May09
Jan09
Sep08
Teck
Barrick
Jan10
Sep09
May09
Jan09
May08
Jan08
Sep07
May07
1/2/08
1/22/08
2/11/08
3/2/08
3/22/08
4/11/08
5/1/08
5/21/08
6/10/08
6/30/08
7/20/08
8/9/08
8/29/08
9/18/08
10/8/08
10/28/08
11/17/08
12/7/08
12/27/08
1/16/09
2/5/09
2/25/09
3/17/09
4/6/09
4/26/09
5/16/09
6/5/09
6/25/09
7/15/09
8/4/09
8/24/09
9/13/09
10/3/09
10/23/09
11/12/09
12/2/09
12/22/09
1/11/10
1/31/10
2/20/10
3/12/10
4/1/10
4/21/10
5/11/10
5/31/10
6/20/10
7/10/10
7/30/10
8/19/10
9/8/10
9/28/10
10/18/10
11/7/10
11/27/10
12/17/10
1/6/11
180%
Sep08
May08
Jan08
Sep07
$4.50
$4.00
$3.50
$3.00
$2.50
$2.00
$1.50
$1.00
$0.50
$0.00
Jan07
13
May07
Jan07
(US$/lb)
$2.00
$1.80
$1.60
$1.40
$1.20
$1.00
$0.80
$0.60
$0.40
$0.20
$0.00
(US$/lb)
13/01/2012
200%
Freeport
160%
140%
120%
100%
80%
60%
40%
20%
0%
Source: finance.yahoo.com
WTIOilPrice
HRCSteelPrice
$1,000
$800
$600
$400
$200
$0
13/01/2012
Fragmented, local
Consolidated, global
Misallocation of capital
15
50%
10YearAverageROCE
Iron
40%
Alumina
Industrial
Minerals
30%
Coking Coal
20%
Thermal Coal
Copper
Aluminum
Steel
10%
Zinc/Lead
Nickel
Petroleum
Gold
0%
0
0.1
0.2
0.3
0.4
0.5
0.6
0.7
0.8
0.9
Top4CompaniesShareoftheMarket
16
13/01/2012
Oil Sands
Teck Coal
3,500
2,500
3,000
2,300
2,500
2,000
1,500
1,000
500
0
People (000)
2,700
New Hires
4,000
1980
2011
2,100
1,900
1,700
1,500
1,300
1,100
900
20 - 25 - 30 - 35 - 40 - 45 - 50 - 55 - 60 24 29 34 39 44 49 54 59 64
18
13/01/2012
Tyres
20
LargeHaulTrucks
22
Wagons
12
Locomotives
12
22
14
Barges
23
Shiploaders
9
14
Reclaimers
17
RopeShovels
6
14
Draglines
16
PowerGenerators
19
12
Crushers
11
16
Grindingmills
18
0
19
Summer2008AdditionalDelays
18
10
29
20
Months
30
40
50
20
10
13/01/2012
Anglo, 9%
Other Australia,
17%
21
Xstrata, 6%
Rio Tinto, 4%
Source: AME
$300
$250
$200
$150
$100
$50
1960
1962
1964
1966
1968
1970
1972
1974
1976
1978
1980
1982
1984
1986
1988
1990
1992
1994
1996
1998
2000
2002
2004
2006
2008
2010
$0
22
11
13/01/2012
$350
$300
$250
$200
$150
$100
$50
1960
1962
1964
1966
1968
1970
1972
1974
1976
1978
1980
1982
1984
1986
1988
1990
1992
1994
1996
1998
2000
2002
2004
2006
2008
2010
$0
23
$350
$300
$250
$200
$150
$100
$50
1960
1962
1964
1966
1968
1970
1972
1974
1976
1978
1980
1982
1984
1986
1988
1990
1992
1994
1996
1998
2000
2002
2004
2006
2008
2010
$0
24
12
13/01/2012
$900
$800
$700
$200
$600
$500
$150
$400
$100
$300
$200
$50
$250
$100
$0
2010
2008
2006
2004
2002
2000
1998
1996
1994
1992
1990
1988
1986
$0
1984
$300
25
26
13
13/01/2012
50
2.2
1.9
40
6.6
0.6
0.6
1.6
6.3
0.3
0.3
30
1.7
6.7
0.6
1.3
3.7
8.7
1.2
5.2
1.0
4.2
0.8
2.7
3.9
8.1
7.8
7.6
4.3
3.3
2.7
1.3
5.0
1.8
1.5
9.3
7.3
17.1
17.0
16.7
18.3
17.3
17.6
14.3
20
10
11.4
8.9
19.8
16.4
19.6
19.4
19.3
18.8
15.9
16.6
16.2
12.7
13.9
0
199099
2000
South America
200103
200405
2006
Other Asia
India
2007
China
2008
Europe
2009
2010F
North America
EVCP
Teck
25,000
Teck Coal
750,000
2010F
2008
2009F
2007
2006
2005
2004
2003
2002
2001
2000
1999
1998
1997
1996
1995
1994
1993
1992
1991
150,000
1990
5,000
1989
300,000
1988
10,000
1987
450,000
1986
15,000
1985
600,000
1984
20,000
900,000
1983
30,000
14
13/01/2012
Q2/08
Q3/08
Q4/08
Q1/09
Q2/09
Q3/09
Q4/09
Q1/10
Q2/10
Q3/10
-10%
-20%
-30%
-40%
Global Auto
29
Global Steel
Teck Coal
Source: Volkswagon, Global Insight, CRU steel, World Steel Association, IMF
30
Source: WoodMac
15
13/01/2012
31
$ BU
Corn Prices
$ BU
8.0
16
Source: CBOT
Source: CBOT
14
7.0
12
6.0
10
5.0
8
4.0
6
3.0
2.0
1.0
70 72 74 76 78 80 82 84 86 88 90 92 94 96 98 00 02 04 06 08 10
70 72 74 76 78 80 82 84 86 88 90 92 94 96 98 00 02 04 06 08 10
Wheat Prices
$ BU
12
11
Source: CBOT
10
9
8
7
6
5
4
3
2
1
70 72 74 76 78 80 82 84 86 88 90 92 94 96 98 00 02 04 06 08 10
32
Source: Mosaic
16
13/01/2012
$ BU
$ BU
18
60
Source: CBOT and US DOL
16
50
14
12
40
10
30
8
6
20
4
10
2
0
0
70 72 74 76 78 80 82 84 86 88 90 92 94 96 98 00 02 04 06 08 10
70 72 74 76 78 80 82 84 86 88 90 92 94 96 98 00 02 04 06 08 10
$ BU
30
Source: CBOT and US DOL
25
20
15
10
5
0
70 72 74 76 78 80 82 84 86 88 90 92 94 96 98 00 02 04 06 08 10
33
Source: Mosaic
17
13/01/2012
35
Source: Mosaic
36
18
13/01/2012
Fertilizer Prices
MOP Prices
$ ST
1300
1200
1100
1000
900
800
700
600
500
400
300
200
100
900
800
700
600
500
400
300
200
100
0
90 91 92 93 94 95 96 97 98 99 00 01 02 03 04 05 06 07 08 09 10
90 91 92 93 94 95 96 97 98 99 00 01 02 03 04 05 06 07 08 09 10
Ammonia Prices
$ MT
c&f Tampa
$ ST
950
900
Source: Fertecon
850
800
750
700
650
600
550
500
450
350
400
250
300
200
150
50
100
00
37
DAP Prices
$ MT
1000
01
02
03
04
05
06
07
08
09
10
90 91 92 93 94 95 96 97 98 99 00 01 02 03 04 05 06 07 08 09 10
Source: Mosaic
38
19
13/01/2012
DCF=
++
Year
0
($100)
($100)
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
$250
$250
$250
$250
$250
$250
$250
$250
$250
$250
$250
SiteCostsVariable($/t)
$45
$45
$45
$45
$45
$45
$45
$45
$45
$45
$45
Transportation($/t)
$35
$35
$35
$35
$35
$35
$35
$35
$35
$35
$35
$0
$170
$170
$170
$170
$170
$170
$170
$170
$170
$170
$170
Capital($millions)
Production(mtonnes)
CommodityPrice($/t)
10
SiteCostsFixed($millions)
OperatingMargin($/t)
Profit pretax($millions)
$100
$270
$170
$170
$170
$170
$170
$170
$170
$170
Tax($millions)
$30
$81
$51
$51
$51
$51
$51
$51
$51
$51
$51
Profit posttax($millions)
$70
$189
$119
$119
$119
$119
$119
$119
$119
$119
$119
$70
$172
$98
$89
$81
$74
$67
$61
$56
$50
$46
DiscountedCashFlow($millions)
CashFlow($millions)
NPV($millions)
40
$1,330
$865
20
13/01/2012
DCF Scenarios
SummaryComparison
S1
S2
S3
S4
S5
S6
production/year
minelife
10
10
10
capital($millions)
200
400
200
400
200
400
commoditypriceUS
250
250
250
250
150
150
discountrate
10%
10%
8%
8%
10%
10%
41
DCF Scenarios
SummaryComparison
S1
S2
S3
S4
S5
S6
production/year
minelife
10
10
10
capital($millions)
200
400
200
400
200
400
commoditypriceUS
250
250
250
250
150
150
discountrate
10%
10%
8%
8%
10%
10%
$1,330
$1,470
$1,330
$1,470
$685
$825
$865
$1,169
$933
$1,220
$469
$681
CashFlow
NPV
42
21
13/01/2012
22