Escolar Documentos
Profissional Documentos
Cultura Documentos
Worlds
largest seaborne
met coal producer
Quebrada
(76.5%)
QuebradaBlanca
Blanca
(76.5%)
Red Dog
Fort Hills
Oil Sands
Teck Coal
Trail
Frontier: 100%
Pend Oreille
Duck Pond
Recently completed
expansion that quadrupled
production
Antamina
Quebrada Blanca
Relincho
Red
RedDog
Dog(100%)
(100%)
Large scale, low cost zinc
production
~20 year+ mine life, with
potential to increase further
Antamina
Antamina(22.5%)
(22.5%)
Andacollo
Mine
Advanced Project
Note: References throughout to mine lives are based on Teck reserve estimates (or where indicated resource estimates) and current production rates. Actual mine lives may vary
1/18/2013
Outline
Supply/Demand balance
The macro demand picture
Supply running to stand still
How stable is your revenue?
o Drivers of price S/D balance
o Other factors
Steelmaking Coal Case Study
Fertilizer Case Study
The DCF
4
1/18/2013
Commodity super-cycle
CPI(YoY)
6
2012
2010
2008
2006
2004
2002
2000
0%
1998
0%
1996
2%
1994
4%
20%
1992
40%
1990
6%
1988
8%
60%
1986
10%
80%
1984
100%
1982
12%
1980
14%
120%
1978
140%
1976
16%
1974
18%
160%
1972
20%
180%
1970
200%
1968
22%
1966
24%
220%
1964
240%
1962
26%
1960
260%
Average
1/18/2013
Price
Supply
PanicBuying
Price($/unit)
Units
CostDriven
FloorPrice
UnitsAvailable
7
UnitsofProductionorConsumption
Demand
Excess Supply
Supply Shortfall
Price($/UnitofProduction)
SuperCycle
Time
FloorPrice
BasedonUsualDemand
andSupplyResponse
Time
1/18/2013
Multidecadematerialchange
indemanddrivenby
Urbanization of 1.4 billion people between 2005 2025
Industrialization of emerging economies
The move to middle class, replacement vs. additional demand
Population growth
BRICS (Brazil, Russia, India, China, South East Asia) expected to
sustain high economic growth
Source: UN 2011
8.0%
40%
7.0%
30%
6.0%
LongTermRealGDPForecast(YoY)
Emerging
1980
1983
1986
1989
1992
1995
1998
2001
2004
2007
2010
2013
2016
9.0%
ShareofGlobalGDP
Developed
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
2016
2017
RealGDP(%ChangeYearoverYear)
60%
2.0%
Global
Developed
Emerging
3.0%
4.0%
10
12
2010
Developed
200,000
China
India
Developed
China
India
Developed
China
1,200,000
2000
1990
India
Developed
China
India
1,600,000
11
1/18/2013
Urbanization Levels
PopulationDistribution
1,400,000
1,000,000
RURAL
800,000
600,000
400,000
URBAN
SourceUNOctober, 2012
2020
1/18/2013
China
1,347
8.70%
$6,988
$5,186
10
38
705
400
17
India
1,210
7.96%
$1,843
$1,523
2
17
78
50
20
Brazil
192
3.28%
$2,518
$13,087
3
249
36
150
13
USA
313
1.82%
$15,064
$48,097
13
810
86
250
0
Japan
128
1.50%
$5,855
$45,814
4
593
109
500
33
Korea
49
4.10%
$1,126
$23,169
2
346
65
1,050
16
Germany
82
1.95%
$3,628
$44,352
3
534
46
450
7
13
Source: Population and GDP from IMF 2012, Auto sales from 2012 Scotia Bank report,
Steel and HCC information from Wood Mackenzie 2012
2,500
2,000
Other
Japan
India
Germany
USA
China
Korea
Brazil
1,500
1,000
500
0
2000
2010
2020
GlobalSteelMakingCoalImports
400
350
300
Other
Japan
India
Germany
USA
China
GlobalIronOreImports
1,800
1,600
1,400
1,200
1,000
800
600
400
200
0
Korea
Brazil
250
200
150
100
50
0
2000
14
2010
2020
Other
Japan
India
2000
Germany
USA
China
Korea
Brazil
2010
2020
1/18/2013
Other
Japan
India
Germany
USA
China
Korea
Brazil
60
40
20
0
2000
2010
2020
GlobalZincConsumption
GlobalCopperConsumption
30,000
Other
Japan
India
25,000
20,000
Germany
USA
China
20,000
Korea
Brazil
15,000
Other
Japan
India
Germany
USA
China
Korea
Brazil
10,000
15,000
10,000
5,000
5,000
0
0
15
2000
2010
Source: WoddMac, IEA
2020
2000
2010
2020
16
1/18/2013
Source
Rio Tinto
17
and costlier
Source Anglo
18
Source BHP
Workinghardtostandstill
Source Xstrata
1/18/2013
4,500
4,000
Oil Sands
Teck Coal
3,500
New Hires
3,000
2,500
2,000
1,500
1,000
500
0
19
10
1/18/2013
21
11
23
$5.00
$4.50
$4.00
$3.50
$3.00
$2.50
$2.00
$1.50
$1.00
$0.50
$0.00
$5.00
$4.50
$4.00
$3.50
$3.00
$2.50
$2.00
$1.50
$1.00
$0.50
$0.00
24
1970
1968
1966
1964
1962
1960
CPI(YoY)
Potash
1980
1978
1976
1974
1972
Zinc
Oil
Zinc(US$/lb)
Copper(US$/lb)
$120
$450
$400
1988
1986
1984
1982
Nickel
CokingCoal
01/01/2009
01/03/2009
01/05/2009
01/07/2009
01/09/2009
01/11/2009
01/01/2010
01/03/2010
01/05/2010
01/07/2010
01/09/2010
01/11/2010
01/01/2011
01/03/2011
01/05/2011
01/07/2011
01/09/2011
01/11/2011
01/01/2012
01/03/2012
01/05/2012
01/07/2012
01/09/2012
01/11/2012
01/01/2009
01/03/2009
01/05/2009
01/07/2009
01/09/2009
01/11/2009
01/01/2010
01/03/2010
01/05/2010
01/07/2010
01/09/2010
01/11/2010
01/01/2011
01/03/2011
01/05/2011
01/07/2011
01/09/2011
01/11/2011
01/01/2012
01/03/2012
01/05/2012
01/07/2012
01/09/2012
01/11/2012
Copper
Uranium
1998
1996
1994
1992
1990
Aluminum
Gold
2008
2006
2004
2002
2000
Iron
Average
2012
2010
260%
01/01/2009
01/03/2009
01/05/2009
01/07/2009
01/09/2009
01/11/2009
01/01/2010
01/03/2010
01/05/2010
01/07/2010
01/09/2010
01/11/2010
01/01/2011
01/03/2011
01/05/2011
01/07/2011
01/09/2011
01/11/2011
01/01/2012
01/03/2012
01/05/2012
01/07/2012
01/09/2012
01/11/2012
01/01/2009
01/03/2009
01/05/2009
01/07/2009
01/09/2009
01/11/2009
01/01/2010
01/03/2010
01/05/2010
01/07/2010
01/09/2010
01/11/2010
01/01/2011
01/03/2011
01/05/2011
01/07/2011
01/09/2011
01/11/2011
01/01/2012
01/03/2012
01/05/2012
01/07/2012
01/09/2012
01/11/2012
1/18/2013
Commodity super-cycle
240%
26%
24%
220%
22%
200%
20%
180%
18%
160%
16%
140%
14%
120%
12%
100%
10%
80%
8%
60%
6%
40%
4%
20%
2%
0%
0%
$100
OilWTI(US$/bbl)
$80
$60
$40
$20
$0
$350
HardCokingCoal(US$/tonne)
$300
$250
$200
$150
$100
$50
$0
12
1/18/2013
25
12
BHP
Glencore
10
Commodities
8
Anglo
6
Xstrata
RioTinto
Teck
2
Codelco
Antofagasta
Fortescue
0
0
26
VALE
PotashCorp
Barrick
FirstQuantum
Cliff Resources
Mosaic
FreeportNewmont
Suncor
Expertsinsinglecommoditiesandmultiplejurisdictions
4
10
Countries
12
14
16
18
20
13
1/18/2013
5.00
4.50
US$
ChileanAdjusted
4.00
3.50
3.00
2.50
2.00
1.50
1.00
27
02/11/20
02/09/20
02/07/20
02/05/20
02/03/20
02/01/20
02/11/20
02/09/20
02/07/20
02/05/20
02/03/20
02/01/20
02/11/20
02/09/20
02/07/20
02/05/20
02/03/20
02/01/20
02/11/20
02/09/20
02/07/20
02/05/20
02/03/20
02/01/20
02/11/20
02/09/20
02/07/20
02/05/20
02/03/20
0.00
02/01/20
0.50
1yrAvg
3yrAvg
5yrAvg
10yrAvg
Zn($/lb)
$0.88
$0.96
$0.91
$0.92
Ni($/lb)
$7.94
$9.55
$9.54
$9.64
Cu($/lb)
$3.61
$3.71
$3.40
$2.73
Al($/t)
$2,137
$2,270
$2,275
$2,181
Fe($/t)
$135
$152
$152
$105
Pot($/t)
$550
$455
$499
$327
Oil($/bbl)
$95
$90
$86
$70
HCC($/t)
$192
$228
$222
$155
Au($/oz)
$1,648
$1,464
$1,165
$792
US/CDN
1.00
0.99
0.96
0.89
Historic perspective
Use multiple approaches and use the most conservative or
justify otherwise
Understand what analysts are using for forward pricing
assumptions
Short term vs long term price assumptions
Pricing sensitivity analyses
NPV and payback period
28
14
1/18/2013
30
15
1/18/2013
700kg/capita
31
Pellets
Iron Ore
Sinter
Limestone
Coking Coal
Coke
Reductant
Strength to hold physical
burden within the vessel
Blast Furnace
(Ironmaking)
To Converter
(Steelmaking)
32
16
1/18/2013
BOFHotMetal
EAFRecycle
1,095Mt
445Mt
SteelmakingCoal
1,095Mt
33
LandSteelmakingCoal
SeaborneSteelmakingCoal
854Mt
241Mt
SeaborneSSCC
SeabornePCI
SeaborneHCC
50Mt
39Mt
152Mt
70
Sales(millionsofcars)
60
4.7
50
40
30
1.6
6.3
0.3
0.3
2.2
2.7
1.9
6.6
0.6
0.6
1.7
6.7
0.6
1.3
7.6
0.8
2.7
7.8
1.0
4.2
17.1
16.7
17.0
17.3
3.3
8.1
1.2
5.2
4.3
3.7
8.7
1.3
5.0
1.5
7.3
19.8
19.4
19.6
19.3
1.9
9.4
10.5
2.0
10.0
18.8
15.9
2008
China
11.6
2.1
10.9
16.1
16.7
16.5
16.6
12.7
14.0
15.2
16.7
17.6
20
16.4
8.9
11.2
18.3
14.3
10
3.9
4.5
0
2009
2010
Europe
2011
2012
NorthAmerica
NoteEuropeincludesRussia
34
17
1/18/2013
50%
6%
0.1%
0.9%
11%
0.7%
0.1%
0%
0%
0.0%
6%
5%
11%
10%
5%
7%
9%
6%
2%
4%
10%
11%
4%
10%
6%
4%
2%
3%
7%
1.2%
11%
23%
16%
15%
2%
3%
10%
3%
5%
4%
0%
6%
4%
20%
20%
30%
22%
26%
34%
40%
GlobalAuto
35
19%
33%
20%
13%
7%
40%
36%
30%
19%
20%
25%
21%
22%
20%
4%
Q1/08 Q2/08 Q3/08 Q4/08 Q1/09 Q2/09 Q3/09 Q4/09 Q1/10 Q2/10 Q3/10 Q4/10 Q1/11 Q2/11 Q3/11 Q4/11 Q1/12 Q2/12 Q3/12
10%
GlobalSteel
GlobalSteelExChina
Source: Volkswagen, Global Insight, CRU steel, World Steel Association, IMF
China Projection
36
China
80
30,000
70
SeaborneHCC
25,000
60
GDP
20,000
50
40
GDP($millions)
SeaborneHCCImports
15,000
30
10,000
20
5,000
10
0
18
1/18/2013
India Projection
60
6,000
50
SeaborneHCC
GDP
40
4,000
30
3,000
20
2,000
10
1,000
37
5,000
GDP($millions)
SeaborneHCCImports
7,000
India
SeaborneHardCokingCoalDemand(mt)
300
Other,11
CIS,13
Other,10
CIS,10
250
Europe,44
100%
150
Other,10
50
38
Europe,35
Brazil,10
OAsia,5
Korea,11
Europe,50
OAmerica,7
Brazil,31
OAsia,19
OAsia,26
Other,5
Korea,18
Korea,18
Europe,35
Japan,32
Japan,31
Brazil,13
OAsia,8
Korea,16
India,45
India,52
China,69
China,63
2021
2031
Japan,33
Japan,36
India,20
India,12
China,17
2001
2011
OAmerica,6
Brazil,20
200
100
19
1/18/2013
250%
Crude
Steel
Hot
Metal
Seaborne
Steelmaking Coal
Seaborne Hard
Coking Coal
200%
150%
100%
50%
75%
90%
30%
0%
22%
2000 2010 Steel growth met with internal supply, seaborne not materially impacted
39
250%
Crude
Steel
Hot
Metal
Seaborne
Steelmaking Coal
Seaborne Hard
Coking Coal
200%
150%
90%
100%
75%
100%
90%
50%
75%
0%
90%
30%
22%
2010 2020 Steel growth continues but local suppliers cant keep up. India emerges
40
20
1/18/2013
250%
Hot
Metal
Crude
Steel
Seaborne Hard
Coking Coal
45%
200%
150%
Seaborne
Steelmaking Coal
40%
40%
90%
100%
28%
75%
100%
90%
50%
90%
75%
30%
0%
22%
2020-2030 China levels out, other emerging markets grow, but bigger pie
41
Western Canada
High project development and
operating costs, particularly in
northern British Colombia, rail
and port constraints near term
Appalachia
Increasing costs, regulations,
declining reserves
Shanxi, China
Dangerous, high-cost mining
conditions, costs escalating
on regulatory burden and
RMB appreciation
E Siberia Elga
Challenging infrastructure,
much delayed project
Indonesia Central
Kalimantan
High political risk, transport
logistics uncertain
Mozambique Tete/Moatize
Good mining conditions,
challenging infrastructure
Bowen Basin
large reserves, wide range
of qualities, Increasing
costs, lower quality, no lowhanging fruit
Basin Maturity
Major seaborne supply basin
Major prospective supply basin
Major domestic supply basin
42
21
1/18/2013
Anglo, 9%
Other Australia,
17%
43
Xstrata, 6%
Rio Tinto, 4%
Source: AME
Under
supply
Over
supply
44
22
1/18/2013
Cost Inflation
DeliveredCostChanges
BHPDeliveredCost
BHPcostinflation
$180
600%
TeckCoalDeliveredCost
TeckCoalcostinflation
500%
CostUS$/tonne
$160
$140
400%
$120
$100
300%
$80
200%
$60
$40
100%
CostInflationrelativetoH1/04
$200
$20
$0
0%
H1 H2 H1 H2 H1 H2 H1 H2 H1 H2 H1 H2 H1 H2 H1 H2 H1
2004
2005
2006
2007
2008
2009
2010
2011 2012
45
46
23
1/18/2013
400
375
350
325
300
275
250
225
200
175
Platts FOB 64 Mid Vol
Platts FOB Prem Low Vol
Platts FOB Peak Downs
Quarterly Contract Settlement
150
125
100
47
100
US$170/tonne benchmark
price could squeeze out
approximately 52-58mt of
seaborne metallurgical coal
50
~20% of Global
Production
Uneconomic
-50
-100
0
30
60
48
24
1/18/2013
$350
$300
$250
Premium HCC
Semi-Soft Coking
$200
Thermal
$100
$50
2012
2011
2010
2009
2008
2007
2006
2005
2004
2003
2002
2001
2000
1999
1998
1997
1996
1995
1994
1993
1992
1991
1990
1989
1988
1987
1986
$0
49
325
300
275
250
223
225
210
200
183
225
225
230
233
190
190
195
210
207
189
190
190
190
175
150
150
169
165
160
125
100
170
160
160
150
150
2015
2016
178
141
75
Q1 2013
50
223
Q2 2013
Q3 2013
Q4 2013
Q1 2014
Q2 2014
2014
Long Term
(Nominal)
Source: Macquarie Bank, Wilson, HTM, RBS, ANZ, Standard Bank, BoA, Merrill Lynch, Investec, Deutsche
Bank, Morgan Stanley, UBS Credit Suisse, Wood Makenzie CRU, Deloitte, Access Economics, BREE
25
1/18/2013
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
2012
$0
51
$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
2012
$0
52
26
1/18/2013
$350
$325
$300
$275
$250
$225
$200
$175
$150
$125
$100
$75
$50
$25
$0
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
53
54
$250
$200
$1,000
$800
$150
$600
$100
$400
$50
$200
$1,200
$0
2012
2010
2008
2006
2004
2002
2000
1998
1996
1994
1992
1990
1988
1986
$0
1984
$300
27
1/18/2013
55
56
28
1/18/2013
$ BU
9.0
Source: CME
8.0
7.0
6.0
5.0
4.0
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 12
Soybean Prices
$ BU
$ BU
12
18
Source: CME
16
11
Source: KCBOT
10
14
9
12
10
6
5
4
4
2
1
70 72 74 76 78 80 82 84 86 88 90 92 94 96 98 00 02 04 06 08 10 12
70 72 74 76 78 80 82 84 86 88 90 92 94 96 98 00 02 04 06 08 10 12
$ BU
18
Source: CME and U.S. Deparment of Labor
16
14
12
10
8
6
4
2
0
70 72 74 76 78 80 82 84 86 88 90 92 94 96 98 00 02 04 06 08 10 12
$ BU
$ BU
30
60
50
25
40
20
30
15
20
10
10
0
70 72 74 76 78 80 82 84 86 88 90 92 94 96 98 00 02 04 06 08 10 12
0
70 72 74 76 78 80 82 84 86 88 90 92 94 96 98 00 02 04 06 08 10 12
29
1/18/2013
The two previous charts show the price of corn since 1970 in both nominal and real terms. Nominal values
are not adjusted for inflation. Real values are adjusted for inflation and gauge purchasing power over time.
For example, the nominal price of corn, measured as the monthly average of the daily closing price of the front
month futures contract, traded at $2.97 per bushel in August 1973. The nominal value is the actual price a
farmer received for a bushel of corn back then. The real or inflation-adjusted value for the August 1973 price
in 2012 dollars is $15.15 per bushel. That means a farmer would have to receive $15.15 for a bushel of corn
today in order to buy what $2.97 bought in August 1973.
The chart shows that real price of corn was higher during the bull run of the 1970s than during the price spikes
of 2008. Put another way, the real price of corn has declined over time even after the sharp increases in
nominal prices during the last few years. But that is no surprise. Real prices change over time depending on
factors such as productivity growth or efficiency improvements and real prices of agricultural commodities
have trended downward over time due to the tremendous increases in productivity during the last 100 years.
However, since 2007, real prices of corn and many other commodities have trended upward due to a
combination of factors including the impact of rapid economic growth in China and India on food demand, the
exponential growth in biofuels production and several disappointing harvests. A key question is will
productivity growth increase fast enough to keep pace with demand growth in the future. History says yes but
many analysts now project that the days of steady declines in real agricultural commodity prices are behind us
and argue that one of the greatest challenges of this century will be to feed a growing and more affluent
population and still conserve increasingly scare land, water and other resources.
Weather
Population growth
Income growth
Food AND energy demand
30
1/18/2013
8.0
Source: NYMEX & CME
7.5
7.0
y = 0.0343x + 1.671
R = 0.6361
6.5
6.0
5.5
5.0
4.5
4.0
3.5
3.0
20
40
60
80
100
120
140
160
Oil - $ BBL
Corn
$ BU
8.50
8.00
7.50
7.00
6.50
6.00
5.50
Source: NYMEX & CME
5.00
70.0
80.0
90.0
100.0
110.0
120.0
$ BBL
31
1/18/2013
MOS
Share Price
MOS
Share Price
180
160
140
100
90
120
y = 4.3712x + 31.089
R = 0.0723
80
y = 25.439x - 46.556
R = 0.7424
100
70
80
60
60
40
50
20
0
40
2.5
3.0
3.5
4.0
4.5
5.0
5.5
6.0
6.5
7.0
7.5
8.0
5.0
5.5
6.0
6.5
7.0
Corn Price - $ bu
7.5
8.0
8.5
Corn Price - $ bu
Fertilizer Prices
MOP Prices
$ ST
1000
900
800
700
600
500
400
300
200
100
0
Sulphur Prices
c&f Tampa
Source: Fertecon
$ ST
NOLA Barge
850
700
750
600
500
90 91 92 93 94 95 96 97 98 99 00 01 02 03 04 05 06 07 08 09 10 11 12 13
90 91 92 93 94 95 96 97 98 99 00 01 02 03 04 05 06 07 08 09 10 11 12 13
$ LT
DAP Prices
$ MT
1300
1200
1100
1000
900
800
700
600
500
400
300
200
100
650
550
400
300
450
350
200
250
100
150
50
0
90 91 92 93 94 95 96 97 98 99 00 01 02 03 04 05 06 07 08 09 10 11 12 13
90 91 92 93 94 95 96 97 98 99 00 01 02 03 04 05 06 07 08 09 10 11 12 13
32
1/18/2013
65
66
33
1/18/2013
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)
68
$1,330
$865
34
1/18/2013
DCF Scenarios
SummaryComparison
S1
S2
S3
S4
S5
S6
production/year
minelife
10
10
10
capital($millions)
200
400
200
400
200
400
commoditypriceUS
250
250
250
250
150
150
discountrate
10%
10%
8%
8%
10%
10%
69
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
70
35
1/18/2013
72
36
1/18/2013
Thank you!
73
APPENDIX
74
37