MINING FINANCE / INVESTMENT

LONDON'S BIG FOUR DIVERSIFIED MINERS

Smoke, mirrors, and financial returns

Differences between financial metrics at Anglo American and Xstrata are akin to the somewhat slight variations between cheese and chalk.

Author: Barry Sergeant
Posted:  Monday , 29 Jun 2009

JOHANNESBURG - 

By now thousands of words have been written, and even more spoken, about diversified transnational miner Xstrata's charm offensive, of Wednesday last week, when it published a detailed "merger of equals" discussion document over its unofficial bid for  Anglo American, after the initial proposal was completely rejected by Anglo American seven days ago, arguing that "the terms proposed by Xstrata were totally unacceptable".

Beyond the documents that have been publicly aired, there is strenuous lobbying going on behind the scenes; the more the story develops, the more confusing it seems to become. Along with BHP Billiton and Rio Tinto, the two parties engaged in verbal conflict comprise the Big Four London diversified mining stocks. While Anglo American traces its roots back to 1917, Xstrata was unfurled in 2001 when a bunch of Latin American mining interests were re-launched, and a batch of coal assets were injected by Glencore, mainly a commodities trader, and, like Xstrata, based in Switzerland.

Xstrata was unleashed on the wider world in 2002, with its initial public offer (IPO). Xstrata's one-time raison d'être was summed up in its 2002 annual report: "One of the key investment propositions set out at the time of the IPO was that there existed a niche in our industry for a fourth, London-listed, diversified metals and mining company, with headroom to grow. 

"It was our strong conviction that if Xstrata were to leverage the advantages of its size, momentum and financial structure to grow its portfolio, through steps that were in themselves value creating, then the market, in time, would reward the subsequent diversification of commodity, currency and earnings risk, by re-rating upwards the multiples on which we trade". 

Given its unofficial bid for Anglo American, Xstrata has clearly abandoned its idea of being a niche player.  Why this should be so has not been explained, but clearly, Xstrata has no intention of unbundling itself and quitting on targeted achievements which have now apparently been abandoned. 

Xstrata's 2002 London IPO raised some USD 2.9bn in cash, with shares sold at GBP 8.70 each. The stock price would eventually peak out during 2008 around GPB 42.00 a share, before crashing down more than 90% to less than GBP 3.00 a share in March this year, before, in turn, then recovering to around GBP 6.65 today. This is less than the IPO price.

Between 2001 and today, Xstrata has raised USD 16bn in cash from investors; more to the point, perhaps, is that there has been an expansion of more than ten fold in its issued shares, from 251m upon IPO to just short of 3bn today. At the other diversifieds, there has been an intense focus on driving issued share numbers down by mounting share buy back programmes; objectives achieved over the period, on a net basis, by BHP Billiton and Anglo American. 

Xstrata

 

 

 

 

USD bn

 

 

 

 

 

Dividends

Buy Backs

Rights issues

Shares (bn)

2002

 

 

1.424

0.251

2003

0.092

0.010

1.441

 

2004

0.134

0.051

 

 

2005

0.154

0.522

 

 

2006

0.496

0.011

7.818

 

2007

0.443

0.532

 

 

2008

0.449

0.525

 

 

2009

 

 

6.700

2.933

Total

1.768

1.651

15.959

 

Between 2001 and today, Xstrata has spent nearly USD 40bn, most of it in the form of cash, on acquisitions. The strategy, or "culture", at the other three diversifieds has been very different. Over the period 2002 to date, the four diversifieds have paid an aggregate USD 32.8bn in cash dividends to shareholders (with 5% of that number contributed by Xstrata). Buy-backs of stock, also a form of returning value to shareholders, have aggregated USD 30.1bn (with 5.5% of that accounted for by Xstrata). 

CASH RETURNS AND EQUITY

 

 

2002 through 2009, to date

 

 

 

Cash

Cash

Rights

Net

 

dividends

buy-backs

issues

 

 

USD bn

USD bn

USD bn

USD bn

BHP Billiton

11.888

12.676

0

24.564

Rio Tinto

9.694

4.895

-15.200

-0.611

Anglo American

9.404

10.849

0

20.253

Xstrata

1.768

1.651

-15.959

-12.540

Totals

32.754

30.071

-31.1592

31.666

Apart from Xstrata, only Rio Tinto has also raised capital through a rights issue, one that's currently underway. Rio Tinto recently abandoned its posed near-USD 20bn capital injection from smaller rival Chinalco, replaced instead by the announcement of a general rights issue to raise the equivalent of USD 15.2bn, and agreement of a monster joint venture with BHP Billiton over the two companies' West Australian iron ore assets, involving 18 mines, two railroads of more than 1,000km each, rolling stock, port handling facilities, and ports.

Most of the period between 2001 and now fell within the so-called commodities supercycle, which commenced early in 2002 and eventually terminated, for most traded commodity prices, with a vengeance, in mid-2008. The era inspired some significant merger and acquisition (M&A) transactions, including the zealous USD 38bn cash takeover of Alcan by Rio Tinto in 2007. 

The incident, allied with Rio Tinto's current rights issue, severely undermined Rio Tinto's measured returns from 2002 to date, when accounting for dividends paid, share buy backs, and rights issues, among London's Big Four diversifieds. On this metric, however, Xstrata remains far behind its competitors. BHP Billiton has returned a net USD 25bn over the period, Anglo American a net USD 20bn, while Rio Tinto has absorbed a net USD 1bn; Xstrata, the smallest, has absorbed more than USD 12bn. 

NET DIVIDENDS, BUY BACKS

AND RIGHTS ISSUES

 

2002 through 2009, to date

 

USD bn

 

BHP Billiton

24.564

 

Rio Tinto

-0.611

 

Anglo American

20.253

 

Xstrata

-12.540

 

Total

31.666

 

Given the broader allocation of capital by investors, it may be useful to observe that between 2002 and the present, more than USD 40bn in cash returned by BHP Billiton and Anglo American to investors has been used, in part, to the tune of more than USD 13bn, to finance the adventures of Xstrata and Rio Tinto.

Like its Big Three London competitors, Xstrata maintained a policy of paying dividends and staging buy backs over the period. Buy backs by any company are, of course, premised on the notion that long term shareholders will hold ever-increasing percentage stakes in corporate profits and dividends.

Thus, in year one, a 10% stake in a company would be allocated dividends equal to 10% of the overall dividend pie. A decade later, given net stock buy backs, the initial 10%  stake would be an enlarged percentage, and would receive not only a bigger percentage of the overall dividend, but also possibly benefit from an overall bigger dividend.

In Xstrata's case, however, a 10% stake in the group in 2002 would today amount to a stake of just 0.89%, assuming that the shareholder did not follow any rights issues. In financial parlance, this is sometimes described as dilutitive. 

Xstrata's acquisitions frenzy was only partly fuelled by cash that could have been returned - at least in part - to investors; it was also supported further by rights issues, but also lots of - growing - debt. While far bigger Rio Tinto ended 2008 as the world's most indebted mining company, its rights issue means that Rio Tinto's issued shares will increase above the levels that prevailed in 2002. At BHP Billiton and Anglo American, shares now in issue are below the numbers seen in 2002. 

Issued shares (billion)

 

Billion

2002

now

BHP Billiton

6.029

5.565

Rio Tinto

1.381

1.958

Anglo American

1.411

1.202

Xstrata

0.251

2.933

Xstrata ended 2008 as the world's No 2 most indebted mining company, with USD 16.50bn in net debt, followed by the likes of unlisted Rusal (USD 14.00bn), Teck (USD 11.65bn), Anglo American (USD 11.00bn), and Evraz (USD 9.28bn). 

For reasons that remain unclear, Xstrata chose not to address its debt challenges by issuing paper into either the corporate bonds market (a debt market), or the convertibles market, a hybrid instrument classified as debt, but which can later normally be converted to equity by holders. 

Instead, Xstrata found itself earlier this year in a hugely dilutive rights issue, issuing 1960m new shares, tripling its shares in issue, to raise the equivalent of USD 6.7bn. A number of big miners have this year issued corporate bonds, where creditworthiness is essential. 

SELECTED RECENT CORPORATE BONDS

 

 

 

Million

Coupon

Due

BHP Billiton

Bonds

USD 1,500

5.500%

2014

Rio Tinto

Bonds

USD 2,000

8.950%

2014

Anglo American

Bonds

USD 1,250

9.375%

2014

Teck

Notes

USD 1,315

9.750%

2014

 

 

 

 

 

Teck

Notes

USD 1,060

10.250%

2016

 

 

 

 

 

BHP Billiton

Bonds

USD 1,750

6.500%

2019

Barrick

Bonds

USD 750

6.950%

2019

Rio Tinto

Bonds

USD 1,500

9.000%

2019

Anglo American

Bonds

USD 750

9.375%

2019

Teck

Notes

USD 1,850

10.750%

2019

 

 

 

 

 

BHP Billiton

Bonds

EUR 1,250

4.750%

2012

BHP Billiton

Bonds

EUR 1,000

6.375%

2016

Anglo American also issued convertibles, and, as mentioned, Rio Tinto has embarked on a rights issue. A number of companies have this year raised substantial billions of dollars by selling earmarked legacy assets; Rio Tinto, for example, sold its potash assets to Vale, the world's No 2 miner by value, for USD 850m, and Anglo American sold its final tranche of its shares in AngloGold Ashanti for USD 1.2bn. 

Xstrata, apparently unable to access further bank debt, or the corporate bond and/or convertibles market, bucked the trend by making yet another acquisition; it spent USD 2bn of cash it raised from its 2009 rights issue to buy Prodeco, a Colombian coal asset, from Glencore, which supported Xstrata's rights issue. If Anglo American and Xstrata were to merge today, consolidated debt of the new entity would likely comprise the world's most indebted mining company. 

2008 YEAR-END NET DEBT

 

 

 

 

Stock

Value

Net debt

Debt-to-

 

price

USD bn

USD bn

market ratio

Rio Tinto

GBP 20.40

33.76

-38.17

113.1%

Xstrata

GBP 6.65

32.31

-16.50

51.1%

Teck

USD 16.56

7.91

-11.65

147.2%

Anglo American

GBP 17.63

39.22

-11.00

28.0%

Freeport-McMoRan

USD 50.55

20.81

-6.41

30.8%

Alcoa

USD 10.76

10.48

-5.89

56.2%

De Beers

NA

NA

-3.30

NA

TOTAL

 

 

93.42

 

 

 

 

 

 

CURRENT DEBT POSITIONS

2008

2009

2009

Current

USD bn

net debt

cash in

new debt

net debt*

Rio Tinto

-38.17

26.861

-3.500

-14.81

Xstrata

-16.50

4.818

 

-11.68

Teck

-11.65

5.152

-4.225

-10.72

Anglo American

-11.00

6.767

-4.700

-8.93

Freeport-McMoRan

-6.41

0.558

 

-5.85

Alcoa

-5.89

1.288

-0.500

-5.10

De Beers

-3.30

0.500

-0.500

-3.30

TOTALS

-92.92

 

 

-60.40

 

 

 

 

 

Pro forma

 

 

 

 

Anglo-American+Xstrata

-27.500

11.585

-4.700

-20.615

* Excluding internal company cash flows.

 

 

Source: market and company data, compiled by Barry Sergeant

While a merger between Anglo American and Xstrata would no doubt have a number of positive spin offs for Xstrata's applicable debt covenants, both companies, along with practically all mining companies outside gold specialists, have to continue facing the margin compression that set in for most commodities around mid-2008. Most prices have been recovering this year, but from a low base. 

Company reporting so far this year shows that while established gold miners continue to make reasonable to good profits, seaborne iron ore is the only area where solid profits are still being made. That is one area that Xstrata did not venture into, and one area when Anglo American has been making inroads, but that is another story. 

 

 

Stock

From

From

Value

 

price

high*

low*

USD bn

BHP Billiton

GBP 13.56

-29.7%

85.4%

141.38

Vale

USD 17.86

-50.8%

103.0%

87.51

Shenhua

CNY 29.82

-22.9%

85.4%

71.96

Rio Tinto

GBP 20.40

-59.2%

148.2%

66.17

Anglo American

GBP 17.63

-50.3%

94.6%

39.22

Xstrata

GBP 6.65

-71.1%

130.3%

32.31

Barrick

USD 35.03

-33.3%

102.8%

30.59

NMDC

INR 364.50

-25.5%

216.4%

30.04

Suncor

CAD 34.88

-44.1%

85.5%

28.35

PotashCorp

CAD 107.66

-54.6%

75.3%

27.59

Goldcorp

USD 36.06

-31.5%

160.5%

26.33

Sasol

USD 34.33

-43.3%

79.2%

21.88

Freeport-McMoRan

USD 50.55

-57.9%

222.0%

20.81

Newmont

USD 42.50

-21.0%

100.8%

20.36

Mosaic

USD 43.35

-71.1%

97.6%

19.27

Petro-Canada

CAD 44.11

-24.5%

120.4%

18.56

CSN

USD 23.18

-48.5%

194.5%

18.39

Southern Copper

USD 20.70

-43.9%

127.0%

17.60

Norilsk

USD 9.23

-64.1%

163.0%

17.59

Anglo Platinum

ZAR 555.29

-60.0%

58.7%

16.92

Chalco

CNY 12.07

-19.5%

104.6%

16.92

China Coal

CNY 12.44

-24.1%

107.3%

16.66

Zijin

CNY 9.94

-13.9%

164.4%

15.33

ENRC

GBP 6.49

-53.1%

254.6%

13.84

Impala

ZAR 176.25

-46.0%

103.6%

13.65

AngloGold Ashanti

USD 37.60

-12.9%

181.2%

13.32

Kinross

USD 18.92

-25.4%

176.2%

13.14

ICL

USD 10.10

-57.0%

124.4%

12.78

Newcrest

AUD 29.95

-19.4%

81.0%

11.68

Canadian Oil Sands

CAD 27.50

-50.2%

83.3%

11.53

Shanxi Xishan

CNY 29.74

-0.8%

326.1%

10.55

Alcoa

USD 10.76

-70.3%

116.5%

10.48

Cameco

CAD 30.09

-32.2%

110.0%

10.25

Antofagasta

GBP 5.89

-16.6%

153.9%

9.61

Sociedad Química

USD 35.87

-27.4%

176.3%

9.44

K+S

EUR 40.11

-56.6%

49.7%

9.31

Fortescue

AUD 3.71

-70.8%

219.8%

9.24

Sterlite

USD 12.70

-22.5%

307.1%

9.00

Gold Fields

USD 12.32

-11.9%

165.5%

8.68

Agnico-Eagle

USD 54.43

-32.6%

160.8%

8.48

Peabody Energy

USD 30.49

-65.6%

90.6%

8.15

Peñoles

MXN 213.34

-23.5%

213.2%

8.11

Teck

USD 16.56

-66.0%

536.9%

7.91

Jiangxi Copper

CNY 32.00

-7.3%

286.9%

7.66

Kumba Iron Ore

ZAR 186.97

-43.0%

82.3%

7.64

Polyus

USD 39.00

-32.2%

178.6%

7.43

China Zhongwang

HKD 10.60

-0.9%

62.8%

7.39

Jinduicheng

CNY 15.59

-4.6%

145.5%

7.36

Zhongjin Gold

CNY 61.42

-6.9%

492.6%

7.11

Eramet

EUR 185.00

-70.9%

92.6%

6.92

Yanzhou Coal

CNY 15.93

-27.9%

109.6%

6.90

Uralkali

USD 16.22

-78.7%

413.3%

6.89

Buenaventura

USD 25.02

-29.8%

178.0%

6.88

Shanxi Lu'an

CNY 39.81

-5.9%

346.8%

6.70

Yamana

USD 9.12

-46.4%

175.5%

6.68

Norsk Hydro

USD 5.25

-66.0%

93.0%

6.55

Qinghai

CNY 56.81

-27.4%

53.5%

6.38

Agrium

USD 40.40

-63.3%

83.0%

6.34

Consol Energy

USD 34.86

-69.8%

88.4%

6.30

Fresnillo

GBP 5.23

-29.4%

462.4%

6.21

Coal & Allied

AUD 84.00

-30.0%

24.4%

5.86

Pingdingshan Tianan

CNY 28.58

-4.4%

271.6%

5.84

Magnitogorsk

USD 0.52

-63.9%

246.7%

5.81

Vedanta

GBP 12.74

-42.1%

255.1%

5.76

Shandong Gold

CNY 54.64

-8.7%

313.9%

5.69

Lihir

AUD 2.93

-19.5%

92.8%

5.60

Kazakhmys

GBP 6.24

-62.0%

265.3%

5.53

Hindustan Zinc

INR 610.30

-12.5%

183.9%

5.36

KGHM Polska Miedź

PLN 85.00

-17.7%

323.3%

5.32

Western Mining

CNY 14.70

-11.6%

177.4%

5.13

Randgold Resources

USD 66.57

-10.3%

198.8%

5.11

Harmony

USD 10.81

-18.4%

97.6%

4.60

Arab Potash

JOD 38.10

-55.2%

48.8%

4.48

SDIC Xinji

CNY 16.41

-3.3%

259.9%

4.44

Hebei Jinniu

CNY 38.43

-16.3%

263.2%

4.43

Neyveli Lignite

INR 126.15

-14.4%

184.1%

4.40

Shanxi Guoyang

CNY 30.98

-3.8%

287.3%

4.36

National Aluminium

INR 312.85

-30.8%

197.2%

4.19

Yunnan Copper

USD 21.18

-11.0%

211.0%

3.89

Iamgold

USD 10.48

-8.9%

372.1%

3.83

Adaro Energy

IDR 1,220.00

-30.7%

165.2%

3.81

Tongling

CNY 20.00

-7.0%

266.3%

3.79

First Quantum

CAD 55.34

-27.1%

334.0%

3.76

Lonmin

GBP 11.75

-64.8%

129.5%

3.75

CAP

CLP 13,283.00

-46.4%

101.0%

3.74

Mechel

USD 8.86

-82.3%

246.1%

3.69

ARM

ZAR 134.64

-53.7%

77.2%

3.65

Exxaro

ZAR 78.06

-46.8%

64.3%

3.55

Eldorado

USD 9.40

-9.8%

295.0%

3.49

ERA

AUD 22.24

-21.4%

137.9%

3.42

Bumi Resources

USD 0.17

-81.6%

750.0%

3.30

Cliffs Natural

USD 24.75

-79.7%

109.7%

3.24

Shenzhen Zhongjin

CNY 20.88

-7.3%

244.6%

3.13

Hindalco

INR 87.85

-39.4%

139.0%

3.11

Sesa Goa

INR 186.90

-17.3%

211.5%

3.06

Hunan Valin

CNY 7.53

-2.7%

132.4%

3.02

Shanxi Lanhua

CNY 35.79

-7.0%

245.8%

2.99

New Hope

AUD 4.55

-13.8%

50.2%

2.99

Alumina

AUD 1.46

-63.7%

113.0%

2.86

Minmetals

CNY 18.24

-31.6%

113.3%

2.86

Averages/total

 

-35.2%

180.0%

1295.11

Weighted averages

 

-45.6%

123.6%

 

* 12 month

 

 

 

 

Source: market data; table compiled by Barry Sergeant

 

 

 

SHARE THIS ARTICLE

Disclaimer

MINEWEB is an interactive publication, with rolling deadlines through each day, commencing in the Sydney morning,  and concluding, 24 hours later,  in the Vancouver evening.  If you believe your side of an issue deserves inclusion, but has failed to meet one of our deadlines, you are invited to notify the Editor in Chief in Johannesburg, and we will include you in our editing and expanding on our stories. Email him at alechogg@gmail.com


Print icon  Print story   Email icon   Email story    Subscribe icon  Subscribe to free newsletter  

Related Links

ARTILCES:  Billions of dollars down the tubes 
Carroll in peril as Anglo tries to ward off Xstrata 
Anglo American seeking China deal to ward off Xstrata - reports 
Miners bruised, but standing firm 
OTHER PAGES:  MINING FINANCE / INVESTMENT AFRICA
BackBack
 
 responses to this article

Strategy
Come on Barry, don't you see that Mick has a PLAN. He will get Dave King in to oversee production, and then will surely be invited to list on the NY big board, and all will be fine.

by ST on June 29 2009, 10:12
Find this comment inappropriate? Report it

AAC- Xstrata
The vultures are gathering and the sharks sniff blood in the water- Cynthia is viewed as weak, and a gap has opened. Someone will take it unless it is closed soon......

by Vaalseun on June 30 2009, 00:56
Find this comment inappropriate? Report it

Xstrata
If it comes off, Glencore will have converted a bunch of ordinary assets into cashable shares in less than 10 years.

by Bill Melville on June 30 2009, 19:34
Find this comment inappropriate? Report it


Name
Subject
Comment

INVESTOR HUB: Gold / Copper

   


TOP STORIES

$1BILLION CASH

Ivanhoe to spend $758 million next year on Oyu Tolgoi copper/gold project

Tuesday , 08 Dec 2009
Ivanhoe Mines plans rapid construction progress on the Oyu Tolgoi copper/gold mine in Mongolia it is building with Rio Tinto.
More 

FAST NEWS

FOR CAPITAL PROJECTS AND EXPLORATION

10% discount on Golden Star share sale