TiO2 Financial

15
E.I. du Pont de Nemours and Co.: Titanium Dioxide

Transcript of TiO2 Financial

Page 1: TiO2 Financial

E.I. du Pont de Nemours and Co.: Titanium Dioxide

Page 2: TiO2 Financial

FOUNDED IN 1802, DUPONT PUTS SCIENCE TO WORK BY CREATING SUSTAINABLE SOLUTIONS ESSENTIAL TO A BETTER, SAFER,

HEALTHIER LIFE FOR PEOPLE EVERYWHERE. OPERATING IN MORE THAN 70 COUNTRIES, DUPONT OFFERS A WIDE RANGE OF

INNOVATIVE PRODUCTS AND SERVICES FOR MARKETS INCLUDING AGRICULTURE, NUTRITION, ELECTRONICS,

COMMUNICATIONS, SAFETY AND PROTECTION, HOME AND CONSTRUCTION, TRANSPORTATION AND APPAREL.

E. I. du Pont de Nemours and Company

Page 3: TiO2 Financial

Titanium Dioxide (TiO2)Production and Manufacturing Process

  TiO2 is produced from either ilmenite, rutile or titanium slag. Titanium pigment is extracted by using either sulphuric acid (sulphate process) or chlorine (chloride route). The sulphate process employs simpler technology than the chloride route and can use lower grade, cheaper ores. However, it generally has higher production costs and with acid treatment is more expensive to build than a chloride plant. But the latter may require the construction of a chloralkali unit.

Page 4: TiO2 Financial

Competitive Advantages

Du Pont has a few competitive advantages over its competitors as of 1972. Due to the size of the firm and its technological superiority, Du Pont has a dominant position in many markets. Du Pont also has a competitive advantage in the chloride process because of the recent enacted environmental protection legislation, which has made TiO2 production costs much higher. Du Pont will benefit from this because most of its production uses the ilmenite chloride process, which is much cheaper than the processes used by competitors.

Page 5: TiO2 Financial

Company Background

Diversified manufacturer of fibers, plastics, industrial chemicals and other specialty chemical products

Conservatively managed company with longstanding AAA bond rating

Relied on retained earnings to fund capital expenditure programs

Organized into 10 industrial departments (second smallest being pigments)

Page 6: TiO2 Financial

Titanium Dioxide Market

White chemical agent used in manufacture of paints, paper, synthetic fibers, plastics, ink and synthetic rubber

Manufacturing TiO2 involve sulfate process and chloride process

Projected sales expected to reach $340 million by end of 1972

Volume of sales had been growing at 3% per year over past decade

Sales projected to reach over 1 million by 1985

Page 7: TiO2 Financial

Capacity Decisions

Introduced ilmenite chloride technology at Edge Moor plant in 1952 (only company with operational knowledge of this method)

Page 8: TiO2 Financial

Overview

In 1972, Du Pont found itself in a fortunate position as it was faced with the following two options:

Continue with its existing strategy and maintain its current revenue stream; or

Modify its strategy and invest additional capital to increase its revenue stream in the future.

As one can imagine, multi-million dollar investment decisions such as these are not easily made and require a tremendous amount of due diligence to include financial forecasting, labor ramifications, and extensive research.

Page 9: TiO2 Financial

Market Position

Du Pont's position in the market was fortunate for several reasons. First, Du Pont was a leader in the Titanium Dioxide industry possessing the highest capacity for use of the ilmelite chloride process. Two recent developments in the industry, sharp increases in the cost of rutile ore required for the sulfite based process and the heightened environmental regulations enacted against domestic sulfur based plants made the ilmelite chloride process more attractive. Du Pont had a competitive advantage in the ilmelite chloride process accounting for approximately 60% of the total market production in 1970. This advantage was strengthened by the fact that the number two producer, NL Industries, was highly leveraged and the other producers in the market were relatively much smaller. This competitive advantage translated to an average pre-tax profit margin of 40% doubling that of its competitors in the industry. Therefore, the company could afford to cut prices as needed to keep future competitors out of the industry and maintain market shar

Page 10: TiO2 Financial

Incremental Cash Flow Statement for - Maintain Strategy

Page 11: TiO2 Financial

Incremental Cash Flow Statement for - Growth Strategy

Page 12: TiO2 Financial

NPV FOR MAINTAIN TRETEGY

Page 13: TiO2 Financial

NPV FOR GROWTH STRETEGY

Page 14: TiO2 Financial

Incremental Net Present ValueGROWTH STRETEGY                           

1973 1974 1975 1976 1977 1978 1979 1980 1981 1982 1983 1984 1985

Total Incremental EBIAT $ (2.1) $ (4.0) $ 5.8 $ 9.1 $ 19.7 $ 25.2 $ 30.3 $ 43.7 $ 60.2 $ 74.1 $ 88.6 $ 101.7 $ 119.1 ITC @ 10% 2.3 2.3 2.4 2.1 2.2 3.3 3.2 2.8 2.5 3.2 4.5 3.6 5.1Incremental Inflow $ 0.20 $ (1.71) $ 8.23 $ 11.20 $ 21.90 $ 28.52 $ 33.48 $ 46.48 $ 62.68 $ 77.26 $ 93.08 $ 105.36 $ 124.21

Incremental Investment $ 22.50 $ 23.18 $ 23.88 $ 20.64 $ 22.29 $ 33.38 $ 32.25 $ 27.68 $ 25.08 $ 31.70 $ 44.77 $ 36.13 $ 51.32 Addition to NWC $ (0.76) $ (0.76) $ 8.39 $ 3.28 $ 9.82 $ 5.66 $ 4.78 $ 11.79 $ 13.29 $ 10.63 $ 12.89 $ 12.07 $ 16.16 Incremental Outflow $ 21.74 $ 22.42 $ 32.27 $ 23.92 $ 32.10 $ 39.03 $ 37.03 $ 39.46 $ 38.37 $ 42.33 $ 57.66 $ 48.20 $ 67.48

Terminal Value $ 502.01 Incremental free cash flow $ (21.54) $ 24.13) $ 24.04) $ 12.73) $ 10.20) $ 10.52) $ (3.54) $ 7.02 $ 24.31 $ 34.94 $ 35.42 $ 57.16 $ 558.73

MAINTAIN STRETEGY                                                     Total Incremental EBIAT $ - $ - $ 5.31 $ 8.15 $ 10.90 $ 13.82 $ 16.86 $ 20.39 $ 24.80 $ 28.48 $ 33.74 $ 38.04 $ 42.58 ITC @ 10% 1.35 0.927 0.955 0.983 1.1143 1.1473 1.29 1.3284 1.368 1.5262 1.694 1.6198 1.7962Incremental Inflow $ 1.35 $ 0.93 $ 6.26 $ 9.13 $ 12.01 $ 14.97 $ 18.15 $ 21.72 $ 26.17 $ 30.01 $ 35.44 $ 39.66 $ 44.38

Incremental Investment $ 13.50 $ 9.27 $ 9.55 $ 9.83 $ 11.14 $ 11.47 $ 12.90 $ 13.28 $ 13.68 $ 15.26 $ 16.94 $ 16.20 $ 17.96 Addition to NWC $ - $ - $ 5.17 $ 2.80 $ 2.70 $ 2.99 $ 3.26 $ 3.51 $ 3.83 $ 3.94 $ 4.76 $ 4.90 $ 5.28 Incremental Outflow $ 13.50 $ 9.27 $ 14.72 $ 12.63 $ 13.84 $ 14.46 $ 16.16 $ 16.79 $ 17.51 $ 19.20 $ 21.70 $ 21.10 $ 23.25

Terminal Value $ 214.14 Incremental free cash flow

$ (12.15) $ (8.34) $ (8.46) $ (3.50) $ (1.83) $ 0.51 $ 1.99 $ 4.93 $ 8.65 $ 10.80 $ 13.73 $ 18.56 $ 235.27

Cash flow differential $ 9.39) $ 15.78) $ 15.58) $ (9.23) $ (8.36) $ 11.02) $ (5.53) $ 2.09 $ 15.65 $ 24.14 $ 21.69 $ 38.60 $ 323.46

Page 15: TiO2 Financial