01 25 11-11 41 08 am

  • 345 views
Uploaded on

 

  • Full Name Full Name Comment goes here.
    Are you sure you want to
    Your message goes here
    Be the first to comment
    Be the first to like this
No Downloads

Views

Total Views
345
On Slideshare
0
From Embeds
0
Number of Embeds
0

Actions

Shares
Downloads
3
Comments
0
Likes
0

Embeds 0

No embeds

Report content

Flagged as inappropriate Flag as inappropriate
Flag as inappropriate

Select your reason for flagging this presentation as inappropriate.

Cancel
    No notes for slide

Transcript

  • 1. ab Global Equity Research Americas Steel UBS Investment Research 12-month rating Neutral * First Read: United States Steel Unchanged 12m price target US$57.00 Unchanged Solid Volume in Q4; Profits Unlikely in Q1 Price US$54.44 Clean EPS in line with our view and volumes surprisingly robust RIC: X.N BBG: X US X posted a Q4 EPS loss of -$1.74, or $1.22 excluding 1x items, similar to UBSe 25 January 2011 $1.25 loss and below consensus $1.12 loss. One–time items included $0.07/shr gain from asset sales, a $0.23 FX hit, and a $0.36 tax rate hit. Sheet EBIT was Trading data better than expected at -$156M vs UBSe -$210M with volumes surprisingly strong 52-wk range US$69.71-37.66 at 3.86M tons from Q3’s 3.8M and Q409’s 3.2M but FRP costs averaged $697/t. Market cap. US$7.82bn Shares o/s 144m (COM) Outlook suggests Q1 too soon to return to profit Free float 97% Mgmt guided to “modest improvement” in Q1 vs Q4, which suggests UBSe $0.10 Avg. daily volume (000) 1,997 and consensus $0.27 look high. Flat-rolled should benefit from fewer outage costs, Avg. daily value (m) US$102.7 but still a $40M/qtr hit from keeping Hamilton off line. X notes a lag in some of its pricing will mean recent hikes benefit more in Q2. Tubular was seen still profitable Balance sheet data 12/10E but lagging in passing through higher costs. Also hurting Q1 will be higher pension Shareholders equity US$4.33bn and OPEB costs for I/S impact rising to $590M in 2011 vs $428M in 2010. P/BV (UBS) 1.8x Cash flow challenges concern Net Cash (debt) (US$2.95bn) In 2010 X said FCF after dividends was a $991M use or -$6.90/shr, and in 2011 we Forecast returns see a $3.60/shr FCF drain as capex rises to ~$1B from 2010’s $676M and pension Forecast price appreciation +4.7% costs rise. We think X may need to tap the debt mkt in H1 for $300-$500M. Forecast dividend yield 0.4% Valuation: Maintaining $57 price target, conf call at 3PM Forecast stock return +5.1% Our $57 price target uses an 8x 2012E discounted EV/EBITDA up from the Market return assumption 5.6% through-the-cycle 5.8x. We think a rising price environment will lead investors to Forecast excess return -0.5% pay a higher multiple on forward earnings. While consensus ests look high, X earnings will be highly levered to sheet prices given iron ore vertical integration. EPS (UBS, US$) 12/10E 12/09 UBS Cons. Actual Q1 (0.73) (0.73) (3.84) Q2 0.45 0.45 (3.28) Q3 (1.21) (1.20) (2.43) Highlights (US$m) 12/08 12/09 12/10E 12/11E 12/12E Q4E (1.25) (1.12) (1.86) Revenues 23,817.00 11,048.00 17,169.90 19,883.25 20,462.52 12/10E (2.74) (2.56) EBIT (UBS) 3,096.00 (1,684.00) (162.85) 661.88 1,225.58 12/11E 1.55 3.46 Net Income (UBS) 2,031.84 (1,502.85) (393.85) 298.74 640.29 EPS (UBS, US$) 17.24 (11.18) (2.74) 1.55 3.19 Performance (US$) Net DPS (UBS, US$) 1.10 0.45 0.20 0.20 0.20 250 Stock Price (US$) Rel. S & P 500 200 Profitability & Valuation 5-yr hist av. 12/09 12/10E 12/11E 12/12E 200 150 EBIT margin % 10.6 -15.2 -0.9 3.3 6.0 150 100 ROIC (EBIT) % 47.5 (25.5) (2.5) 9.3 15.1 100 50 EV/EBITDA (core) x 4.8 -10.4 27.1 10.6 7.7 50 PE (UBS) x 7.2 NM NM 35.2 17.1 0 0 01/08 04/08 07/08 10/08 01/09 04/09 07/09 10/09 01/10 04/10 07/10 10/10 01/11 Net dividend yield % 0.8 1.2 0.4 0.4 0.4 Price Target (US$) (LHS) Stock Price (US$) (LHS) Source: Company accounts, Thomson Reuters, UBS estimates. (UBS) valuations are stated before goodwill-related charges and other adjustments for Rel. S & P 500 (RHS) abnormal and economic items at the analysts judgement. Source: UBS Valuations: based on an average share price that year, (E): based on a share price of US$54.44 on 25 Jan 2011 09:12 EST www.ubs.com/investmentresearch Timna Tanners Analyst timna.tanners@ubs.com +1-212-713 2927 This report has been prepared by UBS Securities LLC ANALYST CERTIFICATION AND REQUIRED DISCLOSURES BEGIN ON PAGE 4. * Exception to core rating bands; See page6 UBS does and seeks to do business with companies covered in its research reports. As a result, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision.
  • 2. United States Steel Corp Income statement (US$m) 12/05 12/06 12/07 12/08 12/09 12/10E % ch 12/11E % ch 12/12E % ch Revenues 14,013.00 15,715.00 16,873.00 23,817.00 11,048.00 17,169.90 55.4 19,883.25 15.8 20,462.52 2.9 Operating expenses (ex depn) (12,278.00) (13,572.00) (15,222.00) (20,398.00) (12,215.00) (16,679.81) 36.6 (18,561.37) 11.3 (18,571.94) 0.1 EBITDA (UBS) 1,800.00 2,226.00 1,719.00 3,701.00 (1,023.00) 490.10 - 1,321.88 169.7 1,890.58 43.0 Depreciation (366.00) (441.00) (506.00) (605.00) (661.00) (652.95) -1.2 (660.00) 1.1 (665.00) 0.8 Operating income (EBIT, UBS) 1,434.00 1,785.00 1,213.00 3,096.00 (1,684.00) (162.85) -90.3 661.88 - 1,225.58 85.2 Other income & associates 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 - 0.00 - Net interest (115.00) (62.00) (105.00) (62.00) (161.00) (238.69) 48.3 (235.10) -1.5 (246.75) 5.0 Abnormal items (pre-tax) 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 - 0.00 - Profit before tax 1,319.00 1,723.00 1,108.00 3,034.00 (1,845.00) (401.54) -78.2 426.78 - 978.84 129.4 Tax (366.00) (324.40) (218.00) (862.00) 439.00 (11.09) - (128.03) 1054.3 (338.54) 164.4 Profit after tax 953.00 1,398.60 890.00 2,172.00 (1,406.00) (412.63) -70.7 298.74 - 640.29 114.3 Abnormal items (post-tax) (18.00) (1.00) 0.00 0.00 0.00 0.00 - 0.00 - 0.00 - Minorities / pref dividends (37.00) (25.00) (11.00) (42.00) 5.00 (0.05) - 0.00 - 0.00 - Net income (local GAAP) 898.00 1,372.60 879.00 2,130.00 (1,401.00) (412.68) -70.5 298.74 - 640.29 114.3 Net Income (UBS) 916.00 1,356.60 907.00 2,031.84 (1,502.85) (393.85) -73.8 298.74 - 640.29 114.3 Tax rate (%) 27.75 18.83 19.68 28.41 0.00 0.00 - 30.00 - 34.59 15.3 Pre-abnormal tax rate (%) 27.75 18.83 17.15 28.41 0.00 0.00 - 30.00 - 34.59 15.3 Per share (US$) 12/05 12/06 12/07 12/08 12/09 12/10E % ch 12/11E % ch 12/12E % ch EPS (local GAAP) 7.01 11.17 7.40 18.08 (10.43) (2.87) -72.4 1.55 - 3.19 106.3 EPS (UBS) 7.15 11.04 7.64 17.24 (11.18) (2.74) -75.5 1.55 - 3.19 106.3 Net DPS 0.38 0.60 0.80 1.10 0.45 0.20 -55.6 0.20 0.0 0.20 0.0 Cash EPS 11.26 15.64 11.97 22.52 (6.27) 1.80 - 6.67 269.8 9.09 36.1 BVPS 25.94 35.79 46.57 41.54 32.62 30.18 -7.5 32.06 6.2 36.32 13.3 Balance sheet (US$m) 12/05 12/06 12/07 12/08 12/09 12/10E % ch 12/11E % ch 12/12E % ch Cash and equivalents 1,479.00 1,422.00 401.00 724.00 1,218.00 710.69 -41.7 315.95 -55.5 300.88 -4.8 Other current assets 3,352.00 3,774.00 4,558.00 5,008.00 3,797.00 4,802.81 26.5 5,258.67 9.5 5,478.59 4.2 Total current assets 4,831.00 5,196.00 4,959.00 5,732.00 5,015.00 5,513.50 9.9 5,574.63 1.1 5,779.47 3.7 Net tangible fixed assets 4,015.00 4,413.00 6,688.00 6,676.00 6,820.00 6,452.06 -5.4 6,767.06 4.9 7,102.06 5.0 Net intangible fixed assets 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 - 0.00 - Investments / other assets 976.00 977.00 3,985.00 3,679.00 3,587.00 3,396.00 -5.3 3,396.00 0.0 3,396.00 0.0 Total assets 9,822.00 10,586.00 15,632.00 16,087.00 15,422.00 15,361.55 -0.4 15,737.68 2.4 16,277.52 3.4 Trade payables & other ST liabilities 2,500.00 2,620.00 2,893.00 2,697.00 2,380.00 2,995.37 25.9 3,086.48 3.0 2,884.76 -6.5 Short term debt 249.00 82.00 110.00 81.00 19.00 20.00 5.3 20.00 0.0 20.00 0.0 Total current liabilities 2,749.00 2,702.00 3,003.00 2,778.00 2,399.00 3,015.37 25.7 3,106.48 3.0 2,904.76 -6.5 Long term debt 1,363.00 943.00 3,147.00 3,064.00 3,345.00 3,639.00 8.8 3,939.00 8.2 4,439.00 12.7 Other long term liabilities 2,354.00 2,538.00 3,863.00 5,186.00 4,699.00 4,375.00 -6.9 4,090.00 -6.5 3,720.00 -9.0 Total liabilities 6,466.00 6,183.00 10,013.00 11,028.00 10,443.00 11,029.37 5.6 11,135.48 1.0 11,063.76 -0.6 Equity & minority interests 3,356.00 4,403.00 5,619.00 5,059.00 4,979.00 4,332.19 -13.0 4,602.20 6.2 5,213.76 13.3 Total liabilities & equity 9,822.00 10,586.00 15,632.00 16,087.00 15,422.00 15,361.55 -0.4 15,737.68 2.4 16,277.52 3.4 Cash flow (US$m) 12/05 12/06 12/07 12/08 12/09 12/10E % ch 12/11E % ch 12/12E % ch Net income 898.00 1,372.60 879.00 2,130.00 (1,401.00) (412.68) -70.5 298.74 - 640.29 114.3 Depreciation 366.00 441.00 506.00 605.00 661.00 652.95 -1.2 660.00 1.1 665.00 0.8 Net change in working capital 53.00 75.00 265.00 (572.00) 1,267.00 (366.44) - (364.74) -0.5 (421.64) 15.6 Other (operating) 83.00 0.00 0.00 0.00 0.00 0.00 - 0.00 - 0.00 - Net cash from operations 1,400.00 1,888.60 1,650.00 2,163.00 527.00 (126.18) - 594.00 - 883.66 48.8 Capital expenditure (723.00) (612.00) (675.00) (896.00) (472.00) (651.00) 37.9 (975.00) 49.8 (1,000.00) 2.6 Net (acquisitions) / disposals 25.00 23.00 (3,984.00) (117.00) 366.00 0.00 - 0.00 - 0.00 - Other changes in investments (5.00) 0.00 10.00 10.00 10.00 10.00 - 10.00 - 10.00 - Cash from investing activities (703.00) (589.00) (4,649.00) (1,003.00) (96.00) (641.00) 567.7 (965.00) 50.5 (990.00) 2.6 Increase/(decrease) in debt (7.00) (607.00) 2,090.00 (65.00) 166.00 292.00 - 300.00 - 500.00 - Share issues / (repurchases) (105.96) (408.00) (99.00) (222.00) 667.00 3.00 - 0.00 - 0.00 - Dividends paid (60.90) (78.00) (95.00) (129.00) (56.00) (29.18) -47.9 (28.73) -1.5 (28.73) 0.0 Other cash from financing (11.15) (62.00) (5.00) 111.00 161.00 0.00 - 0.00 - 0.00 - Cash from financing activities (203.00) (1,163.00) 1,891.00 (305.00) 938.00 265.82 -71.7 271.27 2.1 471.27 73.7 Cash flow chge in cash & equivalents 494.00 136.60 (1,108.00) 855.00 1,369.00 (501.36) - (99.73) - 364.92 - FX / non cash items (52.00) (193.60) 87.00 (532.00) (875.00) (5.95) -99.0 (295.00) 3196.1 (380.00) 28.8 Bal sheet chge in cash & equivalents 442.00 (57.00) (1,021.00) 323.00 494.00 (507.31) - (394.73) - (15.08) - Core EBITDA 1,800.00 2,226.00 1,719.00 3,701.00 (1,023.00) 490.10 - 1,321.88 169.7 1,890.58 43.0 Maintenance capital expenditure (475.00) (220.00) (220.00) (220.00) (220.00) (220.00) 0.0 (220.00) 0.0 (220.00) 0.0 Maintenance net working capital 20.71 25.68 26.57 26.57 26.57 26.57 0.0 26.57 0.0 26.57 0.0 Operating free cash flow, pre-tax 1,345.71 2,031.68 1,525.57 3,507.57 (1,216.43) 296.67 - 1,128.45 280.4 1,697.15 50.4Source: Company accounts, UBS estimates. (UBS) valuations are stated before goodwill-related charges and other adjustments for abnormal and economic items at the analysts judgement. Note: For some companies, the data represents an extract of the fullcompany accounts. UBS 2
  • 3. Global Equity ResearchAmericasSteel United States Steel Corp12-month rating Neutral *12m price target US$57.00 Valuation (x) 5Yr Avg 12/08 12/09 12/10E 12/11E 12/12E P/E (local GAAP) 7.2 6.1 NM NM 35.2 17.1 P/E (UBS) 7.2 6.4 NM NM 35.2 17.1 P/CEPS 4.7 4.9 NM 30.2 8.2 6.0 Net dividend yield (%) 0.8 1.0 1.2 0.4 0.4 0.4Company profile P/BV 1.9 2.7 1.1 1.8 1.7 1.5US Steel is one of the largest integrated steel producers in North EV/revenue (core) 0.7 0.8 1.0 0.8 0.7 0.7America. Through its subsidiary, USSE in Slovakia and Serbia, it is EV/EBITDA (core) 4.8 5.1 -10.4 27.1 10.6 7.7one of the largest integrated flat-rolled steel producers in Central EV/EBIT (core) 6.1 6.1 NM NM 21.2 11.9Europe. Annual production capacity is about 31.7m tons globally, with EV/OpFCF (core) 5.4 5.4 NM NM 12.4 8.624.3m in the US. In 2003, US Steel acquired National Steel out of EV/op. invested capital 2.9 2.7 1.6 2.0 2.0 1.8bankruptcy, and in 2007 it bought pipe maker Lone Star andCanadas Stelco. Its flat-rolled steel is sold primarily to automotive, Enterprise value (US$m) 12/08 12/09 12/10E 12/11E 12/12Econstruction, and appliance industries, and it also produces tin and Average market cap 13,094.98 4,663.44 7,820.85 7,820.85 7,820.85tubular steel. It owns iron ore mines in the US. + minority interests 136.25 262.25 1.00 1.00 1.00 + average net debt (cash) 2,139.50 2,139.50 2,547.16 3,295.68 3,900.58 + pension obligations and other 3,582.60 3,582.60 3,582.60 3,582.60 3,582.60 - non-core asset value 0.00 0.00 (674.00) (674.00) (674.00) Core enterprise value 18,953.33 10,647.79 13,277.61 14,026.13 14,631.03 Growth (%) 5Yr Avg 12/08 12/09 12/10E 12/11E 12/12EValue (EV/OpFCF & P/E) Revenue 14.3 41.2 -53.6 55.4 15.8 2.9 14.0x 30.0x EBITDA (UBS) 17.1 115.3 - - 169.7 43.0 12.0x EBIT (UBS) 18.2 155.2 - -90.3 - 85.2 20.0x 10.0x EPS (UBS) 9.8 125.9 - -75.5 - 114.3 10.0x 8.0x Cash EPS 8.5 88.2 - - NM 36.1 6.0x 0.0x Net DPS 53.1 37.5 -59.1 -55.6 0.0 0.0 4.0x -10.0x BVPS 8.0 -10.8 -21.5 -7.5 6.2 13.3 2.0x 0.0x -20.0x 12/08 12/09 12/10 12/11E 12/12E Margins (%) 5Yr Avg 12/08 12/09 12/10E 12/11E 12/12E EV/OpFCF (LHS) P/E (RHS) EBITDA / revenue 13.4 15.5 NM 2.9 6.6 9.2 EBIT / revenue 10.6 13.0 -15.2 -0.9 3.3 6.0 Net profit (UBS) / revenue 7.3 8.5 NM NM 1.5 3.1Profitability 15.0% 60% Return on capital (%) 5Yr Avg 12/08 12/09 12/10E 12/11E 12/12E 10.0% 40% EBIT ROIC (UBS) 47.5 44.8 NM NM 9.3 15.1 5.0% ROIC post tax - 32.1 NM NM 6.5 9.9 0.0% 20% Net ROE 31.9 39.0 (31.4) (8.7) 6.7 13.0 -5.0% 0% -10.0% -20% Coverage ratios (x) 5Yr Avg 12/08 12/09 12/10E 12/11E 12/12E -15.0% -20.0% -40% EBIT / net interest 23.2 NM - - 2.8 5.0 12/08 12/09 12/10(E) 12/11(E) 12/12(E) Dividend cover (UBS EPS) 25.2 15.8 - - 10.4 22.3 EBIT margin (LHS) ROIC (RHS) Div. payout ratio (%, UBS EPS) 5.6 6.3 - - 9.6 4.5 Net debt / EBITDA 0.5 0.7 NM 6.0 2.8 2.2ROE v Price to book value Efficiency ratios (x) 5Yr Avg 12/08 12/09 12/10E 12/11E 12/12E 40.0% 3.0x Revenue / op. invested capital 4.4 3.4 1.7 2.6 2.8 2.5 20.0% 2.5x Revenue / fixed assets 3.5 3.6 1.6 2.6 3.0 3.0 2.0x Revenue / net working capital 14.4 12.0 5.9 10.6 10.0 8.6 0.0% 1.5x Investment ratios (x) 5Yr Avg 12/08 12/09 12/10E 12/11E 12/12E -20.0% 1.0x OpFCF / EBIT 1.1 1.1 0.7 NM 1.7 1.4 -40.0% 0.5x Capex / revenue (%) 4.1 3.8 4.3 3.8 4.9 4.9 12/08 12/09 12/10(E) 12/11(E) 12/12(E) ROE (LHS) Price to book value (RHS) Capex / depreciation 1.5 1.5 0.7 1.0 1.5 1.5 Capital structure (%) 5Yr Avg 12/08 12/09 12/10E 12/11E 12/12EGrowth (UBS EPS) Net debt / total equity 21.4 51.2 49.1 68.1 79.2 79.8 Net debt / (net debt + equity) 19.5 33.1 31.5 40.5 44.2 44.4 25000 150% Net debt (core) / EV 8.06 11.3 20.1 19.2 23.5 26.7 100% Source: Company accounts, UBS estimates. (UBS) valuations are stated before goodwill-related charges and other adjustments for abnormal and economic 20000 50% items at the analysts judgement. 15000 Valuations: based on an average share price that year, (E): based on a share price of US$54.44 on 25 Jan 2011 09:12 EST Market cap(E) may include 0% forecast share issues/buybacks. 10000 -50% 5000 -100% 12/08 12/09 12/10(E) 12/11(E) 12/12(E) Timna Tanners Revenue (LHS) UBS EPS Growth (RHS) Analyst timna.tanners@ubs.com +1-212-713 2927* Exception to core rating bands; See page6 UBS 3
  • 4. First Read: United States Steel 25 January 2011 United States Steel CorpUS Steel is one of the largest integrated steel producers in North America.Through its subsidiary, USSE in Slovakia and Serbia, it is one of the largestintegrated flat-rolled steel producers in Central Europe. Annual productioncapacity is about 31.7m tons globally, with 24.3m in the US. In 2003, US Steelacquired National Steel out of bankruptcy, and in 2007 it bought pipe makerLone Star and Canadas Stelco. Its flat-rolled steel is sold primarily toautomotive, construction, and appliance industries, and it also produces tin andtubular steel. It owns iron ore mines in the US. Statement of RiskThe potential risks in the metals sector include but are not limited to: the volatilenature of raw materials and finished product prices; trade flows of raw materialsand finished products; and operational difficulties, including weather and otheruncontrollable logistics troubles. U.S. Steel’s pension and healthcareunderfunded liability position approximated $4.6B as of the latest company-issued information. U.S. Steel in particular is exposed to the automotive industryand onshore energy drilling activity, coal costs, and steel imports. Analyst CertificationEach research analyst primarily responsible for the content of this researchreport, in whole or in part, certifies that with respect to each security or issuerthat the analyst covered in this report: (1) all of the views expressed accuratelyreflect his or her personal views about those securities or issuers; and (2) no partof his or her compensation was, is, or will be, directly or indirectly, related tothe specific recommendations or views expressed by that research analyst in theresearch report. UBS 4
  • 5. First Read: United States Steel 25 January 2011Required DisclosuresThis report has been prepared by UBS Securities LLC, an affiliate of UBS AG. UBS AG, its subsidiaries, branches andaffiliates are referred to herein as UBS.For information on the ways in which UBS manages conflicts and maintains independence of its research product;historical performance information; and certain additional disclosures concerning UBS research recommendations,please visit www.ubs.com/disclosures. The figures contained in performance charts refer to the past; past performance isnot a reliable indicator of future results. Additional information will be made available upon request. UBS Securities Co.Limited is licensed to conduct securities investment consultancy businesses by the China Securities RegulatoryCommission.UBS Investment Research: Global Equity Rating Allocations 1 2 UBS 12-Month Rating Rating Category Coverage IB Services Buy Buy 49% 40% Neutral Hold/Neutral 42% 35% Sell Sell 8% 21% 3 4 UBS Short-Term Rating Rating Category Coverage IB Services Buy Buy less than 1% 14% Sell Sell less than 1% 0%1:Percentage of companies under coverage globally within the 12-month rating category.2:Percentage of companies within the 12-month rating category for which investment banking (IB) services were provided withinthe past 12 months.3:Percentage of companies under coverage globally within the Short-Term rating category.4:Percentage of companies within the Short-Term rating category for which investment banking (IB) services were providedwithin the past 12 months.Source: UBS. Rating allocations are as of 31 December 2010.UBS Investment Research: Global Equity Rating Definitions UBS 12-Month Rating Definition Buy FSR is > 6% above the MRA. Neutral FSR is between -6% and 6% of the MRA. Sell FSR is > 6% below the MRA. UBS Short-Term Rating Definition Buy: Stock price expected to rise within three months from the time the rating was assigned Buy because of a specific catalyst or event. Sell: Stock price expected to fall within three months from the time the rating was assigned Sell because of a specific catalyst or event. UBS 5
  • 6. First Read: United States Steel 25 January 2011KEY DEFINITIONS Forecast Stock Return (FSR) is defined as expected percentage price appreciation plus gross dividend yield over the next 12months. Market Return Assumption (MRA) is defined as the one-year local market interest rate plus 5% (a proxy for, and not aforecast of, the equity risk premium). Under Review (UR) Stocks may be flagged as UR by the analyst, indicating that the stocks price target and/or rating aresubject to possible change in the near term, usually in response to an event that may affect the investment case or valuation. Short-Term Ratings reflect the expected near-term (up to three months) performance of the stock and do not reflect anychange in the fundamental view or investment case.Equity Price Targets have an investment horizon of 12 months.EXCEPTIONS AND SPECIAL CASESUK and European Investment Fund ratings and definitions are: Buy: Positive on factors such as structure, management,performance record, discount; Neutral: Neutral on factors such as structure, management, performance record, discount; Sell:Negative on factors such as structure, management, performance record, discount.Core Banding Exceptions (CBE): Exceptions to the standard +/-6% bands may be granted by the Investment ReviewCommittee (IRC). Factors considered by the IRC include the stocks volatility and the credit spread of the respective companysdebt. As a result, stocks deemed to be very high or low risk may be subject to higher or lower bands as they relate to the rating.When such exceptions apply, they will be identified in the Company Disclosures table in the relevant research piece.Research analysts contributing to this report who are employed by any non-US affiliate of UBS Securities LLC are notregistered/qualified as research analysts with the NASD and NYSE and therefore are not subject to the restrictions contained inthe NASD and NYSE rules on communications with a subject company, public appearances, and trading securities held by aresearch analyst account. The name of each affiliate and analyst employed by that affiliate contributing to this report, if any,follows.UBS Securities LLC: Timna Tanners.Company Disclosures Company Name Reuters 12-mo rating Short-term rating Price Price date 2, 4, 6, 13, 16, United States Steel Corp 20, 22 X.N Neutral (CBE) N/A US$54.44 24 Jan 2011Source: UBS. All prices as of local market close.Ratings in this table are the most current published ratings prior to this report. They may be more recent than the stock pricingdate2. UBS AG, its affiliates or subsidiaries has acted as manager/co-manager in the underwriting or placement of securities of this company/entity or one of its affiliates within the past 12 months.4. Within the past 12 months, UBS AG, its affiliates or subsidiaries has received compensation for investment banking services from this company/entity.6. This company/entity is, or within the past 12 months has been, a client of UBS Securities LLC, and investment banking services are being, or have been, provided.13. UBS AG, its affiliates or subsidiaries beneficially owned 1% or more of a class of this company`s common equity securities as of last month`s end (or the prior month`s end if this report is dated less than 10 days after the most recent month`s end).16. UBS Securities LLC makes a market in the securities and/or ADRs of this company.20. Because UBS believes this security presents significantly higher-than-normal risk, its rating is deemed Buy if the FSR exceeds the MRA by 10% (compared with 6% under the normal rating system).22. UBS AG, its affiliates or subsidiaries held other significant financial interests in this company/entity as of last month`s end (or the prior month`s end if this report is dated less than 10 working days after the most recent month`s end).Unless otherwise indicated, please refer to the Valuation and Risk sections within the body of this report. UBS 6
  • 7. First Read: United States Steel 25 January 2011United States Steel Corp (US$) Price Target (US$) Stock Price (US$) 250 200 150 100 50 0 01-Jan-06 01-Jan-07 01-Jan-08 01-Jan-09 01-Jan-10 01-Jan-11 01-Apr-06 01-Jul-06 01-Oct-06 01-Apr-07 01-Jul-07 01-Oct-07 01-Apr-08 01-Jul-08 01-Oct-08 01-Apr-09 01-Jul-09 01-Oct-09 01-Apr-10 01-Jul-10 01-Oct-10 Buy 2 Neutral 2 Reduce 2 Buy Neutral Sell No Rating Short-term BuySource: UBS; as of 24 Jan 2011Note: On August 4, 2007 UBS revised its rating system. (See UBS Investment Research: Global Equity Rating Definitions tablefor details). From September 9, 2006 through August 3, 2007 the UBS ratings and their definitions were: Buy 1 = FSR is > 6%above the MRA, higher degree of predictability; Buy 2 = FSR is > 6% above the MRA, lower degree of predictability; Neutral 1 =FSR is between -6% and 6% of the MRA, higher degree of predictability; Neutral 2 = FSR is between -6% and 6% of the MRA,lower degree of predictability; Reduce 1 = FSR is > 6% below the MRA, higher degree of predictability; Reduce 2 = FSR is > 6%below the MRA, lower degree of predictability. The predictability level indicates an analysts conviction in the FSR. Apredictability level of 1 means that the analysts estimate of FSR is in the middle of a narrower, or smaller, range of possibilities.A predictability level of 2 means that the analysts estimate of FSR is in the middle of a broader, or larger, range of possibilities.From October 13, 2003 through September 8, 2006 the percentage band criteria used in the rating system was 10%. UBS 7
  • 8. First Read: United States Steel 25 January 2011Global DisclaimerThis report has been prepared by UBS Securities LLC, an affiliate of UBS AG. UBS AG, its subsidiaries, branches and affiliates are referred to herein as UBS. In certain countries, UBS AG isreferred to as UBS SA.This report is for distribution only under such circumstances as may be permitted by applicable law. Nothing in this report constitutes a representation that any investment strategy orrecommendation contained herein is suitable or appropriate to a recipient’s individual circumstances or otherwise constitutes a personal recommendation. It is published solely for informationpurposes, it does not constitute an advertisement and is not to be construed as a solicitation or an offer to buy or sell any securities or related financial instruments in any jurisdiction. Norepresentation or warranty, either express or implied, is provided in relation to the accuracy, completeness or reliability of the information contained herein, except with respect to informationconcerning UBS AG, its subsidiaries and affiliates, nor is it intended to be a complete statement or summary of the securities, markets or developments referred to in the report. UBS does notundertake that investors will obtain profits, nor will it share with investors any investment profits nor accept any liability for any investment losses. Investments involve risks and investors shouldexercise prudence in making their investment decisions. The report should not be regarded by recipients as a substitute for the exercise of their own judgement. Past performance is notnecessarily a guide to future performance. The value of any investment or income may go down as well as up and you may not get back the full amount invested. Any opinions expressed in thisreport are subject to change without notice and may differ or be contrary to opinions expressed by other business areas or groups of UBS as a result of using different assumptions and criteria.Research will initiate, update and cease coverage solely at the discretion of UBS Investment Bank Research Management. The analysis contained herein is based on numerous assumptions.Different assumptions could result in materially different results. The analyst(s) responsible for the preparation of this report may interact with trading desk personnel, sales personnel and otherconstituencies for the purpose of gathering, synthesizing and interpreting market information. UBS is under no obligation to update or keep current the information contained herein. UBS relieson information barriers to control the flow of information contained in one or more areas within UBS, into other areas, units, groups or affiliates of UBS. The compensation of the analyst whoprepared this report is determined exclusively by research management and senior management (not including investment banking). Analyst compensation is not based on investment bankingrevenues, however, compensation may relate to the revenues of UBS Investment Bank as a whole, of which investment banking, sales and trading are a part.The securities described herein may not be eligible for sale in all jurisdictions or to certain categories of investors. Options, derivative products and futures are not suitable for all investors, andtrading in these instruments is considered risky. Mortgage and asset-backed securities may involve a high degree of risk and may be highly volatile in response to fluctuations in interest ratesand other market conditions. Past performance is not necessarily indicative of future results. Foreign currency rates of exchange may adversely affect the value, price or income of any securityor related instrument mentioned in this report. For investment advice, trade execution or other enquiries, clients should contact their local sales representative. Neither UBS nor any of itsaffiliates, nor any of UBS or any of its affiliates, directors, employees or agents accepts any liability for any loss or damage arising out of the use of all or any part of this report. For financialinstruments admitted to trading on an EU regulated market: UBS AG, its affiliates or subsidiaries (excluding UBS Securities LLC and/or UBS Capital Markets LP) acts as a market maker orliquidity provider (in accordance with the interpretation of these terms in the UK) in the financial instruments of the issuer save that where the activity of liquidity provider is carried out inaccordance with the definition given to it by the laws and regulations of any other EU jurisdictions, such information is separately disclosed in this research report. UBS and its affiliates andemployees may have long or short positions, trade as principal and buy and sell in instruments or derivatives identified herein.Any prices stated in this report are for information purposes only and do not represent valuations for individual securities or other instruments. There is no representation that any transactioncan or could have been effected at those prices and any prices do not necessarily reflect UBSs internal books and records or theoretical model-based valuations and may be based on certainassumptions. Different assumptions, by UBS or any other source, may yield substantially different results.United Kingdom and the rest of Europe: Except as otherwise specified herein, this material is communicated by UBS Limited, a subsidiary of UBS AG, to persons who are eligiblecounterparties or professional clients and is only available to such persons. The information contained herein does not apply to, and should not be relied upon by, retail clients. UBS Limited isauthorised and regulated by the Financial Services Authority (FSA). UBS research complies with all the FSA requirements and laws concerning disclosures and these are indicated on theresearch where applicable. France: Prepared by UBS Limited and distributed by UBS Limited and UBS Securities France SA. UBS Securities France S.A. is regulated by the Autorité desMarchés Financiers (AMF). Where an analyst of UBS Securities France S.A. has contributed to this report, the report is also deemed to have been prepared by UBS Securities France S.A.Germany: Prepared by UBS Limited and distributed by UBS Limited and UBS Deutschland AG. UBS Deutschland AG is regulated by the Bundesanstalt fur Finanzdienstleistungsaufsicht(BaFin). Spain: Prepared by UBS Limited and distributed by UBS Limited and UBS Securities España SV, SA. UBS Securities España SV, SA is regulated by the Comisión Nacional delMercado de Valores (CNMV). Turkey: Prepared by UBS Menkul Degerler AS on behalf of and distributed by UBS Limited. Russia: Prepared and distributed by UBS Securities CJSC.Switzerland: Distributed by UBS AG to persons who are institutional investors only. Italy: Prepared by UBS Limited and distributed by UBS Limited and UBS Italia Sim S.p.A.. UBS Italia SimS.p.A. is regulated by the Bank of Italy and by the Commissione Nazionale per le Società e la Borsa (CONSOB). Where an analyst of UBS Italia Sim S.p.A. has contributed to this report, thereport is also deemed to have been prepared by UBS Italia Sim S.p.A.. South Africa: UBS South Africa (Pty) Limited (Registration No. 1995/011140/07) is a member of the JSE Limited, theSouth African Futures Exchange and the Bond Exchange of South Africa. UBS South Africa (Pty) Limited is an authorised Financial Services Provider. Details of its postal and physical addressand a list of its directors are available on request or may be accessed at http:www.ubs.co.za. United States: Distributed to US persons by either UBS Securities LLC or by UBS FinancialServices Inc., subsidiaries of UBS AG; or by a group, subsidiary or affiliate of UBS AG that is not registered as a US broker-dealer (a non-US affiliate), to major US institutional investors only.UBS Securities LLC or UBS Financial Services Inc. accepts responsibility for the content of a report prepared by another non-US affiliate when distributed to US persons by UBS Securities LLCor UBS Financial Services Inc. All transactions by a US person in the securities mentioned in this report must be effected through UBS Securities LLC or UBS Financial Services Inc., and notthrough a non-US affiliate. Canada: Distributed by UBS Securities Canada Inc., a subsidiary of UBS AG and a member of the principal Canadian stock exchanges & CIPF. A statement of itsfinancial condition and a list of its directors and senior officers will be provided upon request. Hong Kong: Distributed by UBS Securities Asia Limited. Singapore: Distributed by UBS SecuritiesPte. Ltd [mica (p) 039/11/2009 and Co. Reg. No.: 198500648C] or UBS AG, Singapore Branch. Please contact UBS Securities Pte Ltd, an exempt financial advisor under the SingaporeFinancial Advisers Act (Cap. 110); or UBS AG Singapore branch, an exempt financial adviser under the Singapore Financial Advisers Act (Cap. 110) and a wholesale bank licensed under theSingapore Banking Act (Cap. 19) regulated by the Monetary Authority of Singapore, in respect of any matters arising from, or in connection with, the analysis or report. The recipient of thisreport represent and warrant that they are accredited and institutional investors as defined in the Securities and Futures Act (Cap. 289). Japan: Distributed by UBS Securities Japan Ltd toinstitutional investors only. Where this report has been prepared by UBS Securities Japan Ltd, UBS Securities Japan Ltd is the author, publisher and distributor of the report. Australia:Distributed by UBS AG (Holder of Australian Financial Services License No. 231087) and UBS Securities Australia Ltd (Holder of Australian Financial Services License No. 231098) only toWholesale clients as defined by s761G of the Corporations Act 2001. New Zealand: Distributed by UBS New Zealand Ltd. An investment adviser and investment broker disclosure statementis available on request and free of charge by writing to PO Box 45, Auckland, NZ. Dubai: The research prepared and distributed by UBS AG Dubai Branch, is intended for Professional Clientsonly and is not for further distribution within the United Arab Emirates. Korea: Distributed in Korea by UBS Securities Pte. Ltd., Seoul Branch. This report may have been edited or contributedto from time to time by affiliates of UBS Securities Pte. Ltd., Seoul Branch. Malaysia: This material is authorized to be distributed in Malaysia by UBS Securities Malaysia Sdn. Bhd (253825-x).India : Prepared by UBS Securities India Private Ltd. 2/F,2 North Avenue, Maker Maxity, Bandra Kurla Complex, Bandra (East), Mumbai (India) 400051. Phone: +912261556000 SEBIRegistration Numbers: NSE (Capital Market Segment): INB230951431 , NSE (F&O Segment) INF230951431, BSE (Capital Market Segment) INB010951437.The disclosures contained in research reports produced by UBS Limited shall be governed by and construed in accordance with English law.UBS specifically prohibits the redistribution of this material in whole or in part without the written permission of UBS and UBS accepts no liability whatsoever for the actions of third parties in thisrespect. Images may depict objects or elements which are protected by third party copyright, trademarks and other intellectual property rights. © UBS 2011. The key symbol and UBS areamong the registered and unregistered trademarks of UBS. All rights reserved.ab UBS 8