|
Re:
|
Tronox Holdings plc
Form 10-K for the year ended December 31, 2022
Filed on February 22, 2023
File No. 001-35573
|
|
Tronox Holdings plc
263 Tresser Blvd., Suite 1100
Stamford, CT 06901 USA
T +1 203 705 3800
www.tronox.com
|
|
Securities and Exchange Commission
Division of Corporation Finance
Page 2
|
|
Securities and Exchange Commission
Division of Corporation Finance
Page 3
|
|
Securities and Exchange Commission
Division of Corporation Finance
Page 4
|
|
Securities and Exchange Commission
Division of Corporation Finance
Page 5
|
|
Securities and Exchange Commission
Division of Corporation Finance
Page 6
|
|
Securities and Exchange Commission
Division of Corporation Finance
Page 7
|
|
Securities and Exchange Commission
Division of Corporation Finance
Page 8
|
|
Securities and Exchange Commission
Division of Corporation Finance
Page 9
|
|
Securities and Exchange Commission
Division of Corporation Finance
Page 10
|
|
Securities and Exchange Commission
Division of Corporation Finance
Page 11
|
|
Securities and Exchange Commission
Division of Corporation Finance
Page 12
|
|
Very truly yours,
|
|
|
/s/ John Srivisal
|
|
|
John Srivisal
|
|
|
Senior Vice President and Chief Financial Officer
|
|
|
Securities and Exchange Commission
Division of Corporation Finance
Appendix A – Page A-2
|
|
TRONOX MINERAL SANDS - 2023 AGGREGATE MINERAL PRODUCTION FOR THE PAST THREE YEARS (metric tons per year)
|
||||||||||||
|
2023
|
2022
|
2021
|
||||||||||
|
Rutile(1)
|
||||||||||||
|
Australia
|
||||||||||||
|
18,850
|
25,519
|
|||||||||||
|
Atlas-Campaspe
|
-
|
-
|
||||||||||
|
South Africa
|
||||||||||||
|
Namakwa Sands
|
31,304
|
28,994
|
||||||||||
|
KZN Sands
|
16,326
|
21,478
|
||||||||||
|
All Other Properties
|
92,644
|
65,603
|
||||||||||
|
Total
|
159,124
|
141,594
|
||||||||||
|
Ilmenite(2)
|
||||||||||||
|
Australia
|
||||||||||||
|
Cooljarloo
|
143,049
|
185,481
|
||||||||||
|
Atlas-Campaspe
|
-
|
-
|
||||||||||
|
South Africa
|
||||||||||||
|
Namakwa Sands
|
567,050
|
408,471
|
||||||||||
|
KZN Sands
|
290,407
|
429,271
|
||||||||||
|
All Other Properties
|
155,593
|
167,758
|
||||||||||
|
Total
|
1,156,099
|
1,190,981
|
||||||||||
|
Zircon(3)
|
||||||||||||
|
Australia
|
||||||||||||
|
Cooljarloo
|
21,694
|
27,490
|
||||||||||
|
Atlas-Campaspe
|
-
|
-
|
||||||||||
|
South Africa
|
||||||||||||
|
Namakwa Sands
|
107,967
|
112,844
|
||||||||||
|
KZN Sands
|
31,839
|
40,368
|
||||||||||
|
All Other Properties
|
38,233
|
39,123
|
||||||||||
|
Total
|
199,733
|
219,825
|
||||||||||
|
HMC(4)
|
||||||||||||
|
Australia
|
||||||||||||
|
Cooljarloo
|
265,982
|
316,942
|
||||||||||
|
Atlas-Campaspe
|
-
|
-
|
||||||||||
|
South Africa
|
||||||||||||
|
Namakwa Sands
|
1,576,618
|
1,663,243
|
||||||||||
|
KZN Sands
|
429,521
|
498,502
|
||||||||||
|
All Other Properties
|
321,902
|
436,146
|
||||||||||
|
Total
|
2,591,023
|
2,914,833
|
||||||||||
|
Mineral Assemblage (% of THM)
|
||||||||||||||||||||||||
|
2023
|
2022
|
|||||||||||||||||||||||
|
MINE /
DEPOSIT
|
Resource
Category
|
Material
(million
tons)
|
HM%
|
Ilmenite
|
Rutile
and
Leucoxene
|
Zircon
|
Change (+/-)
from 2022
(%)
|
Material
(million tons)
|
HM%
|
Ilmenite
|
Rutile
and Leucoxene
|
Zircon
|
||||||||||||
|
Namakwa Sands Dry Mine – Western Cape RSA(2)
|
||||||||||||||||||||||||
|
Measured
|
104
|
8.0%
|
30.2
|
5.9
|
6.9
|
|||||||||||||||||||
|
Indicated
|
86
|
6.5%
|
28.3
|
5.6
|
6.9
|
|||||||||||||||||||
|
Measured + Indicated
|
191
|
7.3%
|
29.3
|
5.8
|
6.9
|
|||||||||||||||||||
|
Inferred
|
110
|
5.5%
|
35.1
|
8.1
|
6.6
|
|||||||||||||||||||
|
Total
|
300
|
6.7%
|
31.4
|
6.6
|
6.7
|
|||||||||||||||||||
|
KZN Sands Hydraulic Mine – KwaZulu-Natal RSA(3)
|
||||||||||||||||||||||||
|
Measured
|
48
|
4.2%
|
64.3
|
8.1
|
7.7
|
|||||||||||||||||||
|
Indicated
|
1
|
2.0%
|
53.5
|
7.0
|
7.5
|
|||||||||||||||||||
|
Measured + Indicated
|
49
|
4.1%
|
64.1
|
8.1
|
7.6
|
|||||||||||||||||||
|
Inferred
|
56
|
3.4%
|
54.6
|
6.9
|
7.1
|
|||||||||||||||||||
|
Total
|
105
|
3.7%
|
59.1
|
7.4
|
7.3
|
|||||||||||||||||||
|
Cooljarloo – Dredge Mine – Western Australia(4)
|
||||||||||||||||||||||||
|
Measured
|
10
|
1.6%
|
59.3
|
7.7
|
9.8
|
|||||||||||||||||||
|
Indicated
|
282
|
1.5%
|
61.4
|
6.7
|
10.5
|
|||||||||||||||||||
|
Measured + Indicated
|
292
|
1.5%
|
61.3
|
6.8
|
10.4
|
|||||||||||||||||||
|
Inferred
|
12
|
2.9%
|
58.0
|
7.3
|
9.0
|
|||||||||||||||||||
|
Total
|
304
|
1.6%
|
61.1
|
6.8
|
10.4
|
|||||||||||||||||||
|
Dongara Planned Dry Mine – Western Australia(5)
|
||||||||||||||||||||||||
|
Measured
|
109
|
4.1%
|
50.2
|
9.0
|
10.8
|
|||||||||||||||||||
|
Indicated
|
31
|
3.5%
|
53.7
|
9.1
|
12.4
|
|||||||||||||||||||
|
Measured + Indicated
|
140
|
3.9%
|
52.0
|
9.1
|
11.6
|
|||||||||||||||||||
|
Inferred
|
46
|
3.7%
|
56.1
|
8.9
|
9.2
|
|||||||||||||||||||
|
Total
|
186
|
3.9%
|
52.1
|
9.0
|
10.7
|
|||||||||||||||||||
|
Atlas-Campaspe Dry Mine – New South Wales Australia(6)
|
||||||||||||||||||||||||
|
Measured
|
27
|
2.5%
|
58.8
|
10.9
|
11.7
|
|||||||||||||||||||
|
Indicated
|
-
|
-%
|
-
|
-
|
-
|
|||||||||||||||||||
|
Measured + Indicated
|
27
|
2.5%
|
58.8
|
10.9
|
11.7
|
|||||||||||||||||||
|
Inferred
|
83
|
3.1%
|
60.1
|
5.8
|
13.1
|
|||||||||||||||||||
|
Total
|
110
|
3.0%
|
59.8
|
6.9
|
12.8
|
|||||||||||||||||||
|
Port Durnford – KwaZulu-Natal RSA(7)
|
||||||||||||||||||||||||
|
Measured
|
143
|
4.5%
|
67.6
|
6.0
|
9.3
|
|||||||||||||||||||
|
Indicated
|
340
|
4.1%
|
67.4
|
6.1
|
9.3
|
|||||||||||||||||||
|
Measured + Indicated
|
483
|
4.2%
|
67.5
|
6.1
|
9.3
|
|||||||||||||||||||
|
Inferred
|
466
|
3.5%
|
71.8
|
6.3
|
10.0
|
|||||||||||||||||||
|
Total
|
949
|
3.9%
|
69.4
|
6.2
|
9.6
|
|||||||||||||||||||
|
Wonnerup Dry Mine – Western Australia(8)
|
||||||||||||||||||||||||
|
Measured
|
13
|
4.6%
|
77.5
|
12.0
|
8.8
|
|||||||||||||||||||
|
Indicated
|
6
|
4.8%
|
86.9
|
3.3
|
7.6
|
|||||||||||||||||||
|
Measured + Indicated
|
19
|
4.6%
|
80.5
|
9.2
|
8.4
|
|||||||||||||||||||
|
Inferred
|
3
|
4.4%
|
84.0
|
4.0
|
8.3
|
|||||||||||||||||||
|
Total
|
22
|
4.6%
|
81.0
|
8.5
|
8.4
|
|||||||||||||||||||
|
Ginkgo-Crayfish Dredge/ Dry Mines - New South Wales Australia(9)
|
||||||||||||||||||||||||
|
Measured
|
78
|
1.3%
|
47.9
|
18.2
|
12.4
|
|||||||||||||||||||
|
Indicated
|
-
|
-%
|
-
|
-
|
-
|
|||||||||||||||||||
|
Measured + Indicated
|
78
|
1.3%
|
47.9
|
18.2
|
12.4
|
|||||||||||||||||||
|
Inferred
|
59
|
1.1%
|
47.9
|
17.9
|
13.0
|
|||||||||||||||||||
|
Total
|
137
|
1.2%
|
47.9
|
18.1
|
12.6
|
|||||||||||||||||||
|
Kara/Cylinder - New South Wales Australia(10)
|
||||||||||||||||||||||||
|
Measured
|
-
|
-%
|
-
|
-
|
-
|
|||||||||||||||||||
|
Indicated
|
165
|
4.4%
|
49.4
|
12.9
|
12.0
|
|||||||||||||||||||
|
Measured + Indicated
|
165
|
4.4%
|
49.4
|
12.9
|
12.0
|
|||||||||||||||||||
|
Inferred
|
26
|
2.8%
|
54.4
|
24.4
|
14.2
|
|||||||||||||||||||
|
Total
|
191
|
4.1%
|
49.8
|
13.9
|
12.2
|
|||||||||||||||||||
|
Total Resources
|
||||||||||||||||||||||||
|
Measured
|
532
|
4.4%
|
49.9
|
7.5
|
8.8
|
|||||||||||||||||||
|
Indicated
|
911
|
3.6%
|
55.6
|
7.7
|
9.7
|
|||||||||||||||||||
|
Measured + Indicated
|
1,443
|
3.9%
|
53.2
|
7.6
|
9.3
|
|||||||||||||||||||
|
Inferred
|
861
|
3.5%
|
60.6
|
7.5
|
9.5
|
|||||||||||||||||||
|
Total
|
2,304
|
3.8%
|
55.8
|
7.6
|
9.4
|
|||||||||||||||||||
|
Mineral Assemblage (% of THM)
|
||||||||||||||||||||||||
|
2023
|
2022
|
|||||||||||||||||||||||
|
MINE /
DEPOSIT
|
Reserve
Category
|
Material
(million
tons)
|
HM%
|
Ilmenite
|
Rutile
and
Leucoxene
|
Zircon
|
Change (+/-)
from 2022
(%)
|
Material
(million tons)
|
HM%
|
Ilmenite
|
Rutile
and Leucoxene |
Zircon
|
||||||||||||
|
Namakwa Sands Dry Mine – Western Cape RSA(2)
|
||||||||||||||||||||||||
|
Proven
|
136
|
7.4%
|
37.6
|
8.7
|
9.0
|
|||||||||||||||||||
|
Probable
|
551
|
5.4%
|
53.8
|
11.2
|
11.4
|
|||||||||||||||||||
|
Total
|
687
|
5.8%
|
49.7
|
10.6
|
10.8
|
|||||||||||||||||||
|
KZN Sands Hydraulic Mine – KwaZulu-Natal RSA(3)
|
||||||||||||||||||||||||
|
Proven
|
198
|
5.6%
|
61.7
|
7.4
|
7.6
|
|||||||||||||||||||
|
Probable
|
11
|
3.7%
|
51.8
|
5.0
|
7.0
|
|||||||||||||||||||
|
Total
|
209
|
5.5%
|
61.3
|
7.3
|
7.6
|
|||||||||||||||||||
|
Cooljarloo – Dredge Mine – Western Australia(4)
|
||||||||||||||||||||||||
|
Proven
|
210
|
1.6%
|
61.5
|
7.7
|
10.7
|
|||||||||||||||||||
|
Probable
|
130
|
2.0%
|
60.5
|
8.3
|
12.3
|
|||||||||||||||||||
|
Total
|
340
|
1.8%
|
61.1
|
8.0
|
11.4
|
|||||||||||||||||||
|
Atlas-Campaspe Dry Mine – New South Wales Australia(6)
|
||||||||||||||||||||||||
|
Proven
|
110
|
6.3%
|
60.7
|
11.8
|
12.5
|
|||||||||||||||||||
|
Probable
|
-
|
-%
|
-
|
-
|
-
|
|||||||||||||||||||
|
Total
|
110
|
6.3%
|
60.7
|
11.8
|
12.5
|
|||||||||||||||||||
|
Wonnerup Dry Mine – Western Australia(8)
|
||||||||||||||||||||||||
|
Proven
|
9
|
5.3%
|
70.1
|
19.1
|
9.6
|
|||||||||||||||||||
|
Probable
|
4
|
5.7%
|
77.5
|
11.4
|
8.8
|
|||||||||||||||||||
|
Total
|
13
|
5.4%
|
72.6
|
16.5
|
9.4
|
|||||||||||||||||||
|
Ginkgo-Crayfish Dredge/ Dry Mines – New South Wales Australia(9)
|
||||||||||||||||||||||||
|
Proven
|
26
|
1.9%
|
51.5
|
16.3
|
12.7
|
|||||||||||||||||||
|
Probable
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||
|
Total
|
26
|
1.9%
|
51.5
|
16.3
|
12.7
|
|||||||||||||||||||
|
Total Resources
|
||||||||||||||||||||||||
|
Proven
|
689
|
4.7%
|
54.0
|
9.1
|
9.5
|
|||||||||||||||||||
|
Probable
|
696
|
4.7%
|
54.4
|
10.9
|
11.4
|
|||||||||||||||||||
|
Total
|
1,385
|
4.7%
|
54.2
|
10.0
|
10.5
|
|||||||||||||||||||
| (3) |
For KZN Sands, price assumptions used for resource and reserve estimations are $ per metric ton of Zircon, $ per metric ton of Ilmenite and $ per metric ton of Rutile. The
cutoff grade used for the resource estimate is based on a break-even cutoff of % ilmenite. Reserves are defined by a complex optimization process which is explained in detail in the Namakwa Sands TRS. Saleable product yield
(recovery) used for our reserve estimates were % per metric ton of Zircon, % per metric ton of Ilmenite and % per metric ton of Rutile.
|
| (4) |
For Cooljarloo, price assumptions used for resource and reserve estimations are $ per metric ton of Zircon, $ per metric ton of Chloride Ilmenite, $ per metric ton of Rutile
and $ per metric ton of Leucoxene. The cutoff grade used for the resource estimate is based on a nominal bottom cut of % HM. Reserves are defined by a complex optimization process which is explained in detail in the
Cooljarloo TRS. Saleable product yield (recovery) used for our reserve estimates were % per metric ton of Zircon, % per metric ton of Chloride Ilmenite, % per metric ton of Rutile and % per metric ton
of Leucoxene.
|
| (5) |
For Dongara, price assumptions used for preliminary resource economic assessments are $ per metric ton of Zircon, $ per metric ton of Chloride Ilmenite, $ per metric ton of
Rutile and $ per metric ton of Leucoxene.
|
| (6) |
For Atlas-Campaspe, price assumptions used for resource and reserve estimations are $ per metric ton of Zircon, $ per metric ton of Chloride Ilmenite, $ per metric ton of
Sulfate Ilmenite, $ per metric ton of Rutile and $ per metric ton of Leucoxene (East). The cutoff grade used for the resource estimate is based on a nominal bottom cut of % HM. Reserves are defined by a complex
optimization process which is explained in detail in the Atlas-Campaspe TRS. Saleable product yield (recovery) used for our reserve estimates were % per metric ton of Zircon, % per metric ton of Ilmenite, % per
metric ton of Rutile and % per metric ton of Leucoxene.
|
| (7) |
For Port Durnford, price assumptions used for preliminary resource economic assessments are $ per metric ton of Zircon, $ per metric ton of Ilmenite and $ per metric ton of
Rutile.
|
| (8) |
For Wonnerup, price assumptions used for resource and reserve estimations are $ per metric ton of Zircon, $ per metric ton of Chloride Ilmenite, $ per metric ton of Sulfate
Ilmenite, $ per metric ton of Secondary Ilmenite and $ per metric ton of Leucoxene.
|
| (9) |
For Ginkgo-Crayfish, price assumptions used for resource and reserve estimations are $ per metric ton of Zircon, $ per metric ton of Chloride Ilmenite, $ per metric ton of
Sulfate Ilmenite, $ per metric ton of Rutile and $ per metric ton of Leucoxene (East).
|
| (10) |
For Kara/Cylinder, price assumptions used for preliminary resource economic assessments are $ per metric ton of Zircon, $ per metric ton of Chloride Ilmenite, $ per metric ton
of Sulfate Ilmenite, $ per metric ton of Rutile and $ per metric ton of Leucoxene (East).
|
| • |
| • |
Cooljarloo West and Osprey deposits, which conjoin the Cooljarloo Mine operations;
|
| • |
Chandala Processing Plant, 60 km north of Perth, where the heavy mineral concentrates (HMC) are separated into saleable mineral products and also where ilmenite is further upgraded to synthetic rutile;
|
| • |
The laboratory and mineral testing facility is also located at the Chandala site.
|
|
Region
|
Tenement
|
Tenement Type
|
Area (Ha)
|
Grant Date
|
Expiry/ Renewal Date
|
Commitment US$/a
|
Rent U$/a
|
Status of Rights
|
|
|
Cooljarloo
|
M70/1398
|
Mining Lease
|
9,744
|
2-Mar-20
|
1-Mar-41
|
701,600
|
138,900
|
Active Mining Lease
|
|
|
(Previously MSA 268)
|
|||||||||
|
Cooljarloo (West)
|
M70/1314
|
Mining Lease
|
3,782
|
18-Mar-15
|
17-Mar-36
|
272,300
|
53,915
|
EPA approval pending
|
|
|
Cooljarloo (West)
|
M70/1333
|
Mining Lease
|
420
|
4-Apr-16
|
3-Apr-37
|
30,310
|
6,000
|
EPA approval pending
|
|
|
Osprey
|
M70/1413
|
Mining Lease
|
1,319
|
5-Jul-22
|
4-Jul-23
|
132,000
|
31,680
|
Approvals process commenced
|

|
Mineral Assemblage
|
||||||||||||
|
Deposit
|
Mineral Resource
Classification
|
Tons of Material
(Mt)
|
Grade
HM% |
Ilmenite
(% of HM)
|
Rutile +
Leucoxene (%
of HM)
|
Zircon (% of
HM)
|
||||||
|
Cooljarloo
|
Measured
|
|||||||||||
|
Indicated
|
||||||||||||
|
Inferred
|
||||||||||||
|
Cooljarloo West
|
Measured
|
|||||||||||
|
Indicated
|
||||||||||||
|
Inferred
|
||||||||||||
|
Total Mineral Resources
|
||||||||||||
| (1) |
Mineral resources are exclusive of mineral reserves.
|
| (2) |
Price assumptions used for resource and reserve estimations are $ per metric ton of zircon, $ per metric ton of Chloride Ilmenite, $ per metric ton of Rutile and $
per metric ton of Leucoxene. Mineral prices used in Reserve estimation are substantially in line with the prices for each of our products published quarterly by independent consulting companies.
|
|
Mineral Assemblage
|
||||||||||||||
|
Deposit
|
Mineral Resource
Classification
|
Tons of Material
(Mt)
|
Grade
HM% |
Ilmenite
(% of HM)
|
Rutile +
Leucoxene (%
of HM)
|
Zircon (% of
HM)
|
Change
From 2022
|
|||||||
|
Cooljarloo
|
Proved
|
|||||||||||||
|
Probable
|
||||||||||||||
|
Cooljarloo West
|
Proved
|
|||||||||||||
|
Probable
|
||||||||||||||
|
Total Mineral Resources
|
||||||||||||||
| • |
vibrating and reciprocating woven wire screening;
|
| • |
mechanical slurry attritioning;
|
| • |
gas fired fluid bed drying, reheating and cooling;
|
| • |
HT Roll, Coronastat and Plate electrostatic separators;
|
| • |
Rare Earth Drum, Rare Earth Roll, Induced Roll and Semi-Lift magnetic separators;
|
| • |
Hydrosizing; and
|
| • |
spiral gravity and centrifugal jig concentrators.
|
| • |
The Ginkgo Mine, 110 km north of Wentworth in southwestern New South Wales, where heavy mineral concentrates are currently produced from dredge mining operations;
|
| • |
The Snapper and Crayfish rehabilitation sites, adjacent to Ginkgo where former mineral sands mines are undergoing restoration following the completion of mining;
|
| • |
The Atlas-Campaspe project in southwestern New South Wales, 120 km northeast of Mildura, where heavy mineral concentrates are currently produced from dry mining operations at Atlas and site development
and approval activities have commenced for future mining operations at Campaspe;
|
| • |
A rail siding and HMC stockpile facility at Ivanhoe, approximately 140 km northeast of the Atlas Mine, where HMC is dispatched to Broken Hill for further processing.
|
| • |
Broken Hill Mineral Separation Plant in southwestern New South Wales, where the heavy mineral concentrates (HMC) are separated into mineral products and either railed approximately 430 km to the Port of
Adelaide or railed directly to Western Australia using the Trans Australian Railway;
|
| • |
Port of Adelaide, South Australia, where bulk mineral sands products from Broken Hill are loaded for export.
|

| • |
fencing of the mine lease (47 km);
|
| • |
construction of the access road (11 km);
|
| • |
construction of the mine corridor road (5.4 km);
|
| • |
construction of the process water dam (210,000 m3);
|
| • |
development of the mining pit;
|
| • |
development of the bore field and water reticulation systems;
|
| • |
relocation of workshops and amenities;
|
| • |
expansion of the accommodation village from 200 to 300 beds;
|
| • |
construction of a Primary Concentration Plant (PCP); and
|
| • |
relocation of Ginkgo/Snapper field booster pumps and piping.
|
|
Deposit
|
Mineral Reserve
Classification
|
Ore Tons (Mt)
|
Grade
HM%
|
Mineral Assemblage
|
||||||||
|
Ilmenite +
Leucoxene (% of
HM)
|
Rutile (%
of HM)
|
Zircon (%
of HM) |
||||||||||
|
Atlas
|
Measured
|
|||||||||||
|
Indicated
|
||||||||||||
|
Inferred
|
||||||||||||
|
Campaspe
|
Measured
|
|||||||||||
|
Indicated
|
||||||||||||
|
Inferred
|
||||||||||||
|
Total Mineral Resources
|
||||||||||||
| (1) |
Mineral resources are exclusive of mineral reserves.
|
|
Deposit
|
Mineral Reserve
Classification
|
Ore Tons
(Mt)
|
Grade
HM%
|
Mineral Assemblage
|
Change from
2022
|
|||||||||
|
Ilmenite +
Leucoxene (% of
HM)
|
Rutile (% of HM)
|
Zircon (%
of HM)
|
||||||||||||
|
Atlas
|
Proved
|
|||||||||||||
|
|
Probable
|
|||||||||||||
|
Campaspe
|
Proved
|
|||||||||||||
|
Probable
|
||||||||||||||
|
Total Mineral Reserves
|
||||||||||||||
| (1) |
Price assumptions used for resource and reserve estimations are $ per metric ton of zircon, $ per metric ton of Chloride Ilmenite, $ per metric ton of Sulfate Ilmenite,
$ per metric ton of Rutile and $ per metric ton of Leucoxene (East). Mineral prices used in reserve estimation are substantially in line with the prices for each of our products, published quarterly by independent
consulting companies.
|
| (2) |
Conversion of in ground grade to saleable product yield (recovery), considering all the losses during mining and processing, is typically % for ilmenite, % for rutile, %
for Leucoxene and % for zircon.
|
| • |
The Northern operations consisting of the Namakwa Sands Mine at Brand-se-Baai and the Mineral Separation Plant at Koekenaap.
|
| • |
The Southern operations that consist of the Smelting Operations at Saldanha Bay along with administrative headquarters.
|
|
Area/Farm
|
DMRE Ref. no.
|
Area (ha)
|
Current status
|
|||
|
Goeraap 140 Portion 17
|
WC 30/5/1/2/2/114 MR
|
250
|
active, expires 17 August 2038
|
|||
|
Graauwduinen 152 Portion 1
|
WC 30/5/1/2/2/114 MR
|
2,978
|
active, expires 17 August 2038
|
|||
|
Hartebeeste Kom 156 Portion 1 & 2
|
WC 30/5/1/2/2/114 MR
|
3,903
|
active, expires 17 August 2038
|
|||
|
Rietfontein Ext 151 Portion 1 & 2
|
WC 30/5/1/2/2/114 MR
|
2,084
|
active, expires 17 August 2038
|
|||
|
Hartebeeste Kom 156 Portion 3
|
WC 30/5/1/2/2/113 MR
|
1,790
|
active, expires 17 August 2038
|
|||
|
Houtkraal 143 Portion 3
|
WC 30/5/1/2/2/113 MR
|
1,780
|
active, expires 17 August 2038
|
|||
|
Graauwduinen 152 Portion 2
|
WC 30/5/1/2/2/10040 MR
|
599
|
active, expires 29 March 2046
|
|||
|
Graauwduinen 152 Remaining Extent
|
WC 30/5/1/2/2/10040 MR
|
1,776
|
active, expires 29 March 2046
|
|||
|
Rietfontein Ext 151 Remaining Extent
|
WC 30/5/1/2/2/10040 MR
|
2,536
|
active, expires 29 March 2046
|
|||
|
Houtkraal 143 Remainder of Portion 2
|
WC 30/5/1/2/2/10040 MR
|
645
|
active, expires 29 March 2046
|
|||
|
Houtkraal 143 Remaining Extent
|
WC 30/5/1/2/2/10040 MR
|
864
|
active, expires 29 March 2046
|

|
Mineral Resources
Category
|
Material Tons Mt
|
HM Grade (%)
|
Mineral Assemblage
|
|||||||
|
Ilmenite Grade (%)
|
Rutile +
Leucoxene
Grade (%)
|
Zircon Grade (%)
|
||||||||
|
Measured
|
||||||||||
|
Indicated
|
||||||||||
|
Measured + Indicated
|
||||||||||
|
Inferred
|
||||||||||
|
TOTAL
|
||||||||||
| (1) |
Cutoff grade applied is % zircon
|
| (2) |
Mineral Resources are exclusive of mineral reserves. Price assumptions used for resource and reserve estimations are $ per metric ton of zircon, $ per metric ton of Ilmenite and
$ per metric ton of Rutile.
|
|
Mineral Resources
Category
|
Material Tons Mt
|
THM Grade (%)
|
Mineral Assemblage
|
Change from
2022
|
||||||||
|
Ilmenite Grade (%)
|
Rutile +
Leucoxene
Grade (%)
|
Zircon Grade (%)
|
||||||||||
|
Proven
|
||||||||||||
|
Probable
|
||||||||||||
|
TOTAL
|
||||||||||||
| (1) |
Price assumptions used for resource and reserve estimations are $ per metric ton of zircon, $ per metric ton of Ilmenite and $ per metric ton of Rutile. Mineral prices
used in Reserve estimation are substantially in line with the prices for each of our products published quarterly by third-party industry consultancies.
|
| (2) |
Conversion of in ground grade to saleable product yield (recovery), considering all the losses during mining and processing, is typically % for ilmenite, % for rutile, and
% for zircon.
|
| • |
Fairbreeze Mine, immediately south of the Mtunzini township with the Primary Wet Plant (PWP) situated a further 8 km south of Mtunzini.
|
| • |
Central Processing Complex (CPC), 50 road km north of Mtunzini, just outside the town of Empangeni, is where heavy mineral concentrates are processed into mineral products and ilmenite is further
converted to titanium rich slag and pig iron in two direct current arc furnaces. The laboratory and mineral testing facilities are also located at CPC.
|
|
Area/Farm
|
DMRE Ref. no.
|
Area (ha)
|
Current status
|
|||
|
Fairbreeze A, B, C, D
|
KZN 30/5/1/2/2/123 MR
|
3,810
|
expires 24 March 2035
|
|||
|
Fairbreeze CX
|
KZN 30/5/1/2/2/164 MR
|
231
|
expires 04 August 2039
|

|
Mineral Resources
Category
|
Material Tons Mt
|
HM Grade (%)
|
Mineral Assemblage
|
|||||||
|
Ilmenite Grade (%)
|
Rutile +
Leucoxene
Grade (%)
|
Zircon Grade (%)
|
||||||||
|
Measured
|
||||||||||
|
Indicated
|
||||||||||
|
Measured + Indicated
|
||||||||||
|
Inferred
|
||||||||||
|
TOTAL
|
||||||||||
| (1) |
Cutoff grade applied is % zircon.
|
| (2) |
Mineral Resources are exclusive of mineral reserves. Price assumptions used for resource and reserve estimations are $ per metric ton of zircon, $ per metric ton of Ilmenite and
$ per metric ton of Rutile.
|
|
Mineral Resources
Category
|
Material Tons Mt
|
HM Grade (%)
|
Mineral Assemblage
|
Change from
2022
|
||||||||
|
Ilmenite Grade (%)
|
Rutile +
Leucoxene
Grade (%)
|
Zircon Grade (%)
|
||||||||||
|
Proven
|
||||||||||||
|
Probable
|
||||||||||||
|
TOTAL
|
||||||||||||
| (1) |
Price assumptions used for resource and reserve estimations are $ per metric ton of zircon, $ per metric ton of Ilmenite and $ per metric ton of Rutile. Mineral prices
used in Reserve estimation are substantially in line with the prices for each of our products published quarterly by third-party industry consultancies.
|
| (2) |
Conversion of in ground grade to saleable product yield (recovery), considering all the losses during mining and processing, is typically % for ilmenite, % for rutile, and
% for zircon.
|

|
Description
|
Total Recovery %
|
||
|
Ilmenite
|
84.7
|
||
|
Zircon
|
83.2
|
||
|
Rutile
|
88.0
|
||
|
Leucoxene
|
78.7
|
| ● |
Saleable product yield (recovery): ilmenite 84.7%, rutile 88%, zircon 83.2% and leucoxene 78.7%
|
| ● |
Commodity prices: $235/metric ton for chloride ilmenite, $932/metric ton for rutile, $1,318/metric ton for zircon and $873/metric ton for leucoxene
|
| ● |
Operating cost: $2.85 per metric ton ore mined
|
| ● |
Mineral prices used are substantially in line with the prices for each of our products published quarterly by third-party independent consultancies.
|
|
Product
|
2016
|
2017
|
2018
|
2019
|
2020
|
2021
|
Forecast
2022 –
2026
(annual
average)
|
Forecast
2027 –
2031
(annual
average)
|
Forecast
2022 –
2036
(annual
average)
|
Forecast
2037 –
2040
(annual
average)
|
|
|
Chloride Ilmenite
|
165
|
158
|
159
|
250
|
230
|
235
|
293
|
312
|
313
|
314
|
|
|
Rutile
|
750
|
735
|
819
|
851
|
992
|
932
|
973
|
984
|
960
|
941
|
|
|
Leucoxene
|
608
|
686
|
690
|
755
|
844
|
873
|
911
|
922
|
900
|
882
|
|
|
Zircon
|
1,000
|
882
|
1,364
|
1,587
|
1,564
|
1,318
|
1,378
|
1,454
|
1,501
|
1,524
|
|
Annual Averages(1)
|
2022-2026
|
2027-2031
|
2032-2036
|
2037-2040
|
|
|
Ore Mined (kt)
|
21,024
|
23,143
|
23,278
|
23,045
|
|
|
HM (%)
|
1.9
|
1.7
|
2.0
|
1.6
|
|
|
Ilmenite (in HM%)
|
58.4
|
61.5
|
59.3
|
61.7
|
|
|
Rutile (in HM%)
|
5.3
|
5.5
|
5.3
|
5.1
|
|
|
Leucoxene (in HM%)
|
1.7
|
2.4
|
2.9
|
2.9
|
|
|
Zircon (in HM%)
|
8.5
|
11.1
|
12.2
|
12.5
|
| (1) |
Amounts presented are based on weighted averages.
|
|
Annual Total
|
2019
|
2020
|
2021
|
|
|
Plant Throughput (kt)
|
23,808
|
25,104
|
23,558
|
|
|
Ilmenite saleable product yield (recovery) (%)
|
75.6
|
80.2
|
95.8
|
|
|
Rutile saleable product yield (recovery) (%)
|
89.6
|
93.9
|
92.3
|
|
|
Zircon saleable product yield (recovery) (%)
|
69.5
|
75.5
|
89.7
|
|
|
Leucoxene saleable product yield (recovery) (%)
|
74.7
|
90.0
|
90.9
|
|
Average Annual Capital Cost Estimate (US$/Mpa, 2021 real terms, rounded)
|
||||||
|
Life of Mine Estimate (2022 – 2040)
|
||||||
|
Category
|
2022-2026
|
2027-2031
|
2032-2036
|
2037-2040
|
LOM Total
|
|
|
Sustaining Capital
|
14
|
14
|
14
|
14
|
248
|
|
|
Major Infrastructure Investment
|
0
|
3
|
13
|
0
|
82
|
|
|
Total Capital Expenditure
|
14
|
17
|
27
|
14
|
330
|
|
|
Average Annual Operating Cost Estimate (US$/Mpa, 2021 real terms, rounded)
|
||||||
|
Life of Mine Estimate (2022 – 2040)
|
||||||
|
Category
|
2022-2026
|
2027-2031
|
2032-2036
|
2037-2040
|
LOM Total
|
|
|
Mining and Concentration
|
44
|
42
|
49
|
40
|
804
|
|
|
Dry Mill
|
14
|
14
|
15
|
15
|
265
|
|
|
Realization
|
5
|
6
|
8
|
6
|
109
|
|
|
Total Operating Expenses
|
63
|
62
|
72
|
61
|
1,178
|
|
| ● |
Sustainable native ecosystems on UCL like that which occurs in adjacent UCL areas: and
|
| ● |
Productive agricultural land on Mullering Farm.
|
|
Cash Flow (US$
million)
|
2022-2026
|
2027-2031
|
2032-2036
|
2037-2040
|
LOM Total
|
|
|
Chloride Ilmenite
|
58
|
63
|
71
|
63
|
1,149
|
|
|
Zircon
|
38
|
52
|
66
|
58
|
956
|
|
|
Rutile
|
20
|
21
|
21
|
17
|
360
|
|
|
Leucoxene
|
2
|
3
|
10
|
10
|
108
|
|
|
Revenue
|
118
|
139
|
168
|
148
|
2,573
|
|
|
Operating Costs
|
63
|
62
|
72
|
61
|
1,178
|
|
|
EBITDA
|
55
|
77
|
96
|
87
|
1,395
|
|
|
Income Tax (-)
|
0
|
0
|
0
|
6
|
19
|
|
|
Capital Expenses (-)
|
14
|
17
|
27
|
14
|
330
|
|
|
Free Cash Flow
|
41
|
60
|
69
|
67
|
1,046
|
|
Ave Annual
Cashflow (US$Mpa)
|
-25%
|
-10%
|
Reference
|
+10%
|
+25%
|
||||||
|
Commodity Price
|
23
|
43
|
55
|
65
|
80
|
||||||
|
Operating Costs
|
71
|
61
|
55
|
49
|
40
|
||||||
|
Capital Costs
|
60
|
57
|
55
|
53
|
51
|
||||||
|
Ore Grade
|
25
|
44
|
55
|
64
|
78
|
||||||
|
Exchange Rate
|
43
|
50
|
55
|
60
|
67
|

|
Description
|
Total Recovery %
|
|
Ilmenite
|
96.0
|
|
Zircon
|
78.8
|
|
Rutile
|
92.2
|
|
Leucoxene
|
87.4
|
| ● |
Saleable product yield (recovery): ilmenite 96%, rutile 92.2%, zircon 78.8% and leucoxene 87.4%
|
| ● |
Commodity prices: $234/metric ton for chloride ilmenite, $162/metric ton for sulfate ilmenite, $1,059/metric ton for rutile, $1,512/metric ton for zircon and $300/metric ton for
leucoxene
|
| ● |
Operating cost: $14 per metric ton ore mined
|
| ● |
Mineral prices used are substantially in line with the prices for each of our products published quarterly by third-party independent consultancies.
|
|
Product
|
2021
|
Forecast 2022-2026 (annual
average)
|
Forecast 2027-2031 (annual average)
|
2032
|
|
Chloride Ilmenite
|
234
|
246
|
254
|
254
|
|
Sulfate Ilmenite
|
162
|
162
|
180
|
180
|
|
Leucoxene (East)
|
300
|
314
|
322
|
322
|
|
Rutile
|
1,059
|
1,088
|
1,008
|
953
|
|
Zircon
|
1,512
|
1,495
|
1,493
|
1,490
|
|
Annual Averages(1)
|
2022-2026
|
2027-2031
|
2032
|
|
Ore Mined (kt)
|
5,744
|
11,248
|
10,867
|
|
HM (%)
|
11.8
|
4.9
|
6.8
|
|
Ilmenite (in HM%)
|
55.5
|
53.9
|
56.6
|
|
Rutile (in HM%)
|
14.2
|
11.6
|
11.9
|
|
Leucoxene (in HM%)
|
4.6
|
5.7
|
4.8
|
|
Zircon (in HM%)
|
11.8
|
13.1
|
11.3
|
| (1) |
Amounts presented are based on weighted averages.
|
|
Life of Mine Estimate (2022 – 2032)
|
||||
|
Category
|
2022-2026
|
2027-2031
|
2032
|
LOM Total
|
|
Sustaining Capital
|
1
|
2
|
1
|
18
|
|
Major Infrastructure Investment
|
30
|
0
|
0
|
151
|
|
Total Capital Expenditure
|
31
|
2
|
1
|
169
|
|
Life of Mine Estimate (2022 – 2033)
|
||||
|
Category
|
2022-2026
|
2027-2031
|
2032
|
LOM Total
|
|
Mining and Concentration
|
65
|
78
|
76
|
788
|
|
Dry Mill
|
20
|
25
|
31
|
254
|
|
Realization
|
25
|
28
|
34
|
302
|
|
Total Operating Expenses
|
110
|
131
|
141
|
1,344
|
|
Cash Flow (US$ million)
|
2022-2026
|
2027-2031
|
2032
|
LOM Total
|
|
Chloride Ilmenite
|
40
|
30
|
42
|
394
|
|
Sulfate Ilmenite
|
23
|
33
|
44
|
323
|
|
Zircon
|
69
|
88
|
101
|
899
|
|
Rutile
|
78
|
55
|
61
|
734
|
|
Leucoxene (East)
|
4
|
12
|
18
|
98
|
|
Revenue
|
214
|
218
|
266
|
2,448
|
|
Operating Costs
|
110
|
131
|
141
|
1,344
|
|
EBITDA
|
104
|
87
|
125
|
1,104
|
|
Income Tax (-)
|
23
|
18
|
27
|
230
|
|
Capital Expenses (-)
|
31
|
2
|
1
|
169
|
|
Free Cash Flow
|
50
|
67
|
97
|
705
|
|
Ave Annual Cashflow (US$Mpa)
|
-25%
|
-10%
|
Reference
|
+10%
|
+25%
|
|
Commodity Price
|
18
|
44
|
62
|
79
|
105
|
|
Operating Costs
|
97
|
76
|
62
|
48
|
26
|
|
Capital Costs
|
66
|
63
|
62
|
60
|
58
|
|
Ore Grade
|
26
|
48
|
62
|
73
|
80
|
|
Exchange Rate
|
34
|
51
|
62
|
73
|
89
|

|
Description
|
Total Recovery %
|
|
Ilmenite
|
68
|
|
Rutile
|
63
|
|
Zircon
|
63
|
| ● |
Saleable product yield (recovery): ilmenite 68%, rutile 63% and zircon 63%
|
| ● |
Commodity prices: $194/metric ton for ilmenite, $925/metric ton for rutile and $1,499/metric ton for zircon
|
| ● |
Operating cost: rounded $7 per metric ton ore mined.
|
|
Product
|
2016
|
2017
|
2018
|
2019
|
2020
|
2021
|
Forecast
2022 - 2026
(annual
average) |
Forecast
2027 - 2031
(annual
average) |
Forecast
2022 - 2036
(annual
average)
|
Forecast
2037 - 2041
(annual
average)
|
Forecast
2042 - 2046 (annual
average)
|
Forecast
2047 - 2051
(annual
average)
|
Forecast
2052 - 2053
(annual
average)
|
|
Ilmenite
|
95
|
160
|
175
|
176
|
211
|
261
|
248
|
205
|
205
|
205
|
205
|
205
|
205
|
|
Rutile
|
725
|
755
|
900
|
1,103
|
1,211
|
1,201
|
1,328
|
1,183
|
1,183
|
1,183
|
1,183
|
1,183
|
1,183
|
|
Zircon
|
900
|
1,080
|
1,470
|
1,520
|
1,360
|
1,500
|
1,840
|
1,554
|
1,554
|
1,554
|
1,554
|
1,554
|
1,554
|
|
Annual Averages(1)
|
2022-2026
|
2027-2031
|
2032-2036
|
2037-2046
|
2042-2046
|
2047-2051
|
2052-2053
|
|
Ore Mined (kt)
|
21,510
|
22,121
|
22,173
|
22,152
|
22,152
|
11,840
|
8,612
|
|
HM (%)
|
8.7
|
7.0
|
6.4
|
5.6
|
4.6
|
3.9
|
4.4
|
|
Ilmenite (in HM %)
|
39.7
|
42.1
|
45.3
|
49.0
|
56.5
|
67.9
|
72.7
|
|
Rutile+Leucoxene (in HM %)
|
8.8
|
9.7
|
9.9
|
10.4
|
11.8
|
12.5
|
12.1
|
|
Zircon (in HM %)
|
9.1
|
10.2
|
9.7
|
10.0
|
11.1
|
13.4
|
14.4
|
| (1) |
Amounts presented are based on weighted averages.
|
|
Annual Total
|
2019
|
2020
|
2021
|
|
Plant Throughput (kt)
|
20,008
|
19,171
|
21,457
|
|
Ilmenite saleable product yield (recovery) (%)
|
63
|
72
|
76
|
|
Rutile saleable product yield (recovery) (%)
|
65
|
61
|
60
|
|
Zircon saleable product yield (recovery) (%)
|
63
|
67
|
67
|
|
Life of Mine Estimate (2022 – 2053)
|
||||||||
|
Category
|
2022-2026
|
2027-2031
|
2032-2036
|
2037-2041
|
2042-2046
|
2047-2051
|
2052-2053
|
LOM Total
|
|
Sustaining Capital
|
6
|
12
|
7
|
7
|
6
|
10
|
8
|
261
|
|
Major Infrastructure Investment
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
173
|
|
Total Capital Expenditure
|
41
|
12
|
7
|
7
|
6
|
10
|
8
|
435
|
|
Life of Mine Estimate (2022 – 2053)
|
||||||||
|
Category
|
2022-2026
|
2027-2031
|
2032-2036
|
2037-2041
|
2042-2046
|
2047-2051
|
2052-2053
|
LOM Total
|
|
Mining and Concentration
|
92
|
101
|
101
|
101
|
101
|
101
|
88
|
3,161
|
|
Dry Mill
|
31
|
31
|
31
|
30
|
30
|
30
|
19
|
952
|
|
Realization
|
22
|
19
|
18
|
17
|
16
|
16
|
15
|
559
|
|
Total Operating Expenses
|
145
|
151
|
149
|
148
|
146
|
147
|
122
|
4,672
|
|
Cash Flow (US$ million)
|
2022-
2026
|
2027-
2031
|
2032-
2036 |
2037-
2041
|
2042-
2046
|
2047-
2051
|
2052-
2053 |
LOM Total
|
|
Revenue - Ilmenite
|
118
|
90
|
90
|
87
|
84
|
82
|
75
|
2,912
|
|
Revenue - Rutile
|
41
|
35
|
32
|
30
|
27
|
26
|
25
|
1,005
|
|
Revenue - Zircon
|
192
|
150
|
130
|
118
|
109
|
121
|
112
|
4,324
|
|
Revenue
|
351
|
275
|
252
|
235
|
221
|
230
|
212
|
8,241
|
|
Operating Costs
|
-145
|
-151
|
-149
|
-148
|
-146
|
-147
|
-122
|
-4,672
|
|
EBITDA
|
206
|
124
|
103
|
88
|
74
|
83
|
90
|
3,569
|
|
Income Tax
|
-54
|
-30
|
-24
|
-20
|
-16
|
-19
|
-21
|
-861
|
|
Capital Expenses
|
-41
|
-12
|
-7
|
-7
|
-6
|
-10
|
-8
|
-435
|
|
Free Cash Flow
|
111
|
82
|
71
|
60
|
51
|
55
|
61
|
2,273
|
|
Cashflow (US$Mpa)
|
-25%
|
-10%
|
Reference
|
+10%
|
+25%
|
|
Commodity Price
|
827
|
1,695
|
2,273
|
2,852
|
3,720
|
|
Operating Costs
|
3,441
|
2,741
|
2,273
|
1,806
|
1,105
|
|
Capital Costs
|
2,382
|
2,317
|
2,273
|
2,230
|
2,165
|
|
Ore Grade
|
1,672
|
2,033
|
2,273
|
2,511
|
2,867
|
|
Exchange Rate
|
1,103
|
1,883
|
2,273
|
2,593
|
2,976
|

|
Description
|
Total Recovery %
|
|
Ilmenite
|
76
|
|
Rutile
|
75
|
|
Zircon
|
80
|
| ● |
Saleable product yield (recovery): ilmenite 66%, rutile 75% and zircon 80%
|
| ● |
Commodity prices: $205/metric ton for ilmenite, $1,183/metric ton for rutile and $1,554/metric ton for zircon
|
| ● |
Operating cost: abbreviated $5 per metric ton ore mined
|
|
Product
|
2016
|
2017
|
2018
|
2019
|
2020
|
2021
|
Forecast
2022 -
2026
(annual
average)
|
Forecast
2027 -
2031
(annual
average)
|
Forecast
2022 -
2037
(annual
average)
|
|
Ilmenite
|
95
|
160
|
175
|
176
|
211
|
261
|
248
|
205
|
205
|
|
Rutile
|
725
|
755
|
900
|
1,103
|
1,211
|
1,201
|
1,328
|
1,183
|
1,183
|
|
Zircon
|
900
|
1,080
|
1,470
|
1,520
|
1,360
|
1,500
|
1,835
|
1,554
|
1,554
|
|
Annual Averages(1)
|
2022-2026
|
2027-2031
|
2032-2036
|
2037
|
|
Ore Mined (kt)
|
14,861
|
16,380
|
16,344
|
1,178
|
|
HM (%)
|
5.4
|
6.2
|
4.4
|
3.9
|
|
Ilmenite (in HM %)
|
62.8
|
61.3
|
59.3
|
53.6
|
|
Rutile+Leucoxene (in HM %)
|
6.3
|
7.4
|
7.2
|
6.5
|
|
Zircon (in HM %)
|
8.1
|
7.3
|
7.5
|
5.7
|
| (1) |
Amounts presented are based on weighted averages.
|
|
Annual Total
|
2019
|
2020
|
2021
|
|
Plant Throughput (kt)
|
9,506
|
9,882
|
9,219
|
|
Ilmenite saleable product yield (recovery) (%)
|
83
|
87
|
75
|
|
Rutile saleable product yield (recovery) (%)
|
73
|
81
|
78
|
|
Zircon saleable product yield (recovery) (%)
|
78
|
83
|
78
|
|
Life of Mine Estimate (2022 – 2037)
|
|||||
|
Category
|
2022-2026
|
2027-2031
|
2032-2036
|
2037
|
LOM Total
|
|
Sustaining Capital
|
2
|
3
|
2
|
0
|
34
|
|
Major Infrastructure Investment
|
24
|
0
|
0
|
0
|
118
|
|
Total Capital Expenditure
|
25
|
3
|
2
|
0
|
152
|
|
Life of Mine Estimate (2022 – 2037)
|
|||||
|
Category
|
2022-2026
|
2027-2031
|
2032-2036
|
2037
|
LOM Total
|
|
Mining and Concentration
|
50
|
48
|
50
|
4
|
743
|
|
Dry Mill
|
20
|
21
|
20
|
17
|
320
|
|
Realization
|
11
|
11
|
11
|
8
|
172
|
|
Total Operating Expenses
|
80
|
80
|
81
|
29
|
1,235
|
|
Cash Flow (US$ million)
|
2022-
2026
|
2027-
2031
|
2032-
2036
|
2037
|
LOM Total
|
|
Revenue - Ilmenite
|
82
|
83
|
80
|
61
|
1,288
|
|
Revenue - Rutile
|
31
|
40
|
39
|
31
|
583
|
|
Revenue - Zircon
|
87
|
76
|
78
|
61
|
1,266
|
|
Revenue
|
200
|
199
|
197
|
153
|
3,138
|
|
Operating Costs
|
-80
|
-80
|
-81
|
-29
|
-1,235
|
|
EBITDA
|
120
|
119
|
117
|
124
|
1,903
|
|
Income Tax
|
-27
|
-27
|
-23
|
-21
|
-407
|
|
Capital Expenses
|
-25
|
-3
|
-2
|
0
|
-152
|
|
Free Cash Flow
|
68
|
90
|
91
|
103
|
1,344
|
|
Cashflow (US$Mpa)
|
-25%
|
-10%
|
Reference
|
+10%
|
+25%
|
|
Commodity Price
|
808
|
1,130
|
1,344
|
1,559
|
1,881
|
|
Operating Costs
|
1,647
|
1,460
|
1,344
|
1,211
|
1,025
|
|
Capital Costs
|
1,374
|
1,351
|
1,344
|
1,321
|
1,298
|
|
Ore Grade
|
821
|
1,134
|
1,344
|
1,530
|
1,818
|
|
Exchange Rate
|
1,066
|
1,246
|
1,344
|
1,409
|
1,498
|