EXXARO MINERAL SANDS ACQUISITION - Investor Presentation September 26, 2011

Page created by Fernando Parker
 
CONTINUE READING
EXXARO MINERAL SANDS ACQUISITION - Investor Presentation September 26, 2011
EXXARO MINERAL
    SANDS
  ACQUISITION

 Investor Presentation
  September 26, 2011
EXXARO MINERAL SANDS ACQUISITION - Investor Presentation September 26, 2011
Forward-Looking Statements

This document contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are
typically identified by words or phrases such as “may,” “will,” “anticipate,” “estimate,” “expect,” “project,” “intend,” “plan,” “believe,” “target,” “forecast,” and other words
and terms of similar meaning. Forward-looking statements involve estimates, expectations, projections, goals, forecasts, assumptions, risks and uncertainties. Tronox
Incorporated and Tronox Limited caution readers that any forward-looking statement is not a guarantee of future performance and that actual results could differ
materially from those contained in the forward-looking statement. Such forward-looking statements include, but are not limited to, statements about the benefits of the
proposed transaction involving Tronox Incorporated, Tronox Limited and Exxaro Resources Limited (“Exxaro”), including future financial and operating results, Tronox
Incorporated’s, Tronox Limited’s or Exxaro’s plans, objectives, expectations and intentions, the expected timing of completion of the transaction, and other statements
that are not historical facts. Important factors that could cause actual results to differ materially from those indicated by such forward-looking statements include risks
and uncertainties relating to: the ability to obtain the requisite Tronox Incorporated shareholder approvals; the risk that Tronox Incorporated, Tronox Limited and
Exxaro may be unable to obtain governmental and regulatory approvals required for the transaction, or required governmental and regulatory approvals may delay the
transaction or result in the imposition of conditions that could cause the parties to abandon the transaction; the risk that a condition to closing of the transaction may
not be satisfied; the ability of the combined company to obtain necessary financing to refinance existing indebtedness or modifying existing financing arrangements,
and finance the combined business post-closing and the terms on which such financing or modification may be available; the timing to consummate the proposed
transaction; the risk that the businesses will not be integrated successfully; the risk that Tronox Limited will not be able to complete registration of its shares with the
SEC and/or the listing thereof on a securities exchange, and the timing therefore; the risks to shareholders associated with becoming shareholders of an Australian-
domiciled holding company; the risk that the expected cost savings and any other synergies from the transaction may not be fully realized or may take longer to realize
than expected; disruption from the transaction making it more difficult to maintain relationships with customers, employees or suppliers; the diversion of management
time on transaction-related issues; the market value of Tronox Incorporated’s products; demand for consumer products for which Tronox Incorporated’s businesses
supply raw materials; the financial resources of competitors; the market for debt and/or equity financing; the ability to achieve favorable tax structuring for the benefit of
Tronox Limited and its subsidiaries and shareholders; the ability to respond to challenges in international markets; changes in currency exchange rates; political or
economic conditions in areas where Tronox Limited and its subsidiaries will operate; the risk of changes in laws and regulations applicable to the business and assets
of Tronox Limited and its subsidiaries will operate; trade and regulatory matters; general economic conditions; and other factors and risks identified in the Risk Factors
Section of Tronox Incorporated’s Annual Report on Form 10-K for the year ended December 31, 2007, and subsequent Quarterly Reports on Form 10-Q, as filed with
the U.S. Securities and Exchange Commission (SEC), and other SEC filings. These risks, as well as other risks associated with the transaction, will be more fully
discussed in the proxy statement/prospectus that will be included in the Registration Statement that will be filed with the SEC in connection with the transaction. Each
forward-looking statement speaks only as of the date of the particular statement and neither Tronox Incorporated nor Tronox Limited undertakes any obligation to
update or revise its forward-looking statements, whether as a result of new information, future events or otherwise.

ADDITIONAL INFORMATION AND WHERE TO FIND IT
This document does not constitute an offer to sell or the solicitation of an offer to buy any securities, or a solicitation of any vote or approval, nor shall there be any sale
of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such
jurisdiction. In connection with the proposed transaction involving Tronox Incorporated, Tronox Limited and Exxaro, Tronox Limited will file with the SEC a Registration
Statement that will include a proxy statement of Tronox Incorporated that also constitutes a prospectus of Tronox Limited. Tronox Incorporated will deliver the proxy
statement/prospectus to its shareholders. Tronox Incorporated urges investors and shareholders to read the proxy statement/prospectus regarding the proposed
transaction when it becomes available, as well as other documents filed with the SEC, because they will contain important information. You may obtain copies of all
documents filed with the SEC regarding this transaction, free of charge, at the SEC’s website (www.sec.gov). You may also obtain these documents, free of charge,
from Tronox Incorporated’s website (www.tronox.com) under the heading “Investor Relations”.

                                                                                                                                                                                    2
EXXARO MINERAL SANDS ACQUISITION - Investor Presentation September 26, 2011
Transaction Overview

Tronox to acquire Exxaro’s mineral sands operations, creating the world’s largest vertically-integrated
titanium dioxide (TiO2) pigment company
     Exxaro to receive approximately 38.5% equity stake in Tronox in exchange for its mineral sands
     operations
     Combined 6/30/11 LTM revenue of $2.0 billion and EBITDA of $495 million (25% margin)
     Combined H1 2011 revenue and EBITDA of $1.1 billion and $334 million, respectively, an
     increase of 38% and 124% over H1 2010
     Approximately 3,500 employees and 16 locations around the world
Transaction brings together two global leaders in the TiO2 pigment value chain with complementary
businesses and strengths
     Tronox: Leading TiO2 pigment player with proprietary chloride technology
     Exxaro mineral sands operations: Industry leading mining, mineral separation and smelting sands
     operations in South Africa providing key raw materials for TiO2 pigment production
     Tronox and Exxaro have worked together for more than 20 years as JV partners in Western
     Australia (Tiwest) as well as supply relationship
Combined company to benefit from stability of high grade feedstock supply and have a strong platform
for future growth
     5th largest TiO2 pigment producer globally and 3rd largest zircon producer globally
     Opportunities for cost savings and operational synergies
     Consolidates and streamlines ownership in the Tiwest JV
Company poised to benefit from continued strength of global TiO2 pigment and mineral sands markets

                                                                                                          3
EXXARO MINERAL SANDS ACQUISITION - Investor Presentation September 26, 2011
Transaction Structure

Tronox issuing shares to Exxaro in exchange for
                                                                  Pro Forma Corporate Structure
KZN Sands, Namakwa Sands and Exxaro’s 50%
interest in Tiwest
      Approximately 38.5% of fully diluted equity                                                    26%
      will be owned by Exxaro; 25.9 million fully
                                                          Public
      diluted pro forma shares outstanding
                                                             61.5%                  38.5%
      Exxaro to retain 26% direct interest in South
      African businesses to maintain South African
      Black Economic Empowerment (“BEE”)
      regulatory compliance
      Intention to list on a major exchange, such as
      the NYSE, after closing
Continuity of leadership in Board and
Management                                                                         100%           74%
      New board will consist of 9 directors: 6
      elected by Tronox shareholders and 3 by                                               South
                                                       Hamilton      Botlek     Tiwest
      Exxaro                                                                                Africa
      Tom Casey to remain Chairman and Dennis
      Wanlass to remain CEO and Director
      Tronox Mineral Sands to be headed by
      current Exxaro mineral sands management                                       Namakwa         KZN
                                                                                     Sands         Sands
Expected to close H1 2012 subject to SEC
registration timeline, Tronox shareholder vote and
customary regulatory approvals
                                                                                                           4
EXXARO MINERAL SANDS ACQUISITION - Investor Presentation September 26, 2011
Leading Global Pigment Platform

                                                                                                                                              Tronox Pigment Facilities
                                                                                                                                    Location                       Capacity (MT)
                                                                                                                                    Hamilton                           225,000
                                                                                                                                    Botlek                               90,000

                                                                                                                                            Tronox Electrolytic Facilities
                                                                                                                                    Location                       Capacity (MT)

                                                                Botlek, The Netherlands                                             Hamilton (Sodium Chlorate)
                                                                                                                                    Henderson (EMD)
                                                                                                                                                                          150,000
                                                                                                                                                                           27,000
                                                              
                                                              
       Oklahoma City, OK                                                                                                            Henderson (Boron Products)                525
                                                                                         Shanghai, China                                  Tiwest Joint Venture Facilities 1
                            
                            
Henderson, NV                   Hamilton, MS                                                                                        Location                       Capacity (MT)
                                                                                                                                    Kwinana                            150,000

                                                                                                                                    Northern Operations            Capacity (MT)
                                                                                                     Singapore                      Zircon                               70,000
                                                                                                                                    Synthetic Rutile                   220,000
                                                                                                                                    Rutile                               36,000
                                                                                                 2                                  Leucoxene                            26,000
                                                                          KZN Sands
                 Namakwa Sands                                                                     
                                                                                                                                         Exxaro Mineral Sands Facilities
    Headquarters                                                                                                                    Namakwa Sands                  Capacity (MT)
                           Johannesburg                                                           Tiwest                            Zircon                             135,000
                                                                                                                                    Slag                               160,000
    Locations                                                                                                                       Pig Iron                           100,000
                                                                                                                                    Rutile                               31,000

                                                                                                                                    KZN Sands 2                    Capacity (MT)
                                                                                                                                    Zircon                               60,000
           Combined company will have 3,500 employees                                                                               Slag                               220,000
                 in 16 locations around the world                                                                                   Pig Iron / Scrap Iron
                                                                                                                                    Rutile
                                                                                                                                                                       121,000
                                                                                                                                                                         30,000

   Note:   Namkwa Sands, KZN Sands and Tiwest are each made up of 3 locations
   1.      100% of capacity and production
   2.      KZN Sands – gives effect to Fairbreeze mine development project expected to open in 2014 with 190kt of TiO2 ore capacity and 60kt of zircon capacity

                                                                                                                                                                                    5
EXXARO MINERAL SANDS ACQUISITION - Investor Presentation September 26, 2011
Tronox Will Benefit from
                                          Strong Earnings Momentum
($US in millions)

                                                                              Combined EBITDA

                                                                       $495
         $500
                                               %
                                             60
         $400                                                          $181
                                                                                                                   $334
                                  $310
         $300
                                                                                                             4%
                                  $107                                                                     12      $131

         $200
                                                                                                    $149
                                                                       $315
                                                                                                    $57
         $100                     $203                                                                             $204

                                                                                                    $92
             $0
                                  2010                            LTM 6/30/11                   H1 2010           H1 2011
      Combined
       EBITDA                      18%                                   25%                        19%            31%
       Margin

                                                                                  Tronox   Exxaro
    Note: Combined EBITDA does not give effect to synergies or cost savings

                                                                                                                            6
EXXARO MINERAL SANDS ACQUISITION - Investor Presentation September 26, 2011
Compelling Strategic
                 and Financial Benefits

Brings together two global leaders in the TiO2 pigment value chain with
complementary businesses and strengths

Creates world’s largest vertically-integrated TiO2 pigment company

    Approximately 3,500 total employees in 16 locations around the world

Enhanced supply of high-grade ore in tight market conditions

    In combination with supply from existing long term contracts with other ore
    producers

    Assured ore availability provides opportunity to debottleneck and add new
    pigment capacity

Consolidates and streamlines ownership interest in Tiwest

Accelerated growth potential and enhanced access to global markets

Continuity of leadership
                                                                                  7
EXXARO MINERAL SANDS ACQUISITION - Investor Presentation September 26, 2011
Compelling Strategic
                  and Financial Benefits (cont’d)

Creates a company with greater scale, higher margins and improved growth
prospects

Integrated platform will benefit from cost savings and synergies estimated to be
approximately $30 million annually

    Rationalization of G&A and ore logistics

    Ore in-use optimization

Reduced earnings volatility due to ore availability / raw material price
fluctuations

Geographic footprint provides enhanced access to faster growing international
markets

Attractive capital structure provides significant flexibility to fund growth

    Exxaro mineral sands businesses acquired on a debt-free cash-free basis

                                                                                   8
Tronox Overview
($US in millions)

                          Company Overview                                            Financial Summary

      Global pure play TiO2 producer                                                                                     LTM          H1
              5th largest TiO2 producer and marketer                             2008          2009         2010        6/30/11      2011
              with 8%1 share of global capacity           Revenue               $1,245         $1,070       $1,218      $1,441         $803

              Focused primarily on coatings, plastics
                                                          Adj.EBITDA                $81          $142            $203     $315         $204
              and paper laminates
      Efficient, low-cost manufacturing footprint         Margin                    7%           13%             17%      22%          25%

              Global operations and international
              presence
                                                                                     Production Facilities
      Specialty electrolytic chemicals operations         (units in MT)

                                                                      Pigment Facilities                   Tiwest Joint Venture Facilities 2
                                                          Location                         Capacity Location                          Capacity
                                                          Hamilton                          225,000 Kwinana                            150,000
                                                          Botlek                               90,000
                                                                                                        Northern Operations           Capacity
                                                                     Electrolytic Facilities            Zircon                          70,000
                                                          Location                         Capacity Synthetic Rutile                  220,000
                                                          Hamilton (Sodium Chlorate)        150,000 Rutile                              36,000
                                                          Henderson (EMD)                      27,000 Leucoxene                         26,000
                                                          Henderson (Boron Products)             525
    Source: TZMI
    Note:   Unaudited financials for 2008 and 2009
    1.      Includes 100% of Tiwest pigment
    2.      Shown at 100% of JV capacity and production

                                                                                                                                                 9
Exxaro Mineral Sands Overview
($US in millions)

                          Company Overview                                                                                 Financial Summary

      3rd largest titanium ore feedstock producer
                                                                                                                                                              LTM         H1
      globally (11% market share) with 3
                                                                                                                       2008        2009          2010       6/30/11       2011
      producing assets
                                                                                               Revenue                  $334         $419          $636            $772    $420
      3rd largest zircon producer globally (18%
      market share)
                                                                                               Adj.EBITDA                $57           $42         $107            $181    $131
      Geographically well-positioned to serve
      markets in Asia, the Middle East, Europe,                                                Margin                   17%          10%           17%             23%     31%
      North and South America
      KZN Sands’ development of Fairbreeze mine
      (2014) will continue future feedstock supply                                                                        Production Facilities
      Subsidiary of Exxaro Resources (JSE:EXX)                                                  (units in MT)
                                                                                                        Mineral Sands Facilities               Tiwest Joint Venture Facilities 2
              Market capitalization of $US7.8bn                                                Namakwa Sands                    Capacity Location                         Capacity
                                                                                               Zircon                            135,000 Kwinana                           150,000
                                                                                               Slag                              160,000
                                                                                               Pig Iron                          100,000 Northern Operations              Capacity
                                                                                               Rutile                             31,000 Zircon                             70,000
                                                                                                                                         Synthetic Rutile                 220,000
                                                                                               KZN Sands 1                      Capacity Rutile                             36,000
                                                                                               Zircon                            60,000 Leucoxene                           26,000
                                                                                               Slag                              220,000
                                                                                               Pig Iron / Scrap Iron             121,000
    Source: TZMI                                                                               Rutile                            30,000
    1.      KZN Sands – gives effect to Fairbreeze mine development project expected to open in 2014 with 190kt of TiO2 ore capacity and 60kt of zircon capacity
    2.      Shown at 100% of JV capacity and production
                                                                                                                                                                                     10
Strong TiO2
                    Industry Fundamentals

Global TiO2 pigment market: 5.3 million tonnes         Global Average Per Capita Consumption 2010-2020E
valued at $11.9 billion in 2010
                                                       (kg per capita)

Current supply dynamics and projected demand
increases should lead to continued improving
                                                       1.20                                                           1.11
economics with limited significant capacity                                                        0.99
                                                                                                          1.03 1.07
                                                       1.00                              0.92 0.95
expansions                                                              0.83 0.85
                                                                                  0.88
                                                              0.78 0.80
                                                       0.80
Multiple price increases in 2010 and 2011 and all
major producers operating near full capacity           0.60

(>95%)                                                 0.40

Capacity expansion continues to be cost                0.20

prohibitive and constrained by raw material            0.00
                                                              2010       2012E   2014E       2016E        2018E       2020E
availability

TiO2 ore market has remained very tight,               Source: TZMI

resulting in historically high and increasing prices

TiO2 pigment producers, so far, have been able
to offset ore price increases with higher prices

                                                                                                                              11
Tronox Will Benefit from
                   Vertical Integration

Transaction assures ore supply for Tronox,
and hence revenue and EBITDA growth                 Global Supply / Demand for Titanium Feedstocks

Pigment production growth will continue to be   (‘000 tonnes)
major driver of global demand for ore
                                                9,000

TiO2 producers’ growth will be limited by
availability of feedstock                       8,000

Chloride feedstock expected to run into         7,000
increasing deficits without significant new
supply                                          6,000

Deficits in sulfate grade feedstocks expected
to remain due to the quicker than expected      5,000
recovery in Chinese pigment demand
                                                4,000
Significant new supply, factored into supply            2006      2008     2010     2012E     2014E           2020E
demand                                                                         Supply   Demand
                                                Source: TZMI (excludes supply from unapproved new projects)
     Drop in supply due to depletion of
     existing ore bodies

New projects take years to secure necessary
approvals – typically 5 years from design to
startup

                                                                                                                      12
Pro Forma Financial Summary
($US in millions)

       Combined 6/30/11 LTM revenue of $2.0 billion                                       Combined Financial Summary
       and EBITDA of $495 million (25% margin)
                                                                                                                        LTM
       Conservative pro forma capital structure with                                        2008     2009     2010   6/30/2011 H1 2011
       significant financial flexibility to fund growth                   Revenue           $1,454   $1,348   $1,678   $1,972   $1,076

                No incremental debt being transferred with                EBITDA             $138     $184     $310      $495      $334
                the acquired assets                                        % Margin           9%      14%      18%       25%       31%
                Tronox has obtained $550 million of
                                                                          Capex              $107     $123     $140      $205      $133
                committed financing from Goldman Sachs                     % of Revenue       7%       9%       8%       10%       12%
                Bank USA to refinance Tronox's existing
                debt at closing
       Significant tax assets including historical NOLs                                Tronox Capitalization (June 2011)

       Intention to adopt dividend policy given                                                                                 Amount
       expected strong cash flows                                         Cash                                                     $87
       25.9 million pro forma shares outstanding                          Total Debt
       including Exxaro’s Class B shares                                  $125mm Asset-Based Revolving Credit Facility             $39
                Tronox shareholders will receive one Class                $425mm Senior Secured Term Loan                          423
                A share and $12.50 in cash                                Tiwest Finance Lease                                       8
                                                                          Total Debt                                              $470
                10.0 million shares issued to Exxaro
                                                                          Net Debt                                                 383
                excluding 1.4 million shares subject to
                put/call                                                  Net Debt / LTM EBITDA                                    1.2x
                                                                          LTM EBITDA / Interest Expense                            9.9x

    Note: Pro forma financials do not include synergies or cost savings

                                                                                                                                          13
Tronox Will Become Leading
    Vertically Integrated TiO2 Producer

              Leading global, vertically-integrated TiO2 pigment
              producer

              Leading company with access to diverse and
              growing global markets

              Enhanced ore supply and reduced earnings

+
              volatility due to ore availability / raw material price
              fluctuations

              Assured ore supply creating solid platform for
              future growth and enhanced earnings potential

              Increased scale and public market profile

              Opportunities for cost savings and operational
              synergies

              Capital structure provides financial flexibility to
              pursue growth opportunities

                                                                        14
Appendix

           15
Transaction Detail

Transaction Structure Detail
    Current Tronox shareholders to exchange existing common stock for new Class A
    common stock in Australian-domiciled corporation (“New Tronox”) and $12.50 per
    share
        Option to receive exchangeable shares with right to exchange later into Class A
        shares and $12.50 per share, subject to minimum and maximum (with pro
        ration) election thresholds
        Exchangeable share election is intended to provide certain Tronox shareholders
        with a mechanism which may allow them to defer a taxable event until the
        exchangeable share is exchanged into stock of New Tronox
    Exxaro contributing its mineral sands operations to New Tronox in exchange for
    Class B stock in New Tronox
        Exxaro to retain 26% direct minority ownership in the South African businesses
        to comply with South African BEE ownership requirements
    Transaction is taxable to Tronox shareholders
Exxaro Class B Shares
    10.0 million shares issued to Exxaro excluding put/call shares
    Put/call shares: 1.4 million shares in exchange for Exxaro’s 26% direct interest in the
    South African operations in the event that the BEE compliance structure is no longer
    required
                                                                                              16
Transaction Detail (cont’d)

Pro Forma Shares Outstanding
    25.9 million shares outstanding (excluding Exxaro’s put/call shares)
    Intention to list on a major exchange, such as the NYSE, after closing
Board of Directors
    9 member board comprising: 6 Class A Directors (including the CEO of Tronox) and
    3 Class B Directors (nominated by Exxaro)
    Tom Casey to remain Chairman of combined company
    Dennis Wanlass to remain CEO and Director
Regulatory Approvals
    Requires regulatory approvals from South Africa Department of Mineral Resources,
    South Africa Reserve Bank and Australian Foreign Investment Review Board
    Competition authorities
SEC registration and Tronox shareholder approval
Anticipated Closing
    H1 2012

                                                                                       17
Additional Tax Asset Information

Tronox should retain much of the deductions for tax purposes it presently has available to
it including historical NOLs

Tax attributes appear to be worth at least $300 million on a Net Present Value basis

These tax attributes (which are subject to audit by IRS) consist of:

    Preexisting NOLs

    Tax deductions arising from Tronox's bankruptcy emergence

    Potential future deductions relating to environmental remediation agreed to as part of
    the bankruptcy emergence

Transaction with Exxaro could result in an “ownership change” for purposes of §382,
thereby imposing an annual limitation on Tronox's ability to utilize its NOLs

    The amount of such limitation will depend on the value of Tronox's stock at closing
    and on long-term tax-exempt interest rate at that time, and thus the annual limitation
    cannot be known at this time

                                                                                             18
Zircon Market Fundamentals

              Applications              Zircon Consumption by End Use (2010)

Opacifiers in Ceramics
Floor and wall tiles,
                                                  TV Glass 2% Other 2%
sanitary ware and
table ware                         Foundry 10%
Refractory & Foundry
                                    Refractory
Steel / glass
                                      14%
production and casting                                                   Ceramics
of jet turbine engines
                                                                           55%
Zirconium Metal                     Zirconia & Zr
Nuclear reactor cores /              Chemicals
rods and heat                           18%
exchangers
Zirconia & Zirconium               Source: TZMI
Based Chemicals
Refractories,
pigments, abrasives,
electronics, catalysts
and fiber optics

                                                                                    19
Zircon Market Update

  Zircon Industry Update / Fundamentals                         Zircon Supply/Demand Outlook to 2020

Zircon is a mineral often produced as a co-       ('000 tonnes)

product of TiO2 minerals primarily in Australia   2,500

and South Africa
                                                  2,000
Consumption growth of ~39% in 2010
following sharp contraction in 2009               1,500

     Weighted average price increase of 35-       1,000
     40% in 3Q 2011
                                                   500
Demand growth primarily driven by
urbanization in industrializing economies,            0
particularly China                                        '00    '02   '04   '06   '08    '10   '12E '14E '16E '18E '20E

2011 growth expected to be constrained by                 Potential New Projects         Existing Production   Demand
lack of additional supply
                                                    Source: TZMI
     No significant new supply sources are
     apparent to fill the gap
Industry inventories through the supply chain
at historically low levels
Global ceramics and zirconium chemicals
production capacity not fully utilized

                                                                                                                           20
Financial Reconciliation
($US in millions)

                                                                                                                                   LTM
                                                                                   2008             2009             2010       6/30/2011    1H 2010    1H 2011

     Tronox Revenue                                                                $1,245           $1,070           $1,218        $1,441       $580       $803
     Exxaro Revenue                                                                   334              419              636           772        284        420
       Less: Pro Forma Intercompany Eliminations 1                                   (125)            (141)            (176)         (241)       (82)      (147)
     Combined Revenue                                                              $1,454           $1,348           $1,678        $1,972       $782     $1,076

     Tronox EBITDA                                                                     $81             $142              $203        $315        $92       $204
     Exxaro EBITDA                                                                      57               42               107         181         57        131
     Combined EBITDA                                                                  $138             $184              $310        $495       $149       $334

     Tronox Capex                                                                      $38              $24               $45        $133        $17       $105
     Exxaro Capex                                                                       69               99                95          71         52         28
     Combined Capex                                                                   $107             $123              $140        $205        $69       $133

     (Rand in millions)
     Exxaro Revenue                                                               R 2,776          R 3,508          R 4,640       R 5,399    R 2,130    R 2,889
     Exxaro EBITDA                                                                    474              355              780         1,251        430        901

    Note: Pro forma financials do not include synergies or cost savings; Unaudited Tronox financials for 2008 and 2009
    1. Adjustments include Tiwest sales to Tronox, Exxaro TiO2 sales and Exxaro ore sales to Tronox

                                                                                                                                                                   21
Tronox EBITDA Reconciliation
($US in millions)

                                                                                                                   Unaudited                                LTM
                                                                                                                 2008     2009                  2010     6/30/2011 1H 2010   1H 2011
   Net income (loss)                                                                                              ($328)     ($52)                  $6        $643     $71      $708
    Interest and debt expense                                                                                        54        36                   50          41       25        16
    Income tax provision (benefit)                                                                                    (2)      (2)                    2         11        4        13
    Depreciation and amortization expense                                                                            58        53                   50          64       25        38
   EBITDA                                                                                                         ($218)      $35                 $108        $759    $125      $775
    Reorganization expense associated with bankruptcy 1                                                                -       27                  145         171       19        46
    Gain on fresh start accounting                                                                                     -        -                     -       (659)       -      (659)
    Noncash gain on liquidation of subsidiary                                                                          -        -                    (5)         4       (9)
                                                                                                         2
    Provision for environmental remediation and restoration, net of reimbursements                                   74         -                  (47)        (12)     (40)       (4)
    Fresh start inventory mark-up                                                                                      -        -                     -         36        -        36
    (Income) Loss from discontinued operations                                                                      189        10                    (1)        (1)       -         -
    Restructuring costs not associated with the bankruptcy                                                           14         -                     -          -        -         -
    Pension and post retirement settlement/curtailments                                                              26        10                     -          -        -         -
    Gain on sale of assets                                                                                          (25)       (1)                    -          -        -         -
    Impairment charges 3                                                                                             25         0                     -          -        -         -
    Unusual or non-recurring items 4                                                                                   -       24                     -          -        -         -
    Plant closure costs                                                                                                -       25                     1          0        1         0
    Stock-based compensation                                                                                           1        0                     1          6        0         6
    Foreign currency remeasurement                                                                                    (7)      15                   12          14       (1)        1
    Other items 5                                                                                                      4       (4)                   (9)        (2)      (3)        4
   Adjusted EBITDA                                                                                                  $81      $142                 $203        $315     $92      $204

    1.     The Company has incurred costs related to the Chapter 11 bankruptcy proceedings. These items include cash and non-cash charges related to contract terminations, prepetition obligations,
           debtor-in-possession financing costs, legal and professional fees
    2.     In 2010, the Company recorded receivables from our insurance carrier related to environmental clean-up obligations at the Henderson facility
    3.     In 2008, the Company recorded impairment charges of approximately $3.3 million related to the Savannah, Georgia, and approximately $21.6 million related to the Botlek, Netherlands, long-lived
           assets
    4.     The 2009 amount represents the net loss on deconsolidation of the Company’s German subsidiaries. The 2010 amount is related to the liquidation of certain holding companies that resulted in a
           non-cash net gain due to the realization of cumulative translation adjustments
    5.     Includes noncash pension and postretirement healthcare costs and accretion expense

                                                                                                                                                                                                             22
23
You can also read