Tronox Reports Third Quarter 2025 Financial Results
Tronox (NYSE:TROX) reported Q3 2025 revenue of $699M (down 13% YoY) and a net loss attributable to Tronox of $99M. Adjusted EBITDA was $74M (margin 10.6%), a 48% decline vs. prior year, and free cash flow was a $137M use. Capital expenditures were $80M and net leverage was 7.5x. The company raised $400M in senior secured notes and completed $50M inventory financing to boost liquidity.
Outlook: Q4 2025 revenue and Adjusted EBITDA expected to be relatively flat to Q3, with TiO2 volumes +3–5% and zircon volumes +15–20% sequentially, pricing headwinds ~2% (TiO2) and ~6% (zircon); company expects positive free cash flow in Q4 2025 and 2026.
Tronox (NYSE:TROX) ha riportato ricavi del III trimestre 2025 di $699M (in calo del 13% YoY) e una perdita netta attribuibile a Tronox di $99M. L'EBITDA rettificato è stato $74M (margine 10,6%), in calo del 48% rispetto all'anno precedente, e il free cash flow è stato una destinazione di $137M. Le spese in conto capitale sono state $80M e il leverage netto è stato di 7.5x. L'azienda ha emesso $400M in notes garantite senior e ha completato un finanziamento per inventario di $50M per rafforzare la liquidità.
Outlook: le previsioni per il Q4 2025 prevedono ricavi e EBITDA rettificato relativamente stabili rispetto al Q3, con volumi TiO2 in aumento del +3–5% e volumi di zircon in aumento del +15–20% sequenziali, headwinds sui prezzi di circa il 2% (TiO2) e circa il 6% (zircon); l'azienda si aspetta un flusso di cassa libero positivo nel Q4 2025 e nel 2026.
Tronox (NYSE:TROX) informó ingresos del 3T 2025 de $699M (caída del 13% interanual) y una pérdida neta atribuible a Tronox de $99M. El EBITDA ajustado fue de $74M (margen 10,6%), una disminución del 48% respecto al año anterior, y el flujo de caja libre fue de $137M de uso. Las inversiones en capital fueron de $80M y el apalancamiento neto fue de 7.5x. La empresa captó $400M en notas senior garantizadas y completó un financiamiento de inventario de $50M para mejorar la liquidez.
Perspectiva: se espera que los ingresos y el EBITDA ajustado del 4T 2025 sean relativamente planos respecto al 3T, con volúmenes de TiO2 en +3–5% y volúmenes de zircon en +15–20% secuenciales, vientos de cara de precios de ~2% (TiO2) y ~6% (zircon); la empresa espera flujo de caja libre positivo en Q4 2025 y 2026.
Tronox (NYSE:TROX)는 2025년 3분기 매출이 $699M으로 YoY 기준 13% 감소했고 Tronox에 귀속되는 순손실은 $99M이라고 발표했습니다. 조정 EBITDA는 $74M (마진 10.6%)였으며 전년 대비 48% 감소했고 자유현금흐름은 $137M의 사용으로 나타났습니다. 자본적 지출은 $80M였고 순차 레버리지 비율은 7.5x였습니다. 회사는 선순위 담보채를 $400M 조달했고 재고 자금 조달 $50M을 완료하여 유동성을 높였습니다.
전망: 2025년 4분기 매출과 조정 EBITDA는 3분기와 비교해 대체로 보합으로 예상되며 TiO2 물량은 +3–5%, 지르콘 물량은 순증가로 +15–20%가 예상되며 가격 압력은 TiO2 약 +2%, 지르콘 약 +6% 수준; 회사는 2025년 4분기와 2026년에 양의 자유현금흐름을 기대합니다.
Tronox (NYSE:TROX) a enregistré un chiffre d'affaires du 3e trimestre 2025 de $699M (en baisse de 13% sur un an) et une perte nette attribuable à Tronox de $99M. L'EBITDA ajusté était de $74M (marge de 10,6%), en baisse de 48% par rapport à l'année précédente, et le flux de trésorerie disponible était une utilisation de $137M. Les dépenses d'investissement s'élevaient à $80M et l'effet de levier net à 7,5x. L'entreprise a levé $400M en obligations garanties senior et a complété un financement d'inventaire de 50 M$ pour améliorer la liquidité.
Avenir: les revenus et l'EBITDA ajusté du 4e trimestre 2025 devraient être relativement stables par rapport au 3e trimestre, avec des volumes TiO2 en hausse de +3–5% et des volumes de zircon en hausse de +15–20% séquentiellement, des vents de prix d'environ +2% (TiO2) et +6% (zircon); l'entreprise s'attend à un flux de trésorerie libre positif au 4e trimestre 2025 et en 2026.
Tronox (NYSE:TROX) meldete für das Q3 2025 einen Umsatz von $699M (um 13% YoY gefallen) und einen Nettogewinn, der Tronox zuzurechnen ist, von $99M. Das bereinigte EBITDA betrug $74M (Marge 10,6%), ein Rückgang um 48% gegenüber dem Vorjahr, und freier Cashflow war eine Verwendung von $137M. Die Kapitalausgaben betrugen $80M und das Netto-Leverage war 7,5x. Das Unternehmen hat $400M an Senior Secured Notes aufgenommen und eine Inventarfazilität von $50M abgeschlossen, um die Liquidität zu erhöhen.
Aussicht: Umsatz und das bereinigte EBITDA im Q4 2025 sollen relativ stabil gegenüber Q3 bleiben, mit TiO2-Volumen +3–5% und Zirkon-Volumen +15–20% sequenziell, Preiswiderstände ca. 2% (TiO2) und ca. 6% (Zirkon); das Unternehmen erwartet positives freies Cashflow im Q4 2025 und 2026.
Tronox (NYSE:TROX) أبلغت عن إيرادات الربع الثالث لعام 2025 بلغت $699M (انخفاض 13% على أساس سنوي) وخسارة صافية نسبتها إلى Tronox قدرها $99M. كان EBITDA المعدل $74M (هامش 10.6%)، بانخفاض 48% مقارنة بالعام السابق، وكان التدفق النقدي الحر استخداماً قدره $137M. الإنفاق الرأسمالي بلغ $80M ودرجة الرفع المالي الصافي بلغت 7.5x. قامت الشركة بجمع $400M من سندات مضمونة متقدمة وأتمت تمويلاً للمخزون بقيمة 50 مليون دولار لتعزيز السيولة.
التوقعات: من المتوقع أن تكون الإيرادات وEBITDA المعدل للربع الرابع من 2025 ثابتة نسبياً مقارنة بالربع الثالث، مع ارتفاع حجم TiO2 بمقدار +3–5% وحجم الزركون بمقدار +15–20% على أساس فترات تسلسلية، وتحديات الأسعار نحو ~2% (TiO2) و ~6% (زركون)؛ وتتوقع الشركة تدفقاً نقدياً حراً إيجابياً في الربع الرابع من 2025 وفي 2026.
- Raised $400M senior secured notes to bolster liquidity
- Expected Q4 TiO2 volume growth of 3–5% sequentially
- Expected Q4 zircon volume growth of 15–20% sequentially
- Cost program on track for >$60M annualized savings in 2025
- East OFS mine commissioning on Nov 17, 2025
- Took ~5% equity stake in Lion Rock Minerals supporting rare earths
- Revenue declined 13% YoY to $699M
- Net loss attributable to Tronox of $99M
- Adjusted EBITDA fell 48% YoY to $74M
- Free cash flow use of $137M in Q3
- Net leverage of 7.5x on a trailing twelve-month basis
Third Quarter 2025 Financial Highlights:
- Revenue of
, a$699 million 4% decrease compared to the prior quarter and a13% decrease compared to the prior year - Loss from operations of
; Net loss attributable to Tronox of$43 million including$99 million of restructuring and other charges, net of taxes, primarily costs associated with the closure of the Company's Botlek pigment plant as announced in March; adjusted net loss attributable to Tronox was$27 million (non-GAAP)$72 million - GAAP diluted loss per share was
; Adjusted diluted loss per share was$0.63 (non-GAAP)$0.46 - Adjusted EBITDA of
; Adjusted EBITDA margin of$74 million 10.6% (non-GAAP) - Capital expenditures of
in the quarter$80 million
Updated Outlook:
- Expect Q4 2025 revenue and Adjusted EBITDA to be relatively flat to Q3 2025 and free cash flow to be a source in the quarter
- Assumes TiO2 volume growth of 3
-5% and zircon volume growth of 15-20% compared to Q3 2025, offset by unanticipated headwinds on TiO2 and zircon pricing of ~2% and ~6% , respectively
This outlook is based on Tronox's views on current global economic activity and is subject to changes and impacts associated with the macroeconomic conditions, global supply chain, and inflation-related challenges, among others.
|
------ |
|
Summary of Select Financial Results for the Quarter Ending September 30, 2025 |
|
|||||
|
|
|
|
|
|
|
|
|
($M unless otherwise noted) |
|
Q3 2025 |
Q3 2024 |
Y-o-Y % ∆ |
Q2 2025 |
Q-o-Q % ∆ |
|
Revenue |
|
|
|
(13) % |
|
(4) % |
|
TiO 2 |
|
|
|
(11) % |
|
(6) % |
|
Zircon |
|
|
|
(20) % |
|
(13) % |
|
Other products |
|
|
(21) % |
|
18 % |
|
|
(Loss) Income from operations |
|
( |
|
n/m |
( |
n/m |
|
Net Loss attributable to Tronox |
( |
( |
n/m |
( |
n/m |
|
|
GAAP diluted loss per share |
( |
( |
n/m |
( |
n/m |
|
|
Adjusted diluted loss per share |
( |
( |
n/m |
( |
n/m |
|
|
Adjusted EBITDA |
|
|
|
(48) % |
|
(20) % |
|
Adjusted EBITDA Margin % |
|
10.6 % |
17.8 % |
(720) bps |
12.7 % |
(210) bps |
|
Free cash flow |
|
( |
( |
n/m |
( |
n/m |
|
|
|
|
|
|
|
|
|
|
Y-o-Y % ∆ |
Q-o-Q % ∆ |
||||
|
|
Volume |
Price / Mix |
FX |
Volume |
Price / Mix |
FX |
|
TiO2 |
(8) % |
(5) % |
2 % |
(4) % |
(3) % |
1 % |
|
Zircon |
(4) % |
(16) % |
— % |
(7) % |
(6) % |
— % |
CEO's Remarks
Chief Executive Officer John Romano stated, "Our third quarter results were shaped by ongoing challenges associated with weaker demand than forecasted, downstream destocking above what we expected, and heightened competitive dynamics in both the TiO2 and zircon markets. While a competitor's insolvency proceedings are expected to benefit Tronox's future sales volumes, we saw a temporary headwind in the third quarter with more aggressive liquidation of inventory at below-market pricing. We have made headway in securing tariffs against Chinese dumping, though late in the quarter we encountered an unexpected hurdle in
"We recognize the importance of safeguarding cash flow. Our cost improvement program is ahead of schedule, as we are on track to deliver in excess of
"Despite the unforeseen obstacles in the third quarter, there are reasons for optimism. Anti-dumping measures continue to gradually improve our penetration and growth in protected markets. We are pleased that
Mr. Romano concluded, "Although our outlook has been revised lower from our previous guidance, we expect fourth quarter TiO2 volumes to increase 3
Third Quarter 2025 Results
(Comparisons are to prior year (Q3 2025 vs. Q3 2024) unless otherwise noted)
The Company recorded third quarter revenue of
Revenue from TiO2 sales was
Zircon revenue decreased
Revenue from other products was
Net loss attributable to Tronox in the quarter was
Adjusted EBITDA of
Sequentially, Adjusted EBITDA decreased
The Company's selling, general and administrative expenses were
Balance Sheet, Cash Flow and Capital Allocation
Tronox ended the quarter with
Free cash flow for the quarter was a use of
Rare Earths
Tronox remains actively engaged in the advancement of its rare earth strategy and is uniquely positioned to benefit from the world's focus on diversifying supply away from
Outlook
Tronox expects Q4 2025 revenue and Adjusted EBITDA to be relatively flat to Q3 2025. This is primarily driven by weaker than anticipated pricing on TiO2 and zircon (~
Webcast Conference Call
Tronox will conduct a webcast conference call on Thursday, November 6, 2025, at 9:00 AM ET (
Replay: A webcast replay will be available at investor.tronox.com following the call.
About Tronox
Tronox Holdings plc is one of the world's leading producers of high-quality titanium products, including titanium dioxide pigment, specialty-grade titanium dioxide products and high-purity titanium chemicals, and zircon. We mine titanium-bearing mineral sands and operate upgrading facilities that produce high-grade titanium feedstock materials, pig iron and other minerals, including the rare earth-bearing mineral, monazite. With approximately 6,500 employees across six continents, our rich diversity, unmatched vertical integration model, and unparalleled operational and technical expertise across the value chain, position Tronox as the preeminent titanium dioxide producer in the world. For more information about how our products add brightness and durability to paints, plastics, paper and other everyday products, visit tronox.com.
Cautionary Statement about Forward-Looking Statements
Statements in this release that are not historical are forward-looking statements within the meaning of the
Moreover, we operate in a very competitive and rapidly changing environment. New risks and uncertainties emerge from time to time, and it is not possible for our management to predict all risks and uncertainties, nor can management assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Although we believe the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, level of activity, performance, synergies or achievements. Neither we nor any other person assumes responsibility for the accuracy or completeness of any of these forward-looking statements. You should not rely upon forward-looking statements as predictions of future events. Unless otherwise required by applicable laws, we undertake no obligation to update or revise any forward-looking statements, whether because of new information or future developments.
Use of Non-GAAP Information
To provide investors and others with additional information regarding the financial results of Tronox Holdings plc, we have disclosed in this release certain non-
Investor Relations and Media Contact: Jennifer Guenther
+1.203.705.3701 extension: 103701 (Media)
+1.646.960.6598 (Investor Relations)
|
TRONOX HOLDINGS PLC |
|||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS ( |
|||||||
|
(UNAUDITED) |
|||||||
|
(Millions of |
|||||||
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Net sales |
$ 699 |
|
$ 804 |
|
$ 2,168 |
|
$ 2,398 |
|
Cost of goods sold |
647 |
|
676 |
|
1,938 |
|
2,000 |
|
Gross profit |
52 |
|
128 |
|
230 |
|
398 |
|
Restructuring and other charges |
25 |
|
— |
|
153 |
|
— |
|
Selling, general and administrative expenses |
70 |
|
74 |
|
216 |
|
227 |
|
(Loss) Income from operations |
(43) |
|
54 |
|
(139) |
|
171 |
|
Interest expense |
(48) |
|
(42) |
|
(135) |
|
(126) |
|
Interest income |
1 |
|
3 |
|
4 |
|
9 |
|
Loss on extinguishment of debt |
— |
|
(3) |
|
— |
|
(3) |
|
Other (expense) income, net |
(2) |
|
(11) |
|
(9) |
|
7 |
|
(Loss) Income before income taxes |
(92) |
|
1 |
|
(279) |
|
58 |
|
Income tax provision |
(8) |
|
(26) |
|
(17) |
|
(82) |
|
Net loss |
(100) |
|
(25) |
|
(296) |
|
(24) |
|
Net loss attributable to noncontrolling interest |
(1) |
|
— |
|
(2) |
|
(6) |
|
Net loss attributable to Tronox Holdings plc |
$ (99) |
|
$ (25) |
|
$ (294) |
|
$ (18) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share: |
|
|
|
|
|
|
|
|
Basic |
$ (0.63) |
|
$ (0.16) |
|
$ (1.85) |
|
$ (0.11) |
|
Diluted |
$ (0.63) |
|
$ (0.16) |
|
$ (1.85) |
|
$ (0.11) |
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding, basic (in thousands) |
158,600 |
|
158,095 |
|
158,439 |
|
157,811 |
|
Weighted average shares outstanding, diluted (in thousands) |
158,600 |
|
158,095 |
|
158,439 |
|
157,811 |
|
|
|
|
|
|
|
|
|
|
Other Operating Data: |
|
|
|
|
|
|
|
|
Capital expenditures |
80 |
|
101 |
|
273 |
|
253 |
|
Depreciation, depletion and amortization expense |
75 |
|
70 |
|
220 |
|
214 |
|
TRONOX HOLDINGS PLC |
|||||||
|
RECONCILIATION OF NON- |
|||||||
|
(UNAUDITED) |
|||||||
|
(Millions of |
|||||||
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NET LOSS ATTRIBUTABLE TO TRONOX HOLDINGS PLC ( |
|||||||
|
TO ADJUSTED NET LOSS ATTRIBUTABLE TO TRONOX HOLDINGS PLC (NON- |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
|
|
|
|
|
|
|
|
|
Net loss attributable to Tronox Holdings plc ( |
$ (99) |
|
$ (25) |
|
$ (294) |
|
$ (18) |
|
|
|
|
|
|
|
|
|
|
Restructuring and other charges (a) |
25 |
|
— |
|
150 |
|
— |
|
Loss on extinguishment of debt (b) |
— |
|
3 |
|
— |
|
3 |
|
Tax valuation allowance (c) |
— |
|
— |
|
— |
|
16 |
|
Sale of royalty interest (d) |
— |
|
— |
|
— |
|
(21) |
|
Other (e) |
2 |
|
1 |
|
3 |
|
4 |
|
Adjusted net loss attributable to Tronox Holdings plc (non- |
$ (72) |
|
$ (21) |
|
$ (141) |
|
$ (16) |
|
|
|
|
|
|
|
|
|
|
Diluted net loss per share ( |
$ (0.63) |
|
$ (0.16) |
|
$ (1.85) |
|
$ (0.11) |
|
|
|
|
|
|
|
|
|
|
Restructuring and other charges, per share |
0.16 |
|
— |
|
0.94 |
|
— |
|
Loss on extinguishment of debt, per share |
— |
|
0.02 |
|
— |
|
0.02 |
|
Tax valuation allowance, per share |
— |
|
— |
|
— |
|
0.10 |
|
Sale of royalty interest, per share |
— |
|
— |
|
— |
|
(0.14) |
|
Other, per share |
0.01 |
|
0.01 |
|
0.02 |
|
0.03 |
|
Diluted adjusted net loss per share attributable to Tronox Holdings plc (non- |
$ (0.46) |
|
$ (0.13) |
|
$ (0.89) |
|
$ (0.10) |
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding, diluted (in thousands) |
158,600 |
|
158,095 |
|
158,439 |
|
157,811 |
|
|
|
|
|
|
|
|
|
|
(1) Only the sale of royalty interest and restructuring and other charges have been tax impacted whereas certain other items were not tax impacted as they were recorded in jurisdictions with full valuation allowances. |
|||||||
|
(2) Diluted adjusted net loss per share attributable to Tronox Holdings plc was calculated from exact, not rounded Adjusted net loss attributable to Tronox Holdings plc and share information. |
|||||||
|
(a) Represents restructuring and other charges associated with the Botlek plant idling. |
|||||||
|
(b) Represents the loss in connection with the refinancing of the Term Loan Facility in the US. |
|
||||||
|
(c) 2024 amount represents the establishment of a full valuation allowance against the deferred tax assets within our Brazilian jurisdiction. |
|||||||
|
(d) Represents the sale of a royalty interest in certain Canadian mineral properties, net of associated transaction costs included in "Other (expense) income, net" in the unaudited Condensed Consolidated Statements of Operations. |
|||||||
|
(e) Represents other activity not representative of the ongoing operations of the Company. |
|||||||
|
TRONOX HOLDINGS PLC |
|||
|
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||
|
(UNAUDITED) |
|||
|
(Millions of |
|||
|
|
|
|
|
|
|
September 30, 2025 |
|
December 31, 2024 |
|
ASSETS |
|
|
|
|
Current Assets |
|
|
|
|
Cash and cash equivalents |
$ 185 |
|
$ 151 |
|
Restricted cash |
1 |
|
1 |
|
Accounts receivable (net of allowance for credit losses of |
301 |
|
266 |
|
Inventories, net |
1,688 |
|
1,551 |
|
Prepaid and other assets |
131 |
|
184 |
|
Income taxes receivable |
2 |
|
2 |
|
Total current assets |
2,308 |
|
2,155 |
|
|
|
|
|
|
Noncurrent Assets |
|
|
|
|
Property, plant and equipment, net |
2,024 |
|
1,927 |
|
Mineral leaseholds, net |
610 |
|
616 |
|
Intangible assets, net |
221 |
|
244 |
|
Lease right of use assets, net |
178 |
|
140 |
|
Deferred tax assets |
832 |
|
830 |
|
Other long-term assets |
130 |
|
126 |
|
Total assets |
$ 6,303 |
|
$ 6,038 |
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
Current Liabilities |
|
|
|
|
Accounts payable |
$ 433 |
|
$ 499 |
|
Accrued liabilities |
238 |
|
247 |
|
Short-term lease liabilities |
27 |
|
24 |
|
Obligations under inventory financing arrangement |
50 |
|
— |
|
Short-term debt |
58 |
|
65 |
|
Long-term debt due within one year |
39 |
|
35 |
|
Income taxes payable |
2 |
|
4 |
|
Total current liabilities |
847 |
|
874 |
|
|
|
|
|
|
Noncurrent Liabilities |
|
|
|
|
Long-term debt, net |
3,136 |
|
2,759 |
|
Pension and postretirement healthcare benefits |
90 |
|
85 |
|
Asset retirement obligations |
213 |
|
172 |
|
Environmental liabilities |
31 |
|
40 |
|
Long-term lease liabilities |
147 |
|
107 |
|
Deferred tax liabilities |
201 |
|
174 |
|
Other long-term liabilities |
45 |
|
36 |
|
Total liabilities |
4,710 |
|
4,247 |
|
|
|
|
|
|
Commitments and Contingencies |
|
|
|
|
Shareholders' Equity |
|
|
|
|
Tronox Holdings plc ordinary shares, par value |
2 |
|
2 |
|
Capital in excess of par value |
2,097 |
|
2,084 |
|
Retained earnings |
213 |
|
555 |
|
Accumulated other comprehensive loss |
(751) |
|
(880) |
|
Total Tronox Holdings plc shareholders' equity |
1,561 |
|
1,761 |
|
Noncontrolling interest |
32 |
|
30 |
|
Total equity |
1,593 |
|
1,791 |
|
Total liabilities and equity |
$ 6,303 |
|
$ 6,038 |
|
TRONOX HOLDINGS PLC |
|||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||
|
(UNAUDITED) |
|||
|
(Millions of |
|||
|
|
|
|
|
|
|
Nine Months Ended September 30, |
||
|
|
2025 |
|
2024 |
|
Cash Flows from Operating Activities: |
|
|
|
|
Net loss |
$ (296) |
|
$ (24) |
|
Adjustments to reconcile net loss to net cash (used in) provided by operating activities: |
|
|
|
|
Depreciation, depletion and amortization |
220 |
|
214 |
|
Deferred income taxes |
14 |
|
64 |
|
Share-based compensation expense |
14 |
|
17 |
|
Amortization of deferred debt issuance costs and discount on debt |
7 |
|
7 |
|
Loss on extinguishment of debt |
- |
|
3 |
|
Restructuring and other charges |
153 |
|
- |
|
Other non-cash items affecting net loss |
43 |
|
24 |
|
Changes in assets and liabilities: |
|
|
|
|
Increase in accounts receivable, net of allowance for credit losses |
(24) |
|
(82) |
|
Increase in inventories, net |
(73) |
|
(11) |
|
Decrease in prepaid and other assets |
39 |
|
32 |
|
Restructuring payments |
(57) |
|
- |
|
Decrease in accounts payable and accrued liabilities |
(70) |
|
(2) |
|
Net changes in income tax payables and receivables |
(2) |
|
8 |
|
Changes in other non-current assets and liabilities |
(29) |
|
(32) |
|
Cash (used in) provided by operating activities |
(61) |
|
218 |
|
|
|
|
|
|
Cash Flows from Investing Activities: |
|
|
|
|
Capital expenditures |
(273) |
|
(253) |
|
Loans |
15 |
|
- |
|
Proceeds from sale of assets |
3 |
|
27 |
|
Cash used in investing activities |
(255) |
|
(226) |
|
|
|
|
|
|
Cash Flows from Financing Activities: |
|
|
|
|
Repayments of short-term debt |
(136) |
|
(12) |
|
Repayments of long-term debt |
(21) |
|
(221) |
|
Proceeds from long-term debt |
400 |
|
212 |
|
Proceeds from short-term debt |
100 |
|
- |
|
Proceeds from inventory financing arrangement |
50 |
|
- |
|
Debt issuance costs |
(7) |
|
(14) |
|
Dividends paid |
(40) |
|
(61) |
|
Restricted stock and performance-based shares settled in cash for withholding taxes |
(1) |
|
(1) |
|
Cash provided by (used in) financing activities |
345 |
|
(97) |
|
|
|
|
|
|
Effects of exchange rate changes on cash and cash equivalents and restricted cash |
5 |
|
- |
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents and restricted cash |
34 |
|
(105) |
|
Cash and cash equivalents and restricted cash at beginning of period |
152 |
|
273 |
|
Cash and cash equivalents and restricted cash at end of period |
$ 186 |
|
$ 168 |
|
TRONOX HOLDINGS PLC |
|||||||
|
RECONCILIATION OF NET LOSS TO EBITDA AND ADJUSTED EBITDA, ADJUSTED EBITDA AS A % OF NET SALES AND NET DEBT TO TRAILING-TWELVE MONTHS ADJUSTED EBITDA (NON- |
|||||||
|
(UNAUDITED) |
|||||||
|
(Millions of |
|||||||
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
|
|
|
|
|
|
|
|
|
Net loss ( |
$ (100) |
|
$ (25) |
|
(296) |
|
(24) |
|
Interest expense |
48 |
|
42 |
|
135 |
|
126 |
|
Interest income |
(1) |
|
(3) |
|
(4) |
|
(9) |
|
Income tax provision |
8 |
|
26 |
|
17 |
|
82 |
|
Depreciation, depletion and amortization expense |
75 |
|
70 |
|
220 |
|
214 |
|
EBITDA (non- |
30 |
|
110 |
|
72 |
|
389 |
|
Share-based compensation (a) |
5 |
|
7 |
|
14 |
|
17 |
|
Accretion expense and other adjustments to asset retirement |
6 |
|
8 |
|
20 |
|
22 |
|
Accounts receivable securitization program (c) |
3 |
|
4 |
|
10 |
|
11 |
|
Foreign currency remeasurement (d) |
— |
|
8 |
|
(1) |
|
10 |
|
Sale of royalty interest (e) |
— |
|
— |
|
— |
|
(28) |
|
Restructuring and other charges (f) |
25 |
|
— |
|
153 |
|
— |
|
Loss on extinguishment of debt (g) |
— |
|
3 |
|
— |
|
3 |
|
Other items (h) |
5 |
|
3 |
|
11 |
|
11 |
|
Adjusted EBITDA (non- |
$ 74 |
|
$ 143 |
|
$ 279 |
|
$ 435 |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
|
||
|
|
2025 |
|
2024 |
|
|
|
|
|
Net sales |
$ 699 |
|
$ 804 |
|
|
|
|
|
Net loss ( |
$ (100) |
|
$ (25) |
|
|
|
|
|
Net loss ( |
(14.3) % |
|
(3.1) % |
|
|
|
|
|
Adjusted EBITDA (non- |
10.6 % |
|
17.8 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2025 |
|
December 31, 2024 |
|
|
|
|
|
Long-term debt, net |
$ 3,136 |
|
$ 2,759 |
|
|
|
|
|
Short-term debt |
58 |
|
65 |
|
|
|
|
|
Long-term debt due within one year |
39 |
|
35 |
|
|
|
|
|
(Less) Cash and cash equivalents |
(185) |
|
(151) |
|
|
|
|
|
Net debt |
$ 3,048 |
|
$ 2,708 |
|
|
|
|
|
Trailing-twelve month Adjusted EBITDA (non- |
$ 408 |
|
$ 564 |
|
|
|
|
|
Net debt to trailing-twelve month Adjusted EBITDA (non- |
7.5x |
|
4.8x |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Represents non-cash share-based compensation. |
|
|
|
|
|||
|
(b) Primarily represents accretion expense and other noncash adjustments to asset retirement obligations and environmental liabilities. |
|
|
|||||
|
(c) Primarily represents expenses associated with the Company's accounts receivable securitization program which is used as a source of liquidity in the Company's overall capital structure. |
|||||||
|
(d) Represents realized and unrealized gains and losses associated with foreign currency remeasurement related to third-party and intercompany receivables and liabilities denominated in a currency other than the functional currency of the entity holding them, which are included in "Other (expense) income, net" in the unaudited Condensed Consolidated Statements of Operations. |
|||||||
|
(e) Represents the sale of a royalty interest in certain Canadian mineral properties, net of associated transaction costs included in "Other (expense) income, net" in the unaudited Condensed Consolidated Statements of Operations. |
|||||||
|
(f) Represents restructuring and other charges associated with the Botlek plant idling. |
|
|
|
|
|||
|
(g) Represents the loss in connection with the refinancing of the Term Loan Facility in the US. |
|
|
|
|
|||
|
(h) Includes noncash pension and postretirement costs, asset write-offs and other items included in "Selling general and administrative expenses", "Cost of goods sold" and "Other (expense) income, net" in the unaudited Condensed Consolidated Statements of Operations. |
|||||||
|
TRONOX HOLDINGS PLC |
|||||
|
FREE CASH FLOW (NON- |
|||||
|
(UNAUDITED) |
|||||
|
(Millions of |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table reconciles cash used in operating activities to free cash flow for the three and nine months ended September 30, 2025: |
|||||
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
Six Months Ended
|
|
Three Months Ended |
|
Cash used in operating activities |
$ (61) |
|
$ (4) |
|
$ (57) |
|
Capital expenditures |
(273) |
|
(193) |
|
(80) |
|
Free cash flow (non- |
$ (334) |
|
$ (197) |
|
$ (137) |
|
TRONOX HOLDINGS PLC |
|||||||
|
RECONCILIATION OF TRAILING TWELVE MONTH NET LOSS TO EBITDA AND ADJUSTED EBITDA (NON- |
|||||||
|
(UNAUDITED) |
|||||||
|
(Millions of |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Trailing Twelve Month |
|||
|
|
|
December 31, 2024 |
March 31, 2025 |
June 30, 2025 |
September 30, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
Net loss ( |
|
$ (30) |
$ (111) |
$ (85) |
$ (100) |
|
$ (326) |
|
Interest expense |
|
41 |
42 |
45 |
48 |
|
176 |
|
Interest income |
|
(1) |
(2) |
(1) |
(1) |
|
(5) |
|
Income tax provision |
|
45 |
5 |
4 |
8 |
|
62 |
|
Depreciation, depletion and amortization expense |
|
71 |
71 |
74 |
75 |
|
291 |
|
EBITDA (non- |
|
126 |
5 |
37 |
30 |
|
198 |
|
Share-based compensation (a) |
|
4 |
5 |
4 |
5 |
|
18 |
|
Foreign currency remeasurement (b) |
|
(11) |
1 |
(2) |
— |
|
(12) |
|
Accretion expense and other adjustments to asset |
|
1 |
7 |
7 |
6 |
|
21 |
|
Accounts receivable securitization program (d) |
|
4 |
4 |
3 |
3 |
|
14 |
|
Restructuring and other charges (e) |
|
— |
86 |
42 |
25 |
|
153 |
|
Other items (f) |
|
5 |
4 |
2 |
5 |
|
16 |
|
Adjusted EBITDA (non- |
|
$ 129 |
$ 112 |
$ 93 |
$ 74 |
|
$ 408 |
|
|
|
|
|
|
|
|
|
|
(a) Represents non-cash share-based compensation. |
|||||||
|
(b) Represents realized and unrealized gains and losses associated with foreign currency remeasurement related to third-party and intercompany receivables and liabilities denominated in a currency other than the functional currency of the entity holding them, which are included in "Other (expense) income, net" in the unaudited Condensed Consolidated Statements of Operations. |
|||||||
|
(c) Primarily represents accretion expense and other noncash adjustments to asset retirement obligations and environmental liabilities. |
|||||||
|
(d) Primarily represents expenses associated with the Company's accounts receivable securitization program which is used as a source of liquidity in the Company's overall capital structure. |
|||||||
|
(e) Represents restructuring and other charges associated with the Botlek plant idling. |
|||||||
|
(f) Includes noncash pension and postretirement costs, asset write-offs, severance expense and other items included in "Selling general and administrative expenses", "Cost of goods sold" and "Other (expense) income, net" in the unaudited Condensed Consolidated Statements of Operations. |
View original content to download multimedia:https://www.prnewswire.com/news-releases/tronox-reports-third-quarter-2025-financial-results-302606221.html
SOURCE Tronox Holdings plc